Cost Item

Total Cost

Per Unit Average Cost

Per Bedroom Average Cost

Per Unit Area m2

Assumption / Source

Land (included in construction costs in model)

Demolition costs

n/a

Refurbishment Works

n/a

New-Build Dwelling Works

Infrastructure Works

n/a

Other Works Costs

n/a

Lifecycle

n/a

n/a

Provide year / cost info below of specified items

-  Kitchen

n/a

n/a

-  Bathroom

n/a

n/a

-  Heating

n/a

n/a

-  Other

n/a

n/a

-  Total Lifecycle

n/a

n/a

Maintenance

pu/pa

n/a

n/a

Management

pu/pa

n/a

n/a

Services

pu/pa

n/a

n/a

Insurance

pu/pa

n/a

n/a

-  Capital

pu/pa

Cons. Period

n/a

-  Revenue

pu/pa

Ops Period

n/a

SPV Construction Phase

pu/pa

n/a

n/a

SPV Full Service Phase

pu/pa

n/a

n/a

Independent Certifier

pu/pa

n/a

n/a

Other costs

n/a

n/a