{"id":3018,"date":"2024-06-21T15:42:55","date_gmt":"2024-06-21T11:42:55","guid":{"rendered":"https:\/\/eoninvestment.com\/?p=3018"},"modified":"2025-02-04T17:53:15","modified_gmt":"2025-02-04T13:53:15","slug":"residential-real-estate-project-excel-model","status":"publish","type":"post","link":"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/","title":{"rendered":"Residential Real Estate Project Excel Model"},"content":{"rendered":"\n<p class=\"wp-block-paragraph\">Despite the common perception that the development sector is highly profitable, this is not the case. In reality, margins range around 10%-12%, and the high ROI is driven by the fact that most projects are characterized by extremely high leverage (and by leverage, I don&#8217;t just mean bank loans).<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">From a purely financial perspective, it can be said that the advance received from pre-sales is an operational obligation rather than a financial one, but this is not accurate. This is because installment plans are inherently interest-bearing (even though the interest is usually hidden in the price).<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">The high level of competition in the sector requires thorough pre-analysis of the project before starting and stringent management of financial risks during the implementation process. By financial risks, I mean the uncertainty of profitability, as well as the management of inflation, liquidity, and credit risks.<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">Investment analysis begins with the process of purchasing land. Even though there may not be a detailed architectural plan or cost estimate at this stage, preliminary analysis is still essential. The investment decision is the first stage that impacts the profitability of the project; if a mistake is made at the investment stage, it will be extremely difficult to bring the project to profit during implementation \u2013 changing the direction of a fired bullet is impossible.<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">Let&#8217;s look at an example of a specific project with the following assumptions:<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>Land area: 2500 sq.m.<\/li>\n\n\n\n<li>Land price: 25%<\/li>\n\n\n\n<li>K2 (coefficient): 3.5<\/li>\n\n\n\n<li>Residential share: 80%<\/li>\n\n\n\n<li>Internal usability: 72%<\/li>\n\n\n\n<li>Project duration: 24 months<\/li>\n\n\n\n<li>Price segment: $1000\/sq.m.<\/li>\n<\/ul>\n\n\n\n<p class=\"wp-block-paragraph\">We present analytical information in the form of charts and diagrams, which we typically prepare before starting a project. The numbers presented here are quite close to the real standard conditions.<\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Overview of the planned main version:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"189\" data-attachment-id=\"3034\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-13\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?fit=1702%2C523&amp;ssl=1\" data-orig-size=\"1702,523\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?fit=616%2C189&amp;ssl=1\" class=\"wp-image-3034\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?resize=616%2C189&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Monte Carlo simulation result from 1000 iterations:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"427\" data-attachment-id=\"3036\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-14\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?fit=755%2C523&amp;ssl=1\" data-orig-size=\"755,523\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?fit=616%2C427&amp;ssl=1\" class=\"wp-image-3036\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?resize=616%2C427&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Sensitivity analysis, i.e., the impact of factors on profitability:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"247\" data-attachment-id=\"3039\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-16\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?fit=1747%2C701&amp;ssl=1\" data-orig-size=\"1747,701\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?fit=616%2C247&amp;ssl=1\" class=\"wp-image-3039\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?resize=616%2C247&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Break-even price analysis:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"375\" data-attachment-id=\"3040\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-17\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-17.png?fit=1141%2C694&amp;ssl=1\" data-orig-size=\"1141,694\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-17.png?fit=616%2C375&amp;ssl=1\" class=\"wp-image-3040\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-17.png?resize=616%2C375&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Distribution of the planned price per sq.m. by components:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"326\" data-attachment-id=\"3043\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-19\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?fit=1313%2C694&amp;ssl=1\" data-orig-size=\"1313,694\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?fit=616%2C326&amp;ssl=1\" class=\"wp-image-3043\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?resize=616%2C326&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Intersection of the project&#8217;s Modified IRR and NPV:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"335\" data-attachment-id=\"3047\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-22\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?fit=1149%2C624&amp;ssl=1\" data-orig-size=\"1149,624\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?fit=616%2C335&amp;ssl=1\" class=\"wp-image-3047\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?resize=616%2C335&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Range of return on capital from 1000 iterations:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"292\" data-attachment-id=\"3049\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-23\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?fit=1305%2C618&amp;ssl=1\" data-orig-size=\"1305,618\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?fit=616%2C292&amp;ssl=1\" class=\"wp-image-3049\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?resize=616%2C292&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<h3 class=\"wp-block-heading\">Maximum accumulated debt according to the planned scenario:<\/h3>\n\n\n\n<p class=\"wp-block-paragraph\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"166\" data-attachment-id=\"3053\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-25\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?fit=2489%2C672&amp;ssl=1\" data-orig-size=\"2489,672\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?fit=616%2C166&amp;ssl=1\" class=\"wp-image-3053\" style=\"width: 700px\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?resize=616%2C166&#038;ssl=1\" alt=\"\" \/><\/p>\n\n\n\n<p class=\"wp-block-paragraph\"><a href=\"https:\/\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/project-forecast.xlsx\">You can view the Excel file here:<\/a><\/p>\n\n\n\n<p class=\"wp-block-paragraph\">&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;&#8212;<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">\u10db\u10d8\u10e3\u10ee\u10d4\u10d3\u10d0\u10d5\u10d0\u10d3 \u10d8\u10db\u10d8\u10e1\u10d0 \u10e0\u10dd\u10db \u10d0\u10d3\u10d0\u10db\u10d8\u10d0\u10dc\u10d4\u10d1\u10d8\u10e1 \u10d3\u10d8\u10d3 \u10dc\u10d0\u10ec\u10d8\u10da\u10e1 \u10d3\u10d4\u10d5\u10d4\u10da\u10dd\u10de\u10d4\u10e0\u10e3\u10da\u10d8 \u10e1\u10d4\u10e5\u10e2\u10dd\u10e0\u10d8 \u10db\u10d0\u10e6\u10d0\u10da\u10db\u10dd\u10db\u10d2\u10d4\u10d1\u10d8\u10d0\u10dc\u10d8 \u10d2\u10dd\u10dc\u10d8\u10d0 \u10d4\u10e1 \u10d0\u10e1\u10d4 \u10d0\u10e0 \u10d0\u10e0\u10d8\u10e1. \u10e1\u10d8\u10dc\u10d0\u10db\u10d3\u10d5\u10d8\u10da\u10d4\u10e8\u10d8 \u10db\u10d0\u10e0\u10df\u10d4\u10d1\u10d8 10%-12%-\u10d8\u10e1 \u10e4\u10d0\u10e0\u10d2\u10da\u10d4\u10d1\u10e8\u10d8 \u10e2\u10e0\u10d8\u10d0\u10da\u10d4\u10d1\u10e1 \u10d3\u10d0 \u10db\u10d0\u10e6\u10d0\u10da ROI-\u10e1 \u10d2\u10d0\u10dc\u10d0\u10de\u10d8\u10e0\u10dd\u10d1\u10d4\u10d1\u10e1 \u10d8\u10e1 \u10e4\u10d0\u10e5\u10e2\u10d8 \u10e0\u10dd\u10db \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d4\u10d1\u10d8\u10e1 \u10e3\u10db\u10e0\u10d0\u10d5\u10da\u10d4\u10e1\u10dd\u10d1\u10d0 \u10e3\u10d9\u10d8\u10d3\u10e3\u10e0\u10d4\u10e1\u10d0\u10d3 \u10db\u10d0\u10e6\u10d0\u10da\u10d8 \u10da\u10d4\u10d5\u10d4\u10e0\u10d4\u10ef\u10d8\u10d7 \u10ee\u10d0\u10e1\u10d8\u10d0\u10d7\u10d3\u10d4\u10d1\u10d0. (\u10da\u10d4\u10d5\u10d4\u10e0\u10d4\u10ef\u10e8\u10d8 \u10d0\u10e0 \u10d5\u10d2\u10e3\u10da\u10d8\u10e1\u10ee\u10db\u10dd\u10d1 \u10db\u10ee\u10dd\u10da\u10dd\u10d3 \u10e1\u10d0\u10d1\u10d0\u10dc\u10d9\u10dd \u10d3\u10d0\u10d9\u10e0\u10d4\u10d3\u10d8\u10e2\u10d4\u10d1\u10d0\u10e1).<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">\u10ec\u10db\u10d8\u10dc\u10d3\u10d0 \u10e4\u10d8\u10dc\u10d0\u10dc\u10e1\u10e3\u10e0\u10d0\u10d3 \u10e8\u10d4\u10d8\u10eb\u10da\u10d4\u10d1\u10d0 \u10d5\u10d7\u10e5\u10d5\u10d0\u10d7 \u10e0\u10dd\u10db \u10ec\u10d8\u10dc\u10d0\u10e1\u10ec\u10d0\u10e0\u10d8 \u10d2\u10d0\u10e7\u10d8\u10d3\u10d5\u10d4\u10d1\u10d8\u10d7 \u10db\u10d8\u10e6\u10d4\u10d1\u10e3\u10da\u10d8 \u10d0\u10d5\u10d0\u10dc\u10e1\u10d8, \u10e1\u10d0\u10dd\u10de\u10d4\u10e0\u10d0\u10ea\u10d8\u10dd \u10d5\u10d0\u10da\u10d3\u10d4\u10d1\u10e3\u10da\u10d4\u10d1\u10d0\u10d0 \u10d3\u10d0 \u10d0\u10e0\u10d0 \u10e4\u10d8\u10dc\u10d0\u10dc\u10e1\u10e3\u10e0\u10d8, \u10db\u10d0\u10d2\u10e0\u10d0\u10db \u10d4\u10e1 \u10e1\u10d8\u10dc\u10d0\u10db\u10d3\u10d5\u10d8\u10da\u10d4\u10e1 \u10d0\u10e0 \u10e8\u10d4\u10d4\u10e1\u10d0\u10d1\u10d0\u10db\u10d4\u10d1\u10d0. \u10d7\u10e3\u10dc\u10d3\u10d0\u10ea \u10d8\u10db \u10db\u10d0\u10e0\u10e2\u10d8\u10d5\u10d8 \u10db\u10d8\u10d6\u10d4\u10d6\u10d8\u10e1 \u10d2\u10d0\u10db\u10dd \u10e0\u10dd\u10db \u10d2\u10d0\u10dc\u10d5\u10d0\u10d3\u10d4\u10d1\u10d4\u10d1\u10d8 \u10d0\u10e0\u10e1\u10dd\u10d1\u10e0\u10d8\u10d5\u10d0\u10d3 \u10de\u10e0\u10dd\u10ea\u10d4\u10dc\u10e2\u10d8\u10d0\u10dc\u10d8\u10d0 (\u10db\u10d8\u10e3\u10ee\u10d4\u10d3\u10d0\u10d5\u10d0\u10d3 \u10d8\u10db\u10d8\u10e1\u10d0 \u10e0\u10dd\u10db \u10de\u10e0\u10dd\u10ea\u10d4\u10dc\u10e2\u10d8 \u10e0\u10dd\u10d2\u10dd\u10e0\u10ea \u10ec\u10d4\u10e1\u10d8 \u10e4\u10d0\u10e1\u10e8\u10d8 \u10d8\u10db\u10d0\u10da\u10d4\u10d1\u10d0).<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">\u10e1\u10d4\u10e5\u10e2\u10dd\u10e0\u10e8\u10d8 \u10d9\u10dd\u10dc\u10d9\u10e3\u10e0\u10d4\u10dc\u10ea\u10d8\u10d8\u10e1 \u10db\u10d0\u10e6\u10d0\u10da\u10d8 \u10d3\u10dd\u10dc\u10d4 \u10db\u10dd\u10d8\u10d7\u10ee\u10dd\u10d5\u10e1 \u10d4\u10e0\u10d7\u10d8 \u10db\u10ee\u10e0\u10d8\u10d5 \u10d3\u10d0\u10e1\u10d0\u10ec\u10e7\u10d4\u10d1\u10d8 \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 \u10ec\u10d8\u10dc\u10d0\u10e1\u10ec\u10d0\u10e0 \u10d0\u10dc\u10d0\u10da\u10d8\u10d6\u10e1, \u10db\u10d4\u10dd\u10e0\u10d4\u10e1 \u10db\u10ee\u10e0\u10d8\u10d5 \u10d2\u10d0\u10dc\u10ee\u10dd\u10e0\u10ea\u10d8\u10d4\u10da\u10d4\u10d1\u10d8\u10e1 \u10de\u10e0\u10dd\u10ea\u10d4\u10e1\u10e8\u10d8 \u10e4\u10d8\u10dc\u10d0\u10dc\u10e1\u10e3\u10e0\u10d8 \u10e0\u10d8\u10e1\u10d9\u10d4\u10d1\u10d8\u10e1 \u10e3\u10db\u10d9\u10d0\u10ea\u10e0\u10d4\u10e1 \u10db\u10d0\u10e0\u10d7\u10d5\u10d0\u10e1. \u10e4\u10d8\u10dc\u10d0\u10dc\u10e1\u10e3\u10e0 \u10e0\u10d8\u10e1\u10d9\u10d4\u10d1\u10e8\u10d8 \u10d5\u10d2\u10e3\u10da\u10d8\u10e1\u10ee\u10db\u10dd\u10d1 \u10e0\u10dd\u10d2\u10dd\u10e0\u10ea \u10db\u10dd\u10db\u10d2\u10d4\u10d1\u10d8\u10d0\u10dc\u10dd\u10d1\u10d8\u10e1 \u10d1\u10e3\u10dc\u10d3\u10dd\u10d5\u10d0\u10dc\u10d4\u10d1\u10d0\u10e1, \u10d8\u10e1\u10d4 \u10d8\u10dc\u10e4\u10da\u10d0\u10ea\u10d8\u10d8\u10e1, \u10da\u10d8\u10d9\u10d5\u10d8\u10d3\u10dd\u10d1\u10d8\u10e1\u10d0 \u10d3\u10d0 \u10e1\u10d0\u10d9\u10e0\u10d4\u10d3\u10d8\u10e2\u10dd \u10e0\u10d8\u10e1\u10d9\u10d4\u10d1\u10d8\u10e1 \u10db\u10d0\u10e0\u10d7\u10d5\u10d0\u10e1.<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">\u10e1\u10d0\u10d8\u10dc\u10d5\u10d4\u10e1\u10e2\u10d8\u10ea\u10d8\u10dd \u10d0\u10dc\u10d0\u10da\u10d8\u10d6\u10d8 \u10d8\u10ec\u10e7\u10d4\u10d1\u10d0 \u10db\u10d8\u10ec\u10d8\u10e1 \u10e8\u10d4\u10e1\u10e7\u10d8\u10d3\u10d5\u10d8\u10e1 \u10de\u10e0\u10dd\u10ea\u10d4\u10e1\u10e8\u10d8. \u10db\u10d8\u10e3\u10ee\u10d4\u10d3\u10d0\u10d5\u10d0\u10d3 \u10d8\u10db\u10d8\u10e1\u10d0 \u10e0\u10dd\u10db \u10d0\u10db \u10d3\u10e0\u10dd\u10e1 \u10e8\u10d4\u10e1\u10d0\u10eb\u10da\u10d4\u10d1\u10d4\u10da\u10d8\u10d0 \u10d0\u10e0 \u10d0\u10e0\u10e1\u10d4\u10d1\u10dd\u10d1\u10d3\u10d4\u10e1 \u10d3\u10d4\u10e2\u10d0\u10da\u10e3\u10e0\u10d8 \u10d0\u10e0\u10e5\u10d8\u10e2\u10d4\u10e5\u10e2\u10e3\u10e0\u10e3\u10da\u10d8 \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8 \u10d0\u10dc \u10ee\u10d0\u10e0\u10ef\u10d7\u10d0\u10e6\u10e0\u10d8\u10ea\u10ee\u10d5\u10d0, \u10ec\u10d8\u10dc\u10d0\u10e1\u10ec\u10d0\u10e0\u10d8 \u10d0\u10dc\u10d0\u10da\u10d8\u10d6\u10d8 \u10db\u10d0\u10d8\u10dc\u10ea \u10d0\u10e3\u10ea\u10d8\u10da\u10d4\u10d1\u10d4\u10da\u10d8\u10d0. \u10e1\u10d0\u10d8\u10dc\u10d5\u10d4\u10e1\u10e2\u10d8\u10ea\u10d8\u10dd \u10d2\u10d0\u10d3\u10d0\u10ec\u10e7\u10d5\u10d4\u10e2\u10d8\u10da\u10d4\u10d1\u10d0 \u10d0\u10e0\u10d8\u10e1 \u10de\u10d8\u10e0\u10d5\u10d4\u10da\u10d8 \u10d4\u10e2\u10d0\u10de\u10d8 \u10e0\u10dd\u10db\u10d4\u10da\u10d8\u10ea \u10d2\u10d0\u10d5\u10da\u10d4\u10dc\u10d0\u10e1 \u10d0\u10ee\u10d3\u10d4\u10dc\u10e1 \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 \u10db\u10dd\u10db\u10d2\u10d4\u10d1\u10d8\u10d0\u10dc\u10dd\u10d1\u10d0\u10d6\u10d4, \u10d7\u10e3 \u10d8\u10dc\u10d5\u10d4\u10e1\u10e2\u10d8\u10e0\u10d4\u10d1\u10d8\u10e1 \u10d4\u10e2\u10d0\u10d1\u10d6\u10d4 \u10e8\u10d4\u10ea\u10d3\u10dd\u10db\u10d8\u10e1 \u10d3\u10d0\u10e8\u10d5\u10d4\u10d1\u10d0 \u10db\u10dd\u10ee\u10d3\u10d4\u10d1\u10d0, \u10d2\u10d0\u10dc\u10ee\u10dd\u10e0\u10ea\u10d8\u10d4\u10da\u10d4\u10d1\u10d8\u10e1 \u10de\u10e0\u10dd\u10ea\u10d4\u10e1\u10e8\u10d8 \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 \u10db\u10dd\u10d2\u10d4\u10d1\u10d0\u10d6\u10d4 \u10d2\u10d0\u10e7\u10d5\u10d0\u10dc\u10d0 \u10e3\u10d9\u10d8\u10d3\u10e3\u10e0\u10d4\u10e1\u10d0\u10d3 \u10d2\u10d0\u10e0\u10d7\u10e3\u10da\u10d3\u10d4\u10d1\u10d0 &#8211;  \u10d2\u10d0\u10e1\u10e0\u10dd\u10da\u10d8\u10da\u10d8 \u10e2\u10e7\u10d5\u10d8\u10d8\u10e1 \u10db\u10d8\u10db\u10d0\u10e0\u10d7\u10e3\u10da\u10d4\u10d1\u10d8\u10e1 \u10e8\u10d4\u10ea\u10d5\u10da\u10d0 \u10e8\u10d4\u10e3\u10eb\u10da\u10d4\u10d1\u10d4\u10da\u10d8 \u10d8\u10e5\u10dc\u10d4\u10d1\u10d0.<\/p>\n\n\n\n<p class=\"wp-block-paragraph\">\u10d5\u10dc\u10d0\u10ee\u10dd\u10d7 \u10d9\u10dd\u10dc\u10d9\u10e0\u10d4\u10e2\u10e3\u10da\u10d8 \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 \u10db\u10d0\u10d2\u10d0\u10da\u10d8\u10d7\u10d8 \u10d0\u10e1\u10d4\u10d7\u10d8 \u10d3\u10d0\u10e8\u10d5\u10d4\u10d1\u10d4\u10d1\u10d8\u10d7:<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li>\u10db\u10d8\u10ec\u10d0 2500 \u10d9\u10d5.\u10db;<\/li>\n\n\n\n<li>\u10db\u10d8\u10ec\u10d8\u10e1 \u10e4\u10d0\u10e1\u10d8 25%;<\/li>\n\n\n\n<li>\u10d92 = 3.5<\/li>\n\n\n\n<li>\u10e1\u10d0\u10ea\u10ee\u10dd\u10d5\u10e0\u10d4\u10d1\u10da\u10d4\u10d1\u10d8\u10e1 \u10ec\u10d8\u10da\u10d8 80%;<\/li>\n\n\n\n<li>\u10e8\u10d8\u10d3\u10d0 \u10e1\u10d0\u10e0\u10d2\u10d4\u10d1\u10da\u10d8\u10d0\u10dc\u10dd\u10d1\u10d0 72%<\/li>\n\n\n\n<li>\u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 \u10ee\u10d0\u10dc\u10d2\u10e0\u10eb\u10da\u10d8\u10d5\u10dd\u10d1\u10d0 24 \u10d7\u10d5\u10d4<\/li>\n\n\n\n<li>\u10e1\u10d0\u10e4\u10d0\u10e1\u10dd \u10e1\u10d4\u10d2\u10db\u10d4\u10dc\u10e2\u10d8 1000$\/\u10d9\u10d5.\u10db.<\/li>\n<\/ul>\n\n\n\n<p class=\"wp-block-paragraph\">\u10ec\u10d0\u10e0\u10db\u10dd\u10d2\u10d8\u10d3\u10d2\u10d4\u10dc\u10d7 \u10d0\u10dc\u10d0\u10da\u10d8\u10e2\u10d8\u10d9\u10e3\u10e0 \u10d8\u10dc\u10e4\u10dd\u10e0\u10db\u10d0\u10ea\u10d8\u10d0 \u10d2\u10e0\u10d0\u10e4\u10d8\u10d9\u10d4\u10d1\u10d8\u10e1 \u10d3\u10d0 \u10d3\u10d8\u10d0\u10d2\u10e0\u10d0\u10db\u10d4\u10d1\u10d8\u10e1 \u10e1\u10d0\u10ee\u10d8\u10d7, \u10e0\u10d0\u10e1\u10d0\u10ea \u10e9\u10d5\u10d4\u10dc \u10d5\u10d0\u10d9\u10d4\u10d7\u10d4\u10d1\u10d7 \u10ee\u10dd\u10da\u10db\u10d4 \u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 \u10d3\u10d0\u10ec\u10e7\u10d4\u10d1\u10d0\u10db\u10d3\u10d4. \u10d0\u10e5 \u10db\u10dd\u10ea\u10d4\u10db\u10e3\u10da\u10d8 \u10ea\u10d8\u10e4\u10e0\u10d4\u10d1\u10d8 \u10e1\u10d0\u10d9\u10db\u10d0\u10dd\u10d3 \u10d0\u10ee\u10da\u10dd\u10e1 \u10d3\u10d2\u10d0\u10e1 \u10e0\u10d4\u10d0\u10da\u10e3\u10e0 \u10e1\u10e2\u10d0\u10dc\u10d3\u10d0\u10e0\u10e2\u10e3\u10da \u10db\u10d3\u10d2\u10dd\u10db\u10d0\u10e0\u10d4\u10dd\u10d1\u10d0\u10e1\u10d7\u10d0\u10dc.<\/p>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10d3\u10d0\u10d2\u10d4\u10d2\u10db\u10d8\u10da\u10d8 \u10eb\u10d8\u10e0\u10d8\u10d7\u10d0\u10d3\u10d8 \u10d5\u10d4\u10e0\u10e1\u10d8\u10d8\u10e1 \u10d2\u10d4\u10dc\u10d4\u10e0\u10d0\u10da\u10e3\u10e0\u10d8 \u10e1\u10e3\u10e0\u10d0\u10d7\u10d8:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"189\" data-attachment-id=\"3034\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-13\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?fit=1702%2C523&amp;ssl=1\" data-orig-size=\"1702,523\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?fit=616%2C189&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-13.png?resize=616%2C189&#038;ssl=1\" alt=\"\" class=\"wp-image-3034\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10db\u10dd\u10dc\u10e2\u10d4\u10d9\u10d0\u10e0\u10da\u10dd\u10e1 \u10e1\u10d8\u10db\u10e3\u10da\u10d0\u10ea\u10d8\u10d8\u10d7, 1000 \u10d8\u10e2\u10d4\u10e0\u10d0\u10ea\u10d8\u10d8\u10e1 \u10e8\u10d4\u10d3\u10d4\u10d2\u10d0\u10d3 \u10db\u10d8\u10e6\u10d4\u10d1\u10e3\u10da\u10d8 \u10e8\u10d4\u10d3\u10d4\u10d2\u10d8:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"427\" data-attachment-id=\"3036\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-14\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?fit=755%2C523&amp;ssl=1\" data-orig-size=\"755,523\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?fit=616%2C427&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-14.png?resize=616%2C427&#038;ssl=1\" alt=\"\" class=\"wp-image-3036\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10e1\u10d4\u10dc\u10e1\u10d8\u10e2\u10d8\u10e3\u10e0\u10dd\u10d1\u10d8\u10e1 \u10d0\u10dc\u10d0\u10da\u10d8\u10d6\u10d8, \u10d0\u10dc\u10e3 \u10e4\u10d0\u10e5\u10e2\u10dd\u10e0\u10d4\u10d1\u10d8\u10e1 \u10e0\u10d0 \u10d2\u10d0\u10d5\u10da\u10d4\u10dc\u10d0 \u10db\u10dd\u10db\u10d2\u10d4\u10d1\u10d8\u10d0\u10dc\u10dd\u10d1\u10d0\u10d6\u10d4:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-15.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"222\" data-attachment-id=\"3038\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-15\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-15.png?fit=1703%2C613&amp;ssl=1\" data-orig-size=\"1703,613\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-15.png?fit=616%2C222&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-15.png?resize=616%2C222&#038;ssl=1\" alt=\"\" class=\"wp-image-3038\" \/><\/a><\/figure>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"247\" data-attachment-id=\"3039\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-16\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?fit=1747%2C701&amp;ssl=1\" data-orig-size=\"1747,701\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?fit=616%2C247&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?resize=616%2C247&#038;ssl=1\" alt=\"\" class=\"wp-image-3039\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10ec\u10d0\u10e3\u10d2\u10d4\u10d1\u10da\u10dd\u10e1\u10d1\u10d8\u10e1 \u10e4\u10d0\u10e1\u10d8\u10e1 \u10d0\u10dc\u10d0\u10da\u10d8\u10d6\u10d8:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-18.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"375\" data-attachment-id=\"3041\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-18\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-18.png?fit=1141%2C694&amp;ssl=1\" data-orig-size=\"1141,694\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-18.png?fit=616%2C375&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-18.png?resize=616%2C375&#038;ssl=1\" alt=\"\" class=\"wp-image-3041\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10d3\u10d0\u10d2\u10d4\u10d2\u10db\u10d8\u10da\u10d8 \u10d9\u10d5.\u10db.-\u10d8\u10e1 \u10e4\u10d0\u10e1\u10d8\u10e1 \u10d2\u10d0\u10dc\u10d0\u10ec\u10d8\u10da\u10d4\u10d1\u10d0 \u10d9\u10dd\u10db\u10de\u10dd\u10dc\u10d4\u10dc\u10e2\u10d4\u10d1\u10d8\u10e1 \u10db\u10d8\u10ee\u10d4\u10d3\u10d5\u10d8\u10d7:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"326\" data-attachment-id=\"3043\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-19\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?fit=1313%2C694&amp;ssl=1\" data-orig-size=\"1313,694\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?fit=616%2C326&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-19.png?resize=616%2C326&#038;ssl=1\" alt=\"\" class=\"wp-image-3043\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10de\u10e0\u10dd\u10d4\u10e5\u10e2\u10d8\u10e1 Modified IRR \u10d3\u10d0 NPV-\u10e1 \u10d9\u10d5\u10d4\u10d7\u10d0:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"335\" data-attachment-id=\"3047\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-22\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?fit=1149%2C624&amp;ssl=1\" data-orig-size=\"1149,624\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?fit=616%2C335&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-22.png?resize=616%2C335&#038;ssl=1\" alt=\"\" class=\"wp-image-3047\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10d9\u10d0\u10de\u10d8\u10e2\u10d0\u10da\u10d6\u10d4 \u10e3\u10d9\u10e3\u10d2\u10d4\u10d1\u10d8\u10e1 \u10db\u10d0\u10e9\u10d5\u10d4\u10dc\u10d4\u10d1\u10da\u10d8\u10e1 \u10d3\u10d8\u10d0\u10de\u10d0\u10d6\u10dd\u10dc\u10d8 &#8211; 1000 \u10d8\u10e2\u10d4\u10e0\u10d0\u10ea\u10d8\u10d8\u10e1 \u10e8\u10d4\u10d3\u10d4\u10d2\u10d0\u10d3:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"292\" data-attachment-id=\"3049\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-23\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?fit=1305%2C618&amp;ssl=1\" data-orig-size=\"1305,618\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?fit=616%2C292&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-23.png?resize=616%2C292&#038;ssl=1\" alt=\"\" class=\"wp-image-3049\" \/><\/a><\/figure>\n\n\n\n<ul class=\"wp-block-list\">\n<li><strong>\u10d0\u10d9\u10e3\u10db\u10e3\u10da\u10d8\u10e0\u10d4\u10d1\u10e3\u10da\u10d8 \u10e1\u10d4\u10e1\u10ee\u10d8\u10e1 \u10db\u10d0\u10e5\u10e1\u10d8\u10db\u10e3\u10db\u10d8 \u10d3\u10d0\u10d2\u10d4\u10d2\u10db\u10d8\u10da\u10d8 \u10e1\u10ea\u10d4\u10dc\u10d0\u10e0\u10d8\u10e1 \u10db\u10d8\u10ee\u10d4\u10d3\u10d5\u10d8\u10d7:<\/strong><\/li>\n<\/ul>\n\n\n\n<figure class=\"wp-block-image size-large\"><a href=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?ssl=1\"><img data-recalc-dims=\"1\" loading=\"lazy\" decoding=\"async\" width=\"616\" height=\"166\" data-attachment-id=\"3053\" data-permalink=\"https:\/\/eoninvestment.com\/ka\/2024\/06\/21\/residential-real-estate-project-excel-model\/image-25\/\" data-orig-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?fit=2489%2C672&amp;ssl=1\" data-orig-size=\"2489,672\" data-comments-opened=\"1\" data-image-meta=\"{&quot;aperture&quot;:&quot;0&quot;,&quot;credit&quot;:&quot;&quot;,&quot;camera&quot;:&quot;&quot;,&quot;caption&quot;:&quot;&quot;,&quot;created_timestamp&quot;:&quot;0&quot;,&quot;copyright&quot;:&quot;&quot;,&quot;focal_length&quot;:&quot;0&quot;,&quot;iso&quot;:&quot;0&quot;,&quot;shutter_speed&quot;:&quot;0&quot;,&quot;title&quot;:&quot;&quot;,&quot;orientation&quot;:&quot;0&quot;}\" data-image-title=\"image\" data-image-description=\"\" data-image-caption=\"\" data-large-file=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?fit=616%2C166&amp;ssl=1\" src=\"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-25.png?resize=616%2C166&#038;ssl=1\" alt=\"\" class=\"wp-image-3053\" \/><\/a><\/figure>\n\n\n\n<p class=\"wp-block-paragraph\"><a href=\"https:\/\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/project-forecast.xlsx\">\u10d4\u10e5\u10e1\u10d4\u10da\u10d8\u10e1 \u10e4\u10d0\u10d8\u10da\u10d8 \u10e8\u10d4\u10d2\u10d8\u10eb\u10da\u10d8\u10d0\u10d7 \u10dc\u10d0\u10ee\u10dd\u10d7 \u10d0\u10e5:<\/a><\/p>\n","protected":false},"excerpt":{"rendered":"<p>Despite the common perception that the development sector is highly profitable, this is not the case. In reality, margins range around 10%-12%, and the high ROI is driven by the fact that most projects are characterized by extremely high leverage (and by leverage, I don&#8217;t just mean bank loans). From a purely financial perspective, it [&hellip;]<\/p>\n","protected":false},"author":12998525,"featured_media":3039,"comment_status":"open","ping_status":"open","sticky":false,"template":"","format":"standard","meta":{"_coblocks_attr":"","_coblocks_dimensions":"","_coblocks_responsive_height":"","_coblocks_accordion_ie_support":"","_crdt_document":"","advanced_seo_description":"","jetpack_seo_html_title":"","jetpack_seo_noindex":false,"_jetpack_newsletter_access":"","_jetpack_dont_email_post_to_subs":false,"_jetpack_newsletter_tier_id":0,"_jetpack_memberships_contains_paywalled_content":false,"_jetpack_memberships_contains_paid_content":false,"footnotes":"","jetpack_publicize_message":"","jetpack_publicize_feature_enabled":true,"jetpack_social_post_already_shared":false,"jetpack_social_options":{"image_generator_settings":{"template":"highway","default_image_id":0,"font":"","enabled":false},"version":2},"jetpack_post_was_ever_published":false},"categories":[31110612,240437],"tags":[179,4269,6635,28559,3225],"class_list":{"0":"post-3018","1":"post","2":"type-post","3":"status-publish","4":"format-standard","5":"has-post-thumbnail","6":"hentry","7":"category-excel-models","8":"category-real-estate-development","9":"tag-business","10":"tag-finance","11":"tag-investing","12":"tag-investment","13":"tag-real-estate","15":"fallback-thumbnail"},"jetpack_publicize_connections":[],"jetpack_featured_media_url":"https:\/\/i0.wp.com\/eoninvestment.com\/wp-content\/uploads\/2024\/06\/image-16.png?fit=1747%2C701&ssl=1","jetpack_likes_enabled":true,"jetpack_sharing_enabled":true,"jetpack_shortlink":"https:\/\/wp.me\/pQZ85-MG","_links":{"self":[{"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/posts\/3018","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/users\/12998525"}],"replies":[{"embeddable":true,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/comments?post=3018"}],"version-history":[{"count":25,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/posts\/3018\/revisions"}],"predecessor-version":[{"id":3110,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/posts\/3018\/revisions\/3110"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/media\/3039"}],"wp:attachment":[{"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/media?parent=3018"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/categories?post=3018"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/eoninvestment.com\/ka\/wp-json\/wp\/v2\/tags?post=3018"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}