Developer placement scenario: 100 studio units, each composed from the studio module stack (wall, floor, roof housing components).
Revenue
$6,500,000
Total cost
$1,370,310
Gross margin
$5,129,690
Net income
$3,246,945.8
Costed BOM inflows and outflows projected to income statement, cash flow, and balance sheet — the economic container for this development.