WELLINGTON FIELDS!
Hixon Allotments Association
 
Rent Calculator 2019-20
Rent due to HPC 1,417.58 Total running cost 368.00 (allocated pro rata by plot size) HPC Water charge 115.52
NSALG cost per plot holder 3.00 TOTAL INCOME REQUIRED 2,012.10
Plot size Plot area (m2) Number of plots Total plot area by plot size % of total area per plot HPC rent allocation per plot Water cost per plot pro rata Running cost per plot pro rata NSALG cost per plot holder Total plot charge Rounded plot charge Current plot charge agreed at AGM
Double 300 4 1200 6.550 92.85 7.57 24.10 3.00 127.53 128.00 135.00
Standard 150 11 1650 3.275 46.43 3.78 12.05 3.00 65.26 65.00 69.00
Half 75 20 1500 1.638 23.21 1.89 6.03 3.00 34.13 34.00 36.00
Third 50 1 50 1.092 15.48 1.26 4.02 3.00 23.75 24.00 25.00
Small 30 0 0 0.655 9.29 0.76 2.41 3.00 15.45 15.00  
Custom 180 1 180 3.930 55.71 4.54 14.46 3.00 77.72 78.00 82.00
Custom     0 0.000 0.00 0.00 0.00 3.00 3.00 3.00  
Custom     0 0.000 0.00 0.00 0.00 3.00 3.00 3.00  
Total rented plot area     4580 Totals 1,417.58 115.52 368.00 111.00
Total number of plot holders 37
  TOTAL INCOME 2,009.00
The above has no rent from 1.00 half plots Income v outgoings -3.10