Scribd Logo
Upload

Welcome to Scribd!

  • Expense Break Down Chart: Charts

    Uploaded by

    David
    3 views1 page
    The document contains two charts showing the expense breakdown and income breakdown for a real estate project with an estimated gross sales of $1,000,000. The expense chart shows that land costs accounted for 35% of expenses at $200,000, while material and labor made up 46% at $268,800. The income chart indicates that net profit is estimated at $315,559, which is 32% of total income, while operations account for 10% of income at $105,186. A table also estimates potential returns for investors, showing a 105.19% return on all investment levels between $25,000 and $300,000.

    Original Description:

    Original Title

    CamREI Expense Income Charts

    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
    The document contains two charts showing the expense breakdown and income breakdown for a real estate project with an estimated gross sales of $1,000,000. The expense chart shows that land costs accounted for 35% of expenses at $200,000, while material and labor made up 46% at $268,800. The income chart indicates that net profit is estimated at $315,559, which is 32% of total income, while operations account for 10% of income at $105,186. A table also estimates potential returns for investors, showing a 105.19% return on all investment levels between $25,000 and $300,000.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    3 views1 page

    Expense Break Down Chart: Charts

    Uploaded by

    David
    The document contains two charts showing the expense breakdown and income breakdown for a real estate project with an estimated gross sales of $1,000,000. The expense chart shows that land costs accounted for 35% of expenses at $200,000, while material and labor made up 46% at $268,800. The income chart indicates that net profit is estimated at $315,559, which is 32% of total income, while operations account for 10% of income at $105,186. A table also estimates potential returns for investors, showing a 105.19% return on all investment levels between $25,000 and $300,000.

    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 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%

    Total Built Costing


    of

    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

    You might also like