Cost Item

Total Cost

Per Unit Average Cost

Per Bedroom Average Cost

Assumption / Source

Land

(included in construction costs in model)

New-Build Dwelling Works

Infrastructure Works

Other Works Costs

Lifecycle

n/a

Provide year / cost info below of specified items

-  Kitchen

n/a

-  Bathroom

n/a

-  Heating

n/a

-  Other

n/a

-  Total Lifecycle

n/a

Responsive Maintenance

pu / pa

n/a

Specialist Maintenance

pu / pa

n/a

Planned Maintenance

pu / pa

n/a

Management

pu / pa

n/a

Services

pu / pa

n/a

Insurance

pu / pa

n/a

-  Capital

pu / pa

Cons. Period

-  Revenue

pu / pa

Ops Period

SPV Construction Phase

pu / pa

n/a

SPV Full Service Phase

pu / pa

n/a

Independent Certifier

pu

n/a

Other costs

n/a