38 / 42
Development Appraisal
C osts
%XLOG &RVW
/DQG &RVW
Fees:
3ODQQLQJ
$UFKLWHFW &RQFHSW
$UFKLWHFW :RUNLQJ 'UDZLQJV
6WUXFWXUDO FLYLO HQJLQHHU %:0 /WG
*URXQG LQYHVWLJDWLRQ
/DQGVFDSH DUFKLWHFW
0HFKDQLFDO (OHFWULFDO &RQVXOWDQW
(3& UDWLQJ 6$3 &DOFV
$LU WHVWV
&'0& +DVFR (XURSH
46 30 6WHYHQVRQ 0XQQ //3
%XLOGLQJ &RQWURO 3ODQ IHH
%XLOGLQJ &RQWURO ,QVSHFWLRQ IHH
1+%&
6HUYLFHV &RQQHFWLRQV
%URFKXUH
:HE VLWH
$GYHUWLVLQJ
6DOHV $JHQW
6DOHV /HJDO IHHV
6WDPS GXW\
/HJDO SXUFKDVH FRVWV
2WKHU FRVWV LQVXUDQFH DFFRXQWDQF\ HWF
&*, PRQWDJH
TOTAL COSTS
3,548,500
Total Sales Income
4,500,000
LESS
Total Costs
3,548,500
3UR¿W