|
Hard Costs
Land at Cost / Valuation
Preliminaries
Council Contributions
Professional Fees
Construction (or subdivision) Costs
Construction Contingency
Sub Total
Soft Costs
Marketing Costs
Sales Commissions
Stamp Duties
Sub Total
Interest
Total Costs |
$5,000,000
$200,000
$100,000
$100,000
$5,000,000
$250,000
$10,650,000
$150,000
$300,000
$100,000
$550,000
$500,000
$11,700,000 |
Developers Equity
$2,150,000
$0
$0
$0
$0
$0
$2,150,000
$150,000
$300,000
$100,000
$550,000
$0
$2,700,000 |
Total Loan
$2,850,000
$200,000
$100,000
$100,000
$5,000,000
$250,000
$8,500,000
$0
$0
$0
$0
$500,000
$9,000,000 |