Table 110a: Summary of Residual Land Value (as % of GDV) Appraisals for All Value Points 0%, 25%, 30%, 35% and 40% Affordable Housing 70% Social Rent/30% Shared Ownership Planning Infrastructure Level ÂŁ0, ÂŁ40 CIL Code for Sustainable Homes Level 6 Medium Density Flats Only Schemes
Development Scenario / Threshold Value Point
10 Unit Scheme
20 Unit Scheme
50 Unit Scheme
1 2 3 4 5 1 2 3 4 5 1 2 3 4 5
Residual Land Residual Land Residual Land Residual Land Residual Land Value - 0% Value - 25% Value - 30% Value - 35% Value - 40% Affordable Affordable Affordable Affordable Affordable 0.0% 0.0% 0.0% 13.3% 18.6% 0.0% 0.0% 0.0% 12.5% 17.8% 0.0% 0.0% 0.0% 11.6% 17.0%
0.0% 0.0% 0.0% 7.0% 12.9% 0.0% 0.0% 0.0% 7.0% 12.5% 0.0% 0.0% 0.0% 6.4% 11.9%
0.0% 0.0% 0.0% 7.0% 12.9% 0.0% 0.0% 0.0% 6.4% 12.0% 0.0% 0.0% 0.0% 5.3% 10.8%
0.0% 0.0% 0.0% 3.8% 9.8% 0.0% 0.0% 0.0% 4.9% 10.5% 0.0% 0.0% 0.0% 3.9% 9.4%
0.0% 0.0% 0.0% 3.8% 9.8% 0.0% 0.0% 0.0% 3.2% 8.9% 0.0% 0.0% 0.0% 3.0% 8.5%
Source: Adams Integra, August 2012
Appendix 5a-i