Page 35 - Budget Report
P. 35
Napier House se Napier House
(Phase 7 Sec 4 ) ( ( P£ h) a s e 7 S e c 3 ) ( % )
(%)
Napier House Napier House
) (Phase 7 Sec 4) (Phase 7 Sec3) (£)
(£)
Napier House Townhouses (Phase 7 Sec 4) Bromyard Ave (%
(%)
Napier House Townhouse (Phase 7 Sec 4) ) Bromyard Ave
(£)
Townhouses S s Townhouses
Alexander Clo (B£)romyard Ave (%)
(%)
ir Townhouses Si Townhouses
se Alexander Clos Bromyard Ave (£)
(£)
r Townhouses Sir KW Structure & e Alexander Close
Internal (%) (%)
Townhouses Sir KW Structure & Alexander Close Internal (£) (£)
KW W3 SB t ar su ec mt u er en t & PInatrekrinagl (%)
KW W3 SB t ar su ec mt u er en t & PInatrekrinagl (£)
WT o 3 t a B l a S s / e C m h e a n r g t e ParDkiuneg((£%) )
W3 Base £/Sq ft Parking
3.963
6% 565.6
0 3.9636%
565.60
2,400.31
1.44
3.963
6% 565.6
0 3.9636%
565.60
2,400.31
1.44
3.963
6% 565.6
0 3.9636%
565.60
2,400.31
1.44
3.963
6% 565.6
0 3.9636%
565.60
2,400.31
1.44
3.963
6% 565.6
0 3.9636%
565.60
2,400.31
1.44
3.963
6% 565.6
0 3.9636%
565.60
2,400.31
1.44
3.811
8% 543.9
5 3.8118%
543.95
2,308.59
1.44
3.622
2% 516.8
9 3.6222%
516.89
2,192.34
1.43
4.120
0% 587.9
3 4.1200%
587.93
2,499.08
1.44
4.120
0% 587.9
3 4.1200%
587.93
2,499.08
1.44
5.094
3% 726.9
6 5.0943%
726.96
3,084.05
1.44
5.099
0% 727.6
4 5.0990%
727.64
3,091.10
1.44
5.099
0% 727.6
4 5.0990%
727.64
3,091.10
1.44
5.099
0% 727.6
4 5.0990%
727.64
3,091.10
1.44
5.099
0% 727.6
4 5.0990%
727.64
3,091.10
1.44
5.099
0% 727.6
4 5.0990%
727.64
3,091.10
1.44
5.096
7% 727.3
0 5.0967%
727.30
3,090.76
1.44
3.698
0% 527.7
1 3.6980%
527.71
2,241.38
1.44
3.698
0% 527.7
1 3.6980%
527.71
2,241.38
1.44
1.911
6% 272.7
9 1.9116%
272.79
1,158.29
1.44
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.4988%
266.38
0.4928686%.38
0.002
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.0000%
0.00
0.0000%.00
0.00
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.2494%
133.19
0.2419343%.19
0.001
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
se Napier House use Napier Hou
ment Total S/Charge (£) Due (£)
2,400.31 2,400.31 2,400.31 2,400.31 2,400.31 2,400.31 2,308.59 2,192.34 2,499.08 2,499.08 3,084.05 3,091.10 3,091.10 3,091.10 3,091.10 3,091.10 3,090.76 2,241.38 2,241.38 1,158.29
33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 66.38 266.38 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19
0.00 0.00 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19
0.00 0.00 0.00 0.00
33.19 133.19 0.00 0.00 0.00 0.00 0.00 0.00 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19
28
£/Sq ft
1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.43 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 1.44 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
28
c1) (Phase 7 Sec1)
c3) (%)
(Phase 7 Sec3 (£)
35
o
