TitleLand Subdivision 15 LotsProject Address123 abc st, xyz suburb, DEF 4567Description15 Lot Land sub-division
Summary
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 xGSTTotal / UnitTotal / m²
Maximum Debt$ 0$ 0$ 0
$ 0$ 0$ 0
$ 0$ 0$ 0
$ 0$ 0$ 0
Total xGSTTotal / UnitTotal / m²Total / iGSTTotal GST
$ 0$ 0$ 0$ 0$ 0
$ 0$ 0$ 0$ 0$ 0
$ 0$ 0$ 0$ 0$ 0
Total xGSTTotal / UnitTotal / m²Total / iGSTTotal 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 xGSTTotal / UnitTotal / 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%