1. No category

Hurst Place (12 units) - Acquisition Appraisal

(12
A
)
A
D
A
- 28
:
(12
2014
)
:
A
.
:
12
D
D
&2
:
:
F
:
0.0
13,908
:
2
3
10
&
(18
2004,
"
2
)
G
B
".
.
E
:
:
2,065,000 (35%
D
C
F
GD )
2014
:
=
F
5
B
:
, 5
: 1.5%
71 , 1.5%
F
B
, 9 .
88
:
2014,
B
C :
= 1,800,000
A 13,907
A
2015 (48
, 11
)
110 . . = 1,529,770
(
C
E-
:
G
@
.
01342 844144
01342 844145
:
:
:
F
:
A
-
A
,
D
...)
C
.
.
-
.
.
1
(12
(...
)-A
A
(28
2014)
1,399
= 200,000
50 . . = 69,950
D
C
)
C
B
:
= 5,900,000 GD
1.25% E
A
F
10,000
F
B
:
F
(
) 100%
A
-
A
GD @ 11.5%
-
.
.
2
(12
)-A
A
(28
2014)
1: D
2:
3:
4: B
5:
6: D
7:
8: C
A
-
A
A
C
A
D
C
F
C
F
-
.
.
3
(12
)-A
A
(28
2014)
D
C
1: D
%
:
:
:
:
C
:
:
D
B
F
F
C
C
:
:
:
:
C
D
B
:
:
:
:
D
D
-
A
5,900,000
100.00%
2,209,550
178,000
1,800,000
83,350
10,000
389,500
-
37.45%
3.02%
30.51%
1.41%
0.17%
6.60%
79.16%
:
4,670,400
C
:
:
:
1,229,600
20.84%
26.33%
:
1,229,600
:
D
A
100.00%
-
C
D
%
%
5,900,000
-
:
-
.
.
4
(12
)-A
A
(28
2014)
D
C
2:
B
1
2
3
4
5
6
7
8
9
10
11
12
C
2
2
2
2
2
2
2
2
2
2
3
3
A
-
A
F
A
15
15
15
15
15
15
A 15
A 15
15
15
15
A 15
-
.
.
( )
/
F
980
980
990
1,109
990
980
980
990
1,109
990
2,034
1,776
415,000
415,000
420,000
475,000
420,000
415,000
415,000
420,000
475,000
420,000
860,000
750,000
423
423
424
428
424
423
423
424
428
424
423
422
13,908
5,900,000
424
5
(12
)-A
A
(28
2014)
3:
A
D
C
F
%
:
A
:
D
:
:
D
:
:
:
:
D
:
:
C
:
:
F
B
:
:
:
B
:
D
F
:
F
:
:
:
:F
F
:
:
F
:
F
D
F
:
2,065,000
206,500
1,858,500
144,550
-
93.46%
9.35%
84.11%
6.54%
-
2,209,550
100.00%
5,000
5,000
71,000
9,000
88,000
-
2.81%
2.81%
39.89%
5.06%
49.44%
-
178,000
100.00%
:
-
D
A
-
A
F
:
-
-
.
.
100.00%
6
(12
)-A
A
(28
2014)
4: B
D
C
C
%
B
C
:
:
A
-
A
1,800,000
-
.
.
100.00%
7
(12
)-A
A
(28
5:
2014)
A
C
:
:
E
A
73,750
9,600
:
:
C
A
F
:
C
C
C
:
C
E
D
1.25%
800
:
:
-
:
:
83,350
%
:
10,000
C
A
-
A
:
-
10,000
.
.
100.00%
8
(12
)-A
A
(28
2014)
D
C
6: D
%
D
:
:
A
-
A
-
-
.
.
100.00%
9
(12
)-A
A
(28
2014)
D
C
7:
:
:
B
A
4,322,830
-
C
B
:
2,932,836
(
557,500
-
F
16.29%
-
:
B
4,670,400
0
D
:
:
F
A
F
:
:
88
13,908
424
35.00%
129
:
A
F
A
B
-
14
CE):
B
A
15
C
A
F
-
.
.
10
(12
)-A
A
(28
2014)
D
8: C
14
F
14
14
A
14
C
F
14
14
14
A
14
14
14
14
D
14
:
:
(
)
C
:
C
(
):
:
:
(
C
):
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,209,550
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
81,000
818
818
818
818
818
818
818
-
-
-
-
-
33,473
93,336
147,306
191,755
221,351
233,544
228,679
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
22,372
22,186
24,062
25,744
26,977
30,309
31,833
35,447
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
2,312,922
56,477
118,216
173,868
219,550
252,479
266,196
264,944
-
-
-
-
2,312,922
2,369,400
2,487,615
2,661,483
2,881,034
3,133,513
3,399,709
3,664,653
-
-
-
-
2,312,922
2,369,400
2,487,615
2,661,483
2,881,034
3,133,513
3,399,709
3,664,653
-
-
-
-
2,312,922
2,369,400
2,487,615
2,661,483
2,881,034
3,133,513
3,399,709
3,664,653
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
:
C
:
D
F
:
F
B
C
:
:
C
:
C
:
D
:
B
:
:
C
:
C
(
):
:
B
:
:
D
:
(
A
-
A
-
.
.
...)
11
(12
(...
)-A
A
(28
2014)
D
C
)
15
F
15
15
A
15
15
15
15
A
15
15
15
15
D
15
:
:
(
)
C
:
C
(
):
:
:
(
C
):
-
-
-
2
2
4
2
2
-
-
-
-
-
-
-
2
4
8
10
12
12
12
12
12
-
-
-
(1,165,000)
(1,335,000)
(1,730,000)
(835,000)
(835,000)
-
-
-
-
-
-
-
(1,165,000)
(2,500,000)
(4,230,000)
(5,065,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(1,165,000)
(1,335,000)
(1,730,000)
(835,000)
(835,000)
-
-
-
-
-
-
-
(1,165,000)
(2,500,000)
(4,230,000)
(5,065,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
818
818
818
18,418
17,600
17,600
17,600
17,600
-
-
-
-
209,590
180,736
147,114
113,114
-
-
-
-
-
-
-
-
-
-
-
16,163
18,288
24,825
12,038
12,038
-
-
-
-
-
-
2,500
2,500
2,500
2,500
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
37,848
36,121
41,813
31,268
19,951
3,569
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
248,257
217,675
192,246
181,462
58,339
48,494
29,638
29,638
-
-
-
-
3,912,909
4,130,584
4,322,830
4,504,292
4,562,631
4,611,125
4,640,762
4,670,400
4,670,400
4,670,400
4,670,400
4,670,400
3,912,909
4,130,584
4,322,830
3,339,292
2,062,631
381,125
(424,238)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
3,912,909
4,130,584
4,322,830
3,339,292
2,062,631
381,125
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(424,238)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
:
C
:
D
F
:
F
B
C
:
:
C
:
C
:
D
:
B
:
:
C
:
C
(
):
:
B
:
:
D
:
(
A
-
A
-
.
.
...)
12
(12
(...
)-A
A
(28
2014)
D
C
)
16
F
16
16
A
16
16
16
:
:
(
)
C
:
C
(
):
:
:
(
C
):
-
-
-
-
-
-
12
12
12
12
12
12
-
-
-
-
-
-
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
-
-
-
-
-
-
12
(5,900,000)
-
-
-
-
-
-
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
(5,900,000)
-
-
-
-
-
-
2,209,550
-
-
-
-
-
-
-
-
-
-
-
-
-
178,000
-
-
-
-
-
-
1,800,000
-
-
-
-
-
-
83,350
-
-
-
-
-
-
10,000
-
-
-
-
-
-
-
-
-
-
-
-
-
389,500
-
-
-
-
-
-
-
-
-
-
-
-
-
4,670,400
4,670,400
4,670,400
4,670,400
4,670,400
4,670,400
4,670,400
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
-
-
-
-
-
-
-
-
-
-
-
-
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
(1,229,600)
:
C
:
D
F
:
F
B
C
:
:
C
:
C
:
D
:
B
:
:
C
:
C
(
):
:
B
:
:
D
:
A
-
A
-
.
.
13

 Download  Report

Paperzz.com

Your Paperzz

© Copyright 2026 Paperzz