Page 23 - West 3 SC Budget YE 31/12/18

Napier House Napier House
(Phase 7 Sec 4) (Phase 7 Sec3) (%Br)o
(£)
TowNnhapoiuesreHsouse T m(PyahradseAv7eS(e%c3)) (B£)ro
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
3.0000%
2.9000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
2.9000%
2.9000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
2.9000%
3.0000%
Napier House T ownhouses
(Phase 7 Sec 4) A myard Ave (£)
(%)
496.22
496.22
496.22
496.22
496.22
496.22
496.22
496.22
595.47
575.62
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
575.62
575.62
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
575.62
595.47
owNnahpoieursHeosuSsier le(Pxhanasder7CSleocse4) (%()£)
Townhouses Sir Townhouses K
Alexander Close Bromyard Ave (%)
(£)
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
2.5000%
3.0000%
2.9000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
2.9000%
2.9000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
3.5000%
2.9000%
3.0000%
W STtoruwcntuhroeu&sesKW I Bn r t oe r mn ya l a r ( %d A) v e ( £ ) I
19.9680%
35.6260%
44.4120%
496.22
496.22
496.22
496.22
496.22
496.22
496.22
496.22
595.47
575.62
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
575.62
575.62
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
694.71
575.62
595.47
Townhouses Sir Structure & W3 Alexander Close nternal (£) Par (%)
29,260.51
52,205.28
65,080.02
Townhouses Sir Basement W3 B Alexander Close king (%) Par (£)
0.4988%
0.4988%
0.4988%
0.4988%
0.4988%
0.4988%
0.4988%
0.4988%
aKseWmSetnrtucturTeo&ta kingIn(t£e)rnal (%)
266.38
266.38
266.38
266.38
266.38
266.38
266.38
266.38
19.9680%
35.6260%
44.4120%
l K S W/ C h S a t r r g u e c t u r e & DueI(n£t)ernal (£) £/S
37,51269.,72060.514
66,94502.,2805.284
83,44665.,20280.024
1,966.63 1
1,966.63 1
1,966.63 1
1,966.63 1
1,966.63 1
1,966.63 1
1,966.63 1
1,966.63 1
2,028.84 1
2,002.62 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,002.62 1
2,002.62 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,370.16 1
2,002.62 1
2,028.84 1
58,489.04 3
102,284.38 3
100,086.10 3
54,110.00 3
3,710.77 4
2,093.11 4
2,087.68 4
4,761.05 4
3,715.38 4
2,461.14 4
2,461.14 4
4,921.34 4
3,710.77 4
2,461.14 4
2,461.14 4
4,921.34 4
3,715.38 4
2,461.14 4
2,461.14 4
4,921.34 4
3,710.77 4
2,461.14 4
2,450.16 4
4,911.31 4
4,831.16 4
5,663.66 4
1,174.09 4
3,410.26 4
1,174.09 4
2,194.27 4
2,167.82 4
3,261.77 4
3,341.92 4
1,164.06 4
2,167.82 4
2,151.42 4
1,942.85 4
4,724.57 4
3,245.37 4
3,341.92 4
1,164.06 4
2,167.82 4
2,129.58 4
1,948.28 4
4,729.18 4
3,261.77 4
3,351.95 4
1,164.06 4
2,167.82 4
2,151.42 4
1,974.72 4
4,724.57 4
3,245.37 4
2,396.46 4
1,164.06 4
1,164.06 4
2,167.82 4
2,145.99 4
1,969.29 4
4,708.17 4
3,373.79 4
3,416.63 4
5,182.79 4
3,181.63 4
3,245.37 4
3,405.66 4
2,428.33 4
3,288.21 4
3,181.63 4
3,341.92 4
W3 Basement q ftParking (%)
.98
.98
.98
.79 0.4988%
.79 0.4988%
.79 0.4988%
.79 0.4988%
.79 0.4988%
.79 0.4988%
.79 0.4988%
.79 0.4988%
.55
.54
.56
.56
.56
.56
.56
.56
.56
.56
.56
.54
.54
.56
.56
.56
.56
.56
.56
.56
.56
.56
.54
.55
.57
.56
.57
.57
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.58
.57
.58
.57
.58
.57
.58
.59
.58
.57
.59
.58
.60
.58
.59
.58
.58
.58
.58
.60
.58
.57
.57
.58
.58
.58
.60
.57
.58
.57
.58
.58
.58
.60
.60
.58
.59
.58
.58
.57
.58
.58
.58
.58
.58
.58
.58
.58
.58
W3 Basement Parking (£)
266.38
266.38
266.38
266.38
266.38
266.38
266.38
266.38
Total S/Charge Due (£)
37,516.70
66,940.28
83,446.22
1,966.63
1,966.63
1,966.63
1,966.63
1,966.63
1,966.63
1,966.63
1,966.63
2,028.84
2,002.62
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,002.62
2,002.62
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,370.16
2,002.62
2,028.84
58,489.04
102,284.38
100,086.10
54,110.00
3,710.77
2,093.11
2,087.68
4,761.05
3,715.38
2,461.14
2,461.14
4,921.34
3,710.77
2,461.14
2,461.14
4,921.34
3,715.38
2,461.14
2,461.14
4,921.34
3,710.77
2,461.14
2,450.16
4,911.31
4,831.16
5,663.66
1,174.09
3,410.26
1,174.09
2,194.27
2,167.82
3,261.77
3,341.92
1,164.06
2,167.82
2,151.42
1,942.85
4,724.57
3,245.37
3,341.92
1,164.06
2,167.82
2,129.58
1,948.28
4,729.18
3,261.77
3,351.95
1,164.06
2,167.82
2,151.42
1,974.72
4,724.57
3,245.37
2,396.46
1,164.06
1,164.06
2,167.82
2,145.99
1,969.29
4,708.17
3,373.79
3,416.63
5,182.79
3,181.63
3,245.37
3,405.66
2,428.33
3,288.21
3,181.63
3,341.92
£/Sq ft
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
1 8 1 7 7 6 6 1 8 5 5 9 7 5 5 9 8 5 5 9 7 5 4 8 4 7 0 3 0 1 0 5 9 9 0 9 8 9 4 9 9 0 8 8 0 5 0 9 0 9 0 9 4 1 9 9 0 9 0 8 1 3 3 1 4 2 3 7 1 9
4.98 4.98 4.98 1.79 1.79 1.79 1.79 1.79 1.79 1.79 1.79 1.55 1.54 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.54 1.54 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.56 1.54 1.55 3.57 3.56 3.57 3.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.57 4.58 4.57 4.58 4.57 4.58 4.59 4.58 4.57 4.59 4.58 4.60 4.58 4.59 4.58 4.58 4.58 4.58 4.60 4.58 4.57 4.57 4.58 4.58 4.58 4.60 4.57 4.58 4.57 4.58 4.58 4.58 4.60 4.60 4.58 4.59 4.58 4.58 4.57 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58 4.58
23
22
22