I usually look at total expenses for sales(legals,agents etc.) to be about 4% of sale price.
$15000 for contingency seems to be way under especially for a 1st time developer.
3 months to sell is(incl.60 day settlement) is optimistic.
You seem to be trying to make your figures give a...