Estimated costs;
Cost of new PHS £35million
Cost of new St John’s £6 million
Cost of new golf course £2million
Total costs £43million
Estimated receipts Development of old school sites and of existing golf course £30million
Shortfall £13million
So, lets look at an alternative: (note NO HOUSING on golf course)
Estimated costs;
Cost of new PHS (built on park at the top of golf course) £35million
Cost of upgrading St John’s on its current site £3 million
Cost of new golf course £nil
Cost of developing new land at Brunstane into large biodiverse park £1 million.
Total costs £39million
Estimated receipts
from developing houses on existing PHS site £10 million
Shortfall £29million
Who'd've thought fantasy accounting could be such fun?



