Page 37 - Budget Report

Napier Hous se NapierHouse
(Phase 7 Sec 3 ) ( P( £ h ) a s e 7 S e c 3 ) ( % )
(%)
e Napier House Napier House
4) (Phase 7 Sec 4) (Phase 7 Sec3) (£)
(£)
Napier House Townhouses (Phase 7 Sec 4) Bromyard Ave (
(%)
Napier House Townhouse
(Phase 7 Sec 4)
) Bromyard Ave (£)
Townhouses s Townhouses
Alexander Clo B(£r)omyard Ave (%)
(%)
Sir Townhouses Si Townhouses
se Alexander Clos Bromyard Ave (£)
(£)
rTownhouses Sir KW Structure &
eAlexander Close Internal (%)
(%)
Townhouses Sir KW Structure & Alexander Close Internal (£)
(£)
KW3SBtrauscetmureen&t IPnaterkrninagl (%)
KW3SBtrauscetmureen&t IPnaterkrninagl (£)
WTo3tBalaSse/Cmheanrtge P a r kD i un eg ( ( £%) )
W3 Base £/Sq ft Parking
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2949%
157.49
0.2914597%.49
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
0.2494%
133.19
0.2419343%.19
0.001
se Napier House ouse Napier Hou c1) (Phase 7 Sec1)
ment Total S/Charge (£) Due (£)
33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 57.49 157.49 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19 33.19 133.19
29
£/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 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 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 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
29
c3) (%)
(Phase 7 Sec % (£)
37