Page 25 - 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
Napier House T ownhouses
(Phase 7 Sec 4) A myard Ave (£)
(%)
owNnahpoieursHeosuSsier le(Pxhanasder7CSleocse4) (%()£)
Townhouses Sir Townhouses K
Alexander Close Bromyard Ave (%)
(£)
W STtoruwcntuhroeu&sesKW I Bn r t oe r mn ya l a r ( %d A) v e ( £ ) I
Townhouses Sir Structure & W3 Alexander Close nternal (£) Par (%)
Townhouses Sir Basement W3 B Alexander Close king (%) Par (£)
aKseWmSetnrtucturTeo&ta kingIn(t£e)rnal (%)
l K S W/ C h S a t r r g u e c t u r e & DueI(n£t)ernal (£) £/S
W3 Basement q ftParking (%)
W3 Basement Parking (£)
Total S/Charge Due (£)
£/Sq ft
2,161.45 4
.58
2,161.45
4.58
2,124.98 4
.58
2,124.98
4.58
2,466.57 4
.58
2,466.57
4.58
4,323.85 4
.58
4,323.85
4.58
3,288.21 4
.58
3,288.21
4.58
3,181.63 4
.58
3,181.63
4.58
3,341.92 4
.58
3,341.92
4.58
2,156.03 4
.58
2,156.03
4.58
2,119.55 4
.58
2,119.55
4.58
2,461.14 4
.58
2,461.14
4.58
4,297.41 4
.58
4,297.41
4.58
3,288.21 4
.58
3,288.21
4.58
3,170.65 4
.58
3,170.65
4.58
2,374.63 4
.58
2,374.63
4.58
1,152.26 4
.57
1,152.26
4.57
2,156.03 4
.58
2,156.03
4.58
2,124.98 4
.58
2,124.98
4.58
2,466.57 4
.58
2,466.57
4.58
4,365.75 4
.58
4,365.75
4.58
3,288.21 4
.58
3,288.21
4.58
3,181.63 4
.58
3,181.63
4.58
3,341.92 4
.58
3,341.92
4.58
2,156.03 4
.58
2,156.03
4.58
2,124.98 4
.58
2,124.98
4.58
2,466.57 4
.58
2,466.57
4.58
4,355.72 4
.58
4,355.72
4.58
3,373.79 4
.57
3,373.79
4.57
3,410.26 4
.58
3,410.26
4.58
5,108.07 4
.58
5,108.07
4.58
4,921.34 4
.58
4,921.34
4.58
4,399.39 4
.58
4,399.39
4.58
4,399.39 4
.58
4,399.39
4.58
3,779.12 4
.58
3,779.12
4.58
4,377.55 4
.58
4,377.55
4.58
4,387.59 4
.58
4,387.59
4.58
4,382.98 4
.58
4,382.98
4.58
5,071.60 4
.58
5,071.60
4.58
3,635.23 4
.58
3,635.23
4.58
2,412.87 4
.58
2,412.87
4.58
2,412.87 4
.58
2,412.87
4.58
3,657.07 4
.58
3,657.07
4.58
3,640.66 4
.58
3,640.66
4.58
2,412.87 4
.59
2,412.87
4.59
2,444.74 4
.59
2,444.74
4.59
3,650.70 4
.58
3,650.70
4.58
3,657.07 4
.58
3,657.07
4.58
2,418.29 4
.58
2,418.29
4.58
2,412.87 4
.59
2,412.87
4.59
3,657.07 4
.58
3,657.07
4.58
3,640.66 4
.57
3,640.66
4.57
2,412.87 4
.59
2,412.87
4.59
2,444.74 4
.59
2,444.74
4.59
3,657.07 4
.58
3,657.07
4.58
4,782.89 4
.58
4,782.89
4.58
4,782.89 4
.58
4,782.89
4.58
4,959.58 4
.58
4,959.58
4.58
4,403.99 4
.58
4,403.99
4.58
4,403.99 4
.58
4,403.99
4.58
4,232.73 4
.58
4,232.73
4.58
3,870.24 4
.58
3,870.24
4.58
4,409.42 4
.57
4,409.42
4.57
4,403.99 4
.58
4,403.99
4.58
5,188.22 4
.58
5,188.22
4.58
3,528.65 4
.58
3,528.65
4.58
2,412.87 4
.58
2,412.87
4.58
2,412.87 4
.58
2,412.87
4.58
3,657.07 4
.58
3,657.07
4.58
3,528.65 4
.58
3,528.65
4.58
2,412.87 4
.58
2,412.87
4.58
2,412.87 4
.58
2,412.87
4.58
3,667.10 4
.58
3,667.10
4.58
3,528.65 4
.58
3,528.65
4.58
2,418.29 4
.58
2,418.29
4.58
2,412.87 4
.59
2,412.87
4.59
3,667.10 4
.58
3,667.10
4.58
3,528.65 4
.58
3,528.65
4.58
2,418.29 4
.58
2,418.29
4.58
2,412.87 4
.58
2,412.87
4.58
3,667.10 4
.58
3,667.10
4.58
4,777.46 4
.58
4,777.46
4.58
4,782.89 4
.58
4,782.89
4.58
1,937.42 4
.58
1,937.42
4.58
4,249.13 4
.57
4,249.13
4.57
3,165.22 4
.58
3,165.22
4.58
1,164.06 4
.56
1,164.06
4.56
1,174.09 4
.59
1,174.09
4.59
1,942.85 4
.58
1,942.85
4.58
4,249.13 4
.57
4,249.13
4.57
3,710.77 4
.58
3,710.77
4.58
1,152.26 4
.57
1,152.26
4.57
2,396.46 4
.57
2,396.46
4.57
1,937.42 4
.58
1,937.42
4.58
4,249.13 4
.58
4,249.13
4.58
3,710.77 4
.58
3,710.77
4.58
1,152.26 4
.57
1,152.26
4.57
2,396.46 4
.57
2,396.46
4.57
1,964.69 4
.58
1,964.69
4.58
4,275.57 4
.58
4,275.57
4.58
3,710.77 4
.58
3,710.77
4.58
1,152.26 4
.57
1,152.26
4.57
2,396.46 4
.58
2,396.46
4.58
1,964.69 4
.58
1,964.69
4.58
4,281.00 4
.58
4,281.00
4.58
3,710.77 4
.58
3,710.77
4.58
1,152.26 4
.57
1,152.26
4.57
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
0 7 5
9 7 1 9 0 7 5 7 7 0 1 9 0 7 5 1 7 1 9 0 7 5 1 1 3 9 9 2 2 1 1 2 1 6 4 2 2 5 4 2 4 5 5 2 2 5 4 2 4 5 2 2 1 3 3 4 6 3 3 3 9 2 2 5 9 2 2 6 9 2 2 6 9 2 2 6 2 2 8 5 0 9 0 8 5 7 9 1 8 5 7 9 1 9 7 7 9 1 9 7 7 9
25
23 23