Duplex Development Calculator
Export to Excel
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
Council & DA Fees
Select Council
Waverley Council
Woollahra Council
DA fees auto-calculate based on construction cost
DA Assessment Fee
AUTO
$
Based on council fee schedule
Notification & Advertising
AUTO
$
File Retrieval & Admin
AUTO
$
S7.12 Contributions
AUTO
$
1% of construction cost (Waverley only)
Total Council Fees:
$0
Development Costs
Demolition
$
Services & Utilities
$
Engineering Assessment
$
Other Development Costs
$
Total Development:
$0
Finance & Holding Costs
Interest & Finance Costs
$
Holding Costs (Rates, etc.)
$
Contingency (%)
%
Contingency Amount
AUTO
$
% of total development cost
Total Finance & Holding:
$0
Sales & Marketing
Sales Rate per sqm
$
/sqm
Total Revenue (GFA × Rate)
AUTO
$
Sales Commission (%)
%
Commission Amount
AUTO
$
Marketing Costs
$
Legal (Sales)
$
Total Sales Costs:
$0
Funding Structure
Funding Type
Amount ($)
% of Total
Rate/Terms
Senior Debt
Mezzanine Debt
Equity
Total Funding
$0
100%
Financial Summary
Total Dev 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