
Answer:
Net income  29503
Explanation:
First we need to allocate the land and improvement cost over the lots, we are going to do so based on the revenue:
groups NºLot $ per Lot Revenue Cost per Group Per lot
A Â Â Â Â 9 Â Â Â Â 7200 64,800 44,937.4648 4,993.0516
B Â Â Â Â Â 15 9600 Â Â Â 144,000 99,861.0329 6657.4022
C Â Â Â Â Â 17 Â 5760 Â 97,920 67,905.5023 3,994.4413
Total Revenue  306720 Â
We divide the group revenue over the total revenue and multiply by the land
and land improvements
Then we take the allocation per group and divde over the total number of lot
We do the same with the allocate expenses:
groups NºLot $ per Lot Revenue Cost per Group Per lot
A Â Â Â Â Â 9 7200 64800 9228.169 1025.3521
B Â Â Â Â Â 15 9600 144000 20507.0423 1367.1362
C Â Â Â Â Â 17 5760 97920 13944.7887 820.2817
Total revenue  306720
 Â
Next we solve for the sol lots:
A 9 lots less 5 unsold = 4
B 15 lots less 7 unsold = 8
C 17 lots less 2 unsold = 15
And we proceeds to do the income statement
Revenue sold x market price
Group A 4 28800
Group B 8 76800
Group C 15 86400
 192000
Â
Cost lot sold x (allocate operating + allocate land and improvements)
group A Â Â 24073.6148
group B Â Â Â 48147.2296
group C Â Â Â Â 90276.0555
Total expenses 162496.8999
Â
Net income  29503