THE LAKE PROJECT
B - Specification of costs
Estimated costs per cottage/per year are about 75 000 SEK. This includes all costs for maintenance, personnel, overhead costs, as well as all costs mentioned in the overview “how big are monthly costs“. Of these costs, the cottage owner is allocated SEK 24 000. All other costs are paid by the LCS.
When correcting this amount of 24 000 SEK by 2% inflation/year, the total cost is 262 790 SEK. for the owner in the period 2024 – 2033
When correcting this amount of 24 000 SEK with 2% inflation/year, the total cost is 583 130 SEK. for the owner during the period 2024 – 2043
COSTS 2024 – 2043 (sek) | ||
---|---|---|
Annual costs | Inflation adjustment | |
2024
| 24 000 | 2% |
2025 | 24 480 | 2% |
2026 | 24 969 | 2% |
2027 | 25 468 | 2% |
2028 | 25 978 | 2% |
2029 | 26 497 | 2% |
2030 | 27 027 | 2% |
2031 | 27 568 | 2% |
2032 | 28 119 | 2% |
2033 | 28 682 | 2% |
TOTAL 2024 – 2033 | 262 790 | |
2034 | 29 255 | 2% |
2035 | 29 840 | 2% |
2036 | 30 437 | 2% |
2037 | 31 046 | 2% |
2038 | 31 667 | 2% |
2039 | 32 300 | 2% |
2040 | 32 946 | 2% |
2041 | 33 605 | 2% |
2042 | 34 277 | 2% |
2043 | 34 963 | 2% |
TOTAL 2024 – 2043 | 583 130 |