Page 39 - 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 s u e c mt u e r e n t & PInatrekrinagl (%)
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
K W W 3 S B t a r s u e c mt u e r e n t & PInatrekrinagl (£)
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
WT o 3 t a B l a S s / e C m h e a n r g t e ParDkiuneg((£%) )
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
0.2419343%.19
W3 Base £/Sq ft Parking
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.001
0.2419343%.19
se Napier House use Napier Hou
ment Total S/Charge (£) Due (£)
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
133.19 133.19 133.19 133.19
43,311.07 2,280,847.08
£/Sq ft
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
c1) (Phase 7 Sec1)
c3) (%)
(Phase 7 Sec3 (£)
4.99 10100.00.0%0
% 18006,91244.5959
10100.00.6%0
% 80,91294,.95658
.08 1001.600%.00
% 191,946,287.08.0
8 11000.0.01%
14164,524750.8018
18010.1001%
1436,351415.0871
2,28801,8.1407%.08
90%.00%
130,410026.7,134
39
30
30
o
90