Project

Report Date

Project Name

Land Size m²

Development Costs

Land Cost (A$)

Building Cost (A$)

Other Costs

Stamp Duty (A$)

Landscape (A$)

Pool (A$)

Solar (A$)

Others (A$)

Development Cost (subtotal)

Commercial Finance

Land LVR (%)

Loan — Land $0

Construction LVR (%)

Construction Loan Base

Loan — Construction $0

Interest Rate (pa %)

Project Time (months)

Fees (No GST)

Establishment Fee

Brokerage Fee

Total Commercial Loan (Principal Limit)

Finance Costs Total (Interest & Fees)

Capitalised on settlement

Refinance & Equity (Completion)

Completion Valuation (A$)

Completion LVR (%)

Debt to Refinance (incl. capitalised costs) $0

Equity Created $0

Equity Release $0

Equity Multiple 0.00x

Income

Sales Revenue (Gross, inc GST)

GST (10%) $0

Net Sales (ex GST)

Sales Agent Fee

Upfront Investment

Includes only: Land Deposit, Construction Deposit, Stamp Duty, Others

Land Deposit $0

Construction Deposit $0

Stamp Duty $0

Others $0

Total Upfront Investment

Project Summary

Total Cost $0

Profitability & Returns

Net Sales (ex GST) $0

Total Cost $0

Profit $0

Profit Margin 0%

ROI (vs Upfront Investment) 0%

📑 Client Development Summary — Project

Report Date: —

Deal Snapshot

Land Size	—
Net Sales (ex GST)	$0
Total Cost	$0
Profit	$0
Profit Margin	0%
ROI	0%
Breakeven Sales (Gross, inc GST)	$0

Income

Sales Revenue (Gross, inc GST)	$0
GST (10%)	$0
Net Sales (ex GST)	$0
Sales Agent (amount)	$0

Development & Commercial Finance

Development Cost (subtotal)	$0
Land LVR (%)	0.00%
Construction LVR (%)	0.00%
Total Commercial Loan (Principal Limit)	$0
Interest Total	$0
Establishment Fee	$0
Brokerage Fee	$0
Finance Costs Total (Interest & Fees)	$0
Total Cost	$0

Upfront Investment

Land Deposit	$0
Construction Deposit	$0
Stamp Duty	$0
Others	$0
Total Upfront Investment	$0

Refinance & Equity (Completion)

Completion Valuation	$0
Completion LVR	0.00%
Debt to Refinance (incl. capitalised costs)	$0
Equity Created	$0
Equity Release	$0
Equity Multiple	0.00x

Disclaimer

Finance costs are capitalised on settlement. This report is provided as an estimate only. Figures are indicative and subject to change. It does not constitute financial advice or create any legal responsibility.