Feasibility Calculator — Cash In / Cash Out

Single-file HTML • Client-side PDF export • Optional PDF merge (Property pages + Feaso page)

Inputs

Gross Sale Price incl. GST
Used for land tax auto-calculation
Company rate (no PPOR/FHB concession)   Auto  
Auto-calculated for selected state   Auto  
% of Total Project Cost (excl. PM fee)
Computed: $0
Urban Wealth flat fee ($)
% of Bank Funding   Computed: $0
Auto: Funding × Rate × Weeks/52   Computed: $0
% p.a.
weeks
Net GST = Gross GST on sale − ITC on build & consultants
Both methods produce the same net GST position.
Land acquired from non-GST vendor or under prior margin scheme. Gross GST = (GRV − Land) ÷ 11.
Auto-calculated from GST method above
$0
Used to calculate Deposit Needed
% of GRV inc. GST — typically 2.2% (inc. GST)
Computed: $0
e.g., 75% → weekly guarantee output

Development Feasibility

Cash In (Deposit)
$0
Bank Funding: —
Net Profit (after GST)
$0
Profit % of GRV: —
Rental Return
Gross
—
Net
—
Gross = Rent×52÷GRV · Net deducts rates, PM, vacancy

Development Feasibility

Focus: Cash In vs Cash Out
Item Amount
This output is designed to match your feasibility structure and emphasise Cash In (Deposit) and Cash Out (Profit). Confirm whether fees like Establishment and Interest are entered as fixed amounts (as per the source worksheet) or should be derived from a specific base/loan model.
Urban Wealth
Urban Wealth — Finance Feasibility
CASH IN — DEPOSIT AT SETTLEMENT
CASH OUT — NET PROFIT (AFTER GST)
Item Amount
Important: This document is prepared by Urban Wealth as a Finance Feasibility assessment for indicative purposes only. All figures are based on inputs provided and assumptions noted herein. Interest is calculated using an S-curve factor of 0.60 to reflect progressive construction drawdowns. Final loan approval, terms and conditions are subject to lender credit assessment. This document does not constitute financial advice. Please consult your finance broker and legal advisers before proceeding.