- Dashboard
- Scheme Directory
- Calder Reach
- Parcel A - North
Parcel A - North
On trackIllustrative model · £m unless stated
Assumptions - Base case (primary)
- Net developable area
- 68 acres
- Land value
- £420k per acre
- Infrastructure cost
- £9.8m
- Professional fees
- 12% of infrastructure
- Programme
- 5 years from 2025/26
Summary measures
- Gross development value
- £28.6m
- Total cost
- £11.0m
- Profit
- £17.6m
- Margin on GDV
- 61.5%
- Peak funding
- £3.7m
- Profit on cost
- 160%