Search Ctrl K
Home / Tools
THE FEUTEX TOOLKIT

Residual Land Budget Scenario

Estimate residual land budget after development, selling costs and a target profit allowance.

Property workspace● Runs in your browser
01 Your input
02 Your result
View or copy raw result data
FormulaSelling cost = v.gross_sales*v.selling/100 ; Residual land budget = v.gross_sales*(1-v.selling/100-v.profit_share/100)-v.construction-v.soft_cost-v.finance
Sources and model references

Worked example

Inputs

Gross sales
1000000 currency
Construction
500000 currency
Soft cost
100000 currency
Finance
40000 currency
Selling
3 %
Profit share
20 %

Expected results

Selling cost
30000 currency
Residual land budget
130000 currency

Load the example in the workspace to reproduce these results. Display rounding does not change the underlying calculation.

How to use this tool

  1. Enter your own assumptions using a consistent currency and period.
  2. Review the scenario outputs and compare alternative inputs.
  3. Check the stated model limits before using the result in an operating plan.

Try this example

{
  "gross_sales": 1000000,
  "construction": 500000,
  "soft_cost": 100000,
  "finance": 40000,
  "selling": 3,
  "profit_share": 20
}

Accuracy and scope

Residual budget arithmetic, not an appraisal or recommended bid. Profit is defined as a share of gross sales; tax and risk premiums are not inferred.

Is my data uploaded?

This tool runs locally in your browser. Input and output are not sent to a processing server. Copy or download your result before leaving the page.