Public – Townhouse Development_Example

TitleTownhouse Development_ExampleProject Address123 Townhouse way, Villa street DEV 4567Description6 Townhouse Development

$ 0Land value

0%0%

ResidentalTypeCommercial

Units

m²Area m²

$ 0Land Value$ 0

Total profit / loss$ 0 / Unit$ 0 / m²$ 0

Development margin on cost0%

Development margin on revenue0%

Equity Multiple | Return on Equityundefined x0%

Residal value of land0% Hurdle rate$ 0 / Unit$ 0

Land vs total sales0%

Construction vs total costs0%

Construction vs total sales0%

Total sources of funds$ 0 / Unit$ 0 / m²$ 0

Total uses of funds$ 0 / Unit$ 0 / m²$ 0

	Total xGST	Total / Unit	Total / m²
Maximum Debt	$ 0	$ 0	$ 0
Equity Contribution	$ 0	$ 0	$ 0
Equity at land acquisition	$ 0	$ 0	$ 0
Equity at construction	$ 0	$ 0	$ 0

	Total xGST	Total / Unit	Total / m²	Total / iGST	Total GST
Total Revenue	$ 0	$ 0	$ 0	$ 0	$ 0
Residential units	$ 0	$ 0	$ 0	$ 0	$ 0
Commercial units	$ 0	$ 0	$ 0	$ 0	$ 0

	Total xGST	Total / Unit	Total / m²	Total / iGST	Total GST
Total development costs	$ 0	$ 0	$ 0	$ 0	$ 0
Land Acquisition	$ 0	$ 0	$ 0	$ 0	$ 0
Land value	$ 0	$ 0	$ 0	$ 0	$ 0
Stamp duty \| transfer tax	$ 0	$ 0	$ 0	$ 0	$ 0
Closing \| settlement costs	$ 0	$ 0	$ 0	$ 0	$ 0
Development Costs	$ 0	$ 0	$ 0	$ 0	$ 0
Construction costs	$ 0	$ 0	$ 0	$ 0	$ 0
Consultants	$ 0	$ 0	$ 0	$ 0	$ 0
Development contributions	$ 0	$ 0	$ 0	$ 0	$ 0
Closing costs / commissions	$ 0	$ 0	$ 0	$ 0	$ 0
Miscellaneous costs	$ 0	$ 0	$ 0	$ 0	$ 0
Contingency included	$ 0	$ 0	$ 0	$ 0	$ 0
Finance Costs	$ 0	$ 0	$ 0	$ 0	$ 0
Land acquisition loan	$ 0	$ 0	$ 0	$ 0	$ 0
Construction debt	$ 0	$ 0	$ 0	$ 0	$ 0

	Total xGST	Total / Unit	Total / m²
Net GST liability	$ 0	$ 0	$ 0
GST input credits	$ 0	$ 0	$ 0
Gross GST liability	$ 0	$ 0	$ 0

Sensitivity Analysis

Development profit

Costs/Sales	-10%	-5%	0%	5%	10%

Development margin on cost

Costs/Sales	-10%	-5%	0%	5%	10%

Development margin on revenue

Costs/Sales	-10%	-5%	0%	5%	10%

Return on equity

Costs/Sales	-10%	-5%	0%	5%	10%