WCS - Next 3 Months Budget 2022 (Finalized-A)

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 31

COMPANY NAME : WALKERS COLOMBO SHIPYARD (PVT) LTD

Budget for FY 2022


Apr/22 May/22 Jun/22 Q2-2022
Budget Budget Budget Budget
Sales (net)

Ship Repairing - Docking & repairs 5,971,296 6,090,722 6,212,536 18,274,554


Pile Casing - bending ,fabrication/ Other Engineering work - 2,000,000 2,000,000 4,000,000

Total net sales 5,971,296 8,090,722 8,212,536 22,274,554


Less : Cost of Sales

- Cost of Sales 4,000,768.32 5,420,783.69 5,502,399.36 14,923,951.37

Total costs of sales 4,000,768 5,420,784 5,502,399 14,923,951

Gross Profit 1,970,528 2,669,938 2,710,137 7,350,603


33% 33% 33% 33%
Other Income
-Rent Income : Tower Crane 925,000.00 1,850,000.00 2,775,000.00
-Rent Income : Tank 457,920.00 457,920.00 457,920.00 1,373,760.00
-Scrap Sale -
457,920.00 1,382,920.00 2,307,920.00 4,148,760.00

Operational Profit 2,428,448 4,052,858 5,018,057 11,499,363

Less: Expenses
- General & admin expenses 6,534,000.00 6,334,000.00 6,334,000.00 19,202,000.00
- Marketing, Selling & Distribution Expenses 130,000.00 130,000.00 130,000.00 390,000.00
- Financial expenses 4,780,328.77 4,780,328.77 4,780,328.77 14,340,986.31
Total Expenses 11,444,329 11,244,329 11,244,329 33,932,986

Profit Before Tax (9,015,881) (7,191,471) (6,226,272) (22,433,623)


COMPANY NAME : WALKERS COLOMBO SHIPYARD (PVT) LTD
TOTAL DETAIL EXPENDITURE

Apr/22 May/22
Budget Budget
Cost of Sale
Direct Materials 1,580,307.33 2,148,313.47
Direct Labour 987,692.08 1,342,695.92
Direct Overheads 1,382,768.91 1,879,774.29
3,950,768 5,370,784
4,000,768 5,420,784
General & admin expenses
Rent 22,000 22,000
Printing & Stationery 10,000 10,000
Vehicle Maintanance 25,000 25,000
Vehicle Fuel 75,000 75,000
Staff Welfare 20,000 20,000
Telephone - Mobile 27,000 27,000
Telephone - Land 5,000 5,000
Legal Fees 150,000 150,000
Salaries & Wages 1,500,000 1,500,000
Refreshments 15,000 15,000
Office Maintenance 15,000 15,000
IT Maintenance 10,000 10,000
Travelling - Local 25,000 25,000
Postage Charges 5,000 5,000
Insurance 200,000
Electricity 100,000 100,000
Water 65,000 65,000
Security Exp 250,000 250,000
Bank Charges 15,000 15,000
Management Fees 500,000 500,000
Depreciation 3,500,000 3,500,000
6,534,000 6,334,000
Marketing, Selling and Distribution Expenses
Advertisements 50,000 50,000
Bussiness Promotions 50,000 50,000
Entertainments 25,000 25,000
Bidding/Tendering Expenses 5,000 5,000
Sub Total 130,000 130,000

Financial expenses
Lease Interest 40,098 40,098
Loan Interest 4,740,231 4,740,231

Sub Total 4,780,329 4,780,329

80100010 Over Draft Interest


80100060 Lease Interest
80100040 Term loan Interest
Jun/22 Q2-2022
Budget Budget

2,180,959.74 5,909,580.55
1,363,099.84 3,693,487.84
1,908,339.78 5,170,882.98
5,452,399 14,773,951
5,502,399

22,000 66,000.00
10,000 30,000.00
25,000 75,000.00
75,000 225,000.00
20,000 60,000.00
27,000 81,000.00
5,000 15,000.00
150,000 450,000.00
1,500,000 4,500,000.00
15,000 45,000.00
15,000 45,000.00
10,000 30,000.00
25,000 75,000.00
5,000 15,000.00
200,000.00
100,000 300,000.00
65,000 195,000.00
250,000 750,000.00
15,000 45,000.00
500,000 1,500,000.00
3,500,000 10,500,000.00
6,334,000 19,202,000

50,000 150,000.00
50,000 150,000.00
25,000 75,000.00
5,000 15,000.00
130,000 390,000

40,098 40,098
4,740,231 4,740,231

4,780,329 #REF!

Finance AVG
Cost
24,041,843.20
481,171.93 40,097.66
56,882,773.32 4,740,231.11
81,405,788.45 4,780,328.77
COMPANY NAME : WALKERS COLOMBO SHIPYARD (PVT) LTD
BUDGETED CASH FLOW -2022

Description Apr/22 May/22


Budget Budget
Revenue Inflows
Project Collection 5,971,296 6,090,722
Other Engineering work 1,367,250 2,000,000
Existing Debtor Collection -
Total Revenue Inflows 7,338,546 8,090,722

Other Inflows
Other Income Remittance 1,457,920 3,382,920
Inter Company Loan Remittance -
Boat Lift Sale & Others -
Loan/OD facility Remittance - -
1,457,920 3,382,920

Total Cash Inflows 8,796,466 11,473,642

Cash Outflows
- Cost of Sales 4,000,768 5,420,784
- Marketing, Selling & Distribution Expenses 130,000 130,000
- General & admin expenses 3,034,000 2,834,000
7,164,768 8,384,784
Finance Related Outflows
Existing Liabilities Repayment
- Lease Payments - 200,000
-NDB Loan Installment 300,000 300,000
- Loan Repayment Installments : Inter Com 250,000 250,000
- Loan Repayment Installments : Com Bank

New Liabilities Repayment


- Lease Payments
- OD Facility Payments
- Loan Repayment Installments
550,000 750,000
Other Outflows
CAPEX related outflows
Creditors Repayment -Existing 500,000.00 500,000.00
Creditors Repayment -New
Inter Company Payments 462,500
500,000 962,500
Total Outflows 8,214,768 10,097,284

Net Cash Inflows 581,698 1,376,358

Opening Cash balance 231,000 812,698


Cummulative Net Cashflows 812,698 2,189,056
Jun/22 Q 2/2022
Budget Budget

6,212,536 18,274,554
2,000,000 5,367,250
-
8,212,536 23,641,804
-
-
2,307,920 7,148,760
- -
- -
- -
2,307,920 7,148,760

10,520,456 30,790,564

5,502,399 14,923,951
130,000 390,000
2,834,000 8,702,000
8,466,399 24,015,951

200,000 400,000
300,000 900,000
500,000
-
-
-
-
-
-
500,000 1,800,000

-
500,000.00 1,500,000.00
-
925,000 1,387,500
1,425,000 2,887,500
10,391,399 28,703,451

129,057 2,087,113

2,189,056 231,000
2,318,113 2,318,113
-
MTD WALKERS PLC
Project Details
COMPANY NAME : WALKERS COLOMBO SHIPYARD (PVT) LTD
Ongoing Projects

Customer Project
No
Sage Marine (PVT) LTD HIGH SEA - 1
1
2 Master Divers (PVT) LTD PUFFIN - IX
3 Dolphin Marine Colombo (PVT) LTD PANAYIOTA
4 GAC Shipping Limited OCEAN GALLE
MR. Mudasir Mohideen SEA WOLF
5

Toka Yaka (PVT) LTD ASTON-2


6
7 Nipuna Rice Products (Pvt) Ltd Pre heating & post weld heat treatment
8 Mr.G.D. Rajapaksha Supply cement blocks

Confirmed Jobs

No Customer Project
1 Mr.G.D. Rajapaksha LIHINIYA
2 Dolphin Marine Colombo (PVT) LTD ELENI
3 Global Fisheries (PVT) LTD WASANA - 242
4 Zodiac DBS (PVT) LTD COMMANDER - 04
5 Horizon Harvest Company HIRU - 01
Total Project Claimed Value
Type
Value (USD) Physical Progress % Financial Progress
Ship Repair Wet berthing, watchman
11,000.00 & supply show power 60 6,980
Ship Repair 35,462.80 30 7,629
Ship Repair 12,270.61 60 6,160
Ship Repair 6,930.00 35 3,819
Dry bearthing & Vessel berthing &
-
Supply services providing watchman

Wet berth charges for Eighty


Wet bearthing &
One (81) days from -
Supply services 24/12/2021 to 14/03/2022

Hiring of heat treatment plant 18,947.36 25 15,020


Hiring of equipment 2,610.00 Supply 26 nos of cement bloc 100 579
87,220.77 - 40,187

Type Amount Expected Date to Start


Ship Repair 29,114.90 Not Confirm 5,822.98
Ship Repair 8,708.40 Not Confirm 2902.8
Ship Repair 7,950.00 Not Confirm 2650
Ship Repair Not Confirm
Ship Repair Not Confirm
45,773.30 ### 20,733.67
5,971,296.00
92,806.76 23,201.69 6,682,086.72
4.48
Balance As at Time Line
% 20/04/2022 Completion

63% 4,020 6/6/2022 3490


22% 27,834 5/25/2022 3814.5
50% 6,110 4/7/2022 2053.387
55% 3,111
-

79% 3,928
22% 2,031 4/4/2022
47,033 9357.887
2695071
Walkers Colombo Shipyard 44,165
OUTSTANDING STATEMENT
S/N OUTSIDE SUPPLIERS AMOUNT
1 CEYLON FISHERY HARBOUR CORPORATION 48,432,875

2 CEYLON FISHERY CORPORATION 10,343,721

3 HAASINI HOLDINGS (PVT) LTD 1,198,800

4 JANATHA STEEL 6,120,266

5 DEMON TRADERS 6,430,185

6 UNITED TRACTORS 1,528,888


###
7 CIVIL & STRUCTURAL ENGINEERING 1,291,224
###
8 MONARA STEEL 859,630

9 DILSHAN TRADE CENTER 1,247,549

10 SHM SHIP CARE (PVT) LTD 309,840


###
11 UK ELECTRICAL 138,127
###
12 HEAVY DUTY COATING 381,146

13 ADVANCE MICRO TECHNOLOGY 327,537


###
14 KELANI CABLE PLC 318,355
###
15 SARAM AUTO INDUSTRIES 473,450
###
16 MATRIX PVT LTD 293,250
###
17 CEYLON LEATHER PRODUCTS 281,175
###
18 UNI LANKA 264,500
###
20 LANKA SHIPPING & LOGISTIC 369,832
###
21 BROWNS & CO 139,196
###
22 MACSA 132,112
###
24 PAN GLOBAL TRAVELLS 274,144
###
25 PILOT STATIONERS PTE LTD 85,172
###
26 HESARA MACHINERY 82,000
27 ABC ELECTRICAL 78,210
###
28 TRADE PROMOTERS 227,252
###
29 MODERN HARDWARE CENTRE 498,818
###
30 DAS ENTERPRICES 61,020

31 LANKEM CEYLON 34,000


###
32 HEAVY MACHINERY TYRE POINT 28,750

33 NISSICO HOLDINGS 153,603


###
34 AKAI FASTENERS 24,960
###
35 AI HIGH TEC PVT LTD 12,317
###
36 SERANDIB TRANSPORT 89,000

37 TOKYO TRADING 124,691


###
38 ONGUARD FIRE PROTECTION 16,848
###
39 YUNICA DESIGN 32,624,196

40 CEYLON OXYGEN 2,105,821

42 SKYTECH ENGINEERING(PVT)LTD 327,175


###
43 CARGOSERV SHIPPING LIMITED 730,652
###
45 AEROMAX TRADERS 20,700
###
46 METROPOLITAN OFFICE (PVT)LTD 137,195
###
47 AAS ENGINEERING 87,500
###
48 SASHIRA INTERNATIONAL 1,106,014
###
49 COLOMBO CCTV SECURITY SOLUTION (PVT)LTD 448,899
###
50 CAI MARINE & ENGINEERS 289,000

51 COLOMBO DOCYARD PLC 595,000

52 DOCKYARD GENERAL ENGINEERING 2,954,681


###
53 G M WEERASINGHE 4,478,243

54 SARADARI DUES 2,778,886

55 MARITIME AGENCIES 393,548


###
56 SOIL TECH (PVT) LTD 5,852,922
###
57 LANKA MARITIME ENGINEERING 460,000

58 TKP MARINE 2,481,055

59 RTD MARINE 974,721

60 JRS ENTERPRISES 466,352


###
61 NUWAN FABRICATORS 375,130
###
63 OMEGAA JOHKASOU ENGINEERING LANKA 880,000
###
64 LAK SRI GENERAL CONSTRUCTIONS 150,000
###
65 KOSALABALASURIYA 65,000
###
66 INTERNATIONAL MARINE SERVICE 7,848,494

67 NAWALOKA TRADING 4,828,023


###
68 SRI SUN STEEL 2,046,609

69 GALLANT PLUS SECURITY 3,255,103


###
70 JANMITH MINARAL 623,365
###
71 DELMAGE FORESYTH 52,187
###
72 CW MACKIE 428,908
###
73 SAMANASIRI TRANSPORT 606,500

74 SRI LANKA ATOMIC ENERGY 29,572

75 LANKA HYDROLIC INSTITUTE LTD (LHI) 1,721,429


###
76 VENORA INDUSTRIAL SOLUTION (PVT)LTD 579,949
###
77 KOKUSAI LANKA COMPANY (PVT)LTD 5,907,368

78 NITHYA PARTNERS 52,072


###
79 SD GLOBAL LINKS (PVT) LTD 85,625

80 HUNTER & COMPANY PLC 22,430


###
81 DOLPHINE MARINE LANKA (PVT) LTD 902,759

82 MECHCREATE ENGINEERING COMPANY 1,829,298

83 MR.TERRENCE PINSIRI HETTIARACHI 40,000

84 WM HR SOLUTION 50,427
###
85 SISARA ENGINEERING 726,259
###
86 MACKPLY INDUSTRIES (PVT) LTD 459,650

89 Custom Penalty 15,000,000

90 UNI LANKA ENTERPRISES 264,500


###
91 ACCESS ENGINEERING PLC 29,400
###
92 K2 ADVERTISING & TECHNOLOGY 25,500
###
93 SGS Lanka(PVT)Ltd 290,318
191,160,876
COMPANY NAME : WALKERS COLOMBO SHIPYARD (PVT) LTD
Debtor Age Analysis as at 21.03.2022

Total Amount 0 - 30 30 - 60
Vendor LKR LKR LKR
Master Divers (PVT) LTD 2,172,572 2,172,572
Dolphin Marine Colombo (PVT) LTD 1,622,426 1,622,426
Astan 11,000,000 -
14,794,998 3,794,998 -
60 - 90 90 - 120 120 - 150 150 - 180 180 - 365 2 Years 3 Years Above 3 years
LKR LKR LKR LKR LKR LKR LKR LKR

11,000,000
- - - - 11,000,000 - - -
COMPANY NAME : WALKERS COLOMBO SHIPYARD (PVT) LTD
Statutory & Litigation Compliances during next Quarter

Vendor Nature
200101 Sri Lanka Customs
111111 Employee Provident Fund
222222 Employee Trust Fund
Payee Payable
Salary Arrears to Employees

Employees List
Employee Category
Manager & Above
Executives
Non-Executives
Casuals

Plant & Machinery and Vehicles List

# Item/Description
1 05 Ton Boom truck with Crain
2 05 Ton Boom truck with Crain-2
3 Crew Cab
4 Dinghy Boat 9' 6''
5 Hilux 4WD Double Cab
6 Air Compressor
7 HP Air Compressor
8 Air Compressor
9 Air Compressor
10 Hydraulic Pipe Bender
11 IK - 12 Beetle Track Cutter with 2 Tracks & Circle
12 IK - 12 Beetle Track Cutter with 2 Tracks & Circle
13 IK - 12 Beetle Track Cutter with 2 Tracks & Circle
14 IK - 12 Beetle Track Cutter with 2 Tracks & Circle
15 IK - 12 Beetle Track Cutter with 2 Tracks & Circle
16 IK - 12 Beetle Track Cutter with 2 Tracks & Circle
17 CNC Gas Cutting Machine
18 CNC Cutting Machine
19 Chani Sling Two Leg
20 Chani Sling Two Leg
21 Kbelco RK350-2 Bobile Crane
22 Winch 20 Ton
23 Axial Duct Fan 24"
24 Axial Duct Fan 24"
25 Axial Duct Fan 22" with Stator
26 Axial Duct Fan 22" with Stator
27 Axial Duct Fan 22" with Stator
28 Axial Duct Fan 22" with Stator
29 Router Carving Machine
30 Variable Frequency Drive for Motor
31 Fork Lift 5 Ton
32 Fire Pump 1
33 Power Generator 110 KVA / 88KW
34 Blasting Light
35 Blasting Light
36 Self-Leveling Rotary Laser Level
37 Air less spray painting machine
38 DB-GF2 DUP Pannel Board
39 DB-GF2 DUP Pannel Board
40 Mannual Change-Over Sweitch 4P 250A with metal
41 Distribution Pannel BOard
42 Plasma Cutting Machine
43 Plasma Cutting Machine
44 Plasma Cutting Machine
45 Plasma Cutting Machine
46 Rotary Hammer - TE 7
47 Rotary Hammer - TE 7
48 Rotary Hammer - TE 7
49 Rotary Hammer - TE 7
50 Rotary Hammer - TE 2-M
51 Rotary Hammer - TE 2-M
52 Rotary Hammer - TE 2-M
53 Rotary Hammer - TE 2-M
54 Rotary Hammer - TE 2-M
55 Rotary Hammer - TE 2-M
56 Rotary Hammer - TE 2-M
57 Rotary Hammer - TE 2-M
58 Rotary Hammer - TE 2-M
59 Rotary Hammer - TE 2-M
60 Poly Propylene Rope (PP Rope) 38mm diameter Length
61 Poly Propylene Rope (PP Rope) 38mm diameter Length
62 Sand Blasting Unit
63 Sand Blasting Unit
64 Beetle Track Cutter
65 Beetle Track Cutter
66 Beetle Track Cutter
67 Beetle Track Cutter
68 Beetle Track Cutter
69 Beetle Track Cutter
70 IK - 12 Beetle Track Cutter
71 IK - 12 Beetle Track Cutter
72 IK - 12 Beetle Track Cutter
73 IK - 12 Beetle Track Cutter
74 IK - 12 Beetle Track Cutter
75 IK - 12 Beetle Track Cutter
76 Track Cutters (upto 50mm)
77 Track Cutters (upto 50mm)
78 Track Cutters (upto 50mm)
79 Track Cutters (upto 50mm)
80 Track Cutters (upto 50mm)
81 Track Cutters (upto 50mm)
82 Bob Cat Telehandler
83 Multihouse Wood Working Machine
84 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
85 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
86 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
87 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
88 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
89 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
90 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
91 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
92 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
93 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
94 Welding Plant (DC/400A) (Inverdelta 400 Hugong -Ch
95 Submerge Arc Welding /Mig/Gauging Plant (Submerg
96 Submerge Arc Welding /Mig/Gauging Plant (Submerg
97 Submerge Arc Welding /Mig/Gauging Plant (Submerg
98 TIG Welding Machine AC/DC Super Wave 4001 Water Co
99 MIG Welding Plant DC 400A
100 MIG Welding Plant DC 400A
101 MIG Welding Plant DC 400A
102 MIG Welding Plant DC 400A
103 MIG Welding Plant DC 400A
104 MIG Welding Plant DC 400A
105 TIG Welding Machine AC/DC Super Wave 4001 Water Co
106 TIG Welding Machine AC/DC Super Wave CC 400
107 TIG Welding Machine AC/DC Super Wave CC 400
108 TIG Welding Machine AC/DC Super Wave CC 400
109 TIG Welding Machine CC 400A
110 TIG Welding Machine CC 400A
111 TIG Welding Machine CC 400A
112 TIG Welding Machine CC 400A
113 TIG Welding Machine CC 400A
114 TIG Welding Machine CC 400A
115 TIG Welding Machine CC 400A
116 TIG Welding Machine Linear 530
117 TIG Welding Machine Linear 530
118 TIG Welding Machine Invermig 350
119 TIG Welding Machine Invermig 350
120 TIG Welding Machine Invermig 350
121 TIG Welding Machine Optimarc 500
122 TIG Welding Machine Optimarc 500
123 TIG Welding Machine Optimarc 500
124 Mig Welding Machine InverMIG 500
125 Mig Welding Machine InverMIG 500
126 Mig Welding Machine InverMIG 500
127 Mig Welding Machine InverMIG 500
128 Mig Welding Machine InverMIG 500
129 Mig Welding Machine InverMIG 500
130 Welding Plant (Arc) 3 Phase
131 Welding Plant (Arc) 3 Phase
132 Welding Plant (Arc) 3 Phase
133 Welding Plant (Arc) 3 Phase
134 Welding Plant (Arc) 3 Phase
135 Welding Plant (Arc) 3 Phase
136 Welding Plant (Arc) 3 Phase
137 Welding Plant (Arc) 3 Phase
138 Welding Plant (Arc) 3 Phase
139 Welding Plant (Arc) 3 Phase
140 Portable arc Welding plant single phase
141 Portable arc Welding plant single phase
142 Portable arc Welding plant single phase
143 Portable arc Welding plant single phase
144 Portable arc Welding plant single phase
145 Tig Welding Plant
146 Tig Welding Plant
147 Welding Plant (Inver Mig 500)
148 Welding Plant (Inver Mig 500)
149 Welding Plant (Inver Mig 500)
150 Welding Plant (Inver Mig 500)
151 Welding Plant (Inver Mig 500)
152 Welding Plant (Inver Mig 500)
153 Welding Plant (Inver Mig 500)
154 Welding Plant (Inver Mig 500)
155 Welding Plant (Inver Mig 500)
156 Welding Plant (Inver Mig 500)
157 Welding Plant (Inver Mig 500)
158 Welding Plant (Inver Mig 500)
159 WELDING PLANT - MIG
160 Welding Plant - MIG
161 Wlding Plant - MIG
162 Wlding Plant - MIG
163 Wlding Plant - MIG
164 Wlding Plant - MIG
165 High Pressure Washine Machine
166 Submersible Sea Water Pump
167 Submersible Water Pump (Heavy Duty)
168 Submersible Water Pump (Heavy Duty)
169 Submersible Pump
170 Water Tank 5000L RD
Due Date Amount (LKR) Status
xx/xx/xxxx 15,000,000.00
xx/xx/xxxx 7,339,690.48
xx/xx/xxxx 1,204,058.38
xx/xx/xxxx 1,402,769.00
xx/xx/xxxx 926,666.67

No of Staff
2
8
3
16

Unit Price Values as at 31.03.2022


Book Value Mkt Value Freehold/Leasehold
1 11,380,000 Lease Hold
1 11,380,000 Freehold
1 2,900,000 Lease Hold
1 414,240 Freehold
1 8,400,000 Lease Hold
1 4,476,955 Freehold
1 13,357,534 Freehold
1 90,000 Freehold
1 3,169,863 Freehold
1 109,970 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 5,394,104 Freehold
1 367,003 Freehold
1 57,660 Freehold
1 57,660 Freehold
1 21,500,000 Freehold
1 5,991,055 Freehold
1 47,300 Freehold
1 47,300 Freehold
1 45,580 Freehold
1 45,580 Freehold
1 45,580 Freehold
1 45,580 Freehold
1 43,370 Freehold
1 78,482 Freehold
1 6,000,000 Freehold
1 3,751,011 Freehold
1 2,335,000 Freehold
1 58,500 Freehold
1 58,500 Freehold
1 135,000 Freehold
1 540,000 Freehold
1 200,000 Freehold
1 200,000 Freehold
1 200,000 Freehold
1 200,000 Freehold
1 899,899 Freehold
1 899,899 Freehold
1 899,899 Freehold
1 899,899 Freehold
1 68,354 Freehold
1 68,354 Freehold
1 68,354 Freehold
1 68,354 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 67,132 Freehold
1 70,270 Freehold
1 70,270 Freehold
1 650,000 Freehold
1 650,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 88,000 Freehold
1 80,000 Freehold
1 80,000 Freehold
1 80,000 Freehold
1 80,000 Freehold
1 80,000 Freehold
1 80,000 Freehold
1 71,250 Freehold
1 71,250 Freehold
1 71,250 Freehold
1 71,250 Freehold
1 71,250 Freehold
1 71,250 Freehold
1 12,150,000 Freehold
1 90,950 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 129,412 Freehold
1 528,922 Freehold
1 528,922 Freehold
1 528,922 Freehold
1 335,000 Freehold
1 195,000 Freehold
1 195,000 Freehold
1 195,000 Freehold
1 195,000 Freehold
1 195,000 Freehold
1 195,000 Freehold
1 132,000 Freehold
1 253,900 Freehold
1 253,900 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 235,000 Freehold
1 344,000 Freehold
1 344,000 Freehold
1 186,000 Freehold
1 186,000 Freehold
1 186,000 Freehold
1 453,900 Freehold
1 453,900 Freehold
1 453,900 Freehold
1 299,900 Freehold
1 299,900 Freehold
1 299,900 Freehold
1 299,900 Freehold
1 299,900 Freehold
1 299,900 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 159,000 Freehold
1 61,150 Freehold
1 61,150 Freehold
1 61,150 Freehold
1 61,150 Freehold
1 61,150 Freehold
1 362,190 Freehold
1 285,000 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 274,900 Freehold
1 290,000 Freehold
1 290,000 Freehold
1 290,000 Freehold
1 290,000 Freehold
1 290,000 Freehold
1 290,000 Freehold
1 1,328,148 Freehold
1 300,900 Freehold
1 42,510 Freehold
1 42,510 Freehold
1 21,950 Freehold
1 52,999 Freehold

You might also like