Build Sq’s (M2 divided by 9.29)

Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
SQUARES TOTAL (M2)

Gross Sales ($)

Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
Enter gross sales ($)
GROSS SALES TOTAL ($)

Fees

Sales Agent Fee ($)
Enter Marketing Fees ($)
Enter Legal/Conveyancing fees – Settlement ($)
FEE TOTAL ($)

Revenue

TOTAL REVENUE ($)

Acquisition Costs

Enter Land Purchase Value ($)
Enter Stamp Duty Value ($)
Enter Legal/Conveyancing/Settlement fees (refer to statement of account) ($)
TOTAL ACQUISITION ($)

Consultant/Design Fees

Enter Re-estab and associated costs ($)
Enter Subdivision Costs ($)
Enter Architect (TP & WD’s) Costs ($)
Enter Engineering & Civil, soil report costs ($)
Enter Landscape, WMP, SDA Costs ($)
Enter Energy Rater Costs ($)
Enter Traffic report for waste management Costs ($)
Enter Adverse possession/ title re-establishment costs (existing dwelling) Costs ($)
TOTAL DESIGN ($)

Construction Costs

Construction Cost ($)
As per current cost estimate ( average cost TBC on finish product ) $22,500 PER BUILD SQUARE
Contingency (5%)
Enter Demolition Cost ($)
Enter Asbestos report & removal works cost ($)
TOTAL CONS. ($)

Authorities/Services Fees

Enter Building Surveyor inc levy cost ($)
Enter Council application fees (building permit items) cost ($)
Enter Asset protection permit fees cost ($)
Enter Water Authority fees ($)
Enter PIC application fee ($)
Enter Mains power inc application fee ($)
Enter Council Planning Permit fees inc advertising cost ($)
Enter Council Subdivision Permit fees ($)
Enter Titles lodgement fees ($)
Enter Other pre con items costs ($)
Enter Electricity new connection fees ($)
Enter Open space contribution ($)
TOTAL AUTH/SERV ($)

Holding Costs

Interest On Loan – 10 Month Period ($)
Interest Rate (%)
Enter Rental income – based on $400 per week for 12 months
TOTAL HOLDING COSTS ($)

GST

GST paid throughout project ($)
GST liability ($)
GST TOTAL ($)

Interest and Finance Costs

Enter Broker Fees ($)
Enter Valuation and QS report fee ($)
Enter Lender app fee ($)
Enter Lender interest fee ($)
Enter Developer interest ($)
INTEREST & FINANCE COSTS TOTAL ($)
TOTAL DEVELOPMENT COSTS ($)
PROFIT ON DEVELOPMENT COST (%)
PROFIT