Revenue & Scheme
1
Site & Development Capacity
Site characteristics and development capacity
Total Units
0
0
Total Site Area (Acres)
acres
Average Unit Size (ft²)
ft²
Total Units
0
Total Saleable Floor Area
0 ft²0/unit
2
Tenure Mix & Sales Values
Tenure mix, market values and disposal costs
Total GDV
£0
£0
Tenure Mix
% Private50%
% Affordable50%
Market Sale Value (£/ft²)
£/ft²
% Affordable Discount
%
% Sales, Legal & Marketing (Private)
% of private GDV
% Sales, Legal & Marketing (Affordable)
% of affordable GDV
Private Units0
Affordable Units0
Private GDV £0£0/unit
Affordable GDV £0£0/unit
Total GDV £0£0/unit
Total NDV £0£0/unit
Costs & Fees
3
Build Costs
Per ft² construction costs by tenure
Total Build
£0
£0
Private Construction Cost (£/ft²)
£/ft²
Affordable Construction Cost (£/ft²)
£/ft²
Private Build Cost £0£0/unit
Affordable Build Cost £0£0/unit
Total Build Cost £0£0/unit
Costs & Fees
4
External & Infrastructure Costs
Roads, services and landscaping
Total Infra
£0
£0
Roads & Site Works (£/unit)
£/unit
Services (£/unit)
£/unit
Landscaping (£/unit)
£/unit
Total External & Infrastructure Costs £0£0/unit
5
Professional Fees & Risk Allowances
Fees and risk allowances
Soft Costs
£0
£0
Total Professional Fees £0£0/unit
Total Contingency £0£0/unit
Total Soft Costs & Contingency £0£0/unit
6
Planning, Statutory & Warranty Costs
Statutory contributions and warranties
Statutory Total
£0
£0
S106 (£/unit)
£/unit
NHBC (£/unit)
£/unit
CIL (£/ft²)
£/ft² on private floor area
Total Planning Contributions £0£0/unit
Total Warranty Costs £0£0/unit
Total Statutory Costs £0£0/unit
7
Homebuilder Profit & Land Acquisition Costs
Return requirements and acquisition costs
Profit Required
£0
£0
Required Homebuilder's Profit £0£0/unit
Total Cost (Pre Land & Homebuilder Profit) £0£0/unit
Blended Profit on Cost 0%