Harworth
DU
Workspace version
  1. Dashboard
  2. Scheme Directory
  3. Oakwell Colliery
  4. Main colliery site

Main colliery site

Pending
Illustrative model · £m unless stated

Assumptions - Base case (primary)

Net developable area
120 acres
Land value
£300k per acre
Infrastructure cost
£21.0m
Professional fees
14% of infrastructure
Programme
8 years from 2027/28

Summary measures

Gross development value
£36.0m
Total cost
£23.9m
Profit
£12.1m
Margin on GDV
33.6%
Peak funding
£9.6m
Profit on cost
50.6%

Annual cash flow (£m)