Harworth
DU
Workspace version
  1. Dashboard
  2. Scheme Directory
  3. Ravensmoor Works
  4. East plateau

East plateau

On track
Illustrative model · £m unless stated

Assumptions - Base case (primary)

Net developable area
70 acres
Land value
£380k per acre
Infrastructure cost
£14.2m
Professional fees
13% of infrastructure
Programme
6 years from 2027/28

Summary measures

Gross development value
£26.6m
Total cost
£16.0m
Profit
£10.6m
Margin on GDV
39.8%
Peak funding
£4.0m
Profit on cost
66.3%

Annual cash flow (£m)