s
Collingham 1 Units of 180 sqm @ per sqm 188,000.00 Development Value 188,000.00 Legal Fees 0.5 % value 940.00 Sales & Marketing 2 % value 3,760.00 Contingency 5 % cost 15,880.31 Interest @ 6 % Assumes 15 month build and sale 14,107.00 Arrangement Fee 1 % of Cost 3,761.87 Development Profit 20 % of Cost 78,811.08 Total Cost 472,866.50 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 284,866.50 1,582.59
Mansfield 1 Units of 180 sqm @ per sqm 175,000.00 Development Value 175,000.00 Legal Fees 0.5 % value 875.00 Sales & Marketing 2 % value 3,500.00 Contingency 5 % cost 15,864.06 Interest @ 6 % Assumes 15 month build and sale 14,094.20 Arrangement Fee 1 % of Cost 3,758.45 Development Profit 20 % of Cost 78,739.59 Total Cost 472,437.54 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 297,437.54 1,652.43
Newark & Rural South 1 Units of 180 sqm @ per sqm 280,000.00 Development Value 280,000.00 Legal Fees 0.5 % value 1,400.00 Sales & Marketing 2 % value 5,600.00 Contingency 5 % cost 15,995.31 Interest @ 6 % Assumes 15 month build and sale 14,197.56 Arrangement Fee 1 % of Cost 3,786.02 Development Profit 20 % of Cost 79,317.03 Total Cost 475,902.15 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 195,902.15 1,088.35
Newark Growth Point 1 Units of 180 sqm @ per sqm 280,000.00 Development Value 280,000.00 Legal Fees 0.5 % value 1,400.00 Sales & Marketing 2 % value 5,600.00 Contingency 5 % cost 15,995.31 Interest @ 6 % Assumes 15 month build and sale 14,197.56 Arrangement Fee 1 % of Cost 3,786.02 Development Profit 20 % of Cost 79,317.03 Total Cost 475,902.15 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 195,902.15 1,088.35
Nottingham Fringe 1 Units of 180 sqm @ per sqm 257,000.00 Development Value 257,000.00 Legal Fees 0.5 % value 1,285.00 Sales & Marketing 2 % value 5,140.00 Contingency 5 % cost 15,966.56 Interest @ 6 % Assumes 15 month build and sale 14,174.92 Arrangement Fee 1 % of Cost 3,779.98 Development Profit 20 % of Cost 79,190.54 Total Cost 475,143.24 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 218,143.24 1,211.91
Rural North 1 Units of 180 sqm @ per sqm 188,000.00 Development Value 188,000.00 Legal Fees 0.5 % value 940.00 Sales & Marketing 2 % value 3,760.00 Contingency 5 % cost 15,880.31 Interest @ 6 % Assumes 15 month build and sale 14,107.00 Arrangement Fee 1 % of Cost 3,761.87 Development Profit 20 % of Cost 78,811.08 Total Cost 472,866.50 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 284,866.50 1,582.59
Sherwood 1 Units of 180 sqm @ per sqm 175,000.00 Development Value 175,000.00 Legal Fees 0.5 % value 875.00 Sales & Marketing 2 % value 3,500.00 Contingency 5 % cost 15,864.06 Interest @ 6 % Assumes 15 month build and sale 14,094.20 Arrangement Fee 1 % of Cost 3,758.45 Development Profit 20 % of Cost 78,739.59 Total Cost 472,437.54 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 297,437.54 1,652.43
Southwell 1 Units of 180 sqm @ per sqm 235,000.00 Development Value 235,000.00 Legal Fees 0.5 % value 1,175.00 Sales & Marketing 2 % value 4,700.00 Contingency 5 % cost 15,939.06 Interest @ 6 % Assumes 15 month build and sale 14,153.26 Arrangement Fee 1 % of Cost 3,774.20 Development Profit 20 % of Cost 79,069.55 Total Cost 474,417.32 POTENTIAL MARGIN FOR CIL/SECTION 106 PAYMENTS 239,417.32 1,330.10