Page 39 - 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 (£)
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
0.2494%
aKseWmSetnrtucturTeo&ta kingIn(t£e)rnal (%)
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
l K S W/ C h S a t r r g u e c t u r e & DueI(n£t)ernal (£) £/S
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19 0
133.19
133.19
W3 Basement q ftParking (%)
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
.00 0.2494%
0.2494%
0.2494%
W3 Basement Parking (£)
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
Total S/Charge Due (£)
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
133.19
£/Sq ft
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
0.00
0.00
Napier House e N a p i e r H o u s e
NNaappieierrHHoouussee (P(Phhasaese77SSecec41)) (%(£))
(Phase 7 Sec1) Phase7Sec3)(£)
(%)
80,92140.505.00%
10100.60,1%44.99
19,916080..080%
810,09.2040.%55
14,21700.0680%
1001.90,19%68.08
146,5451.8010.00%
81.1104%,270.08
43,311.01700.01%2,
280,81476.,05845.81
81.10%
43,311.07
2,280,847.08

106,9194.49.9%9
11300,4.002%.73
39
30 30