Page 32 - Budget Report

West 3
y apportionmentW? hat is my apportionment?
r ending 1st January 2F0o18r t-h3e1yset aDreecnedminbger12s0t 1J8anuary 2018 - 31st December 2018
ided by HML
Ad
Flat 86 N Flat 87 N Flat 88 N Flat 89 N Flat 90 N Flat 91 N Flat 92 N Flat 93 N Flat 94 N Flat 95 N Flat 96 N Flat 97 N Flat 98 N Flat 99 N
Flat 100 Flat 101 Flat 102 Flat 103 Flat 104 Flat 105 Flat 106 Flat 107 Flat 108 Flat 109 Flat 110 Flat 111 Flat 112 Flat 113 Flat 114 Flat 115 Flat 116 Flat 117 Flat 118 Flat 119 Flat 120 Flat 121 Flat 122 Flat 123 Flat 123A Flat 125 Flat 126 Flat 127 Flat 128 Flat 129 Flat 130 Flat 131 Flat 132 Flat 133 Flat 134 Flat 135 Flat 136 Flat 137 Flat 138 Flat 139 Flat 140 Flat 141 Flat 142 Flat 143 Flat 144 Flat 145 Flat 146 Flat 147 Flat 148 Flat 149 Flat 150 Flat 151 Flat 152 Flat 153 Flat 154 Flat 155 Flat 156 Flat 157 Flat 158 Flat 159 Flat 160 Flat 161 Flat 162 Flat 163 Flat 164 Flat 165 Flat 166 Flat 167 Flat 168 Flat 169 Flat 170 Flat 171 Flat 172 Flat 173 Flat 174 Flat 175 Flat 176 Flat 177 Flat 178 Flat 179 Flat 180 Flat 181 Flat 182 Flat 183 Flat 184 Flat 185 Flat 186 1 Sir Ale 2 Sir Ale 3 Sir Ale 4 Sir Ale
Matrix Provided by HML
Qube dress
Reference
W3 E A r e a F t A2 d d r e sAs r e a m 2 S e r v i c e (
state
CAhraerag eF t 2 S %)
W3 Estate erviAcereCahma2rge (£)
BroWmy3aErsdtaHtoeuse ISnetrevrnicael CPhriavragte (%)
BWr3omEsytartde SHeoruvsiceeInCthearnrgael Priv(a£t)e (£)
Bromyard House Bromyard House Internal Private Internal HA (%) (%)
Bromyard House Internal PrHivAat(e£)(£)
Bromyard House InSterruncatul HreA(%(%) )
Bromyard Bromyard House House Internal Structure (£) HA (£)
Napier House Bromyard House (Phase 7 Sec1) Structure (%) (%)
Napier House Bromyard House (Phase 7 Sec1) Structure (£) (£)
a p i We r S H T o 5 u 2 s 6 e a p i We r S H T o 5 u 2 s 7 e
Flat 8564Napier Hou5s2e.40 Flat 8674Napier Hou6s2e.62
0.0970%564 0.1160%674
65127.4904 76328.6928
0.0970% 0.1160%
617.94 738.98
1.0950%
1,428.00
a p i We r S H T o 5 u 2 s 8 e
Flat 86871Napier Hou6s2e.34
0.1160%671
76328.3948
0.1160%
738.98
a p i We r S H T o 5 u 2 s 9 e
Flat 83920Napier Hou2s9e.73
0.0550%320
32590.7338
0.0550%
350.38
a p i We r S H T o 5 u 3 s 0 e
Flat 93020Napier Hou2s9e.73
0.0550%320
32590.7338
0.0550%
350.38
a p i We r S H T o 5 u 3 s 1 e
Flat 96171Napier Hou6s2e.34
0.1160%671
76328.3948
0.1160%
738.98
a p i We r S H T o 5 u 3 s 2 e
Flat 97242Napier Hou6s8e.93
0.1280%742
86185.943
0.1280%
815.43
a p i We r S H T o 5 u 3 s 3 e
Flat 9738Napier Hou6s8e.56
0.1270%738
86089.506
0.1270%
809.06
a p i We r S H T o 5 u 3 s 4 e
Flat 97427Napier Hou6s7e.54
0.1250%727
76976.5341
0.1250%
796.31
a p i We r S H T o 5 u 3 s 5 e
Flat 94548Napier Hou4s1e.62
0.0770%448
44910.6523
0.0770%
490.53
a p i We r S H T o 5 u 3 s 6 e
Flat 95627Napier Hou4s8e.96
0.0910%527
54789.9762
0.0910%
579.72
a p i We r S H T o 5 u 3 s 7 e
Flat 9674Napier Hou6s2e.62
0.1160%674
76328.6928
0.1160%
738.98
a p i We r S H T o 5 u 3 s 8 e
Flat 96870Napier Hou6s2e.24
0.1160%670
76328.2948
0.1160%
738.98
a p i We r S H T o 5 u 3 s 9 e
Flat 98931Napier Hou7s7e.20
0.1430%831
97170.2908
0.1430%
910.98
NapWierSHTo5u4s0e
Flat 160700Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u4s1e
Flat 170412Napier Ho6u8s.e93
0.1280%742
86185.943
0.1280%
815.43
NapWierSHTo5u4s2e
Flat 170328Napier Ho6u8s.e56
0.1270%738
86089.506
0.1270%
809.06
NapWierSHTo5u4s3e
Flat 140539Napier Ho4u2s.e64
0.0790%459
54023.6247
0.0790%
503.27
NapWierSHTo5u4s4e
Flat 140545Napier Ho4u2s.e27
0.0780%455
44926.2970
0.0780%
496.90
NapWierSHTo5u4s5e
Flat 140458Napier Ho4u1s.e62
0.0770%448
44910.6523
0.0770%
490.53
NapWierSHTo5u4s6e
Flat 150364Napier Ho4u9s.e61
0.0920%534
54896.6019
0.0920%
586.09
NapWierSHTo5u4s7e
Flat 16074Napier Ho6u2s.e62
0.1160%674
76328.6928
0.1160%
738.98
NapWierSHTo5u4s8e
Flat 160780Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u4s9e
Flat 180391Napier Ho7u7s.e20
0.1430%831
97170.2908
0.1430%
910.98
NapWierSHTo5u5s0e
Flat 161700Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u5s1e
Flat 171412Napier Ho6u8s.e93
0.1280%742
86185.943
0.1280%
815.43
NapWierSHTo5u5s2e
Flat 171328Napier Ho6u8s.e56
0.1270%738
86089.506
0.1270%
809.06
NapWierSHTo5u5s3e
Flat 141539Napier Ho4u2s.e64
0.0790%459
54023.6247
0.0790%
503.27
NapWierSHTo5u5s4e
Flat 141545Napier Ho4u2s.e27
0.0780%455
44926.2970
0.0780%
496.90
NapWierSHTo5u5s5e
Flat 141458Napier Ho4u1s.e62
0.0770%448
44910.6523
0.0770%
490.53
NapWierSHTo5u5s6e
Flat 151364Napier Ho4u9s.e61
0.0920%534
54896.6019
0.0920%
586.09
NapWierSHTo5u5s7e
Flat 16174Napier Ho6u2s.e62
0.1160%674
76328.6928
0.1160%
738.98
NapWierSHTo5u5s8e
Flat 161780Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u5s9e
Flat 181391Napier Ho7u7s.e20
0.1430%831
97170.2908
0.1430%
910.98
NapWierSHTo5u6s0e
Flat 162700Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u6s1e
Flat 172412Napier Ho6u8s.e93
0.1280%742
86185.943
0.1280%
815.43
NapWierSHTo5u6s2e
Flat 172328Napier Ho6u8s.e56
0.1270%738
86089.506
0.1270%
809.06
NapWierSHTo5u6s3e
Flat 142539Napier Ho4u2s.e64
0.0790%459
54023.6247
0.0790%
503.27
NapWieSr TH5o6u4se
Flat 12435A5 Napier Ho4u2s.2e7
0.0780%455
44926.2970
0.0780%
496.90
NapWierSHTo5u6s5e
Flat 142458Napier Ho4u1s.e62
0.0770%448
44910.6523
0.0770%
490.53
NapWierSHTo5u6s6e
Flat 152364Napier Ho4u9s.e61
0.0920%534
54896.6019
0.0920%
586.09
NapWierSHTo5u6s7e
Flat 16274Napier Ho6u2s.e62
0.1160%674
76328.6928
0.1160%
738.98
NapWierSHTo5u6s8e
Flat 162780Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u6s9e
Flat 182391Napier Ho7u7s.e20
0.1430%831
97170.2908
0.1430%
910.98
NapWierSHTo5u7s0e
Flat 163700Napier Ho6u2s.e24
0.1160%670
76328.2948
0.1160%
738.98
NapWierSHTo5u7s1e
Flat 173219Napier Ho6u7s.e73
0.1260%729
86072.7639
0.1260%
802.69
NapWierSHTo5u7s2e
Flat 173925Napier Ho7u3s.e86
0.1370%795
8732.876
0.1370%
872.76
NapWierSHTo5u7s3e
Flat 193530Napier Ho8u8s.e26
0.1640%950
1,08484.276
0.1640%
1,044.76
NapWierSHTo5u7s4e
Flat 14348Napier Ho4u1s.e62
0.0770%448
44910.6523
0.0770%
490.53
NapWierSHTo5u7s5e
Flat 153354Napier Ho4u9s.e61
0.0920%534
54896.6019
0.0920%
586.09
NapWierSHTo5u7s6e
Flat11,23865Napier H1o1u9s.e38
0.22201%,285
1,14194.3285
0.2220%
1,414.25
NapWierSHTo5u7s7e
Flat 173279Napier Ho6u7s.e73
0.1260%729
86072.7639
0.1260%
802.69
NapWierSHTo5u7s8e
Flat 173985Napier Ho7u3s.e86
0.1370%795
8732.876
0.1370%
872.76
NapWierSHTo5u7s9e
Flat 193590Napier Ho8u8s.e26
0.1640%950
1,08484.276
0.1640%
1,044.76
NapWierSHTo5u8s0e
Flat 14306Napier Ho4u0s.e51
0.0750%436
44707.5719
0.0750%
477.79
NapWierSHTo5u8s1e
Flat 184719Napier Ho8u1s.e66
0.1520%879
98618.6362
0.1520%
968.32
NapWierSHTo5u8s2e
Flat 16421Napier Ho5u7s.e69
0.1070%621
65871.695
0.1070%
681.65
NapWierSHTo5u8s3e
Flat 16432Napier Ho5u8s.e71
0.1090%632
65984.7319
0.1090%
694.39
NapWierSHTo5u8s4e
Flat 184346Napier Ho7u7s.e67
0.1440%836
9717.6375
0.1440%
917.35
NapWierSHTo5u8s5e
Flat 174155Napier Ho6u6s.e43
0.1230%715
76863.4537
0.1230%
783.57
NapWierSHTo5u8s6e
Flat 194165Napier Ho8u5s.e01
0.1580%915
1,08056.0514
0.1580%
1,006.54
NapWierSHTo5u8s7e
Flat 154172Napier Ho4u7s.e57
0.0880%512
54670.5671
0.0880%
560.61
NapWierSHTo5u8s8e
Flat 14487Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u8s9e
Flat 14497Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u9s0e
Flat 185800Napier Ho8u1s.e75
0.1520%880
98618.7352
0.1520%
968.32
NapWierSHTo5u9s1e
Flat 135417Napier Ho3u2s.e24
0.0600%347
3382.243
0.0600%
382.23
NapWierSHTo5u9s2e
Flat 175022Napier Ho6u5s.e22
0.1210%702
76750.2823
0.1210%
770.83
NapWierSHTo5u9s3e
Flat 145437Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u9s4e
Flat 14547Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u9s5e
Flat 145457Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u9s6e
Flat 145467Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u9s7e
Flat 145477Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo5u9s8e
Flat 18580Napier Ho8u1s.e75
0.1520%880
98618.7352
0.1520%
968.32
NapWierSHTo5u9s9e
Flat 135497Napier Ho3u2s.e24
0.0600%347
3382.243
0.0600%
382.23
NapWierSHTo6u0s0e
Flat 17602Napier Ho6u5s.e22
0.1210%702
76750.2823
0.1210%
770.83
NapWierSHTo6u0s1e
Flat 146417Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u0s2e
Flat 146427Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u0s3e
Flat 146437Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u0s4e
Flat 14647Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u0s5e
Flat 146457Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u0s6e
Flat 186860Napier Ho8u1s.e75
0.1520%880
98618.7352
0.1520%
968.32
NapWierSHTo6u0s7e
Flat 136477Napier Ho3u2s.e24
0.0600%347
3382.243
0.0600%
382.23
NapWierSHTo6u0s8e
Flat 176985Napier Ho7u3s.e86
0.1370%795
8732.876
0.1370%
872.76
NapWierSHTo6u0s9e
Flat 146497Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s0e
Flat 147407Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s1e
Flat 147417Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s2e
Flat 147427Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s3e
Flat 147437Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s4e
Flat 187840Napier Ho8u1s.e75
0.1520%880
98618.7352
0.1520%
968.32
NapWierSHTo6u1s5e
Flat 137457Napier Ho3u2s.e24
0.0600%347
3382.243
0.0600%
382.23
NapWierSHTo6u1s6e
Flat11,2768Napier H1o1u7s.e80
0.21901%,268
1,131975.8104
0.2190%
1,395.14
NapWierSHTo6u1s7e
Flat 147477Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s8e
Flat 147487Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u1s9e
Flat 147497Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u2s0e
Flat 148407Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u2s1e
Flat 198216Napier Ho8u6s.e03
0.1600%926
1,08169.0238
0.1600%
1,019.28
NapWierSHTo6u2s2e
Flat 148524Napier Ho4u2s.e18
0.0780%454
44926.1980
0.0780%
496.90
NapWierSHTo6u2s3e
Flat 148437Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u2s4e
Flat 14847Napier Ho4u1s.e53
0.0770%447
44910.53
0.0770%
490.53
NapWierSHTo6u2s5e
Flat 19854Napier Ho8u8s.e63
0.1640%954
1,08484.6736
0.1640%
1,044.76
NapWierSHTo6u2s6e
Flat 198967Napier Ho9u2s.e62
0.1720%997
1,0925.6723
0.1720%
1,095.73
xandWeSr CT6lo2s7e
1 S1ir,6A0le8xander C1lo4s9e.39
0.27701%,608
1,174694.3693
0.2770%
1,764.63
xandWeSr CT6lo2s8e
2 S1ir,6A0le8xander C1lo4s9e.39
0.27701%,608
1,174694.3693
0.2770%
1,764.63
xandWeSr CT6lo2s9e
3 S1ir,6A7le2xander C1lo5s5e.33
0.28801%,672
1,185354.3731
0.2880%
1,834.71
xandWeSr CT6lo3s0e
4 S1ir,6A7le2xander C1lo5s5e.33
0.28801%,672
1,185354.3731
0.2880%
1,834.71
Napier House Napier House (Phase 7 Sec1)
Napier House Napier House
Napier House Napier House
(Phase 7 Sec3) (%) (%)
(£)
(Phase 7 Sec 4) (%)
(Phase 7 Sec1)
(Phase 7 Sec3) (£P)hase 7 Sec3) (%)
1.0950%
1.6810% 1,784.24 1.6730% 1,775.75 0.7980% 847.01 0.7980% 847.01 1.6730% 1,775.75 1.8500% 1,963.62 1.8400% 1,953.01 1.8130% 1,924.35 1.1170% 1,185.60 1.3140% 1,394.70 1.6810% 1,784.24 1.6710% 1,773.63 2.0720% 2,199.26 1.6710% 1,773.63 1.8500% 1,963.62 1.8400% 1,953.01 1.1440% 1,214.26 1.1340% 1,203.65 1.1170% 1,185.60 1.3310% 1,412.75 1.6810% 1,784.24 1.6710% 1,773.63 2.0720% 2,199.26 1.6710% 1,773.63 1.8500% 1,963.62 1.8400% 1,953.01 1.1440% 1,214.26 1.1340% 1,203.65 1.1170% 1,185.60 1.3310% 1,412.75 1.6810% 1,784.24 1.6710% 1,773.63 2.0720% 2,199.26 1.6710% 1,773.63 1.8500% 1,963.62 1.8400% 1,953.01 1.1440% 1,214.26 1.1340% 1,203.65 1.1170% 1,185.60 1.3310% 1,412.75 1.6810% 1,784.24 1.6710% 1,773.63 2.0720% 2,199.26 1.6710% 1,773.63 1.8180% 1,929.66 1.9820% 2,103.73 2.3690% 2,514.50 1.1170% 1,185.60 1.3310% 1,412.75 3.2040% 3,400.78 1.8180% 1,929.66 1.9820% 2,103.73 2.3690% 2,514.50 1.0870% 1,153.76 2.1920% 2,326.63 1.5480% 1,643.08 1.5760% 1,672.79 2.0840% 2,212.00 1.7830% 1,892.51 2.2810% 2,421.09 1.2770% 1,355.43
1,428.00
1.6810% 1.6730% 0.7980% 0.7980% 1.6730% 1.8500% 1.8400% 1.8130% 1.1170% 1.3140% 1.6810% 1.6710% 2.0720% 1.6710% 1.8500% 1.8400% 1.1440% 1.1340% 1.1170% 1.3310% 1.6810% 1.6710% 2.0720% 1.6710% 1.8500% 1.8400% 1.1440% 1.1340% 1.1170% 1.3310% 1.6810% 1.6710% 2.0720% 1.6710% 1.8500% 1.8400% 1.1440% 1.1340% 1.1170% 1.3310% 1.6810% 1.6710% 2.0720% 1.6710% 1.8180% 1.9820% 2.3690% 1.1170% 1.3310% 3.2040% 1.8180% 1.9820% 2.3690% 1.0870% 2.1920% 1.5480% 1.5760% 2.0840% 1.7830% 2.2810% 1.2770%
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%
32
m
(