ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
4
5
6
Subject Property Address:
7
8
Complete the below fields and the Lower tables will calculate automatically
9
Former Home Sq Ft 4,000 <---Fill in
10
Land Acquisition Price $ 12,000,000 <---Fill in
11
Cost per sq ft to Build $ 2,000 <---Fill in
12
Projected Price per Sq Ft of Completed Project$1,450 <---Fill in
13
Cost of Sale % (Includes Escrow/Title/Commission)7%<---Fill in
14
15
16
17
18
Acquisition
20
New Buildable Sq Ft (original sqft with 10% increase) 4,400
23
Total Cost of Build $ 8,800,000
24
Total Acquisition with Build $ 20,800,000
25
Cost to Carry @ 8% for 1 year $ 1,664,000
26
Total $ 22,464,000.00
27
28
29
Sale
31
Projected Sales Price $ 6,380,000
33
Cost of Sale $ (Includes Escrow/Title/Commission) $ 446,600
34
ULA Transfer Tax (If in Los Angeles City) Above $5,000,000
 255,200
35
ULA Transfer Tax (If in Los Angeles City) Above $10,000,000
 $ -
36
Net $ 5,678,200.00
37
38
Total Proceeds $ (16,785,800.00)
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105