Page 33 - 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
2,045.94 3
.63
2,045.94
3.63
1.6810%
1,784.24
2,523.22 3
.74
2,523.22
3.74
1.6730%
1,775.75
2,514.73 3
.75
2,514.73
3.75
0.7980%
847.01
1,197.39 3
.74
1,197.39
3.74
0.7980%
847.01
1,197.39 3
.74
1,197.39
3.74
1.6730%
1,775.75
2,514.73 3
.75
2,514.73
3.75
1.8500%
1,963.62
2,779.05 3
.75
2,779.05
3.75
1.8400%
1,953.01
2,762.06 3
.74
2,762.06
3.74
1.8130%
1,924.35
2,720.67 3
.74
2,720.67
3.74
1.1170%
1,185.60
1,676.13 3
.74
1,676.13
3.74
1.3140%
1,394.70
1,974.42 3
.75
1,974.42
3.75
1.6810%
1,784.24
2,523.22 3
.74
2,523.22
3.74
1.6710%
1,773.63
2,512.61 3
.75
2,512.61
3.75
2.0720%
2,199.26
3,110.24 3
.74
3,110.24
3.74
1.6710%
1,773.63
2,512.61 3
.75
2,512.61
3.75
1.8500%
1,963.62
2,779.05 3
.75
2,779.05
3.75
1.8400%
1,953.01
2,762.06 3
.74
2,762.06
3.74
1.1440%
1,214.26
1,717.53 3
.74
1,717.53
3.74
1.1340%
1,203.65
0.2494%
133.19
1,833.74 4
.03 0.2494%
133.19
1,833.74
4.03
1.1170%
1,185.60
0.2494%
133.19
1,809.32 4
.04 0.2494%
133.19
1,809.32
4.04
1.3310%
1,412.75
0.2494%
133.19
2,132.02 3
.99 0.2494%
133.19
2,132.02
3.99
1.6810%
1,784.24
0.2494%
133.19
2,656.41 3
.94 0.2494%
133.19
2,656.41
3.94
1.6710%
1,773.63
0.2494%
133.19
2,645.80 3
.95 0.2494%
133.19
2,645.80
3.95
2.0720%
2,199.26
0.2494%
133.19
3,243.43 3
.90 0.2494%
133.19
3,243.43
3.90
1.6710%
1,773.63
0.2494%
133.19
2,645.80 3
.95 0.2494%
133.19
2,645.80
3.95
1.8500%
1,963.62
2,779.05 3
.75
2,779.05
3.75
1.8400%
1,953.01
0.2494%
133.19
2,895.25 3
.92 0.2494%
133.19
2,895.25
3.92
1.1440%
1,214.26
0.2494%
133.19
1,850.72 4
.03 0.2494%
133.19
1,850.72
4.03
1.1340%
1,203.65
0.2494%
133.19
1,833.74 4
.03 0.2494%
133.19
1,833.74
4.03
1.1170%
1,185.60
1,676.13 3
.74
1,676.13
3.74
1.3310%
1,412.75
0.2494%
133.19
2,132.02 3
.99 0.2494%
133.19
2,132.02
3.99
1.6810%
1,784.24
2,523.22 3
.74
2,523.22
3.74
1.6710%
1,773.63
2,512.61 3
.75
2,512.61
3.75
2.0720%
2,199.26
0.2494%
133.19
3,243.43 3
.90 0.2494%
133.19
3,243.43
3.90
1.6710%
1,773.63
0.2494%
133.19
2,645.80 3
.95 0.2494%
133.19
2,645.80
3.95
1.8500%
1,963.62
0.2494%
133.19
2,912.24 3
.92 0.2494%
133.19
2,912.24
3.92
1.8400%
1,953.01
0.2494%
133.19
2,895.25 3
.92 0.2494%
133.19
2,895.25
3.92
1.1440%
1,214.26
0.2494%
133.19
1,850.72 4
.03 0.2494%
133.19
1,850.72
4.03
1.1340%
1,203.65
1,700.55 3
.74
1,700.55
3.74
1.1170%
1,185.60
0.2494%
133.19
1,809.32 4
.04 0.2494%
133.19
1,809.32
4.04
1.3310%
1,412.75
0.2494%
133.19
2,132.02 3
.99 0.2494%
133.19
2,132.02
3.99
1.6810%
1,784.24
0.2494%
133.19
2,656.41 3
.94 0.2494%
133.19
2,656.41
3.94
1.6710%
1,773.63
0.2494%
133.19
2,645.80 3
.95 0.2494%
133.19
2,645.80
3.95
2.0720%
2,199.26
0.2494%
133.19
3,243.43 3
.90 0.2494%
133.19
3,243.43
3.90
1.6710%
1,773.63
0.2494%
133.19
2,645.80 3
.95 0.2494%
133.19
2,645.80
3.95
1.8180%
1,929.66
0.2494%
133.19
2,865.53 3
.93 0.2494%
133.19
2,865.53
3.93
1.9820%
2,103.73
2,976.49 3
.74
2,976.49
3.74
2.3690%
2,514.50
0.2494%
133.19
3,692.45 3
.89 0.2494%
133.19
3,692.45
3.89
1.1170%
1,185.60
0.2494%
133.19
1,809.32 4
.04 0.2494%
133.19
1,809.32
4.04
1.3310%
1,412.75
0.2494%
133.19
2,132.02 3
.99 0.2494%
133.19
2,132.02
3.99
3.2040%
3,400.78
0.2494%
133.19
4,948.23 3
.85 0.2494%
133.19
4,948.23
3.85
1.8180%
1,929.66
0.2494%
133.19
2,865.53 3
.93 0.2494%
133.19
2,865.53
3.93
1.9820%
2,103.73
0.2494%
133.19
3,109.68 3
.91 0.2494%
133.19
3,109.68
3.91
2.3690%
2,514.50
0.2494%
133.19
3,692.45 3
.89 0.2494%
133.19
3,692.45
3.89
1.0870%
1,153.76
0.2494%
133.19
1,764.74 4
.05 0.2494%
133.19
1,764.74
4.05
2.1920%
2,326.63
0.2494%
133.19
3,428.14 3
.90 0.2494%
133.19
3,428.14
3.90
1.5480%
1,643.08
0.2494%
133.19
2,457.91 3
.96 0.2494%
133.19
2,457.91
3.96
1.5760%
1,672.79
0.2494%
133.19
2,500.37 3
.96 0.2494%
133.19
2,500.37
3.96
2.0840%
2,212.00
3,129.35 3
.74
3,129.35
3.74
1.7830%
1,892.51
2,676.08 3
.74
2,676.08
3.74
2.2810%
2,421.09
3,427.64 3
.75
3,427.64
3.75
1.2770%
1,355.43
1,916.04 3
.74
1,916.04
3.74
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
3,238.67
4.0020%
3,238.67
4,206.98 4
.78
4,206.98
4.78
1,277.01
1.5780%
1,277.01
0.2494%
133.19
1,792.44 5
.17 0.2494%
133.19
1,792.44
5.17
2,583.97
3.1930%
2,583.97
3,354.81 4
.78
3,354.81
4.78
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
3,238.67
4.0020%
3,238.67
4,206.98 4
.78
4,206.98
4.78
1,277.01
1.5780%
1,277.01
0.2494%
133.19
1,792.44 5
.17 0.2494%
133.19
1,792.44
5.17
2,583.97
3.1930%
2,583.97
0.2494%
133.19
3,488.00 4
.97 0.2494%
133.19
3,488.00
4.97
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
3,238.67
4.0020%
3,238.67
4,206.98 4
.78
4,206.98
4.78
1,277.01
1.5780%
1,277.01
0.2494%
133.19
1,792.44 5
.17 0.2494%
133.19
1,792.44
5.17
2,926.29
3.6160%
2,926.29
0.2494%
133.19
3,932.24 4
.95 0.2494%
133.19
3,932.24
4.95
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
3,238.67
4.0020%
3,238.67
0.2494%
133.19
4,340.17 4
.93 0.2494%
133.19
4,340.17
4.93
1,277.01
1.5780%
1,277.01
1,659.25 4
.78
1,659.25
4.78
4,667.01
5.7670%
4,667.01
6,062.16 4
.78
6,062.16
4.78
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
3,408.61
4.2120%
3,408.61
4,427.89 4
.78
4,427.89
4.78
1,671.13
2.0650%
1,671.13
2,168.03 4
.78
2,168.03
4.78
1,645.23
2.0330%
1,645.23
0.2494%
133.19
2,268.95 5
.08 0.2494%
133.19
2,268.95
5.08
1,645.23
2.0330%
1,645.23
2,135.76 4
.78
2,135.76
4.78
3,511.39
4.3390%
3,511.39
2.9928%
1598.28
6,154.43 6
.45 2.9928%
1598.28
6,154.43
6.45
3,669.19
4.5340%
3,669.19
2.9928%
1598.28
6,363.20 6
.38 2.9928%
1598.28
6,363.20
6.38
3.8118%
543.95
3.8118%
543.95
2,308.59 1
.44
2,308.59
1.44
3.8118%
543.95
3.8118%
543.95
2,308.59 1
.44
2,308.59
1.44
3.9636%
565.60
3.9636%
565.60
2,400.31 1
.44
2,400.31
1.44
3.9636%
565.60
3.9636%
565.60
2,400.31 1
.44
2,400.31
1.44
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
1,428.00
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
1.0950% 1,784.24 1,775.75
847.01
847.01 1,775.75 1,963.62 1,953.01 1,924.35 1,185.60 1,394.70 1,784.24 1,773.63 2,199.26 1,773.63 1,963.62 1,953.01 1,214.26 1,203.65 1,185.60 1,412.75 1,784.24 1,773.63 2,199.26 1,773.63 1,963.62 1,953.01 1,214.26 1,203.65 1,185.60 1,412.75 1,784.24 1,773.63 2,199.26 1,773.63 1,963.62 1,953.01 1,214.26 1,203.65 1,185.60 1,412.75 1,784.24 1,773.63 2,199.26 1,773.63 1,929.66 2,103.73 2,514.50 1,185.60 1,412.75 3,400.78 1,929.66 2,103.73 2,514.50 1,153.76 2,326.63 1,643.08 1,672.79 2,212.00 1,892.51 2,421.09 1,355.43
2.0330% 2.0330% 4.0020% 1.5780% 3.1930% 2.0330% 2.0330% 2.0330% 2.0330% 2.0330% 4.0020% 1.5780% 3.1930% 2.0330% 2.0330% 2.0330% 2.0330% 2.0330% 4.0020% 1.5780% 3.6160% 2.0330% 2.0330% 2.0330% 2.0330% 2.0330% 4.0020% 1.5780% 5.7670% 2.0330% 2.0330% 2.0330% 2.0330% 4.2120% 2.0650% 2.0330% 2.0330% 4.3390% 4.5340%
33
27 27