Page 29 - Budget Report

Napier Hous se NapierHouse
(Phase 7 Sec ) ( (P£h) a s e 7 S e c 3 ) ( % )
(%)
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 (£) (£)
KW3SBtaruscetmuerent& PInatrekrinagl (%)
KW3SBtaruscetmuerent& PInatrekrinagl (£)
WT o3 t Ba l a Ss e/ Cmh ea nr gt e ParDkiuneg((£%) )
W3 Base £/Sq ft Parking
3,416.63
7.68
1,164.06
2.61
1,164.06
2.60
1,164.06
2.60
1,164.06
2.59
1,164.06
2.59
3,203.46
7.10
5,124.48
11.34
4,120.71
9.10
3,395.62
7.48
3,080.47
4.58
1,195.93
4.58
1,195.93
4.58
1,195.93
4.58
3,496.78
4.58
4,788.31
4.58
2,653.30
4.58
3,036.80
4.58
1,174.09
4.57
1,174.09
4.57
1,174.09
4.57
3,422.06
4.58
4,809.33
4.58
2,653.30
4.58
3,048.60
4.58
1,174.09
4.59
1,174.09
4.59
1,174.09
4.59
3,422.06
4.57
4,809.33
4.58
2,663.34
4.58
3,048.60
4.58
1,174.09
4.57
1,174.09
4.57
1,174.09
4.57
1,164.06
4.56
2,428.33
4.58
4,799.29
4.58
2,663.34
4.58
3,036.80
4.57
1,164.06
4.56
1,174.09
4.57
1,174.09
4.57
1,174.09
4.57
2,434.70
4.58
5,792.08
4.58
4,894.90
4.57
3,640.66
4.57
2,685.17
4.58
2,107.75
4.57
3,688.94
4.58
4,702.74
4.57
4,724.57
4.58
4,110.68
4.58
2,786.33
4.58
3,261.77
4.59
2,129.58
4.57
2,124.98
4.58
2,289.87
4.58
2,161.45
4.58
4,104.31
4.58
3,277.23
4.58
3,181.63
4.58
2,103.14
4.58
2,097.71
4.58
2,087.68
4.58
2,743.48
4.57
4,104.31
4.58
3,277.23
4.58
3,181.63
4.58
2,103.14
4.58
2,097.71
4.58
2,087.68
4.58
2,743.48
4.57
4,104.31
4.58
3,277.23
4.58
3,181.63
4.58
2,103.14
4.58
2,097.71
4.58
2,087.68
4.58
2,359.98
4.58
4,035.96
4.58
2,759.89
4.58
2,177.86
4.58
2,156.03
4.58
3,261.77
4.58
2,145.99
4.59
1,937.42
4.58
4,040.57
4.58
3,245.37
4.58
2,097.71
4.58
2,103.14
4.57
3,165.22
4.57
2,107.75
4.57
2,338.15
4.58
4,040.57
4.58
3,245.37
4.58
2,097.71
4.58
2,103.14
4.57
3,165.22
4.57
2,107.75
4.57
2,338.15
4.58
4,040.57
4.58
3,245.37
4.58
2,097.71
4.58
se Napier House use Napier Hou
ment (£)
Total S/Charge Due (£)
3,416.63 1,164.06 1,164.06 1,164.06 1,164.06 1,164.06 3,203.46 5,124.48 4,120.71 3,395.62 3,080.47 1,195.93 1,195.93 1,195.93 3,496.78 4,788.31 2,653.30 3,036.80 1,174.09 1,174.09 1,174.09 3,422.06 4,809.33 2,653.30 3,048.60 1,174.09 1,174.09 1,174.09 3,422.06 4,809.33 2,663.34 3,048.60 1,174.09 1,174.09 1,174.09 1,164.06 2,428.33 4,799.29 2,663.34 3,036.80 1,164.06 1,174.09 1,174.09 1,174.09 2,434.70 5,792.08 4,894.90 3,640.66 2,685.17 2,107.75 3,688.94 4,702.74 4,724.57 4,110.68 2,786.33 3,261.77 2,129.58 2,124.98 2,289.87 2,161.45 4,104.31 3,277.23 3,181.63 2,103.14 2,097.71 2,087.68 2,743.48 4,104.31 3,277.23 3,181.63 2,103.14 2,097.71 2,087.68 2,743.48 4,104.31 3,277.23 3,181.63 2,103.14 2,097.71 2,087.68 2,359.98 4,035.96 2,759.89 2,177.86 2,156.03 3,261.77 2,145.99 1,937.42 4,040.57 3,245.37 2,097.71 2,103.14 3,165.22 2,107.75 2,338.15 4,040.57 3,245.37 2,097.71 2,103.14 3,165.22 2,107.75 2,338.15 4,040.57 3,245.37 2,097.71
25
£/Sq ft
7.68 2.61 2.60 2.60 2.59 2.59 7.10
11.34 9.10 7.48 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.57 4.57 4.58 4.58 4.58 4.58 4.59 4.59 4.59 4.57 4.58 4.58 4.58 4.57 4.57 4.57 4.56 4.58 4.58 4.58 4.57 4.56 4.57 4.57 4.57 4.58 4.58 4.57 4.57 4.58 4.57 4.58 4.57 4.58 4.58 4.58 4.59 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.59 4.58 4.58 4.58 4.58 4.57 4.57 4.57 4.58 4.58 4.58 4.58 4.57 4.57 4.57 4.58 4.58 4.58 4.58
25
c1) (Phase 7 Sec1)
c3) (%)
(Phase 7 Sec3 (£)
29
o