1 - Estimated amount for demonstration purpose - improvement budget to be confirmed
2 - Year 1 includes deductions for payments in advanced and discounted fees. Total Square Wah for calculation is 11018.
3 - Interest on Operating Balance calculated on C/F Balance
4 - Based on 3 guards, reducing to 2 after automatic gate installation