Development Project

—

Total Project Cost

—

Gross Profit

—

Profit Margin

—

Annualized ROE

—

Project Overview — Inputs

Neighborhood—

Number of Homes—

Sq Footage / Home—

Build $ / SF—

Target Sale $—

Construction Period—

Sale Period—

Number of Investors—

Capital Mode—

Land & Site Costs — Inputs

Lot Cost—

Owner Equity Into Land—

Annual Taxes—

Title / Closing—

Architect Fee—

Designer Fee—

Pool Cost—

Fee & Rate Assumptions — Inputs

Construction Overrun—

Realtor Commission—

Bank Fee—

Interest Rate—

Developer Fee—

Investor Pref Return—

LTC Ratio (target)—

Target LTV—

Capital Structure — Computed

Total Project Cost—

Equity Invested—

Equity / Investor—

Loan Amount—

Land Loan—

Developer Fee ($)—

Construction Interest—

Bank Fees ($)—

Computed LTC—

Computed LTV—

Returns — Computed

Net Revenue—

Gross Profit—

Profit Margin—

ROE—

ROC—

Annualized ROE—

Profit / Home—

Developer Net Profit—

Break-Even $ / SF—

Notes

No notes on this deal.