Page 31 - Budget Report

Napier Hous se NapierHouse
(Phase 7 Sec 3 ) ( 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 (£)
(£)
rTownhouses Sir KW Structure &
eAlexander Close Internal (%)
(%)
Townhouses Sir KW Structure & Alexander Close Internal (£)
(£)
KW3SBtrauscetmureen&t IPnaterkrninagl (%)
KW3SBtrauscetmureen&t IPnaterkrninagl (£)
WTo3tBalaSse/Cmheanrtge P a r kD i un eg ( ( £%) )
W3 Base £/Sq ft Parking
2,103.14
4.57
3,165.22
4.57
2,107.75
4.57
2,338.15
4.58
3,725.41
4.58
2,167.82
4.57
4,312.87
4.58
2,119.55
4.59
2,107.75
4.57
3,747.25
4.58
4,312.87
4.58
2,119.55
4.59
2,107.75
4.57
3,747.25
4.58
4,312.87
4.58
2,119.55
4.59
2,107.75
4.57
3,747.25
4.58
2,161.45
4.58
3,752.68
4.58
2,689.43
3.63
1,645.82
3.63
2,447.36
3.63
1,160.23
3.63
1,160.23
3.63
2,447.36
3.63
1,767.50
3.63
1,767.50
3.63
2,069.26
3.62
2,677.84
3.63
1,665.23
3.63
1,648.43
3.62
0.2494%
133.19
0.24,8948%.55
3.811
2,086.06
3.63
2,689.43
3.63
1,645.82
3.63
2,447.36
3.63
1,390.71
3.63
1,390.71
3.63
2,447.36
3.63
1,767.50
3.63
1,767.50
3.63
0.2494%
133.19
0.24,89246%.53
3.811
0.2494%
133.19
0.24,89141%.03
3.811
1,665.23
3.63
1,648.43
3.62
3,562.24
3.63
2,153.43
3.63
2,689.43
3.63
3,562.24
3.63
1,645.82
3.63
2,447.36
3.63
1,390.71
3.63
1,390.71
3.63
2,447.36
3.63
1,767.50
3.63
1,767.50
3.63
2,693.34
3.63
2,677.84
3.63
1,665.23
3.63
1,648.43
3.62
2,153.43
3.63
2,689.43
3.63
1,645.82
3.63
2,447.36
3.63
1,390.71
3.63
0.2494%
133.19
0.214,59243%.90
3.981
2,447.36
3.63
0.2494%
133.19
0.214,9040%.69
3.901
1,767.50
3.63
2,693.34
3.63
2,677.84
3.63
1,665.23
3.63
1,648.43
3.62
0.2494%
133.19
0.234,69945%.43
3.761
2,153.43
3.63
2,689.43
3.63
1,645.82
3.63
0.2494%
133.19
0.24,59840%.55
3.821
0.2494%
133.19
0.214,59243%.90
3.981
0.2494%
133.19
0.214,59243%.90
3.981
0.2494%
133.19
0.24,59840%.55
3.821
0.2494%
133.19
0.214,9040%.69
3.901
0.2494%
133.19
0.214,9040%.69
3.901
0.2494%
133.19
0.24,89246%.53
3.811
0.2494%
133.19
0.24,89141%.03
3.811
0.2494%
133.19
0.214,79948%.42
3.921
0.2494%
133.19
0.214,79841%.62
3.921
3,562.24
3.63
2,153.43
3.63
2,550.94
3.63
2,715.36
3.63
0.2494%
133.19
0.24,8948%.55
3.811
0.2494%
133.19
0.24,940%.54
3.801
2,693.34
3.63
2,677.84
3.63
0.2494%
133.19
0.214,79948%.42
3.921
1,648.43
3.62
1,540.93
3.63
0.2494%
133.19
0.24,59143%.18
3.831
2,799.52
3.63
0.2494%
133.19
0.234,2943%.45
3.791
2,869.50
3.63
3,446.93
3.63
1,500.81
3.63
se Napier House ouse Napier Hou c1) (Phase 7 Sec1) c3) (%) (Phase 7 Sec
0% 1,874.00 0% 1,148.92 0% 1,708.38 0% 809.85 0% 809.85 0% 1,708.38 0% 1,232.38 0% 1,232.38 0% 1,444.95 0% 1,868.78 0% 1,161.96 0% 1,151.53 0% 1,893.56 0% 1,455.38 0% 1,874.00 0% 1,148.92 0% 1,708.38 0% 970.25 0% 970.25 0% 1,708.38 0% 1,232.38 0% 1,232.38 0% 1,877.91 0% 1,868.78 0% 1,161.96 0% 1,151.53 0% 2,485.63 0% 1,503.63 0% 1,874.00 0% 2,485.63 0% 1,148.92 0% 1,708.38 0% 970.25 0% 970.25 0% 1,708.38 0% 1,232.38 0% 1,232.38 0% 1,877.91 0% 1,868.78 0% 1,161.96 0% 1,151.53 0% 1,503.63 0% 1,874.00 0% 1,148.92 0% 1,708.38 0% 970.25 0% 970.25 0% 1,708.38 0% 1,232.38 0% 1,232.38 0% 1,877.91 0% 1,868.78 0% 1,161.96 0% 1,151.53 0% 2,485.63 0% 1,503.63 0% 1,874.00 0% 1,148.92 0% 1,708.38 0% 970.25 0% 970.25 0% 1,708.38 0% 1,232.38 0% 1,232.38 0% 1,877.91 0% 1,868.78 0% 1,161.96 0% 1,151.53 0% 2,485.63 0% 1,503.63 0% 1,780.10 0% 1,893.56 0% 1,893.56 0% 1,960.07 0% 1,877.91 0% 1,868.78 0% 1,161.96 0% 1,151.53 0% 1,075.89 0% 1,660.13 0% 1,952.25 0% 2,167.42 0% 2,003.11 0% 2,402.16 0% 1,048.50
%
ment (£)
Total S/Charge Due (£)
2,103.14 3,165.22 2,107.75 2,338.15 3,725.41 2,167.82 4,312.87 2,119.55 2,107.75 3,747.25 4,312.87 2,119.55 2,107.75 3,747.25 4,312.87 2,119.55 2,107.75 3,747.25 2,161.45 3,752.68 2,689.43 1,645.82 2,447.36 1,160.23 1,160.23 2,447.36 1,767.50 1,767.50 2,069.26 2,677.84 1,665.23 1,648.43 2,848.55 2,086.06 2,689.43 1,645.82 2,447.36 1,390.71 1,390.71 2,447.36 1,767.50 1,767.50 2,826.53 2,811.03 1,665.23 1,648.43 3,562.24 2,153.43 2,689.43 3,562.24 1,645.82 2,447.36 1,390.71 1,390.71 2,447.36 1,767.50 1,767.50 2,693.34 2,677.84 1,665.23 1,648.43 2,153.43 2,689.43 1,645.82 2,447.36 1,390.71 1,523.90 2,447.36 1,900.69 1,767.50 2,693.34 2,677.84 1,665.23 1,648.43 3,695.43 2,153.43 2,689.43 1,645.82 2,580.55 1,523.90 1,523.90 2,580.55 1,900.69 1,900.69 2,826.53 2,811.03 1,798.42 1,781.62 3,562.24 2,153.43 2,550.94 2,715.36 2,848.55 2,940.54 2,693.34 2,677.84 1,798.42 1,648.43 1,540.93 2,513.18 2,799.52 3,243.45 2,869.50 3,446.93 1,500.81
26
£/Sq ft
4.57 4.57 4.57 4.58 4.58 4.57 4.58 4.59 4.57 4.58 4.58 4.59 4.57 4.58 4.58 4.59 4.57 4.58 4.58 4.58 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.62 3.63 3.63 3.62 3.81 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.81 3.81 3.63 3.62 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.63 3.62 3.63 3.63 3.63 3.63 3.63 3.98 3.63 3.90 3.63 3.63 3.63 3.63 3.62 3.76 3.63 3.63 3.63 3.82 3.98 3.98 3.82 3.90 3.90 3.81 3.81 3.92 3.92 3.63 3.63 3.63 3.63 3.81 3.80 3.63 3.63 3.92 3.62 3.63 3.83 3.63 3.79 3.63 3.63 3.63
26
(£)
33.19
33.19 33.19
33.19 33.19
33.19
33.19 33.19 33.19 33.19 33.19 33.19 33.19 33.19 33.19 33.19
33.19 33.19
33.19
33.19 33.19
31
7 1 0 1 1 0 5 5 8 3 1 3 2 6 7 1 0 4 4 0 5 5 0 3 1 3 6 3 7 6 1 0 4 4 0 5 5 0 3 1 3 3 7 1 0 4 4 0 5 5 0 3 1 3 6 3 7 1 0 4 4 0 5 5 0 3 1 3 6 3 5 2 2 3 0 3 1 3 5 3 7 2 6 2 4