DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Collingham
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 188,000.00 Units @ £ each £ -Development Value £ 188,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 940.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Mansfield
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 175,000.00 Units @ £ each £ -Development Value £ 175,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 875.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Newark & Rural South
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 280,000.00 Units @ £ each £ -Development Value £ 280,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 1,400.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Newark Growth Point
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 280,000.00 Units @ £ each £ -Development Value £ 280,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 1,400.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Nottingham Fringe
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 257,000.00 Units @ £ each £ -Development Value £ 257,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 1,285.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Rural North
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 188,000.00 Units @ £ each £ -Development Value £ 188,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 940.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Sherwood
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 175,000.00 Units @ £ each £ -Development Value £ 175,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 875.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
DEVELOPMENT TYPE Sui Generis
DEVELOPMENT LOCATION Southwell
DEVELOPMENT DESCRIPTION Petrol Filling Station
DEVELOPMENT SIZE 180 Sq Metres
Appraisal Revenue 1 Units of 180 sqm @ £ per sqm £ 235,000.00 Units @ £ each £ -Development Value £ 235,000.00 Costs Land 1000 sqm @ 42.7 £ persqm £ 42,700.00 plots @ £ per plot £ -Stamp Duty Land Tax @ % £ -Construction
1 Units of 180 sqm @ 1600 £ per sqm £ 288,000.00 Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Units of sqm @ £ per sqm £ -Professional Fees @ 8 % cost £ 23,040.00 Legal Fees 0.5 % value £ 1,175.00 NHBC/stat fees/planning/build regs) 0.6 % cost £ 1,866.24 Sales & Marketing Costs 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
