Project and Subdivision Summary
Once
relevant land development components are entered to the LDM input page,
several model output tables and schedules are generated. The
project summary table provides revenue, cost, and profitability
measures on a total project basis. Simply click on the links or page tabs on
the LDM input page to activate the tables and schedules.
| 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 | ||||
Land Development Model, LLC
302 West Lafayette Road
Medina, OH 44256
330.441.1690
302 West Lafayette Road
Medina, OH 44256
330.441.1690