LONE STAR LAND PARTNERS | GIBBS CREEK V6 ACQUISITION CALCULATOR

LOT MIX • DEVELOPMENT COSTS • SCHEDULE A

The Preserve at Caney Creek | 123 preliminary homesites
ACQUISITION SUMMARY
Homesites123
Gross revenue—
Total modeled cost—
2× cost screen*—
LOT MIX & PRICING
Homesite TypeLot Size (Ac)Lot CountAllocated AcresRetail $/Homesite (Edit)Homesite Revenue
MODEL / LAND INPUTS
REVENUE / ACQUISITION / DEVELOPMENT SUMMARY
*Preliminary revenue ÷ cost screen, not the fully reconciled Excel Schedule A equity multiple. Commission expense remains $0.
CONSTRUCTION CONTROL CENTER — ALL LOT MIX ASSUMPTIONS
ROAD / STORMWATER CONTROLS & RATE LIBRARY
Road TypeRoad $/LFGrading $/AcCulvert $/Each
EDITABLE CONSTRUCTION, WATER, POWER & SOFT COST INPUTS
These inputs and rate options follow the V14 control assumptions. V6 lot acreage and prices control revenue. Engineering quantities and Schedule A are not yet fully reconciled with Excel.
V6 LOT PRICING — 123 INDIVIDUAL HOMESITES
Lot #AcresPricing TierTier PriceIndividual OverrideEffective Price$/AcreFloodplain / Notes