Page 27 - 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
3,458.54 4
.57
3,458.54
4.57
4,751.02 4
.58
4,751.02
4.58
4,841.20 4
.58
4,841.20
4.58
3,630.63 4
.58
3,630.63
4.58
4,052.37 4
.58
4,052.37
4.58
3,245.37 4
.57
3,245.37
4.57
2,097.71 4
.58
2,097.71
4.58
2,103.14 4
.57
2,103.14
4.57
2,093.11 4
.58
2,093.11
4.58
2,103.14 4
.58
2,103.14
4.58
2,328.11 4
.58
2,328.11
4.58
4,831.16 4
.58
4,831.16
4.58
3,795.52 4
.58
3,795.52
4.58
3,715.38 4
.58
3,715.38
4.58
2,071.27 4
.57
2,071.27
4.57
2,081.31 4
.58
2,081.31
4.58
3,683.51 4
.58
3,683.51
4.58
3,698.97 4
.58
3,698.97
4.58
2,348.18 4
.58
2,348.18
4.58
2,396.46 4
.58
2,396.46
4.58
3,688.94 4
.58
3,688.94
4.58
3,698.97 4
.58
3,698.97
4.58
2,338.15 4
.57
2,338.15
4.57
2,396.46 4
.58
2,396.46
4.58
3,688.94 4
.58
3,688.94
4.58
3,698.97 4
.58
3,698.97
4.58
2,348.18 4
.58
2,348.18
4.58
2,396.46 4
.57
2,396.46
4.57
3,688.94 4
.58
3,688.94
4.58
3,698.97 4
.58
3,698.97
4.58
2,348.18 4
.58
2,348.18
4.58
2,396.46 4
.57
2,396.46
4.57
3,688.94 4
.58
3,688.94
4.58
4,751.02 4
.58
4,751.02
4.58
4,751.02 4
.58
4,751.02
4.58
3,725.41 4
.58
3,725.41
4.58
2,129.58 4
.57
2,129.58
4.57
3,528.65 4
.58
3,528.65
4.58
2,081.31 4
.58
2,081.31
4.58
2,396.46 4
.57
2,396.46
4.57
2,141.38 4
.59
2,141.38
4.59
2,689.78 4
.57
2,689.78
4.57
3,528.65 4
.58
3,528.65
4.58
2,054.87 4
.58
2,054.87
4.58
2,396.46 4
.57
2,396.46
4.57
2,141.38 4
.59
2,141.38
4.59
2,689.78 4
.57
2,689.78
4.57
3,528.65 4
.58
3,528.65
4.58
2,054.87 4
.58
2,054.87
4.58
2,396.46 4
.57
2,396.46
4.57
2,141.38 4
.59
2,141.38
4.59
2,689.78 4
.57
2,689.78
4.57
3,555.09 4
.58
3,555.09
4.58
2,054.87 4
.58
2,054.87
4.58
3,383.82 4
.58
3,383.82
4.58
2,161.45 4
.58
2,161.45
4.58
2,689.78 4
.57
2,689.78
4.57
3,555.09 4
.58
3,555.09
4.58
2,065.85 4
.58
2,065.85
4.58
3,698.97 4
.58
3,698.97
4.58
4,852.99 4
.58
4,852.99
4.58
4,831.16 4
.57
4,831.16
4.57
4,030.53 4
.59
4,030.53
4.59
3,320.08 4
.58
3,320.08
4.58
3,170.65 4
.58
3,170.65
4.58
3,170.65 4
.58
3,170.65
4.58
2,097.71 4
.58
2,097.71
4.58
2,338.15 4
.57
2,338.15
4.57
3,143.39 10
.95
3,143.39
10.95
1,312.55 1
.91
1,312.55
1.91
3,773.69 4
.58
3,773.69
4.58
3,470.34 8
.44
3,470.34
8.44
1,164.06 2
.83
1,164.06
2.83
1,164.06 2
.82
1,164.06
2.82
1,164.06 2
.81
1,164.06
2.81
3,036.80 7
.32
3,036.80
7.32
4,403.99 10
.59
4,403.99
10.59
2,498.44 5
.99
2,498.44
5.99
3,422.06 8
.19
3,422.06
8.19
1,164.06 2
.78
1,164.06
2.78
1,164.06 2
.77
1,164.06
2.77
1,164.06 2
.76
1,164.06
2.76
1,164.06 2
.76
1,164.06
2.76
1,164.06 2
.75
1,164.06
2.75
3,203.46 7
.56
3,203.46
7.56
4,409.42 10
.38
4,409.42
10.38
2,493.01 5
.85
2,493.01
5.85
3,416.63 8
.00
3,416.63
8.00
1,164.06 2
.72
1,164.06
2.72
1,164.06 2
.71
1,164.06
2.71
1,164.06 2
.71
1,164.06
2.71
1,164.06 2
.70
1,164.06
2.70
1,164.06 2
.69
1,164.06
2.69
3,203.46 7
.40
3,203.46
7.40
4,409.42 10
.16
4,409.42
10.16
2,493.01 5
.73
2,493.01
5.73
3,405.66 7
.81
3,405.66
7.81
1,164.06 2
.66
1,164.06
2.66
1,164.06 2
.66
1,164.06
2.66
1,164.06 2
.65
1,164.06
2.65
1,164.06 2
.65
1,164.06
2.65
1,164.06 2
.64
1,164.06
2.64
3,203.46 7
.25
3,203.46
7.25
4,409.42 9
.95
4,409.42
9.95
2,503.05 5
.64
2,503.05
5.64
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
5 0 5 3 5
4 6 6 6 6 7
4 2 8
5
6 7 7
9
1 7 7
8
1 7 7
9
1 7 7
9
1 7 0 0 9
8 9 6 1 8 7 9 4 1 8 7 9 4 1 8 7 0 4 1 0 7 0 5 7 5 4 4 8 0 0 6 8 0 7 1 5 9 9 9 4 3 6 3 9 9 9 9 9 2 3 6 3 9 9 9 9 9 2 3 6 2 9 9 9 9 9 2 3 7
27
24 24