Operational48/100 · 24% · contribution 11.5Drivers: Asset-use operating complexity
Why it matters here: Affects stabilised income and service continuity.
Impact: Operating underperformance reduces net income.
Evidence: Archetype operating profile
Mitigation: Confirm the operating plan and accountable owner.
Monitor: Operating-cost and occupancy variance · confidence Medium
Baseline factor unchanged by this scenario.
Financing28/100 · 20% · contribution 5.6Drivers: Debt share, interest rate and duration
Why it matters here: Changes funding cost and equity exposure.
Impact: Higher rates reduce net present value.
Evidence: Modelled financing assumptions
Mitigation: Lock indicative terms and stress-test rate changes.
Monitor: All-in financing rate · confidence High
Baseline factor unchanged by this scenario.
Market20/100 · 22% · contribution 4.4Drivers: District demand and supply balance
Why it matters here: Affects achievable price and transaction velocity.
Impact: Revenue may fall below the approved baseline.
Evidence: Modelled district market series
Mitigation: Validate demand and comparable transactions before commitment.
Monitor: Monthly demand and price indices · confidence High
Baseline factor unchanged by this scenario.
Absorption28/100 · 12% · contribution 3.4Drivers: Demand, occupancy and sales pace
Why it matters here: Controls collection timing and exit proceeds.
Impact: Slow take-up extends payback.
Evidence: Modelled demand and occupancy indicators
Mitigation: Validate pre-sales or leasing evidence.
Monitor: Monthly absorption versus plan · confidence High
Baseline factor unchanged by this scenario.
Planning37/100 · 6% · contribution 2.2Drivers: Permitted use and approval duration
Why it matters here: Determines whether the proposed use can proceed.
Impact: Approval delay can defer construction and revenue.
Evidence: Prototype permitted-use model
Mitigation: Confirm planning controls with the competent authority.
Monitor: Approval milestone variance · confidence High
Baseline factor unchanged by this scenario.
Data Uncertainty18/100 · 10% · contribution 1.8Drivers: Completeness, freshness and source confidence
Why it matters here: Limits how strongly model outputs can support a decision.
Impact: Unverified assumptions can change the recommendation.
Evidence: Meyar evidence-quality model
Mitigation: Resolve missing, stale or conflicting evidence.
Monitor: Evidence confidence and freshness · confidence High
Baseline factor unchanged by this scenario.
Construction18/100 · 6% · contribution 1.1Drivers: Hard-cost rate and programme duration
Why it matters here: Directly affects total project cost and delivery.
Impact: Cost overrun reduces profit and present value.
Evidence: Archetype construction-cost benchmark
Mitigation: Obtain scoped contractor pricing and retain contingency.
Monitor: Forecast cost at completion · confidence High
Baseline factor unchanged by this scenario.