logo for land-development-model.com
LEFT for land-development-model.com

Per Acre and Per Lot Measures

Total acres and acres per phase are not mandatory input entries. This is to say that the profit and cash flow calculations will be unaffected if entries are not made here. The project summary table is enhanced, however, if acreage entries are made because revenue, cost and profit items are reduced to a per acre basis. Talk of per acre prices is commonplace in the land business, but price per lot is actually a much more important measure.


  
         
         
PROJECT
SUMMARY
     
Dollars Per Lot Percent Per Acre    
Revenue $6,085,000 $73,313 100.00%   $112,685    
Sale Cost $243,400 $2,933 4.00%   $4,507    
Net Revenue $5,841,600 $70,381 96.00%   $108,178    
             
Land Cost $1,500,000 $18,072 24.65%   $27,778    
Development Cost $2,595,000 $31,265 42.65%   $48,056    
COGS $4,095,000 $49,337 67.30%   $75,833    
             
Gross Profit $1,746,600 $21,043 28.70%   $32,344    
             
Interest  $197,985 $2,385 3.25%   $3,666    
             
Profit Before Tax $1,548,615 $18,658 25.45%   $28,678    
             
   



Home Page




Land Development Model, LLC
302 West Lafayette Road
Medina, OH 44256
330.441.1690