In: Finance
A developer wants to subdivide a parcel of land into 35 lots to be used for residential construction. The projected sale price of the developed lots is $1,000,000. The site development costs are set forth below: (5points). Development costs $300,000 Management and supervision 15,000 Contractor’s overhead and profit 100,000 Sales Expense 35,000 Taxes 20,000 Entrepreneurial profit 50,000 TOTAL $520,000 What value is indicated if the development and marketing period is projected to be three years and the market-derived discount rate is 8%?
| -300,000 | |
| -15,000 | |
| -100,000 | |
| -35,000 | |
| -20,000 | |
| -50,000 | |
| Total Cost | -520,000 |
Sales is as follows
| Y0 | Y1 | Y3 |
| 0 | 0 | 1000000 |
therefore the real profit is the NPV at a rate of 8% = 273,832