You are on page 1of 1

Charts

Expense Break Down Chart


Fix Costs,
$48,000.00, 8%
Land Cost,
$200,000, 35%

Site
Improvement,
$40,000, 7%
Closing & Taxes,
$22,454, 4%

Material &
Labor, $268,800,
46%

$579,254 Built Cost

Income Break Down Chart


Net Profit,
$315,559, 32%
Gross Expense,
$579,254, 58%
Operations,
$105,186, 10%

Estimated Gross Sales of


$1,000,000

Estimated Returned Dollars


Investor's
Investment
Dollars
$25,000
$50,000
$75,000
$100,000
$125,000
$150,000
$175,000
$200,000
$225,000
$250,000
$275,000
$300,000

Estimated
20% Deposit Project Return
Dollars
%
$5,000
$10,000
$15,000
$20,000
$25,000
$30,000
$35,000
$40,000
$45,000
$50,000
$55,000
$60,000

105.19%
105.19%
105.19%
105.19%
105.19%
105.19%
105.19%
105.19%
105.19%
105.19%
105.19%
105.19%

Estimated
Project
Return
Dollars

Estimated
Invest &
Returned
Dollars

$26,297
$52,593
$78,890
$105,186
$131,483
$157,780
$184,076
$210,373
$236,669
$262,966
$289,263
$315,559

$51,297
$102,593
$153,890
$205,186
$256,483
$307,780
$359,076
$410,373
$461,669
$512,966
$564,263
$615,559