tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
R A
FT
Indicative Tax Depreciation Assessment
D
Address
“Queen Square”
22 – 32 Queen Street, Campbelltown NSW 2560 26 October 2026
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |1
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Dear Purchaser / Investor The following document is intended to provide a guide only to the potential depreciation and building allowances available from the purchase of an Apartment in the above
A FT
residential property.
The purchaser of the property, intending to use it for income producing purposes, is entitled to depreciation as follows: ▪
Division 40, Depreciation of Plant and Equipment.
▪
Division 43, Capital Works Allowance.
Once the Project is complete and a Strata Plan is registered, TDW is able to produce a
R
comprehensive report covering the first twenty (20) years of your ownership as an Investor.
Please find attached TDW Indicative Tax Depreciation Estimates for the above mentioned property. This document shall not be used for taxation purposes as it presents a guide only to the probable depreciation and associated tax allowances that may be available to the
D
Investor.
Yours Faithfully
Michael M. Dakhoul JP FAIQS CQS MAIB MCIOB ICECA
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |2
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Appendix A Estimate of the Depreciation Claimable Typical 1 Bedroom Apartment
22 – 32 Queen Street, Campbelltown NSW 2560
Plant & Equipment $6,480 $4,768 $3,609 $2,799 $2,176 $1,666 $1,335 $1,105 $869 $747 $25,555
R
Diminishing Value Method Financial Year 1 Financial Year 2 Financial Year 3 Financial Year 4 Financial Year 5 Financial Year 6 Financial Year 7 Financial Year 8 Financial Year 9 Financial Year 10 TOTAL
A FT
UPPER LIMIT
Capital Works Allowance $7,573 $7,573 $7,573 $7,573 $7,573 $7,573 $7,573 $7,573 $7,573 $7,573 $75,726
Total Deduction $14,053 $12,340 $11,182 $10,371 $9,748 $9,239 $8,908 $8,678 $8,442 $8,320 $101,281
LOWER LIMIT
D
Diminishing Value Method Financial Year 1 Financial Year 2 Financial Year 3 Financial Year 4 Financial Year 5 Financial Year 6 Financial Year 7 Financial Year 8 Financial Year 9 Financial Year 10 TOTAL
Plant & Equipment $6,008 $4,420 $3,346 $2,595 $2,017 $1,545 $1,238 $1,025 $806 $692 $23,692
Capital Works Allowance $6,740 $6,740 $6,740 $6,740 $6,740 $6,740 $6,740 $6,740 $6,740 $6,740 $67,396
Total Deduction $12,747 $11,160 $10,086 $9,334 $8,757 $8,285 $7,977 $7,764 $7,545 $7,432 $91,088
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |3
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Comparison Yr 1-10 (Min & Max)
$16,000 $14,000 $12,000
$8,000 $6,000 $4,000 $2,000 $0 1
4 5 6 7 UPPER LIMIT LOWER LIMIT
8
9
10
9
10
R
D
$80,000
3
Cumulative Yr 1-10 (Min & Max)
$120,000 $100,000
2
A FT
$10,000
$60,000
$40,000 $20,000
$0 1
2
3
4 5 6 7 UPPER LIMIT LOWER LIMIT
8
DISCLAIMER: This report has been based on very preliminary documentation, and the figures contained should be treated as a guide only. As more documentation is received, TDW will provide more accurate estimates of depreciation.
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |4
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Appendix B Estimate of the Depreciation Claimable Typical 2 Bedroom Apartment
22 – 32 Queen Street, Campbelltown NSW 2560
UPPER LIMIT Capital Works Allowance $10,444 $10,444 $10,444 $10,444 $10,444 $10,444 $10,444 $10,444 $10,444 $10,444 $104,436
Total Deduction $17,194 $15,410 $14,203 $13,359 $12,710 $12,179 $11,834 $11,595 $11,349 $11,222 $131,056
A FT
Plant & Equipment $6,750 $4,966 $3,760 $2,915 $2,267 $1,736 $1,391 $1,151 $905 $778 $26,620
R
Diminishing Value Method Financial Year 1 Financial Year 2 Financial Year 3 Financial Year 4 Financial Year 5 Financial Year 6 Financial Year 7 Financial Year 8 Financial Year 9 Financial Year 10 TOTAL
LOWER LIMIT
D
Diminishing Value Method Financial Year 1 Financial Year 2 Financial Year 3 Financial Year 4 Financial Year 5 Financial Year 6 Financial Year 7 Financial Year 8 Financial Year 9 Financial Year 10 TOTAL
Plant & Equipment $5,265 $3,874 $2,932 $2,274 $1,768 $1,354 $1,085 $898 $706 $607 $20,763
Capital Works Allowance $8,146 $8,146 $8,146 $8,146 $8,146 $8,146 $8,146 $8,146 $8,146 $8,146 $81,460
Total Deduction $13,411 $12,020 $11,078 $10,420 $9,914 $9,500 $9,231 $9,044 $8,852 $8,753 $102,223
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |5
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Comparison Yr 1-10 (Min & Max) $20,000 $18,000 $16,000 $12,000 $10,000 $8,000 $6,000 $4,000 $2,000 $0 1
2
A FT
$14,000
3
4 5 UPPER LIMIT
6 7 LOWER LIMIT
8
9
10
Cumulative Yr 1-10 (Min & Max) $120,000 $100,000
D
$80,000
R
$140,000
$60,000 $40,000 $20,000 $0
1
2
3
4 5 UPPER LIMIT
6 7 LOWER LIMIT
8
9
10
DISCLAIMER: This report has been based on very preliminary documentation, and the figures contained should be treated as a guide only. As more documentation is received, TDW will provide more accurate estimates of depreciation.
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |6
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Appendix B Estimate of the Depreciation Claimable Typical 3 Bedroom Apartment
22 – 32 Queen Street, Campbelltown NSW 2560
UPPER LIMIT Capital Works Allowance $13,304 $13,304 $13,304 $13,304 $13,304 $13,304 $13,304 $13,304 $13,304 $13,304 $133,036
Total Deduction $20,054 $18,270 $17,063 $16,219 $15,570 $15,039 $14,694 $14,455 $14,209 $14,082 $159,656
A FT
Plant & Equipment $6,750 $4,966 $3,760 $2,915 $2,267 $1,736 $1,391 $1,151 $905 $778 $26,620
R
Diminishing Value Method Financial Year 1 Financial Year 2 Financial Year 3 Financial Year 4 Financial Year 5 Financial Year 6 Financial Year 7 Financial Year 8 Financial Year 9 Financial Year 10 TOTAL
LOWER LIMIT
D
Diminishing Value Method Financial Year 1 Financial Year 2 Financial Year 3 Financial Year 4 Financial Year 5 Financial Year 6 Financial Year 7 Financial Year 8 Financial Year 9 Financial Year 10 TOTAL
Plant & Equipment $5,400 $3,973 $3,008 $2,332 $1,813 $1,389 $1,113 $921 $724 $622 $21,296
Capital Works Allowance $11,707 $11,707 $11,707 $11,707 $11,707 $11,707 $11,707 $11,707 $11,707 $11,707 $117,071
Total Deduction $17,107 $15,680 $14,715 $14,039 $13,520 $13,096 $12,820 $12,628 $12,431 $12,330 $138,367
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |7
tax depreciation wizard ABN 74 613 464 565 A Construction Consultants Group Company 37 - 39 Mary Parade Rydalmere NSW 2116 Ph. (02) 9633 9233 Suite 19 / 47 Bourke Street Melbourne VIC 3000 Ph. (03) 9660 2933
www.taxdepreciationwizard.com.au info@tdw.net.au
Comparison Yr 1-10 (Min & Max) $25,000
$15,000 $10,000 $5,000 $0 1
$120,000
6 7 LOWER LIMIT
8
9
10
9
10
D
$100,000
4 5 UPPER LIMIT
R
$140,000
3
Cumulative Yr 1-10 (Min & Max)
$180,000 $160,000
2
A FT
$20,000
$80,000 $60,000 $40,000 $20,000 $0
1
2
3
4 5 UPPER LIMIT
6 7 LOWER LIMIT
8
DISCLAIMER: This report has been based on very preliminary documentation, and the figures contained should be treated as a guide only. As more documentation is received, TDW will provide more accurate estimates of depreciation.
TDW Your Tax Depreciation Consultant Indicative Tax Depreciation Assessment 22 – 32 Queen Street, Campbelltown NSW 2560
P a g e |8