Page 27 - Budget Report

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£r)omyard 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 (£) (£)
K W W 3 S B t a r u s e c mt u e r e n t & PInatrekrinagl (%)
K W W 3 S B t a r u s e c mt u e r e n 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
3,458.54
4.57
4,751.02
4.58
4,841.20
4.58
3,630.63
4.58
4,052.37
4.58
3,245.37
4.57
2,097.71
4.58
2,103.14
4.57
2,093.11
4.58
2,103.14
4.58
2,328.11
4.58
4,831.16
4.58
3,795.52
4.58
3,715.38
4.58
2,071.27
4.57
2,081.31
4.58
3,683.51
4.58
3,698.97
4.58
2,348.18
4.58
2,396.46
4.58
3,688.94
4.58
3,698.97
4.58
2,338.15
4.57
2,396.46
4.58
3,688.94
4.58
3,698.97
4.58
2,348.18
4.58
2,396.46
4.57
3,688.94
4.58
3,698.97
4.58
2,348.18
4.58
2,396.46
4.57
3,688.94
4.58
4,751.02
4.58
4,751.02
4.58
3,725.41
4.58
2,129.58
4.57
3,528.65
4.58
2,081.31
4.58
2,396.46
4.57
2,141.38
4.59
2,689.78
4.57
3,528.65
4.58
2,054.87
4.58
2,396.46
4.57
2,141.38
4.59
2,689.78
4.57
3,528.65
4.58
2,054.87
4.58
2,396.46
4.57
2,141.38
4.59
2,689.78
4.57
3,555.09
4.58
2,054.87
4.58
3,383.82
4.58
2,161.45
4.58
2,689.78
4.57
3,555.09
4.58
2,065.85
4.58
3,698.97
4.58
4,852.99
4.58
4,831.16
4.57
4,030.53
4.59
3,320.08
4.58
3,170.65
4.58
3,170.65
4.58
2,097.71
4.58
2,338.15
4.57
3,143.39
10.95
1,312.55
1.91
3,773.69
4.58
3,470.34
8.44
1,164.06
2.83
1,164.06
2.82
1,164.06
2.81
3,036.80
7.32
4,403.99
10.59
2,498.44
5.99
3,422.06
8.19
1,164.06
2.78
1,164.06
2.77
1,164.06
2.76
1,164.06
2.76
1,164.06
2.75
3,203.46
7.56
4,409.42
10.38
2,493.01
5.85
3,416.63
8.00
1,164.06
2.72
1,164.06
2.71
1,164.06
2.71
1,164.06
2.70
1,164.06
2.69
3,203.46
7.40
4,409.42
10.16
2,493.01
5.73
3,405.66
7.81
1,164.06
2.66
1,164.06
2.66
1,164.06
2.65
1,164.06
2.65
1,164.06
2.64
3,203.46
7.25
4,409.42
9.95
2,503.05
5.64
se Napier House use Napier Hou
ment (£)
Total S/Charge Due (£)
3,458.54 4,751.02 4,841.20 3,630.63 4,052.37 3,245.37 2,097.71 2,103.14 2,093.11 2,103.14 2,328.11 4,831.16 3,795.52 3,715.38 2,071.27 2,081.31 3,683.51 3,698.97 2,348.18 2,396.46 3,688.94 3,698.97 2,338.15 2,396.46 3,688.94 3,698.97 2,348.18 2,396.46 3,688.94 3,698.97 2,348.18 2,396.46 3,688.94 4,751.02 4,751.02 3,725.41 2,129.58 3,528.65 2,081.31 2,396.46 2,141.38 2,689.78 3,528.65 2,054.87 2,396.46 2,141.38 2,689.78 3,528.65 2,054.87 2,396.46 2,141.38 2,689.78 3,555.09 2,054.87 3,383.82 2,161.45 2,689.78 3,555.09 2,065.85 3,698.97 4,852.99 4,831.16 4,030.53 3,320.08 3,170.65 3,170.65 2,097.71 2,338.15 3,143.39 1,312.55 3,773.69 3,470.34 1,164.06 1,164.06 1,164.06 3,036.80 4,403.99 2,498.44 3,422.06 1,164.06 1,164.06 1,164.06 1,164.06 1,164.06 3,203.46 4,409.42 2,493.01 3,416.63 1,164.06 1,164.06 1,164.06 1,164.06 1,164.06 3,203.46 4,409.42 2,493.01 3,405.66 1,164.06 1,164.06 1,164.06 1,164.06 1,164.06 3,203.46 4,409.42 2,503.05
24
£/Sq ft
4.57 4.58 4.58 4.58 4.58 4.57 4.58 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.57 4.59 4.57 4.58 4.58 4.57 4.59 4.57 4.58 4.58 4.57 4.59 4.57 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.57 4.59 4.58 4.58 4.58 4.58 4.57
10.95 1.91 4.58 8.44 2.83 2.82 2.81 7.32 10.59 5.99 8.19 2.78 2.77 2.76 2.76 2.75 7.56 10.38 5.85 8.00 2.72 2.71 2.71 2.70 2.69 7.40 10.16 5.73 7.81 2.66 2.66 2.65 2.65 2.64 7.25 9.95 5.64
24
c1) (Phase 7 Sec1)
c3) (%)
(Phase 7 Sec3 (£)
27
o