- Dashboard
- Scheme Directory
- Calder Reach
- Parcel B - Local centre
Parcel B - Local centre
In reviewIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 16 acres
- Land value
- £510k per acre
- Infrastructure cost
- £3.6m
- Professional fees
- 14% of infrastructure
- Programme
- 4 years from 2026/27
Summary measures
- Gross development value
- £8.2m
- Total cost
- £4.1m
- Profit
- £4.1m
- Margin on GDV
- 50%
- Peak funding
- £1.4m
- Profit on cost
- 100%