Page 35 - 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
3.9636%
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
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
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
3.8118%
543.95
3.8118%
543.95
2,308.59 1
.44
2,308.59
1.44
3.6222%
516.89
3.6222%
516.89
2,192.34 1
.43
2,192.34
1.43
4.1200%
587.93
4.1200%
587.93
2,499.08 1
.44
2,499.08
1.44
4.1200%
587.93
4.1200%
587.93
2,499.08 1
.44
2,499.08
1.44
5.0943%
726.96
5.0943%
726.96
3,084.05 1
.44
3,084.05
1.44
5.0990%
727.64
5.0990%
727.64
3,091.10 1
.44
3,091.10
1.44
5.0990%
727.64
5.0990%
727.64
3,091.10 1
.44
3,091.10
1.44
5.0990%
727.64
5.0990%
727.64
3,091.10 1
.44
3,091.10
1.44
5.0990%
727.64
5.0990%
727.64
3,091.10 1
.44
3,091.10
1.44
5.0990%
727.64
5.0990%
727.64
3,091.10 1
.44
3,091.10
1.44
5.0967%
727.30
5.0967%
727.30
3,090.76 1
.44
3,090.76
1.44
3.6980%
527.71
3.6980%
527.71
2,241.38 1
.44
2,241.38
1.44
3.6980%
527.71
3.6980%
527.71
2,241.38 1
.44
2,241.38
1.44
1.9116%
272.79
1.9116%
272.79
1,158.29 1
.44
1,158.29
1.44
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.4988%
266.38
266.38 0
.00 0.4988%
266.38
266.38
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.0000%
0.00
0.00 0
.00 0.0000%
0.00
0.00
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.00 0
.00
0.00
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
0.2494%
133.19
133.19 0
.00 0.2494%
133.19
133.19
0.00
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
35
28 28