Scribd Logo
Upload

Welcome to Scribd!

  • The Numbers 1

    Uploaded by

    David
    52 views2 pages
    This document summarizes an 8-unit housing development project in Phnom Penh, Cambodia. It includes the initial $300,000 investment needed, land cost of $200,000, construction time of 6 months, and projected sale income of $1,000,000. The projected gross profit is $420,746 with a net profit of $315,559, representing a 105.19% return on investment with a payback period of $615,559. Key assumptions include purchasing land, building 8 units of approximately 168 square meters each, a cost of $33,600 per unit, and selling each unit for $125,000.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document summarizes an 8-unit housing development project in Phnom Penh, Cambodia. It includes the initial $300,000 investment needed, land cost of $200,000, construction time of 6 months, and projected sale income of $1,000,000. The projected gross profit is $420,746 with a net profit of $315,559, representing a 105.19% return on investment with a payback period of $615,559. Key assumptions include purchasing land, building 8 units of approximately 168 square meters each, a cost of $33,600 per unit, and selling each unit for $125,000.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    52 views2 pages

    The Numbers 1

    Uploaded by

    David
    This document summarizes an 8-unit housing development project in Phnom Penh, Cambodia. It includes the initial $300,000 investment needed, land cost of $200,000, construction time of 6 months, and projected sale income of $1,000,000. The projected gross profit is $420,746 with a net profit of $315,559, representing a 105.19% return on investment with a payback period of $615,559. Key assumptions include purchasing land, building 8 units of approximately 168 square meters each, a cost of $33,600 per unit, and selling each unit for $125,000.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 2

    8 Unit Project

    Land Cost # of Units Unit Cost Total Unit Cost Site Improvement Closing Taxes Buy (Land ) Closing Cost Buy (Home) Closing Cost Sell Closing Costs Per Unit Sale Projected Sale Income Gross Profit Operations Net Profit Return Dollars ROI Total Pay-Back $200,000 8 $33,600 $58,600 $40,000 $2,020 $350 $2,020 $0 $20,084 $125,000 $1,000,000 $420,746 $105,186 $315,559 $315,559 105.19% $615,559

    Phnom Penh To Be Determined Date Initial Investment Needed

    8 Unit Project 4/15/2013 $300,000

    Assumptions Purchase Land ? Yes Land Purchase $200,000 Construction Time 6.00 # of Units 8.00 Width (Meters) 4.20 Length (Meters) 20.00 Floors 2.00 Total Sq Meters 168.00 Per Meter Cost $200 Total Sq Feet 2,152 Per Square Footage Cost $18.58 Build Per Unit Cost $33,600 Unit Cost Total $268,800 Expenses Site Improvement $40,000 Taxes $350 Buy (Land ) Closing Cost $2,020 Buy (Home) Closing Cost $0 Sell Closing Costs $20,084 Fixed Costs $48,000.00 Cost $579,254 Income Per Unit Sale $125,000 Projected Sale Income $1,000,000 Gross Profit $420,746 CIO Expenses $105,186 Net $315,559 Pay Out Return Dollars Investment Dollars ROI Pay Back

    $315,559 $300,000 105.19% $615,559

    Taxation Land Houses Total Cost 80% 4,000 Per Unit # Units Tax Base Annual Tax US Dollars

    $200,000 $268,800 468800 375,040 1,500,160,000 $125,000 1 1,400,160,000 1,400,160 $350

    Who / What Service Fee Title Certificate Legal Fees Agents Commission Transfer Tax (officially 4%) Cadastral Transfer Fee Stamp Duty Costs paid by buyer Costs paid by seller ROUNDTRIP TRANSCOSTS A Cal Number Buy Side Home Cadastral office Title Certificate Legal Fees Paid Fees Quick Entry Initial Investment Needed Land Purchase Construction Time # of Units Floors Site Improvement Per Unit Sale

    Amount US$1,000 US$20 0.2% - 0.5% 0.2% - 0.5% 3% 1.5%-2% US$83 US$1.19 0.2% - 1% 4.7% - 5.5% 4.9% - 6.5% $10.76

    Buy Side Land Cadastral office Title Certificate Legal Fees Paid Fees Sell Side Legal Fees Agent Comm. Cadastral Xfer Fee Stamp Duty Paid Fees

    $1,000 $20 $1,000 $2,020

    $1,000 $20 $5 $1,025

    $5,000 $15,000 $83 $1 $20,084

    $300,000 $200,000 6 8 2 $40,000 $125,000

    # of Unit # of Months Salaries T Salaries Over Head T Overhead Fixed Costs Percentage

    8 6.00 $7,500 $45,000 $500 $3,000 $48,000 17.86%

    You might also like