TitleLand Subdivision 15 LotsProject Address123 abc st, xyz suburb, DEF 4567Description15 Lot Land sub-division
Land value
0%0%ResidentalTypeCommercial
Units
Area
Land Value
Total profit / loss
Development margin on cost
Development margin on revenue
Equity Multiple | Return on Equity
Residal value of land Hurdle rate
Land vs total sales
Construction vs total costs
Construction vs total sales
Total sources of funds
Total uses of funds
Total xGST | Total / Unit | Total / m² | |
Maximum Debt | $ 0 | $ 0 | $ 0 |
$ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 |
Total xGST | Total / Unit | Total / m² | Total / iGST | Total GST | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 |
Total xGST | Total / Unit | Total / m² | Total / iGST | Total GST | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
$ 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 | -6% | -3% | 0% | 3% | 6% |
Development margin on cost
Costs/Sales | -6% | -3% | 0% | 3% | 6% |
Development margin on revenue
Costs/Sales | -6% | -3% | 0% | 3% | 6% |
Return on equity
Costs/Sales | -6% | -3% | 0% | 3% | 6% |