Embed Size (px)
DESCRIPTION
propertyforsaleandrent.sg
Citation preview
D O C K L A N D S
MAJESTIC.MAGICAL.MAGNIFICENT. MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MEL-BOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFI-CENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.
Artist’s Impression
RMIT University South Wharf
Restaurants
Crown Casino Convention & Exhibition Centre
North WharfRestaurants
Southern CrossStation
Victoria Harbour
Waterfront CityRestaurants
M DOCKLANDS DEFINES MELBOURNE LIVING AT ITS MOST DESIRABLE
CBD
LA TROBE ST
LONSDALE ST BOURKE ST MALL
BOURKE ST
BOURKE ST
FLINDERS ST
DOCKLANDS DRIVE
COLLINS ST
COLLINS ST
WURUNDJERI WAY
HARBO
UR ESPLANAD
E
DOCKLANDS HWY
CITY
LIN
K
SPENCER ST
KING ST
WILLIAM
ST
QUEEN
ST
ELIZABETH ST
HARD
WARE LA
DEG
RAVES ST
SWAN
STON
ST
RUSSELL ST
EtihadStadium
HarbourTown
DocklandsDining
WaterfrontCity
SouthernCross
Station
North WharfRestaurants
WTCWharf
South WharfRestaurants
DocklandsPark
Central Pier
DFOSouth Wharf
Webb BridgeConvention& Exhibition
Centre
DigitalHarbour
VICTORIA HARBOUR
YARRA RIVER
CrownCasino
Batman Park
Flagsta�Gardens
RMITUniversity
MelbourneCentral
MelbourneState Library
GPO
Emporium
QueenVictoriaMarket
Southbank
Vue de Monde
MahaRestaurant
MelbourneAquarium
15 M
ins To
Airp
ort
Melbourne Star ObservationWheel
IceHouseSkate Rink
Roads
Tram Routes
Train Lines
Artist’s Impression
Retail Image
Artist’s Impression
Artist’s Impression
View from M Docklands to Victoria Harbour
Artist’s Impression
Artist’s Impression
Artist’s Impression
Artist’s Impression - Dark Scheme
Artist’s Impression - Light Scheme
Artist’s Impression - Dark Scheme
Artist’s Impression - Light Scheme
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 00
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
MEZZANINE
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 01
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 02
APT 506TYPE B270 SQM + 6 BALC2 BED, 2 BATH
APT 507TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 508TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 509TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 510TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 511TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 512TYPE B374 SQM + 7 BALC2 BED, 2 BATH
APT 505TYPE B374 SQM + 7 BALC2 BED, 2 BATH
APT 503TYPE A662 SQM + 5 BALC1 BED, 1 BATH, 1 STUDY
APT 502TYPE A662 SQM + 5 BALC1 BED, 1 BATH, 1 STUDY
APT 501TYPE A342 SQM + 0 BALC1 BED, 1 BATH
APT 516TYPE A241 SQM + 0 BALC1 BED, 1 BATH
APT 515TYPE A140 SQM + 5 BALC1 BED, 1 BATH
APT 513TYPE B270 SQM + 6 BALC2 BED, 2 BATH
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 05
APT 06TYPE B270 SQM + 6 BALC2 BED, 2 BATH
APT 07TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 08TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 09TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 10TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 11TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 12TYPE B374 SQM + 7 BALC2 BED, 2 BATH
APT 05TYPE B374 SQM + 7 BALC2 BED, 2 BATH
APT 03TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 02TYPE B162 SQM + 5 BALC2 BED, 1 BATH
APT 01TYPE A142 SQM + 0 BALC1 BED, 1 BATH
APT 16TYPE A247 SQM + 0 BALC1 BED, 1 BATH
APT 15TYPE A352 SQM + 5 BALC1 BED, 1 BATH
APT 13TYPE B270 SQM + 6 BALC2 BED, 2 BATH
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
T YPICAL FLOORPL ATE LEVELS 6–17
PROPOSED PENTHOUSELEVEL
LA T
ROBE
ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
LEVEL 18 – PROPOSED PENTHOUSE LEVEL
T YPICAL 2 BEDROOM APARTMENT
T YPICAL CORNER APARTMENT
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APARTMENT 01T YPE A1
BEDROOM: 1 BATHROOM: 1INTERIOR: 42 SQM BALCONY: 0 SQM TOTAL: 42 SQM
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APARTMENT 16T YPE A2
BEDROOM: 1 BATHROOM: 1INTERIOR: 47 SQM BALCONY: 0 SQM TOTAL: 47 SQM
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APARTMENT 15T YPE A3
BEDROOM: 1 BATHROOM: 1INTERIOR: 52 SQM BALCONY: 5 SQM TOTAL: 57 SQM
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APARTMENT 02, 03, 07, 08, 09, 10, 11T YPE B1
BEDROOM: 2 BATHROOM: 1INTERIOR: 62 SQM BALCONY: 5 SQM TOTAL: 67 SQM
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APARTMENT 06, 13T YPE B2
BEDROOM: 2 BATHROOM: 2INTERIOR: 70 SQM BALCONY: 6 SQM TOTAL: 76 SQM
LA TROBE ST
VICTORIA HARBOUR
Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.
APARTMENT 05, 12T YPE B3
BEDROOM: 2 BATHROOM: 2INTERIOR: 74 SQM BALCONY: 7 SQM TOTAL: 81 SQM
FINISHES & FIXTURES
DESCRIPTION LOCATION IMAGE
Apartment Carpet (Dark Option)
Apartment Carpet (Light Option)
Mirror Grey Finish – Splashback (Dark Option)
Kitchen
Mirror Grey Finish – Splashback (Light Option)
Kitchen
Melamine Finish – (Interior Of Joinery)
Reconstituted Stone Finish Benchtops
Kitchen/Bathroom
DESCRIPTION LOCATION IMAGE
Tile Full Body Floor Tile (Dark Option)
Tile Full Body Floor Tile (Light Option)
Tile Full Body Island Bench (Dark Option)
Kitchen
Tile Full Body Island Bench (Light Option)
Kitchen
Tile Full Body
Tile Mosaic Feature Bathroom
FINISHES & FIXTURES
DESCRIPTION LOCATION IMAGE
Timber Veneer Finish (Dark Option)
Kitchen & Bathroom
Timber Veneer Finish (Light Option)
Kitchen & Bathroom
Timber Boards (Upgrade Option)
Kitchen & Living
Basin Bathroom
Bottle Trap Bathroom
DESCRIPTION LOCATION IMAGE
Floor Waste Typical Apartment
Bathroom
Shower Head Bathroom
Basin And Shower Taps Bathroom
Toilet Bathroom
FINISHES & FIXTURES
DESCRIPTION LOCATION IMAGE
Cook Top Gas Typical Apartment
Kitchen
Oven Typical Apartment
Kitchen
Rangehood Typical Apartment
Kitchen
DESCRIPTION LOCATION IMAGE
Sink Typical Apartment
Kitchen
Dishwasher Fully Integrated
Kitchen
Sink Tap Typical Apartment
Kitchen
RENT APPRAISAL
Castran Gilbert (Aust.) Pty. Ltd. ACN 099 124 151ABN 56968676587DX 32818 MBE
Level 2, 108 Toorak RdSouth Yarra 3141
PO BOX 579 South Yarra 3141
www.castrangilbert.com.au
DEPRECIATION SCHEDULE
Phone: 1300 99 06 12 Fax: 1300 99 06 13 Web: w w w.washingtonbrown.com.au Emai l : [email protected]
AC
N 1
01 2
42 4
97
ABN
11
101
242
497
W A S H I N G T O N B R O W N D E P R E C I A T I O N P T Y L T D
Sydney Suite 25 Level 2, 321 Pitt Highway
Sydney NSW 2000
Melbourne Level 2, 222 Latrobe Street
Melbourne VIC 3000
Perth Level 3, 1060 Hay Street
West Perth WA 6005
Cairns 181 Mulgrave Street
Cairns QLD 4870
Adelaide 213 Greenhill Road Eastwood SA 5063
Hobart 127 Bathurst Street
Hobart Tasmania 7000
Brisbane Level 23, 127 Creek Street
Brisbane QLD 4000
The figures above are an estimate only and should only be used as a guide.
Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.
Washington Brown Depreciation Pty Ltd does not accept any contractual, tortious or any other form of liability for any loss or damage which may occur as a result of a purchaser using this preliminary information.
675 Latrobe Street Melbourne
Two Bedroom Two Bathroom
YEAR 1* $15,000 $10,000YEAR 2 $12,000 $10,000 YEAR 3 $11,000 $10,000 YEAR 4 $10,000 $10,000 YEAR 5 $10,000 $10,000 YEAR 6 $9,000 $10,000 YEAR 7 $9,000 $10,000 YEAR 8 $9,000 $9,500 YEAR 9 $8,000 $9,500 YEAR 10 $8,000 $9,000
Washington Brown's estimate is based upon a selling price of $600,000. Below is an estimate of the tax depreciation allowances claimable over a 10 year period, utilising both the Diminishing Value and Prime Cost methods. The allowances shown below do not apply to owner occupiers.
YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)
Should you have any queries about this report please contact our customer service team
DIMINISHING VALUE
PRIME COST
Phone: 1300 99 06 12 Fax: 1300 99 06 13 Web: w w w.washingtonbrown.com.au Emai l : [email protected]
AC
N 1
01 2
42 4
97
ABN
11
101
242
497
W A S H I N G T O N B R O W N D E P R E C I A T I O N P T Y L T D
Sydney Suite 25 Level 2, 321 Pitt Highway
Sydney NSW 2000
Melbourne Level 2, 222 Latrobe Street
Melbourne VIC 3000
Perth Level 3, 1060 Hay Street
West Perth WA 6005
Cairns 181 Mulgrave Street
Cairns QLD 4870
Adelaide 213 Greenhill Road Eastwood SA 5063
Hobart 127 Bathurst Street
Hobart Tasmania 7000
Brisbane Level 23, 127 Creek Street
Brisbane QLD 4000
The figures above are an estimate only and should only be used as a guide.
Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.
Washington Brown Depreciation Pty Ltd does not accept any contractual, tortious or any other form of liability for any loss or damage which may occur as a result of a purchaser using this preliminary information.
675 Latrobe Street MelbourneTwo Bedroom One Bathroom
YEAR 1* $14,000 $9,000YEAR 2 $10,000 $9,000 YEAR 3 $10,000 $9,000 YEAR 4 $9,000 $9,000 YEAR 5 $8,000 $9,000 YEAR 6 $8,000 $9,000 YEAR 7 $8,000 $8,500 YEAR 8 $8,000 $8,000 YEAR 9 $7,000 $8,000 YEAR 10 $7,000 $8,000
Washington Brown's estimate is based upon a selling price of $525,000. Below is an estimate of the tax depreciation allowances claimable over a 10 year period, utilising both the Diminishing Value and Prime Cost methods. The allowances shown below do not apply to owner occupiers.
YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)
Should you have any queries about this report please contact our customer service team
DIMINISHING VALUE
PRIME COST
Phone: 1300 99 06 12 Fax: 1300 99 06 13 Web: w w w.washingtonbrown.com.au Emai l : [email protected]
AC
N 1
01 2
42 4
97
ABN
11
101
242
497
W A S H I N G T O N B R O W N D E P R E C I A T I O N P T Y L T D
Sydney Suite 25 Level 2, 321 Pitt Highway
Sydney NSW 2000
Melbourne Level 2, 222 Latrobe Street
Melbourne VIC 3000
Perth Level 3, 1060 Hay Street
West Perth WA 6005
Cairns 181 Mulgrave Street
Cairns QLD 4870
Adelaide 213 Greenhill Road Eastwood SA 5063
Hobart 127 Bathurst Street
Hobart Tasmania 7000
Brisbane Level 23, 127 Creek Street
Brisbane QLD 4000
The figures above are an estimate only and should only be used as a guide.
Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.
Washington Brown Depreciation Pty Ltd does not accept any contractual, tortious or any other form of liability for any loss or damage which may occur as a result of a purchaser using this preliminary information.
675 Latrobe Street Melbourne
One Bedroom One Bathroom
YEAR 1* $10,000 $7,000YEAR 2 $8,000 $7,000 YEAR 3 $7,000 $7,000 YEAR 4 $7,000 $7,000 YEAR 5 $6,000 $6,500 YEAR 6 $6,000 $6,500 YEAR 7 $6,000 $6,500 YEAR 8 $5,000 $6,000 YEAR 9 $5,000 $6,000 YEAR 10 $5,000 $6,000
Washington Brown's estimate is based upon a selling price of $380,000. Below is an estimate of the tax depreciation allowances claimable over a 10 year period, utilising both the Diminishing Value and Prime Cost methods. The allowances shown below do not apply to owner occupiers.
YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)
Should you have any queries about this report please contact our customer service team
DIMINISHING VALUE
PRIME COST
Washington Brown Depreciation Pty Ltd | ACN101 242 497 | ABN 11 101 242 497 Phone 1300 99 06 12 | Fax 1300 99 06 13 | www.washingtonbrown.com.au
W A S H I N G T O N B R O W N D E P R E C I A T I O N P T Y L T D
M Docklands Sales Contract ‐ Title Sub‐division & Body Corporate Contribution Schedule
Entitlements Liabilities Entitlements LiabilitiesRetail 1 98 98 0 0 1,229$ 1,003$ 74,988$ ‐ ‐ ‐Retail 2 148 148 0 0 1,856$ 1,519$ 113,553$ ‐ ‐ ‐Retail 3 89 89 0 0 1,116$ 917$ 68,560$ ‐ ‐ ‐Retail 4 166 166 0 0 2,082$ 1,705$ 127,479$ ‐ ‐ ‐Retail 5 156 156 0 0 1,957$ 1,605$ 119,980$ ‐ ‐ ‐Retail 6 392 392 0 0 4,917$ 4,027$ 301,021$ ‐ ‐ ‐Retail 7 261 261 0 0 3,274$ 2,680$ 200,324$ ‐ ‐ ‐Retail 8 178 178 0 0 2,233$ 1,834$ 137,120$ ‐ ‐ ‐Retail 9 275 275 0 0 3,449$ 2,823$ 211,036$ ‐ ‐ ‐Retail 10 350 350 0 0 4,390$ 3,597$ 268,884$ ‐ ‐ ‐5.01 115 115 115 115 1,801$ 726.73$ 88,625$ 1,877$ 1,877$ 939$ 5.02 161 161 161 161 2,522$ 1,013.73$ 123,625$ 2,717$ 2,717$ 1,359$ 5.03 161 161 161 161 2,522$ 1,013.73$ 123,625$ 2,717$ 2,717$ 1,359$ 5.05 193 193 193 193 3,023$ 1,218.73$ 148,625$ 3,988$ 3,801$ 1,901$ 5.06 197 197 197 197 3,086$ 1,239.23$ 151,125$ 4,138$ 3,926$ 1,963$ 5.07 171 171 171 171 2,679$ 1,075.23$ 131,125$ 2,938$ 2,926$ 1,463$ 5.08 171 171 171 171 2,679$ 1,075.23$ 131,125$ 2,938$ 2,926$ 1,463$ 5.09 171 171 171 171 2,679$ 1,075.23$ 131,125$ 2,938$ 2,926$ 1,463$ 5.10 171 171 171 171 2,679$ 1,075.23$ 131,125$ 2,938$ 2,926$ 1,463$ 5.11 171 171 171 171 2,679$ 1,075.23$ 131,125$ 2,938$ 2,926$ 1,463$ 5.12 198 198 198 198 3,102$ 1,249.48$ 152,375$ 4,213$ 3,989$ 1,994$ 5.13 192 192 192 192 3,008$ 1,208.48$ 147,375$ 3,913$ 3,739$ 1,869$ 5.15 128 128 128 128 2,005$ 808.73$ 98,625$ 2,117$ 2,117$ 1,059$ 5.16 122 122 122 122 1,911$ 767.73$ 93,625$ 1,997$ 1,997$ 999$ 6.01 117 117 117 117 1,833$ 735.95$ 89,750$ 1,904$ 1,904$ 952$ 6.02 162 162 162 162 2,538$ 1,022.95$ 124,750$ 2,744$ 2,744$ 1,372$ 6.03 162 162 162 162 2,538$ 1,022.95$ 124,750$ 2,744$ 2,744$ 1,372$ 6.05 195 195 195 195 3,055$ 1,227.95$ 149,750$ 4,055$ 3,858$ 1,929$ 6.06 198 198 198 198 3,102$ 1,248.45$ 152,250$ 4,205$ 3,983$ 1,991$ 6.07 172 172 172 172 2,694$ 1,084.45$ 132,250$ 3,005$ 2,983$ 1,491$ 6.08 172 172 172 172 2,694$ 1,084.45$ 132,250$ 3,005$ 2,983$ 1,491$ 6.09 172 172 172 172 2,694$ 1,084.45$ 132,250$ 3,005$ 2,983$ 1,491$ 6.10 172 172 172 172 2,694$ 1,084.45$ 132,250$ 3,005$ 2,983$ 1,491$ 6.11 172 172 172 172 2,694$ 1,084.45$ 132,250$ 3,005$ 2,983$ 1,491$ 6.12 200 200 200 200 3,133$ 1,258.70$ 153,500$ 4,280$ 4,045$ 2,023$ 6.13 193 193 193 193 3,023$ 1,217.70$ 148,500$ 3,980$ 3,795$ 1,898$ 6.15 130 130 130 130 2,036$ 817.95$ 99,750$ 2,144$ 2,144$ 1,072$ 6.16 123 123 123 123 1,927$ 776.95$ 94,750$ 2,024$ 2,024$ 1,012$ 7.01 118 118 118 118 1,848$ 745.18$ 90,875$ 1,931$ 1,931$ 966$ 7.02 164 164 164 164 2,569$ 1,032.18$ 125,875$ 2,771$ 2,771$ 1,386$ 7.03 164 164 164 164 2,569$ 1,032.18$ 125,875$ 2,771$ 2,771$ 1,386$ 7.05 196 196 196 196 3,070$ 1,237.18$ 150,875$ 4,123$ 3,914$ 1,957$ 7.06 200 200 200 200 3,133$ 1,257.68$ 153,375$ 4,273$ 4,039$ 2,019$ 7.07 174 174 174 174 2,726$ 1,093.68$ 133,375$ 3,073$ 3,039$ 1,519$ 7.08 174 174 174 174 2,726$ 1,093.68$ 133,375$ 3,073$ 3,039$ 1,519$ 7.09 174 174 174 174 2,726$ 1,093.68$ 133,375$ 3,073$ 3,039$ 1,519$ 7.10 174 174 174 174 2,726$ 1,093.68$ 133,375$ 3,073$ 3,039$ 1,519$ 7.11 174 174 174 174 2,726$ 1,093.68$ 133,375$ 3,073$ 3,039$ 1,519$
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
Stamp Duty Principal Place of Residence
Dutiable Value for the Lot
Stamp Duty Non Principal
Place of Residence
Estimated Council Rates
OWNERS CORP 1 OWNERS CORP 8
Estimated Total OC Contribution
Note: Stamp Duty Calculations Based on Pre‐Construction .
Note: Stamp Duty Calculations Based on Pre-Construction
BODY CORPORATE CONTRIBUTION SCHEDULE
Note: Stamp Duty Calculations Based on Pre-Construction
Entitlements Liabilities Entitlements Liabilities
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
Stamp Duty Principal Place of Residence
Dutiable Value for the Lot
Stamp Duty Non Principal
Place of Residence
Estimated Council Rates
OWNERS CORP 1 OWNERS CORP 8
Estimated Total OC Contribution
7.12 201 201 201 201 3,149$ 1,267.93$ 154,625$ 4,348$ 4,101$ 2,051$ 7.13 195 195 195 195 3,055$ 1,226.93$ 149,625$ 4,048$ 3,851$ 1,926$ 7.15 131 131 131 131 2,052$ 827.18$ 100,875$ 2,171$ 2,171$ 1,086$ 7.16 125 125 125 125 1,958$ 786.18$ 95,875$ 2,051$ 2,051$ 1,026$ 8.01 120 120 120 120 1,880$ 754.40$ 92,000$ 1,958$ 1,958$ 979$ 8.02 165 165 165 165 2,585$ 1,041.40$ 127,000$ 2,798$ 2,798$ 1,399$ 8.03 165 165 165 165 2,585$ 1,041.40$ 127,000$ 2,798$ 2,798$ 1,399$ 8.05 198 198 198 198 3,102$ 1,246.40$ 152,000$ 4,190$ 3,970$ 1,985$ 8.06 201 201 201 201 3,149$ 1,266.90$ 154,500$ 4,340$ 4,095$ 2,048$ 8.07 175 175 175 175 2,741$ 1,102.90$ 134,500$ 3,140$ 3,095$ 1,548$ 8.08 175 175 175 175 2,741$ 1,102.90$ 134,500$ 3,140$ 3,095$ 1,548$ 8.09 175 175 175 175 2,741$ 1,102.90$ 134,500$ 3,140$ 3,095$ 1,548$ 8.10 175 175 175 175 2,741$ 1,102.90$ 134,500$ 3,140$ 3,095$ 1,548$ 8.11 175 175 175 175 2,741$ 1,102.90$ 134,500$ 3,140$ 3,095$ 1,548$ 8.12 203 203 203 203 3,180$ 1,277.15$ 155,750$ 4,415$ 4,158$ 2,079$ 8.13 196 196 196 196 3,070$ 1,236.15$ 150,750$ 4,115$ 3,908$ 1,954$ 8.15 133 133 133 133 2,083$ 836.40$ 102,000$ 2,198$ 2,198$ 1,099$ 8.16 126 126 126 126 1,974$ 795.40$ 97,000$ 2,078$ 2,078$ 1,039$ 9.01 121 121 121 121 1,895$ 763.63$ 93,125$ 1,985$ 1,985$ 993$ 9.02 167 167 167 167 2,616$ 1,050.63$ 128,125$ 2,825$ 2,825$ 1,413$ 9.03 167 167 167 167 2,616$ 1,050.63$ 128,125$ 2,825$ 2,825$ 1,413$ 9.05 199 199 199 199 3,117$ 1,255.63$ 153,125$ 4,258$ 4,026$ 2,013$ 9.06 202 202 202 202 3,164$ 1,276.13$ 155,625$ 4,408$ 4,151$ 2,076$ 9.07 176 176 176 176 2,757$ 1,112.13$ 135,625$ 3,208$ 3,151$ 1,576$ 9.08 176 176 176 176 2,757$ 1,112.13$ 135,625$ 3,208$ 3,151$ 1,576$ 9.09 176 176 176 176 2,757$ 1,112.13$ 135,625$ 3,208$ 3,151$ 1,576$ 9.10 176 176 176 176 2,757$ 1,112.13$ 135,625$ 3,208$ 3,151$ 1,576$ 9.11 176 176 176 176 2,757$ 1,112.13$ 135,625$ 3,208$ 3,151$ 1,576$ 9.12 204 204 204 204 3,196$ 1,286.38$ 156,875$ 4,483$ 4,214$ 2,107$ 9.13 198 198 198 198 3,102$ 1,245.38$ 151,875$ 4,183$ 3,964$ 1,982$ 9.15 134 134 134 134 2,099$ 845.63$ 103,125$ 2,225$ 2,225$ 1,113$ 9.16 128 128 128 128 2,005$ 804.63$ 98,125$ 2,105$ 2,105$ 1,053$ 10.01 123 123 123 123 1,927$ 772.85$ 94,250$ 2,012$ 2,012$ 1,006$ 10.02 168 168 168 168 2,632$ 1,059.85$ 129,250$ 2,852$ 2,852$ 1,426$ 10.03 168 168 168 168 2,632$ 1,059.85$ 129,250$ 2,852$ 2,852$ 1,426$ 10.05 201 201 201 201 3,149$ 1,264.85$ 154,250$ 4,325$ 4,083$ 2,041$ 10.06 204 204 204 204 3,196$ 1,285.35$ 156,750$ 4,475$ 4,208$ 2,104$ 10.07 178 178 178 178 2,788$ 1,121.35$ 136,750$ 3,275$ 3,208$ 1,604$ 10.08 178 178 178 178 2,788$ 1,121.35$ 136,750$ 3,275$ 3,208$ 1,604$ 10.09 178 178 178 178 2,788$ 1,121.35$ 136,750$ 3,275$ 3,208$ 1,604$ 10.10 178 178 178 178 2,788$ 1,121.35$ 136,750$ 3,275$ 3,208$ 1,604$ 10.11 178 178 178 178 2,788$ 1,121.35$ 136,750$ 3,275$ 3,208$ 1,604$ 10.12 206 206 206 206 3,227$ 1,295.60$ 158,000$ 4,550$ 4,270$ 2,135$ 10.13 199 199 199 199 3,117$ 1,254.60$ 153,000$ 4,250$ 4,020$ 2,010$ 10.15 136 136 136 136 2,130$ 854.85$ 104,250$ 2,252$ 2,252$ 1,126$ 10.16 129 129 129 129 2,021$ 813.85$ 99,250$ 2,132$ 2,132$ 1,066$ 11.01 124 124 124 124 1,942$ 782.08$ 95,375$ 2,039$ 2,039$ 1,020$ 11.02 171 171 171 171 2,679$ 1,078.30$ 131,500$ 2,960$ 2,945$ 1,473$ 11.03 171 171 171 171 2,679$ 1,078.30$ 131,500$ 2,960$ 2,945$ 1,473$ 11.05 204 204 204 204 3,196$ 1,283.30$ 156,500$ 4,460$ 4,195$ 2,098$ 11.06 207 207 207 207 3,243$ 1,303.80$ 159,000$ 4,610$ 4,320$ 2,160$ 11.07 181 181 181 181 2,835$ 1,139.80$ 139,000$ 3,410$ 3,320$ 1,660$ 11.08 181 181 181 181 2,835$ 1,139.80$ 139,000$ 3,410$ 3,320$ 1,660$ 11.09 181 181 181 181 2,835$ 1,139.80$ 139,000$ 3,410$ 3,320$ 1,660$ 11.10 181 181 181 181 2,835$ 1,139.80$ 139,000$ 3,410$ 3,320$ 1,660$ 11.11 181 181 181 181 2,835$ 1,139.80$ 139,000$ 3,410$ 3,320$ 1,660$
Note: Stamp Duty Calculations Based on Pre‐Construction .
BODY CORPORATE CONTRIBUTION SCHEDULE
Note: Stamp Duty Calculations Based on Pre-Construction
Entitlements Liabilities Entitlements Liabilities
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
Stamp Duty Principal Place of Residence
Dutiable Value for the Lot
Stamp Duty Non Principal
Place of Residence
Estimated Council Rates
OWNERS CORP 1 OWNERS CORP 8
Estimated Total OC Contribution
11.12 209 209 209 209 3,274$ 1,314.05$ 160,250$ 4,685$ 4,383$ 2,191$ 11.13 202 202 202 202 3,164$ 1,273.05$ 155,250$ 4,385$ 4,133$ 2,066$ 11.15 137 137 137 137 2,146$ 864.08$ 105,375$ 2,279$ 2,279$ 1,140$ 11.16 131 131 131 131 2,052$ 823.08$ 100,375$ 2,159$ 2,159$ 1,080$ 12.01 126 126 126 126 1,974$ 791.30$ 96,500$ 2,066$ 2,066$ 1,033$ 12.02 174 174 174 174 2,726$ 1,096.75$ 133,750$ 3,095$ 3,058$ 1,529$ 12.03 174 174 174 174 2,726$ 1,096.75$ 133,750$ 3,095$ 3,058$ 1,529$ 12.05 207 207 207 207 3,243$ 1,301.75$ 158,750$ 4,595$ 4,308$ 2,154$ 12.06 210 210 210 210 3,290$ 1,322.25$ 161,250$ 4,745$ 4,433$ 2,216$ 12.07 184 184 184 184 2,882$ 1,158.25$ 141,250$ 3,545$ 3,433$ 1,716$ 12.08 184 184 184 184 2,882$ 1,158.25$ 141,250$ 3,545$ 3,433$ 1,716$ 12.09 184 184 184 184 2,882$ 1,158.25$ 141,250$ 3,545$ 3,433$ 1,716$ 12.10 184 184 184 184 2,882$ 1,158.25$ 141,250$ 3,545$ 3,433$ 1,716$ 12.11 184 184 184 184 2,882$ 1,158.25$ 141,250$ 3,545$ 3,433$ 1,716$ 12.12 211 211 211 211 3,305$ 1,332.50$ 162,500$ 4,820$ 4,495$ 2,248$ 12.13 205 205 205 205 3,211$ 1,291.50$ 157,500$ 4,520$ 4,245$ 2,123$ 12.15 139 139 139 139 2,177$ 873.30$ 106,500$ 2,306$ 2,306$ 1,153$ 12.16 132 132 132 132 2,068$ 832.30$ 101,500$ 2,186$ 2,186$ 1,093$ 13.01 127 127 127 127 1,989$ 800.53$ 97,625$ 2,093$ 2,093$ 1,047$ 13.02 177 177 177 177 2,773$ 1,115.20$ 136,000$ 3,230$ 3,170$ 1,585$ 13.03 177 177 177 177 2,773$ 1,115.20$ 136,000$ 3,230$ 3,170$ 1,585$ 13.05 209 209 209 209 3,274$ 1,320.20$ 161,000$ 4,730$ 4,420$ 2,210$ 13.06 213 213 213 213 3,337$ 1,340.70$ 163,500$ 4,880$ 4,545$ 2,273$ 13.07 187 187 187 187 2,929$ 1,176.70$ 143,500$ 3,680$ 3,545$ 1,773$ 13.08 187 187 187 187 2,929$ 1,176.70$ 143,500$ 3,680$ 3,545$ 1,773$ 13.09 187 187 187 187 2,929$ 1,176.70$ 143,500$ 3,680$ 3,545$ 1,773$ 13.10 187 187 187 187 2,929$ 1,176.70$ 143,500$ 3,680$ 3,545$ 1,773$ 13.11 187 187 187 187 2,929$ 1,176.70$ 143,500$ 3,680$ 3,545$ 1,773$ 13.12 214 214 214 214 3,352$ 1,350.95$ 164,750$ 4,955$ 4,608$ 2,304$ 13.13 208 208 208 208 3,258$ 1,309.95$ 159,750$ 4,655$ 4,358$ 2,179$ 13.15 140 140 140 140 2,193$ 882.53$ 107,625$ 2,333$ 2,333$ 1,167$ 13.16 134 134 134 134 2,099$ 841.53$ 102,625$ 2,213$ 2,213$ 1,107$ 14.01 128 128 128 128 2,005$ 809.75$ 98,750$ 2,120$ 2,120$ 1,060$ 14.02 180 180 180 180 2,820$ 1,133.65$ 138,250$ 3,365$ 3,283$ 1,641$ 14.03 180 180 180 180 2,820$ 1,133.65$ 138,250$ 3,365$ 3,283$ 1,641$ 14.05 212 212 212 212 3,321$ 1,338.65$ 163,250$ 4,865$ 4,533$ 2,266$ 14.06 216 216 216 216 3,384$ 1,359.15$ 165,750$ 5,015$ 4,658$ 2,329$ 14.07 190 190 190 190 2,976$ 1,195.15$ 145,750$ 3,815$ 3,658$ 1,829$ 14.08 190 190 190 190 2,976$ 1,195.15$ 145,750$ 3,815$ 3,658$ 1,829$ 14.09 190 190 190 190 2,976$ 1,195.15$ 145,750$ 3,815$ 3,658$ 1,829$ 14.10 190 190 190 190 2,976$ 1,195.15$ 145,750$ 3,815$ 3,658$ 1,829$ 14.11 190 190 190 190 2,976$ 1,195.15$ 145,750$ 3,815$ 3,658$ 1,829$ 14.12 217 217 217 217 3,399$ 1,369.40$ 167,000$ 5,090$ 4,720$ 2,360$ 14.13 211 211 211 211 3,305$ 1,328.40$ 162,000$ 4,790$ 4,470$ 2,235$ 14.15 141 141 141 141 2,209$ 891.75$ 108,750$ 2,360$ 2,360$ 1,180$ 14.16 135 135 135 135 2,115$ 850.75$ 103,750$ 2,240$ 2,240$ 1,120$ 15.01 130 130 130 130 2,036$ 818.98$ 99,875$ 2,147$ 2,147$ 1,074$ 15.02 183 183 183 183 2,867$ 1,152.10$ 140,500$ 3,500$ 3,395$ 1,698$ 15.03 183 183 183 183 2,867$ 1,152.10$ 140,500$ 3,500$ 3,395$ 1,698$ 15.05 215 215 215 215 3,368$ 1,357.10$ 165,500$ 5,000$ 4,645$ 2,323$ 15.06 219 219 219 219 3,431$ 1,377.60$ 168,000$ 5,150$ 4,770$ 2,385$ 15.07 193 193 193 193 3,023$ 1,213.60$ 148,000$ 3,950$ 3,770$ 1,885$ 15.08 193 193 193 193 3,023$ 1,213.60$ 148,000$ 3,950$ 3,770$ 1,885$ 15.09 193 193 193 193 3,023$ 1,213.60$ 148,000$ 3,950$ 3,770$ 1,885$ 15.10 193 193 193 193 3,023$ 1,213.60$ 148,000$ 3,950$ 3,770$ 1,885$ 15.11 193 193 193 193 3,023$ 1,213.60$ 148,000$ 3,950$ 3,770$ 1,885$
Note: Stamp Duty Calculations Based on Pre‐Construction .
BODY CORPORATE CONTRIBUTION SCHEDULE
Note: Stamp Duty Calculations Based on Pre-Construction
Entitlements Liabilities Entitlements Liabilities
Stamp Duty First Home Buyers (settle before 1 Jan 2014)
Stamp Duty Principal Place of Residence
Dutiable Value for the Lot
Stamp Duty Non Principal
Place of Residence
Estimated Council Rates
OWNERS CORP 1 OWNERS CORP 8
Estimated Total OC Contribution
15.12 220 220 220 220 3,446$ 1,387.85$ 169,250$ 5,225$ 4,833$ 2,416$ 15.13 214 214 214 214 3,352$ 1,346.85$ 164,250$ 4,925$ 4,583$ 2,291$ 15.15 143 143 143 143 2,240$ 900.98$ 109,875$ 2,387$ 2,387$ 1,194$ 15.16 136 136 136 136 2,130$ 859.98$ 104,875$ 2,267$ 2,267$ 1,134$ 16.01 131 131 131 131 2,052$ 828.20$ 101,000$ 2,174$ 2,174$ 1,087$ 16.02 186 186 186 186 2,914$ 1,170.55$ 142,750$ 3,635$ 3,508$ 1,754$ 16.03 186 186 186 186 2,914$ 1,170.55$ 142,750$ 3,635$ 3,508$ 1,754$ 16.05 218 218 218 218 3,415$ 1,375.55$ 167,750$ 5,135$ 4,758$ 2,379$ 16.06 222 222 222 222 3,478$ 1,396.05$ 170,250$ 5,285$ 4,883$ 2,441$ 16.07 195 195 195 195 3,055$ 1,232.05$ 150,250$ 4,085$ 3,883$ 1,941$ 16.08 195 195 195 195 3,055$ 1,232.05$ 150,250$ 4,085$ 3,883$ 1,941$ 16.09 195 195 195 195 3,055$ 1,232.05$ 150,250$ 4,085$ 3,883$ 1,941$ 16.10 195 195 195 195 3,055$ 1,232.05$ 150,250$ 4,085$ 3,883$ 1,941$ 16.11 195 195 195 195 3,055$ 1,232.05$ 150,250$ 4,085$ 3,883$ 1,941$ 16.12 223 223 223 223 3,493$ 1,406.30$ 171,500$ 5,360$ 4,945$ 2,473$ 16.13 217 217 217 217 3,399$ 1,365.30$ 166,500$ 5,060$ 4,695$ 2,348$ 16.15 144 144 144 144 2,256$ 910.20$ 111,000$ 2,414$ 2,414$ 1,207$ 16.16 138 138 138 138 2,162$ 869.20$ 106,000$ 2,294$ 2,294$ 1,147$ 17.01 133 133 133 133 2,083$ 837.43$ 102,125$ 2,201$ 2,201$ 1,101$ 17.02 189 189 189 189 2,961$ 1,189.00$ 145,000$ 3,770$ 3,620$ 1,810$ 17.03 189 189 189 189 2,961$ 1,189.00$ 145,000$ 3,770$ 3,620$ 1,810$ 17.05 221 221 221 221 3,462$ 1,394.00$ 170,000$ 5,270$ 4,870$ 2,435$ 17.06 224 224 224 224 3,509$ 1,414.50$ 172,500$ 5,420$ 4,995$ 2,498$ 17.07 198 198 198 198 3,102$ 1,250.50$ 152,500$ 4,220$ 3,995$ 1,998$ 17.08 198 198 198 198 3,102$ 1,250.50$ 152,500$ 4,220$ 3,995$ 1,998$ 17.09 198 198 198 198 3,102$ 1,250.50$ 152,500$ 4,220$ 3,995$ 1,998$ 17.10 198 198 198 198 3,102$ 1,250.50$ 152,500$ 4,220$ 3,995$ 1,998$ 17.11 198 198 198 198 3,102$ 1,250.50$ 152,500$ 4,220$ 3,995$ 1,998$ 17.12 226 226 226 226 3,540$ 1,424.75$ 173,750$ 5,495$ 5,058$ 2,529$ 17.13 220 220 220 220 3,446$ 1,383.75$ 168,750$ 5,195$ 4,808$ 2,404$ 17.15 146 146 146 146 2,287$ 919.43$ 112,125$ 2,441$ 2,441$ 1,221$ 17.16 139 139 139 139 2,177$ 878.43$ 107,125$ 2,321$ 2,321$ 1,161$
Note: Stamp Duty Calculations Based on Pre‐Construction .
BODY CORPORATE CONTRIBUTION SCHEDULE
Note: Stamp Duty Calculations Based on Pre-Construction
MAJESTIC.MAGICAL.MARVELOUS.MELBOURNE.MAJESTIC
TEAM
DEVELOPER ARCHITECT PROJECT MANAGEMENT FINANCIAL MANAGEMENT
The information contained in this brochure (including all artist’s impressions, renders and finishes) are indicative and provided for general information purposes only. It should not be relied upon as a substitute for legal, financial, real estate or other expert advice and must not be relied upon as a basis for any decision you make concerning any featured property or apartment. Whilst all reasonable care has been taken in providing this information, the developer and its related companies and their representatives, consultants and agents, accept no responsibility for the accuracy of any information contained herein for any action taken in reliance thereon by any party whether purchaser, potential purchaser or otherwise. You must not rely on any images, plans or specifications in this brochure for any reason. You must make your own inquiries to verify the information before acting on it, especially seeking further independent legal and financial advice in relation to all information contained herein. The information is subject to change at any time without notice and to the extent permitted by law, is provided “as is” without representation or warranty and does not constitute an offer, inducement, representation or contract of any kind as to the accuracy, completeness or suitability for a particular purpose. Loose furniture and white goods are not included in the sale. Dimensions and areas are approximate only and subject to change. Published – October 2013.
MAJESTIC.MAGICAL.MAGNIFICENT. MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MEL-BOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFI-CENT.MELBOURNE.MAJESTIC.MAGICAL.MAGNIFICENT.MELBOURNE.
M D O C K L A N D S . C O M . A U
