TitleResidential - PublishedProject Address123 abc st, xyz suburb, DEF 4567DescriptionUnit development
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
Land vs total sales
Construction vs total costs
Construction vs total sales
Total sources of funds
Total uses of funds
| Total Sources | Total xGST | Total / Unit | Total / m² |
| $ 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 |
| 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 | |
| $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |
| $ 0 | $ 0 | $ 0 | $ 0 | $ 0 |
| Funding Table | Total xGST | Bank's TDC | Developer's Equity | 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 |
| Finance Costs | Total Costs | Interest Costs | Setup Fees | Monthly Fees | Max Debt |
| $ 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 Costs | Interest Costs | Setup Fees | |
| $ 0 | $ 0 | $ 0 | |
| $ 0 | $ 0 | $ 0 | |
| $ 0 | $ 0 | $ 0 |
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% |
Residual Value Of Land
| Costs/Sales | -6% | -3% | 0% | 3% | 6% |
Target risk margin | Residual value of land
| DM % | Land Value | DM % | Land Value |