Page 31 - 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
2,103.14 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
3,725.41 4
.58
3,725.41
4.58
2,167.82 4
.57
2,167.82
4.57
4,312.87 4
.58
4,312.87
4.58
2,119.55 4
.59
2,119.55
4.59
2,107.75 4
.57
2,107.75
4.57
3,747.25 4
.58
3,747.25
4.58
4,312.87 4
.58
4,312.87
4.58
2,119.55 4
.59
2,119.55
4.59
2,107.75 4
.57
2,107.75
4.57
3,747.25 4
.58
3,747.25
4.58
4,312.87 4
.58
4,312.87
4.58
2,119.55 4
.59
2,119.55
4.59
2,107.75 4
.57
2,107.75
4.57
3,747.25 4
.58
3,747.25
4.58
2,161.45 4
.58
2,161.45
4.58
3,752.68 4
.58
3,752.68
4.58
2,689.43 3
.63
2,689.43
3.63
1,645.82 3
.63
1,645.82
3.63
2,447.36 3
.63
2,447.36
3.63
1,160.23 3
.63
1,160.23
3.63
1,160.23 3
.63
1,160.23
3.63
2,447.36 3
.63
2,447.36
3.63
1,767.50 3
.63
1,767.50
3.63
1,767.50 3
.63
1,767.50
3.63
2,069.26 3
.62
2,069.26
3.62
2,677.84 3
.63
2,677.84
3.63
1,665.23 3
.63
1,665.23
3.63
1,648.43 3
.62
1,648.43
3.62
0.2494%
133.19
2,848.55 3
.81 0.2494%
133.19
2,848.55
3.81
2,086.06 3
.63
2,086.06
3.63
2,689.43 3
.63
2,689.43
3.63
1,645.82 3
.63
1,645.82
3.63
2,447.36 3
.63
2,447.36
3.63
1,390.71 3
.63
1,390.71
3.63
1,390.71 3
.63
1,390.71
3.63
2,447.36 3
.63
2,447.36
3.63
1,767.50 3
.63
1,767.50
3.63
1,767.50 3
.63
1,767.50
3.63
0.2494%
133.19
2,826.53 3
.81 0.2494%
133.19
2,826.53
3.81
0.2494%
133.19
2,811.03 3
.81 0.2494%
133.19
2,811.03
3.81
1,665.23 3
.63
1,665.23
3.63
1,648.43 3
.62
1,648.43
3.62
3,562.24 3
.63
3,562.24
3.63
2,153.43 3
.63
2,153.43
3.63
2,689.43 3
.63
2,689.43
3.63
3,562.24 3
.63
3,562.24
3.63
1,645.82 3
.63
1,645.82
3.63
2,447.36 3
.63
2,447.36
3.63
1,390.71 3
.63
1,390.71
3.63
1,390.71 3
.63
1,390.71
3.63
2,447.36 3
.63
2,447.36
3.63
1,767.50 3
.63
1,767.50
3.63
1,767.50 3
.63
1,767.50
3.63
2,693.34 3
.63
2,693.34
3.63
2,677.84 3
.63
2,677.84
3.63
1,665.23 3
.63
1,665.23
3.63
1,648.43 3
.62
1,648.43
3.62
2,153.43 3
.63
2,153.43
3.63
2,689.43 3
.63
2,689.43
3.63
1,645.82 3
.63
1,645.82
3.63
2,447.36 3
.63
2,447.36
3.63
1,390.71 3
.63
1,390.71
3.63
0.2494%
133.19
1,523.90 3
.98 0.2494%
133.19
1,523.90
3.98
2,447.36 3
.63
2,447.36
3.63
0.2494%
133.19
1,900.69 3
.90 0.2494%
133.19
1,900.69
3.90
1,767.50 3
.63
1,767.50
3.63
2,693.34 3
.63
2,693.34
3.63
2,677.84 3
.63
2,677.84
3.63
1,665.23 3
.63
1,665.23
3.63
1,648.43 3
.62
1,648.43
3.62
0.2494%
133.19
3,695.43 3
.76 0.2494%
133.19
3,695.43
3.76
2,153.43 3
.63
2,153.43
3.63
2,689.43 3
.63
2,689.43
3.63
1,645.82 3
.63
1,645.82
3.63
0.2494%
133.19
2,580.55 3
.82 0.2494%
133.19
2,580.55
3.82
0.2494%
133.19
1,523.90 3
.98 0.2494%
133.19
1,523.90
3.98
0.2494%
133.19
1,523.90 3
.98 0.2494%
133.19
1,523.90
3.98
0.2494%
133.19
2,580.55 3
.82 0.2494%
133.19
2,580.55
3.82
0.2494%
133.19
1,900.69 3
.90 0.2494%
133.19
1,900.69
3.90
0.2494%
133.19
1,900.69 3
.90 0.2494%
133.19
1,900.69
3.90
0.2494%
133.19
2,826.53 3
.81 0.2494%
133.19
2,826.53
3.81
0.2494%
133.19
2,811.03 3
.81 0.2494%
133.19
2,811.03
3.81
0.2494%
133.19
1,798.42 3
.92 0.2494%
133.19
1,798.42
3.92
0.2494%
133.19
1,781.62 3
.92 0.2494%
133.19
1,781.62
3.92
3,562.24 3
.63
3,562.24
3.63
2,153.43 3
.63
2,153.43
3.63
2,550.94 3
.63
2,550.94
3.63
2,715.36 3
.63
2,715.36
3.63
0.2494%
133.19
2,848.55 3
.81 0.2494%
133.19
2,848.55
3.81
0.2494%
133.19
2,940.54 3
.80 0.2494%
133.19
2,940.54
3.80
2,693.34 3
.63
2,693.34
3.63
2,677.84 3
.63
2,677.84
3.63
0.2494%
133.19
1,798.42 3
.92 0.2494%
133.19
1,798.42
3.92
1,648.43 3
.62
1,648.43
3.62
1,540.93 3
.63
1,540.93
3.63
0.2494%
133.19
2,513.18 3
.83 0.2494%
133.19
2,513.18
3.83
2,799.52 3
.63
2,799.52
3.63
0.2494%
133.19
3,243.45 3
.79 0.2494%
133.19
3,243.45
3.79
2,869.50 3
.63
2,869.50
3.63
3,446.93 3
.63
3,446.93
3.63
1,500.81 3
.63
1,500.81
3.63
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
1,874.00 1,148.92 1,708.38
809.85
809.85 1,708.38 1,232.38 1,232.38 1,444.95 1,868.78 1,161.96 1,151.53 1,893.56 1,455.38 1,874.00 1,148.92 1,708.38
970.25
970.25 1,708.38 1,232.38 1,232.38 1,877.91 1,868.78 1,161.96 1,151.53 2,485.63 1,503.63 1,874.00 2,485.63 1,148.92 1,708.38
970.25
970.25 1,708.38 1,232.38 1,232.38 1,877.91 1,868.78 1,161.96 1,151.53 1,503.63 1,874.00 1,148.92 1,708.38
970.25
970.25 1,708.38 1,232.38 1,232.38 1,877.91 1,868.78 1,161.96 1,151.53 2,485.63 1,503.63 1,874.00 1,148.92 1,708.38
970.25
970.25 1,708.38 1,232.38 1,232.38 1,877.91 1,868.78 1,161.96 1,151.53 2,485.63 1,503.63 1,780.10 1,893.56 1,893.56 1,960.07 1,877.91 1,868.78 1,161.96 1,151.53 1,075.89 1,660.13 1,952.25 2,167.42 2,003.11 2,402.16 1,048.50
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
6 0 7 8
9 0 8 7 7 0 8 7 7 0 8 7 7 0 0 0
1.4370% 0.8810% 1.3100% 0.6210% 0.6210% 1.3100% 0.9450% 0.9450% 1.1080% 1.4330% 0.8910% 0.8830% 1.4520% 1.1160% 1.4370% 0.8810% 1.3100% 0.7440% 0.7440% 1.3100% 0.9450% 0.9450% 1.4400% 1.4330% 0.8910% 0.8830% 1.9060% 1.1530% 1.4370% 1.9060% 0.8810% 1.3100% 0.7440% 0.7440% 1.3100% 0.9450% 0.9450% 1.4400% 1.4330% 0.8910% 0.8830% 1.1530% 1.4370% 0.8810% 1.3100% 0.7440% 0.7440% 1.3100% 0.9450% 0.9450% 1.4400% 1.4330% 0.8910% 0.8830% 1.9060% 1.1530% 1.4370% 0.8810% 1.3100% 0.7440% 0.7440% 1.3100% 0.9450% 0.9450% 1.4400% 1.4330% 0.8910% 0.8830% 1.9060% 1.1530% 1.3650% 1.4520% 1.4520% 1.5030% 1.4400% 1.4330% 0.8910% 0.8830% 0.8250% 1.2730% 1.4970% 1.6620% 1.5360% 1.8420% 0.8040%
31
26 26