Question

Wildhorse Realty Corporation purchased a tract of unimproved land for $121,000. This land was improved and subdivided into building lots at an additional cost of $75,812. These building lots were all of the same size but owing to differences in location were offered for sale at different prices as follows.

Group		No. of Lots			Price per Lot
1		9			$6,600
2		15			8,800
3		17			5,280

Operating expenses for the year allocated to this project total $40,040. Lots unsold at the year-end were as follows.

Group 1		5 lots
Group 2		7 lots
Group 3		2 lots

At the end of the fiscal year Wildhorse Realty Corporation instructs you to arrive at the net income realized on this operation to date. (Round ratios for computational purposes to 4 decimal places, e.g. 78.7234% and final answer to 0 decimal places, e.g. 5,845.)

Net income

$

Answer 1

Group	No of Lots	Sales Price	Total Sales Price	Cost Allocated	Cost per Lot
1	9	$          6,600	$          59,400	$       41,580	$           4,620
2	15	$          8,800	$        132,000	$       92,400	$           6,160
3	17	$          5,280	$          89,760	$       62,832	$           3,696
Totals			$        281,160	$     196,812
Group	No of Lot Sold	Cost per lot	Cost of Lots Sold	Sales
1	4	$          4,620	$          18,480	$       26,400
2	8	$          6,160	$          49,280	$       70,400
3	15	$          3,696	$          55,440	$       79,200
Totals			$        123,200	$     176,000

Net Income = $176000-123200-40040 = $12760