IQ Apartments

CIVIUM STRATA PEOPLE

Proposed Budget & Contribution Schedule For: IQ APARTMENTS BLOCKS 2, 3, & 4 SECTION 18 BRADDON Prepared by Civium Strata People (ABN 56 773 678 429)

Locked Bag 3008 Woden ACT 2606 Ph 1300 7252560 - Fax 02 6232 5600

Unit

UES

Budget Year 1 Budget Year 2

1

54

$2,911.84

$3,341.14

2

40

$2,156.92

$2,474.92

3

37

$1,995.15

$2,289.30

4

40

$2,156.92

$2,474.92

5

40

$2,156.92

$2,474.92

6

37

$1,995.15

$2,289.30

7

51

$2,750.08

$3,155.52

8

62

$3,343.23

$3,836.13

9

40

$2,156.92

$2,474.92

10

40

$2,156.92

$2,474.92

11

40

$2,156.92

$2,474.92

12

41

$2,210.85

$2,536.79

13

41

$2,210.85

$2,536.79

14

40

$2,156.92

$2,474.92

15

40

$2,156.92

$2,474.92

16

40

$2,156.92

$2,474.92

17

55

$2,965.77

$3,403.01

18

53

$2,857.92

$3,279.27

19

39

$2,103.00

$2,413.05

20

36

$1,941.23

$2,227.43

21

39

$2,103.00

$2,413.05

22

39

$2,103.00

$2,413.05

23

36

$1,941.23

$2,227.43

24

50

$2,696.15

$3,093.65

25

61

$3,289.31

$3,774.25

26

39

$2,103.00

$2,413.05

27

39

$2,103.00

$2,413.05

28

39

$2,103.00

$2,413.05

29

40

$2,156.92

$2,474.92

30

40

$2,156.92

$2,474.92

31

39

$2,103.00

$2,413.05

32

39

$2,103.00

$2,413.05

33

39

$2,103.00

$2,413.05

34

54

$2,911.84

$3,341.14

35

50

$2,696.15

$3,093.65

36

38

$2,049.08

$2,351.17

37

35

$1,887.31

$2,165.55

38

38

$2,049.08

$2,351.17