Page 29 - 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
3,416.63 7
.68
3,416.63
7.68
1,164.06 2
.61
1,164.06
2.61
1,164.06 2
.60
1,164.06
2.60
1,164.06 2
.60
1,164.06
2.60
1,164.06 2
.59
1,164.06
2.59
1,164.06 2
.59
1,164.06
2.59
3,203.46 7
.10
3,203.46
7.10
5,124.48 11
.34
5,124.48
11.34
4,120.71 9
.10
4,120.71
9.10
3,395.62 7
.48
3,395.62
7.48
3,080.47 4
.58
3,080.47
4.58
1,195.93 4
.58
1,195.93
4.58
1,195.93 4
.58
1,195.93
4.58
1,195.93 4
.58
1,195.93
4.58
3,496.78 4
.58
3,496.78
4.58
4,788.31 4
.58
4,788.31
4.58
2,653.30 4
.58
2,653.30
4.58
3,036.80 4
.58
3,036.80
4.58
1,174.09 4
.57
1,174.09
4.57
1,174.09 4
.57
1,174.09
4.57
1,174.09 4
.57
1,174.09
4.57
3,422.06 4
.58
3,422.06
4.58
4,809.33 4
.58
4,809.33
4.58
2,653.30 4
.58
2,653.30
4.58
3,048.60 4
.58
3,048.60
4.58
1,174.09 4
.59
1,174.09
4.59
1,174.09 4
.59
1,174.09
4.59
1,174.09 4
.59
1,174.09
4.59
3,422.06 4
.57
3,422.06
4.57
4,809.33 4
.58
4,809.33
4.58
2,663.34 4
.58
2,663.34
4.58
3,048.60 4
.58
3,048.60
4.58
1,174.09 4
.57
1,174.09
4.57
1,174.09 4
.57
1,174.09
4.57
1,174.09 4
.57
1,174.09
4.57
1,164.06 4
.56
1,164.06
4.56
2,428.33 4
.58
2,428.33
4.58
4,799.29 4
.58
4,799.29
4.58
2,663.34 4
.58
2,663.34
4.58
3,036.80 4
.57
3,036.80
4.57
1,164.06 4
.56
1,164.06
4.56
1,174.09 4
.57
1,174.09
4.57
1,174.09 4
.57
1,174.09
4.57
1,174.09 4
.57
1,174.09
4.57
2,434.70 4
.58
2,434.70
4.58
5,792.08 4
.58
5,792.08
4.58
4,894.90 4
.57
4,894.90
4.57
3,640.66 4
.57
3,640.66
4.57
2,685.17 4
.58
2,685.17
4.58
2,107.75 4
.57
2,107.75
4.57
3,688.94 4
.58
3,688.94
4.58
4,702.74 4
.57
4,702.74
4.57
4,724.57 4
.58
4,724.57
4.58
4,110.68 4
.58
4,110.68
4.58
2,786.33 4
.58
2,786.33
4.58
3,261.77 4
.59
3,261.77
4.59
2,129.58 4
.57
2,129.58
4.57
2,124.98 4
.58
2,124.98
4.58
2,289.87 4
.58
2,289.87
4.58
2,161.45 4
.58
2,161.45
4.58
4,104.31 4
.58
4,104.31
4.58
3,277.23 4
.58
3,277.23
4.58
3,181.63 4
.58
3,181.63
4.58
2,103.14 4
.58
2,103.14
4.58
2,097.71 4
.58
2,097.71
4.58
2,087.68 4
.58
2,087.68
4.58
2,743.48 4
.57
2,743.48
4.57
4,104.31 4
.58
4,104.31
4.58
3,277.23 4
.58
3,277.23
4.58
3,181.63 4
.58
3,181.63
4.58
2,103.14 4
.58
2,103.14
4.58
2,097.71 4
.58
2,097.71
4.58
2,087.68 4
.58
2,087.68
4.58
2,743.48 4
.57
2,743.48
4.57
4,104.31 4
.58
4,104.31
4.58
3,277.23 4
.58
3,277.23
4.58
3,181.63 4
.58
3,181.63
4.58
2,103.14 4
.58
2,103.14
4.58
2,097.71 4
.58
2,097.71
4.58
2,087.68 4
.58
2,087.68
4.58
2,359.98 4
.58
2,359.98
4.58
4,035.96 4
.58
4,035.96
4.58
2,759.89 4
.58
2,759.89
4.58
2,177.86 4
.58
2,177.86
4.58
2,156.03 4
.58
2,156.03
4.58
3,261.77 4
.58
3,261.77
4.58
2,145.99 4
.59
2,145.99
4.59
1,937.42 4
.58
1,937.42
4.58
4,040.57 4
.58
4,040.57
4.58
3,245.37 4
.58
3,245.37
4.58
2,097.71 4
.58
2,097.71
4.58
2,103.14 4
.57
2,103.14
4.57
3,165.22 4
.57
3,165.22
4.57
2,107.75 4
.57
2,107.75
4.57
2,338.15 4
.58
2,338.15
4.58
4,040.57 4
.58
4,040.57
4.58
3,245.37 4
.58
3,245.37
4.58
2,097.71 4
.58
2,097.71
4.58
2,103.14 4
.57
2,103.14
4.57
3,165.22 4
.57
3,165.22
4.57
2,107.75 4
.57
2,107.75
4.57
2,338.15 4
.58
2,338.15
4.58
4,040.57 4
.58
4,040.57
4.58
3,245.37 4
.58
3,245.37
4.58
2,097.71 4
.58
2,097.71
4.58
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
3 9 9 9 9 9 2 0 9 1 6 0 0 0 7 2 4 4 0 0 0 3 4 4 4 0 0 0 3 4 5 4 0 0 0 9 3 3 5 4 9 0 0 0 3 3 8 4 6 7 7 8 9 8 1 5 8 7 6 0 8 6 1 6 6 6 9 8 6 1 6 6 6 9 8 6 1 6 6 6 9 4 0 0 0 5 9 8 5 4 6 6 0 7 8 5 4 6 6 0 7 8 5 4 6
29
25 25