Hi Evan,
Sounds like a great deal, in my day job I finance a number of BNE developments of this size and to be honest the only people I am seeing making 20% profit on TDC is an owner builder as they always load their 10% margin in on costs.
Can I ask why you are throwing in 30% of TDC when...