MH Ballyholme

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 $GYHUWLVLQJ 6DOHV $JHQW 6DOHV /HJDO IHHV 6WDPS GXW\ /HJDO SXUFKDVH FRVWV 2WKHU FRVWV LQVXUDQFH DFFRXQWDQF\ HWF &*, PRQWDJH %URFKXUH :HE VLWH

TOTAL COSTS

3,548,500 4,500,000

Total Sales Income

LESS Total Costs

3,548,500

3UR¿W