Scribd Logo
Upload

Welcome to Scribd!

  • 14 views

    Anthropos Realty, Inc. Pro-Forma Summary Chloe Ville Residential Subdivision Project Project Revenues

    Uploaded by

    Renald Tabon Añasco
    The document provides a pro-forma summary for a residential subdivision project called Chloe Ville. It outlines that the project will include 153 single attached units averaging $2.1 million in sales each and 51 duplex units averaging $1.5 million in sales each, for a total gross sales of $397.8 million and net project revenues of $373.9 million after commissions. Total project costs are estimated at $267.7 million, resulting in a net cash flow before financing of $106.3 million. After accounting for $6 million in financing interest, the net cash flow to the developer is $100.3 million. This represents a 20.06% cash-on-cash return and 19.1

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Anthropos Realty, Inc. Pro-Forma Summary Chloe Ville Residential Subdivision Project Project Revenues

    Uploaded by

    Renald Tabon Añasco
    14 views2 pages
    The document provides a pro-forma summary for a residential subdivision project called Chloe Ville. It outlines that the project will include 153 single attached units averaging $2.1 million in sales each and 51 duplex units averaging $1.5 million in sales each, for a total gross sales of $397.8 million and net project revenues of $373.9 million after commissions. Total project costs are estimated at $267.7 million, resulting in a net cash flow before financing of $106.3 million. After accounting for $6 million in financing interest, the net cash flow to the developer is $100.3 million. This represents a 20.06% cash-on-cash return and 19.1

    Original Description:

    Original Title

    Pro-Forma for Funding

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document provides a pro-forma summary for a residential subdivision project called Chloe Ville. It outlines that the project will include 153 single attached units averaging $2.1 million in sales each and 51 duplex units averaging $1.5 million in sales each, for a total gross sales of $397.8 million and net project revenues of $373.9 million after commissions. Total project costs are estimated at $267.7 million, resulting in a net cash flow before financing of $106.3 million. After accounting for $6 million in financing interest, the net cash flow to the developer is $100.3 million. This represents a 20.06% cash-on-cash return and 19.1

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    14 views2 pages

    Anthropos Realty, Inc. Pro-Forma Summary Chloe Ville Residential Subdivision Project Project Revenues

    Uploaded by

    Renald Tabon Añasco
    The document provides a pro-forma summary for a residential subdivision project called Chloe Ville. It outlines that the project will include 153 single attached units averaging $2.1 million in sales each and 51 duplex units averaging $1.5 million in sales each, for a total gross sales of $397.8 million and net project revenues of $373.9 million after commissions. Total project costs are estimated at $267.7 million, resulting in a net cash flow before financing of $106.3 million. After accounting for $6 million in financing interest, the net cash flow to the developer is $100.3 million. This represents a 20.06% cash-on-cash return and 19.1

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Anthropos Realty, Inc.

    Pro-Forma Summary
    Chloe Ville Residential Subdivision Project
    Project Revenues
    Number of units-Single Attached:
    Average Sales per Unit-Single Attached:
    Number of units-Duplex:
    Average Sales per Unit-Duplex:
    Total Gross Sales:
    Less Commissions Fee:
    Net Project Revenues:

    Project Costs
    Land Acquisition
    Land Development
    Planning, Design & Approvals
    Site Work & Building Construction
    Management and Overhead
    Administrative
    Total Project Cost:

    Net Cash Flow Before Financing:


    (-) Financing Interest:6%/Annum

    Net Cash Flow to Developer


    Cash Investment
    Total Cash-On-Cash Return
    Return Of Investment (ROI)
    sion Project

    153
    2,100,000.00
    51
    1,500,000.00
    397,800,000.00
    23,868,000.00
    373,932,000.00

    10,000,000.00
    23,038,204.00
    800,000.00
    160,650,000.00
    9,952,605.00
    63,227,150.00
    267,667,959.00

    106,264,041.00
    5,955,080.00

    100,308,961
    5,000,000.00
    2006.18%
    19.10%

    You might also like