Duplex Development Calculator
Site Acquisition
Purchase Price
$
Stamp Duty (NSW - Auto)
AUTO
$
Automatically calculated from purchase price
Legal & Acquisition Costs
$
Total Acquisition:
$0
Project Specifications
Gross Floor Area (GFA)
sqm
Total combined GFA for both units
Construction Rate
$
/sqm
Total Construction Cost
AUTO
$
GFA × Construction Rate
Total Construction:
$0
Consultant & Professional Costs
Architect
$
Town Planner
$
Engineer (Structural/Civil)
$
Surveyor
$
Other Consultants
$
Arborist, BASIX, traffic, etc.
Total Consultants:
$0
Development Costs
DA & Council Fees
$
S7.11 Contributions
$
Demolition
$
Services & Utilities
$
Total Development:
$0
Finance & Holding Costs
Interest & Finance Costs
$
Holding Costs
$
Rates, insurance, etc.
Contingency (%)
%
Contingency Amount
AUTO
$
% of construction cost
Total Finance & Holding:
$0
Sales & Marketing
Sales Rate per sqm
$
/sqm
Total Sales Revenue
AUTO
$
GFA × Sales Rate
Agent Commission (%)
%
Commission Amount
AUTO
$
Marketing Costs
$
Legal (Sales)
$
Total Sales Costs:
$0
Funding Structure
Source
Amount ($)
% of Total
Rate/Terms
Senior Debt
0%
Mezzanine/Second Debt
0%
Equity
0%
Total Funding
$0
100%
Financial Summary
Total Development Cost
$0
Total Revenue
$0
Development Profit
$0
Return on Cost
0%
Profit Margin
0%
Cost per sqm
$0
Revenue per sqm
$0
Funding Gap/Surplus
$0