Page 23 - Budget Report

Napier Hous se NapierHouse
(Phase 7 Sec 3)((P£h)ase 7 Sec3) (%)
(%)
e Napier House Napier House
4) (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 Townhouses
Alexander Clo (B£r)omyard Ave (%)
(%)
Sir Townhouses Si Townhouses
se Alexander Clos Bromyard Ave (£)
(£)
r Townhouses Sir KW Structure &
eAlexander Close Internal (%)
(%)
Townhouses Sir KW Structure & Alexander Close Internal (£) (£)
KW3SBtaruscetmureent& IPnatrekrinagl (%)
KW3SBtaruscetmureent& IPnatrekrinagl (£)
WTo3tBalaSse/Cmheanrgt e P a r kD i un eg ( ( £%) )
W3 Base £/Sq ft Parking
19.9680%
29,260.51
19.9680%
29,260.51
37,516.70
4.98
35.6260%
52,205.28
35.6260%
52,205.28
66,940.28
4.98
44.4120%
65,080.02
44.4120%
65,080.02
83,446.22
4.98
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
2.5000
% 49
6.22 2.5000%
496.22
0.4988%
266.38
0.419,98686%.63
1.792
3.0000
% 59
5.47 3.0000%
595.47
2,028.84
1.55
2.9000
% 57
5.62 2.9000%
575.62
2,002.62
1.54
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
2.9000
% 57
5.62 2.9000%
575.62
2,002.62
1.54
2.9000
% 57
5.62 2.9000%
575.62
2,002.62
1.54
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
3.5000
% 69
4.71 3.5000%
694.71
2,370.16
1.56
2.9000
% 57
5.62 2.9000%
575.62
2,002.62
1.54
3.0000
% 59
5.47 3.0000%
595.47
2,028.84
1.55
58,489.04
3.57
102,284.38
3.56
100,086.10
3.57
54,110.00
3.57
3,710.77
4.58
2,093.11
4.58
2,087.68
4.58
4,761.05
4.58
3,715.38
4.58
2,461.14
4.58
2,461.14
4.58
4,921.34
4.58
3,710.77
4.58
2,461.14
4.58
2,461.14
4.58
4,921.34
4.58
3,715.38
4.58
2,461.14
4.58
2,461.14
4.58
4,921.34
4.58
3,710.77
4.58
2,461.14
4.58
2,450.16
4.57
4,911.31
4.58
4,831.16
4.57
5,663.66
4.58
1,174.09
4.57
3,410.26
4.58
1,174.09
4.59
2,194.27
4.58
2,167.82
4.57
3,261.77
4.59
3,341.92
4.58
1,164.06
4.60
2,167.82
4.58
2,151.42
4.59
1,942.85
4.58
4,724.57
4.58
3,245.37
4.58
3,341.92
4.58
1,164.06
4.60
2,167.82
4.58
2,129.58
4.57
1,948.28
4.57
4,729.18
4.58
3,261.77
4.58
3,351.95
4.58
1,164.06
4.60
2,167.82
4.57
2,151.42
4.58
1,974.72
4.57
4,724.57
4.58
3,245.37
4.58
2,396.46
4.58
1,164.06
4.60
1,164.06
4.60
2,167.82
4.58
2,145.99
4.59
1,969.29
4.58
4,708.17
4.58
3,373.79
4.57
3,416.63
4.58
5,182.79
4.58
3,181.63
4.58
3,245.37
4.58
3,405.66
4.58
2,428.33
4.58
3,288.21
4.58
3,181.63
4.58
3,341.92
4.58
se Napier House ouse Napier Hou c1) (Phase 7 Sec1)
ment (£)
66.38 66.38 66.38 66.38 66.38 66.38 66.38 66.38
Total S/Charge Due (£)
37,516.70 66,940.28 83,446.22
1,966.63 1,966.63 1,966.63 1,966.63 1,966.63 1,966.63 1,966.63 1,966.63 2,028.84 2,002.62 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,002.62 2,002.62 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,370.16 2,002.62 2,028.84
58,489.04 102,284.38 100,086.10
54,110.00 3,710.77 2,093.11 2,087.68 4,761.05 3,715.38 2,461.14 2,461.14 4,921.34 3,710.77 2,461.14 2,461.14 4,921.34 3,715.38 2,461.14 2,461.14 4,921.34 3,710.77 2,461.14 2,450.16 4,911.31 4,831.16 5,663.66 1,174.09 3,410.26 1,174.09 2,194.27 2,167.82 3,261.77 3,341.92 1,164.06 2,167.82 2,151.42 1,942.85 4,724.57 3,245.37 3,341.92 1,164.06 2,167.82 2,129.58 1,948.28 4,729.18 3,261.77 3,351.95 1,164.06 2,167.82 2,151.42 1,974.72 4,724.57 3,245.37 2,396.46 1,164.06 1,164.06 2,167.82 2,145.99 1,969.29 4,708.17 3,373.79 3,416.63 5,182.79 3,181.63 3,245.37 3,405.66 2,428.33 3,288.21 3,181.63 3,341.92
22
£/Sq ft
4.98 4.98 4.98 1.79 1.79 1.79 1.79 1.79 1.79 1.79 1.79 1.55 1.54 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.54 1.54 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.54 1.55 3.57 3.56 3.57 3.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.58 4.57 4.58 4.57 4.58 4.59 4.58 4.57 4.59 4.58 4.60 4.58 4.59 4.58 4.58 4.58 4.58 4.60 4.58 4.57 4.57 4.58 4.58 4.58 4.60 4.57 4.58 4.57 4.58 4.58 4.58 4.60 4.60 4.58 4.59 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58
22
c3) (%)
(Phase 7 Sec (£)
23