1. 5,000 hectare infrastructure costs
$50 per square meter x50,000,000 square meters =2,500,000,000

2. Apartment complex 10,000 households
1st generation 3 rooms 2 bathrooms $100,000×10,000=$1,000,000,000

3.Commercial office complex
5th floor x 1,500,000 square meters = 7,500,000 x $1,200 = $9,000,000,000

4. 30 factories
1 factory $300,000,000×30=$9,000,000,000

5, 5 hotels
1 hotel room 500×5=2,500 x100,000=$250,000,000

6. Shopping mall
100,000 x 1,200=$120,000,000

7.Public facilities
3 schools, 2 fire stations, 2 police stations, power plant, wastewater treatment plant, city hall, park $2,000,000,000

Total $ 23,870,000,000

land sale income

1. Commercial land 1kx3k=3,000,000 square meters x1,500=$4,500,000,000

2. Apartment site 3,000,000 square meters x $1,000 = $3,000,000,000

3. Factory site
30,000,000 square metersx50=$1,500,000,000
Total pre-sale income $9,000,000,000,

Special benefits for factory tenants
Free land provision
90% construction fund loan
No tariff for 15 years

Special benefits for general investment companies
No tariff for 7 years
80% construction fund loan