Table 134b: Summary of Residual Land Value (value per Hectare) Appraisals for All Value Points 0%, 25%, 30%, 35% and 40% Affordable Housing 70% Social Rent/30% Shared Ownership Planning Infrastructure Level £0, £100 CIL Code for Sustainable Homes Level 6 Medium Density Houses 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 £2,294,601 £3,492,789 £0 £0 £0 £2,343,038 £3,578,585 £0 £0 £0 £2,103,574 £3,248,657
£0 £0 £0 £1,175,833 £2,102,824 £0 £0 £0 £1,233,558 £2,191,127 £0 £0 £0 £1,081,877 £1,960,303
£0 £0 £0 £1,175,833 £2,102,824 £0 £0 £0 £1,082,310 £1,992,526 £0 £0 £0 £932,996 £1,776,166
£0 £0 £0 £584,136 £1,311,602 £0 £0 £0 £870,695 £1,724,582 £0 £0 £0 £727,116 £1,516,624
£0 £0 £0 £584,136 £1,311,602 £0 £0 £0 £571,148 £1,339,557 £0 £0 £0 £534,327 £1,271,000
Source: Adams Integra, August 2012
Appendix 5b-ii