{ "example": "24-home residential commercial appraisal, England", "fictional": true, "currency": "GBP", "month_1": "2027-01", "engine": "Feasly Calculation Engine", "funding_assumption": "All equity; nominal month-end project cashflow before debt and corporation tax. Transaction-tax allowance is explicitly included in acquisition cost.", "cases": { "base": { "input": { "tool": "quick-feasibility", "currency": "GBP", "grossSales": 10440000, "landPrice": 1130000, "landMonth": 1, "targetMarginPercent": 20, "costStartMonth": 4, "costMonths": 18, "salesStartMonth": 19, "salesMonths": 12, "costLines": [ { "code": "construction", "amount": 5550000, "startMonth": 4, "months": 18 }, { "code": "professionalFees", "amount": 444000, "startMonth": 1, "months": 21 }, { "code": "contingency", "amount": 277500, "startMonth": 4, "months": 18 }, { "code": "sellingCosts", "amount": 232800, "startMonth": 19, "months": 12 }, { "code": "otherCosts", "amount": 400000, "startMonth": 4, "months": 1 } ], "developmentCost": 6904300 }, "result": { "tool": "quick-feasibility", "currency": "GBP", "residualLandValue": null, "landPrice": 1130000, "profit": 2405699.999999998, "marginOnCostPercent": 29.942869945110317, "peakFunding": 6766821.42857143, "peakMonth": 18, "monthly": [ { "month": 1, "netCashflow": -1151142.857142857, "cumulativeCashflow": -1151142.857142857, "salesReceipts": 0, "landCost": 1130000, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 2, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1172285.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 3, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1193428.5714285711, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 4, "netCashflow": -744892.8571428572, "cumulativeCashflow": -1938321.4285714282, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 400000, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 5, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2283214.2857142854, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 6, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2628107.1428571427, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 7, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2973000, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 8, "netCashflow": -344892.85714285716, "cumulativeCashflow": -3317892.8571428573, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 9, "netCashflow": -344892.85714285716, "cumulativeCashflow": -3662785.7142857146, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 10, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4007678.571428572, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 11, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4352571.428571429, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 12, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4697464.285714286, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 13, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5042357.142857144, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 14, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5387250.000000001, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 15, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5732142.857142858, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 16, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6077035.7142857155, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 17, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6421928.571428573, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 18, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6766821.42857143, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 19, "netCashflow": 505707.14285714284, "cumulativeCashflow": -6261114.285714287, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 19400 } }, { "month": 20, "netCashflow": 505707.14285714284, "cumulativeCashflow": -5755407.142857145, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 19400 } }, { "month": 21, "netCashflow": 505707.14285714284, "cumulativeCashflow": -5249700.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 19400 } }, { "month": 22, "netCashflow": 850600, "cumulativeCashflow": -4399100.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 23, "netCashflow": 850600, "cumulativeCashflow": -3548500.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 24, "netCashflow": 850600, "cumulativeCashflow": -2697900.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 25, "netCashflow": 850600, "cumulativeCashflow": -1847300.0000000019, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 26, "netCashflow": 850600, "cumulativeCashflow": -996700.0000000019, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 27, "netCashflow": 850600, "cumulativeCashflow": -146100.00000000186, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 28, "netCashflow": 850600, "cumulativeCashflow": 704499.9999999981, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 29, "netCashflow": 850600, "cumulativeCashflow": 1555099.9999999981, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 30, "netCashflow": 850600, "cumulativeCashflow": 2405699.999999998, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } } ] } }, "sales-down": { "input": { "tool": "quick-feasibility", "currency": "GBP", "grossSales": 9657000, "landPrice": 1130000, "landMonth": 1, "targetMarginPercent": 20, "costStartMonth": 4, "costMonths": 18, "salesStartMonth": 19, "salesMonths": 12, "costLines": [ { "code": "construction", "amount": 5550000, "startMonth": 4, "months": 18 }, { "code": "professionalFees", "amount": 444000, "startMonth": 1, "months": 21 }, { "code": "contingency", "amount": 277500, "startMonth": 4, "months": 18 }, { "code": "sellingCosts", "amount": 217140, "startMonth": 19, "months": 12 }, { "code": "otherCosts", "amount": 400000, "startMonth": 4, "months": 1 } ], "developmentCost": 6888640 }, "result": { "tool": "quick-feasibility", "currency": "GBP", "residualLandValue": null, "landPrice": 1130000, "profit": 1638359.9999999981, "marginOnCostPercent": 20.431893687707618, "peakFunding": 6766821.42857143, "peakMonth": 18, "monthly": [ { "month": 1, "netCashflow": -1151142.857142857, "cumulativeCashflow": -1151142.857142857, "salesReceipts": 0, "landCost": 1130000, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 2, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1172285.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 3, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1193428.5714285711, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 4, "netCashflow": -744892.8571428572, "cumulativeCashflow": -1938321.4285714282, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 400000, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 5, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2283214.2857142854, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 6, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2628107.1428571427, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 7, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2973000, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 8, "netCashflow": -344892.85714285716, "cumulativeCashflow": -3317892.8571428573, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 9, "netCashflow": -344892.85714285716, "cumulativeCashflow": -3662785.7142857146, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 10, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4007678.571428572, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 11, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4352571.428571429, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 12, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4697464.285714286, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 13, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5042357.142857144, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 14, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5387250.000000001, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 15, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5732142.857142858, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 16, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6077035.7142857155, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 17, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6421928.571428573, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 18, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6766821.42857143, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 19, "netCashflow": 441762.14285714284, "cumulativeCashflow": -6325059.285714287, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 18095 } }, { "month": 20, "netCashflow": 441762.14285714284, "cumulativeCashflow": -5883297.142857145, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 18095 } }, { "month": 21, "netCashflow": 441762.14285714284, "cumulativeCashflow": -5441535.000000002, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 18095 } }, { "month": 22, "netCashflow": 786655, "cumulativeCashflow": -4654880.000000002, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 23, "netCashflow": 786655, "cumulativeCashflow": -3868225.000000002, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 24, "netCashflow": 786655, "cumulativeCashflow": -3081570.000000002, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 25, "netCashflow": 786655, "cumulativeCashflow": -2294915.000000002, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 26, "netCashflow": 786655, "cumulativeCashflow": -1508260.0000000019, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 27, "netCashflow": 786655, "cumulativeCashflow": -721605.0000000019, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 28, "netCashflow": 786655, "cumulativeCashflow": 65049.99999999814, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 29, "netCashflow": 786655, "cumulativeCashflow": 851704.9999999981, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 30, "netCashflow": 786655, "cumulativeCashflow": 1638359.9999999981, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } } ] } }, "build-up": { "input": { "tool": "quick-feasibility", "currency": "GBP", "grossSales": 10440000, "landPrice": 1130000, "landMonth": 1, "targetMarginPercent": 20, "costStartMonth": 4, "costMonths": 18, "salesStartMonth": 19, "salesMonths": 12, "costLines": [ { "code": "construction", "amount": 5994000, "startMonth": 4, "months": 18 }, { "code": "professionalFees", "amount": 444000, "startMonth": 1, "months": 21 }, { "code": "contingency", "amount": 277500, "startMonth": 4, "months": 18 }, { "code": "sellingCosts", "amount": 232800, "startMonth": 19, "months": 12 }, { "code": "otherCosts", "amount": 400000, "startMonth": 4, "months": 1 } ], "developmentCost": 7348300 }, "result": { "tool": "quick-feasibility", "currency": "GBP", "residualLandValue": null, "landPrice": 1130000, "profit": 1961699.9999999953, "marginOnCostPercent": 23.137893209723593, "peakFunding": 7136821.428571432, "peakMonth": 18, "monthly": [ { "month": 1, "netCashflow": -1151142.857142857, "cumulativeCashflow": -1151142.857142857, "salesReceipts": 0, "landCost": 1130000, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 2, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1172285.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 3, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1193428.5714285711, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 4, "netCashflow": -769559.5238095238, "cumulativeCashflow": -1962988.095238095, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 400000, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 5, "netCashflow": -369559.52380952385, "cumulativeCashflow": -2332547.619047619, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 6, "netCashflow": -369559.52380952385, "cumulativeCashflow": -2702107.1428571427, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 7, "netCashflow": -369559.52380952385, "cumulativeCashflow": -3071666.6666666665, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 8, "netCashflow": -369559.52380952385, "cumulativeCashflow": -3441226.1904761903, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 9, "netCashflow": -369559.52380952385, "cumulativeCashflow": -3810785.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 10, "netCashflow": -369559.52380952385, "cumulativeCashflow": -4180345.238095238, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 11, "netCashflow": -369559.52380952385, "cumulativeCashflow": -4549904.761904762, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 12, "netCashflow": -369559.52380952385, "cumulativeCashflow": -4919464.285714286, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 13, "netCashflow": -369559.52380952385, "cumulativeCashflow": -5289023.809523811, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 14, "netCashflow": -369559.52380952385, "cumulativeCashflow": -5658583.333333335, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 15, "netCashflow": -369559.52380952385, "cumulativeCashflow": -6028142.857142859, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 16, "netCashflow": -369559.52380952385, "cumulativeCashflow": -6397702.380952383, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 17, "netCashflow": -369559.52380952385, "cumulativeCashflow": -6767261.904761908, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 18, "netCashflow": -369559.52380952385, "cumulativeCashflow": -7136821.428571432, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 19, "netCashflow": 481040.47619047615, "cumulativeCashflow": -6655780.952380956, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 19400 } }, { "month": 20, "netCashflow": 481040.47619047615, "cumulativeCashflow": -6174740.47619048, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 19400 } }, { "month": 21, "netCashflow": 481040.47619047615, "cumulativeCashflow": -5693700.000000005, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 19400 } }, { "month": 22, "netCashflow": 850600, "cumulativeCashflow": -4843100.000000005, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 23, "netCashflow": 850600, "cumulativeCashflow": -3992500.0000000047, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 24, "netCashflow": 850600, "cumulativeCashflow": -3141900.0000000047, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 25, "netCashflow": 850600, "cumulativeCashflow": -2291300.0000000047, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 26, "netCashflow": 850600, "cumulativeCashflow": -1440700.0000000047, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 27, "netCashflow": 850600, "cumulativeCashflow": -590100.0000000047, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 28, "netCashflow": 850600, "cumulativeCashflow": 260499.99999999534, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 29, "netCashflow": 850600, "cumulativeCashflow": 1111099.9999999953, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 30, "netCashflow": 850600, "cumulativeCashflow": 1961699.9999999953, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } } ] } }, "sales-delay": { "input": { "tool": "quick-feasibility", "currency": "GBP", "grossSales": 10440000, "landPrice": 1130000, "landMonth": 1, "targetMarginPercent": 20, "costStartMonth": 4, "costMonths": 18, "salesStartMonth": 25, "salesMonths": 12, "costLines": [ { "code": "construction", "amount": 5550000, "startMonth": 4, "months": 18 }, { "code": "professionalFees", "amount": 444000, "startMonth": 1, "months": 21 }, { "code": "contingency", "amount": 277500, "startMonth": 4, "months": 18 }, { "code": "sellingCosts", "amount": 232800, "startMonth": 25, "months": 12 }, { "code": "otherCosts", "amount": 400000, "startMonth": 4, "months": 1 } ], "developmentCost": 6904300 }, "result": { "tool": "quick-feasibility", "currency": "GBP", "residualLandValue": null, "landPrice": 1130000, "profit": 2405699.999999998, "marginOnCostPercent": 29.942869945110317, "peakFunding": 7801500.000000002, "peakMonth": 21, "monthly": [ { "month": 1, "netCashflow": -1151142.857142857, "cumulativeCashflow": -1151142.857142857, "salesReceipts": 0, "landCost": 1130000, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 2, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1172285.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 3, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1193428.5714285711, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 4, "netCashflow": -744892.8571428572, "cumulativeCashflow": -1938321.4285714282, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 400000, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 5, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2283214.2857142854, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 6, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2628107.1428571427, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 7, "netCashflow": -344892.85714285716, "cumulativeCashflow": -2973000, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 8, "netCashflow": -344892.85714285716, "cumulativeCashflow": -3317892.8571428573, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 9, "netCashflow": -344892.85714285716, "cumulativeCashflow": -3662785.7142857146, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 10, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4007678.571428572, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 11, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4352571.428571429, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 12, "netCashflow": -344892.85714285716, "cumulativeCashflow": -4697464.285714286, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 13, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5042357.142857144, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 14, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5387250.000000001, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 15, "netCashflow": -344892.85714285716, "cumulativeCashflow": -5732142.857142858, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 16, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6077035.7142857155, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 17, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6421928.571428573, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 18, "netCashflow": -344892.85714285716, "cumulativeCashflow": -6766821.42857143, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 19, "netCashflow": -344892.85714285716, "cumulativeCashflow": -7111714.285714287, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 20, "netCashflow": -344892.85714285716, "cumulativeCashflow": -7456607.142857145, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 21, "netCashflow": -344892.85714285716, "cumulativeCashflow": -7801500.000000002, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 308333.3333333333, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 22, "netCashflow": 0, "cumulativeCashflow": -7801500.000000002, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 0 } }, { "month": 23, "netCashflow": 0, "cumulativeCashflow": -7801500.000000002, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 0 } }, { "month": 24, "netCashflow": 0, "cumulativeCashflow": -7801500.000000002, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 0 } }, { "month": 25, "netCashflow": 850600, "cumulativeCashflow": -6950900.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 26, "netCashflow": 850600, "cumulativeCashflow": -6100300.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 27, "netCashflow": 850600, "cumulativeCashflow": -5249700.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 28, "netCashflow": 850600, "cumulativeCashflow": -4399100.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 29, "netCashflow": 850600, "cumulativeCashflow": -3548500.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 30, "netCashflow": 850600, "cumulativeCashflow": -2697900.000000002, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 31, "netCashflow": 850600, "cumulativeCashflow": -1847300.0000000019, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 32, "netCashflow": 850600, "cumulativeCashflow": -996700.0000000019, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 33, "netCashflow": 850600, "cumulativeCashflow": -146100.00000000186, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 34, "netCashflow": 850600, "cumulativeCashflow": 704499.9999999981, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 35, "netCashflow": 850600, "cumulativeCashflow": 1555099.9999999981, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } }, { "month": 36, "netCashflow": 850600, "cumulativeCashflow": 2405699.999999998, "salesReceipts": 870000, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 19400 } } ] } }, "combined": { "input": { "tool": "quick-feasibility", "currency": "GBP", "grossSales": 9657000, "landPrice": 1130000, "landMonth": 1, "targetMarginPercent": 20, "costStartMonth": 4, "costMonths": 18, "salesStartMonth": 25, "salesMonths": 12, "costLines": [ { "code": "construction", "amount": 5994000, "startMonth": 4, "months": 18 }, { "code": "professionalFees", "amount": 444000, "startMonth": 1, "months": 21 }, { "code": "contingency", "amount": 277500, "startMonth": 4, "months": 18 }, { "code": "sellingCosts", "amount": 217140, "startMonth": 25, "months": 12 }, { "code": "otherCosts", "amount": 460000, "startMonth": 4, "months": 1 } ], "developmentCost": 7392640 }, "result": { "tool": "quick-feasibility", "currency": "GBP", "residualLandValue": null, "landPrice": 1130000, "profit": 1134359.9999999953, "marginOnCostPercent": 13.309960293993356, "peakFunding": 8305500.000000005, "peakMonth": 21, "monthly": [ { "month": 1, "netCashflow": -1151142.857142857, "cumulativeCashflow": -1151142.857142857, "salesReceipts": 0, "landCost": 1130000, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 2, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1172285.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 3, "netCashflow": -21142.85714285714, "cumulativeCashflow": -1193428.5714285711, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 4, "netCashflow": -829559.5238095238, "cumulativeCashflow": -2022988.095238095, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 460000, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 5, "netCashflow": -369559.52380952385, "cumulativeCashflow": -2392547.619047619, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 6, "netCashflow": -369559.52380952385, "cumulativeCashflow": -2762107.1428571427, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 7, "netCashflow": -369559.52380952385, "cumulativeCashflow": -3131666.6666666665, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 8, "netCashflow": -369559.52380952385, "cumulativeCashflow": -3501226.1904761903, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 9, "netCashflow": -369559.52380952385, "cumulativeCashflow": -3870785.714285714, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 10, "netCashflow": -369559.52380952385, "cumulativeCashflow": -4240345.238095238, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 11, "netCashflow": -369559.52380952385, "cumulativeCashflow": -4609904.761904762, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 12, "netCashflow": -369559.52380952385, "cumulativeCashflow": -4979464.285714286, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 13, "netCashflow": -369559.52380952385, "cumulativeCashflow": -5349023.809523811, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 14, "netCashflow": -369559.52380952385, "cumulativeCashflow": -5718583.333333335, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 15, "netCashflow": -369559.52380952385, "cumulativeCashflow": -6088142.857142859, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 16, "netCashflow": -369559.52380952385, "cumulativeCashflow": -6457702.380952383, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 17, "netCashflow": -369559.52380952385, "cumulativeCashflow": -6827261.904761908, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 18, "netCashflow": -369559.52380952385, "cumulativeCashflow": -7196821.428571432, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 19, "netCashflow": -369559.52380952385, "cumulativeCashflow": -7566380.952380956, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 20, "netCashflow": -369559.52380952385, "cumulativeCashflow": -7935940.47619048, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 21, "netCashflow": -369559.52380952385, "cumulativeCashflow": -8305500.000000005, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 333000, "contingency": 15416.666666666666, "otherCosts": 0, "professionalFees": 21142.85714285714, "sellingCosts": 0 } }, { "month": 22, "netCashflow": 0, "cumulativeCashflow": -8305500.000000005, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 0 } }, { "month": 23, "netCashflow": 0, "cumulativeCashflow": -8305500.000000005, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 0 } }, { "month": 24, "netCashflow": 0, "cumulativeCashflow": -8305500.000000005, "salesReceipts": 0, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 0 } }, { "month": 25, "netCashflow": 786655, "cumulativeCashflow": -7518845.000000005, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 26, "netCashflow": 786655, "cumulativeCashflow": -6732190.000000005, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 27, "netCashflow": 786655, "cumulativeCashflow": -5945535.000000005, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 28, "netCashflow": 786655, "cumulativeCashflow": -5158880.000000005, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 29, "netCashflow": 786655, "cumulativeCashflow": -4372225.000000005, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 30, "netCashflow": 786655, "cumulativeCashflow": -3585570.0000000047, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 31, "netCashflow": 786655, "cumulativeCashflow": -2798915.0000000047, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 32, "netCashflow": 786655, "cumulativeCashflow": -2012260.0000000047, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 33, "netCashflow": 786655, "cumulativeCashflow": -1225605.0000000047, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 34, "netCashflow": 786655, "cumulativeCashflow": -438950.00000000466, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 35, "netCashflow": 786655, "cumulativeCashflow": 347704.99999999534, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } }, { "month": 36, "netCashflow": 786655, "cumulativeCashflow": 1134359.9999999953, "salesReceipts": 804750, "landCost": 0, "costs": { "construction": 0, "contingency": 0, "otherCosts": 0, "professionalFees": 0, "sellingCosts": 18095 } } ] } } } }