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