Page 1

D O C K L A N D S


MAJESTIC.MAGICAL.MAGNIFICEN MAGNIFICENT.MELBOURNE.MAJ BOURNE.MAJESTIC.MAGICAL.MA MAGICAL.MAGNIFICENT.MELBOU CENT.MELBOURNE.MAJESTIC.MA


Artist’s Impression


M DOCKLANDS DEFINES MELBOURNE LIVING AT ITS MOST DESIRABLE Waterfront City Restaurants RMIT University

Crown Casino Southern Cross Station

Victoria Harbour North Wharf Restaurants

Convention & Exhibition Centre South Wharf Restaurants


RMIT University

15 M in s

To A irpo rt

K YLI N CIT

Queen Victoria Market

ND

SH W

Y

ST OBE

ST

T

TH S

ABE LA

ST

BO

DEG ES S

RAV

BO

Etihad Stadium

T

Southern Cross Station

E KE OUR

B

ST

Maha Restaurant

S ST

Vue de Monde

LIN COL

Docklands Park

ERS

D FLIN

T NS S

I

L COL

RIV

L

MAL

ST E ST URK

NAD

PLA

R ES

BOU

VICTO RIA HARBOUR

RA

E ST URK

CBD

HAR Central Pier

YA R

GPO

ST

LO

Waterfront City

ARE DW

EEN QU

ST

AM

ALE NSD

G KIN

Docklands Dining

LI WIL

Digital Harbour

HAR

R

LA T

Harbour Town

Emporium

ELIZ

IceHouse Skate Rink

ON NST SWA

C DO

R ST

CK LA

NCE

N KLA

DO

E

RIV

D DS

Melbourne Central

Flagstaff Gardens

SPE

Melbourne Star Observation Wheel

Melbourne State Library

ST Melbourne Aquarium

Batman Park

ER R

NDJE

U WUR

Webb Bridge

South Wharf Restaurants DFO South Wharf

Y I WA

WTC Wharf

Southbank Roads

North Wharf Restaurants

Crown Casino Convention & Exhibition Centre

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


LEVEL 00

LA TROBE ST

VICTORIA HARBOUR

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.


MEZZANINE

LA TROBE ST

VICTORIA HARBOUR

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.


LEVEL 01

LA TROBE ST

VICTORIA HARBOUR

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.


LEVEL 02

LA TROBE ST

VICTORIA HARBOUR

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.


LEVEL 05

APT 505 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH

APT 507 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 508 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 509 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 510 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 511 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 512 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH

VICTORIA HARBOUR

LA TROBE ST

APT 506 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH

APT 503 TYPE A6 62 SQM + 5 BALC 1 BED, 1 BATH, 1 STUDY

APT 502 TYPE A6 62 SQM + 5 BALC 1 BED, 1 BATH, 1 STUDY

APT 501 TYPE A3 42 SQM + 0 BALC 1 BED, 1 BATH

APT 516 TYPE A2 41 SQM + 0 BALC 1 BED, 1 BATH

APT 515 TYPE A1 40 SQM + 5 BALC 1 BED, 1 BATH

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

APT 513 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH


T YPICAL FLOORPL ATE LEVELS 6–17

APT 05 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH

APT 07 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 08 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 09 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 10 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 11 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 12 TYPE B3 74 SQM + 7 BALC 2 BED, 2 BATH

VICTORIA HARBOUR

LA TROBE ST

APT 06 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH

APT 03 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 02 TYPE B1 62 SQM + 5 BALC 2 BED, 1 BATH

APT 01 TYPE A1 42 SQM + 0 BALC 1 BED, 1 BATH

APT 16 TYPE A2 47 SQM + 0 BALC 1 BED, 1 BATH

APT 15 TYPE A3 52 SQM + 5 BALC 1 BED, 1 BATH

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

APT 13 TYPE B2 70 SQM + 6 BALC 2 BED, 2 BATH


LEVEL 18 – PROPOSED PENTHOUSE LEVEL

LA TROBE ST

VICTORIA HARBOUR

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.


T YPICAL 2 BEDROOM APARTMENT


T YPICAL CORNER APARTMENT


APARTMENT 01 T YPE A1

BEDROOM: 1 BATHROOM: 1 INTERIOR: 42 SQM BALCONY: 0 SQM TOTAL: 42 SQM

LA TROBE ST

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

VICTORIA HARBOUR


APARTMENT 16 T YPE A2

BEDROOM: 1 BATHROOM: 1 INTERIOR: 47 SQM BALCONY: 0 SQM TOTAL: 47 SQM

LA TROBE ST

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

VICTORIA HARBOUR


APARTMENT 15 T YPE A3

BEDROOM: 1 BATHROOM: 1 INTERIOR: 52 SQM BALCONY: 5 SQM TOTAL: 57 SQM

LA TROBE ST

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

VICTORIA HARBOUR


APARTMENT 02, 03, 07, 08, 09, 10, 11 T YPE B1

BEDROOM: 2 BATHROOM: 1 INTERIOR: 62 SQM BALCONY: 5 SQM TOTAL: 67 SQM

LA TROBE ST

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

VICTORIA HARBOUR


APARTMENT 06, 13 T YPE B2

BEDROOM: 2 BATHROOM: 2 INTERIOR: 70 SQM BALCONY: 6 SQM TOTAL: 76 SQM

LA TROBE ST

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

VICTORIA HARBOUR


APARTMENT 05, 12 T YPE B3

BEDROOM: 2 BATHROOM: 2 INTERIOR: 74 SQM BALCONY: 7 SQM TOTAL: 81 SQM

LA TROBE ST

Windows on end apartments, fins on winter gardens and air conditioning units will vary from floor-to-floor.

VICTORIA HARBOUR


FINISHES & FIXTURES

DESCRIPTION

LOCATION

IMAGE

DESCRIPTION

Apartment Carpet (Dark Option)

Tile Full Body Floor Tile (Dark Option)

Apartment Carpet (Light Option)

Tile Full Body Floor Tile (Light Option)

LOCATION

Mirror Grey Finish – Splashback (Dark Option)

Kitchen

Tile Full Body Island Bench (Dark Option)

Kitchen

Mirror Grey Finish – Splashback (Light Option)

Kitchen

Tile Full Body Island Bench (Light Option)

Kitchen

Melamine Finish – (Interior Of Joinery)

Reconstituted Stone Finish Benchtops

Tile Full Body

Kitchen/Bathroom

Tile Mosaic Feature

Bathroom

IMAGE


FINISHES & FIXTURES

DESCRIPTION

LOCATION

Timber Veneer Finish (Dark Option)

Kitchen & Bathroom

Timber Veneer Finish (Light Option)

Kitchen & Bathroom

IMAGE

DESCRIPTION

LOCATION

Floor Waste Typical Apartment

Bathroom

Shower Head

Bathroom

Timber Boards (Upgrade Option)

Kitchen & Living

Basin

Bathroom

Basin And Shower Taps

Bathroom

Bottle Trap

Bathroom

Toilet

Bathroom

IMAGE


FINISHES & FIXTURES

DESCRIPTION

LOCATION

Cook Top Gas Typical Apartment

IMAGE

DESCRIPTION

LOCATION

Kitchen

Sink Typical Apartment

Kitchen

Oven Typical Apartment

Kitchen

Dishwasher Fully Integrated

Kitchen

Rangehood Typical Apartment

Kitchen

Sink Tap Typical Apartment

Kitchen

IMAGE


RENT APPRAISAL

Castran Gilbert (Aust.) Pty. Ltd. ACN 099 124 151 ABN 56968676587 DX 32818 MBE Level 2, 108 Toorak Rd South Yarra 3141 PO BOX 579 South Yarra 3141 www.castrangilbert.com.au


DEPRECIATION SCHEDULE

WA S H I N G T O N

B R O W N

D E P R E C I AT I O N

P T Y

LT D

Washington Brown Depreciation Pty Ltd | ACN101 242 497 | ABN 11 101 242 497 

WA S H I N G TO N

B R O W N

D E P R E C I AT I O N

P T Y

LT D

Phone 1300 99 06 12 | Fax 1300 99 06 13 | www.washingtonbrown.com.au

WA S H I N G TO N

LT D

WA S H I N G TO N

B R O W N

D E P R E C I AT I O N

P T Y

675 Latrobe Street Melbourne

One Bedroom One Bathroom

Two Bedroom One Bathroom

Two Bedroom Two Bathroom

1* 2 3 4 5 6 7 8 9 10

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.

PRIME COST

$10,000 $8,000 $7,000 $7,000 $6,000 $6,000 $6,000 $5,000 $5,000 $5,000

$7,000 $7,000 $7,000 $7,000 $6,500 $6,500 $6,500 $6,000 $6,000 $6,000

YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR

1* 2 3 4 5 6 7 8 9 10

$14,000 $10,000 $10,000 $9,000 $8,000 $8,000 $8,000 $8,000 $7,000 $7,000

$9,000 $9,000 $9,000 $9,000 $9,000 $9,000 $8,500 $8,000 $8,000 $8,000

YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR

DIMINISHING VALUE

PRIME COST

$15,000 $12,000 $11,000 $10,000 $10,000 $9,000 $9,000 $9,000 $8,000 $8,000

$10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $10,000 $9,500 $9,500 $9,000

1* 2 3 4 5 6 7 8 9 10

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.

Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.

Data from this report cannot be used for taxation purposes, a more detailed report is required by the Tax Commissioner.

YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)

Melbourne

Sydney

Suite 25 Level 2, 321 Pitt Highway Sydney NSW 2000

Cairns

Level 2, 222 Latrobe Street Melbourne VIC 3000

Brisbane

Adelaide

Level 3, 1060 Hay Street West Perth WA 6005

Hobart

Should you have any queries about this report please contact our customer service team

YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)

Perth

Level 23, 127 Creek Street Brisbane QLD 4000

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.

Melbourne

Sydney

Suite 25 Level 2, 321 Pitt Highway Sydney NSW 2000

Cairns

Level 2, 222 Latrobe Street Melbourne VIC 3000

Brisbane

Adelaide

Level 3, 1060 Hay Street West Perth WA 6005

Hobart

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.

Should you have any queries about this report please contact our customer service team

YEAR 1* --- IS BASED UPON FULL YEAR CLAIM (365 DAYS)

Perth

Level 23, 127 Creek Street Brisbane QLD 4000

ACN 101 242 497

Should you have any queries about this report please contact our customer service team

ABN 11 101 242 497

The figures above are an estimate only and should only be used as a guide. ABN 11 101 242 497

The figures above are an estimate only and should only be used as a guide.

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.

LT D

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.

PRIME COST

DIMINISHING VALUE

ACN 101 242 497

ABN 11 101 242 497

P T Y

675 Latrobe Street Melbourne

DIMINISHING VALUE

ACN 101 242 497

D E P R E C I AT I O N

675 Latrobe Street Melbourne 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 YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR YEAR

B R O W N

Melbourne

Sydney

Suite 25 Level 2, 321 Pitt Highway Sydney NSW 2000

Cairns

Level 2, 222 Latrobe Street Melbourne VIC 3000

Brisbane

Perth

Level 23, 127 Creek Street Brisbane QLD 4000

Adelaide

Level 3, 1060 Hay Street West Perth WA 6005

Hobart


BODY CORPORATE CONTRIBUTION SCHEDULE

M Docklands 

Sales Contract ‐ Title Sub‐division & Body Corporate Contribution Schedule 

OWNERS CORP 1

Entitlements Retail 1 Retail 2 Retail 3 Retail 4 Retail 5 Retail 6 Retail 7 Retail 8 Retail 9 Retail 10 5.01 5.02 5.03 5.05 5.06 5.07 5.08 5.09 5.10 5.11 5.12 5.13 5.15 5.16 6.01 6.02 6.03 6.05 6.06 6.07 6.08 6.09 6.10 6.11 6.12 6.13 6.15 6.16 7.01 7.02 7.03 7.05 7.06 7.07 7.08 7.09 7.10 7.11

OWNERS CORP 8

Liabilities

98 148 89 166 156 392 261 178 275 350 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174

Entitlements 98 148 89 166 156 392 261 178 275 350 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174

Note: Stamp Duty Calculations Based on Pre‐Construction .

Note: Stamp Duty Calculations Based on Pre-Construction

Estimated Total OC Contribution

Estimated Council Rates

Dutiable Value for the Lot

$                                                 1,229 $                                                 1,856 $                                                 1,116 $                                                 2,082 $                                                 1,957 $                                                 4,917 $                                                 3,274 $                                                 2,233 $                                                 3,449 $                                                 4,390 $                                                 1,801 $                                                 2,522 $                                                 2,522 $                                                 3,023 $                                                 3,086 $                                                 2,679 $                                                 2,679 $                                                 2,679 $                                                 2,679 $                                                 2,679 $                                                 3,102 $                                                 3,008 $                                                 2,005 $                                                 1,911 $                                                 1,833 $                                                 2,538 $                                                 2,538 $                                                 3,055 $                                                 3,102 $                                                 2,694 $                                                 2,694 $                                                 2,694 $                                                 2,694 $                                                 2,694 $                                                 3,133 $                                                 3,023 $                                                 2,036 $                                                 1,927 $                                                 1,848 $                                                 2,569 $                                                 2,569 $                                                 3,070 $                                                 3,133 $                                                 2,726 $                                                 2,726 $                                                 2,726 $                                                 2,726 $                                                 2,726

$                                                  1,003 $                                                  1,519 $                                                     917 $                                                  1,705 $                                                  1,605 $                                                  4,027 $                                                  2,680 $                                                  1,834 $                                                  2,823 $                                                  3,597 $                                               726.73 $                                            1,013.73 $                                            1,013.73 $                                            1,218.73 $                                            1,239.23 $                                            1,075.23 $                                            1,075.23 $                                            1,075.23 $                                            1,075.23 $                                            1,075.23 $                                            1,249.48 $                                            1,208.48 $                                               808.73 $                                               767.73 $                                               735.95 $                                            1,022.95 $                                            1,022.95 $                                            1,227.95 $                                            1,248.45 $                                            1,084.45 $                                            1,084.45 $                                            1,084.45 $                                            1,084.45 $                                            1,084.45 $                                            1,258.70 $                                            1,217.70 $                                               817.95 $                                               776.95 $                                               745.18 $                                            1,032.18 $                                            1,032.18 $                                            1,237.18 $                                            1,257.68 $                                            1,093.68 $                                            1,093.68 $                                            1,093.68 $                                            1,093.68 $                                            1,093.68

$                    74,988 $                 113,553 $                    68,560 $                 127,479 $                 119,980 $                 301,021 $                 200,324 $                 137,120 $                 211,036 $                 268,884 $                    88,625 $                 123,625 $                 123,625 $                 148,625 $                 151,125 $                 131,125 $                 131,125 $                 131,125 $                 131,125 $                 131,125 $                 152,375 $                 147,375 $                    98,625 $                    93,625 $                    89,750 $                 124,750 $                 124,750 $                 149,750 $                 152,250 $                 132,250 $                 132,250 $                 132,250 $                 132,250 $                 132,250 $                 153,500 $                 148,500 $                    99,750 $                    94,750 $                    90,875 $                 125,875 $                 125,875 $                 150,875 $                 153,375 $                 133,375 $                 133,375 $                 133,375 $                 133,375 $                 133,375

Liabilities 0 0 0 0 0 0 0 0 0 0 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174

0 0 0 0 0 0 0 0 0 0 115 161 161 193 197 171 171 171 171 171 198 192 128 122 117 162 162 195 198 172 172 172 172 172 200 193 130 123 118 164 164 196 200 174 174 174 174 174

Stamp Duty Non Principal Place of Residence

Stamp Duty Principal Place of Residence

Stamp Duty First Home Buyers (settle before 1 Jan 2014)

‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ $                 1,877 $                 2,717 $                 2,717 $                 3,988 $                 4,138 $                 2,938 $                 2,938 $                 2,938 $                 2,938 $                 2,938 $                 4,213 $                 3,913 $                 2,117 $                 1,997 $                 1,904 $                 2,744 $                 2,744 $                 4,055 $                 4,205 $                 3,005 $                 3,005 $                 3,005 $                 3,005 $                 3,005 $                 4,280 $                 3,980 $                 2,144 $                 2,024 $                 1,931 $                 2,771 $                 2,771 $                 4,123 $                 4,273 $                 3,073 $                 3,073 $                 3,073 $                 3,073 $                 3,073

‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ $                 1,877 $                 2,717 $                 2,717 $                 3,801 $                 3,926 $                 2,926 $                 2,926 $                 2,926 $                 2,926 $                 2,926 $                 3,989 $                 3,739 $                 2,117 $                 1,997 $                 1,904 $                 2,744 $                 2,744 $                 3,858 $                 3,983 $                 2,983 $                 2,983 $                 2,983 $                 2,983 $                 2,983 $                 4,045 $                 3,795 $                 2,144 $                 2,024 $                 1,931 $                 2,771 $                 2,771 $                 3,914 $                 4,039 $                 3,039 $                 3,039 $                 3,039 $                 3,039 $                 3,039

‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ $                               939 $                           1,359 $                           1,359 $                           1,901 $                           1,963 $                           1,463 $                           1,463 $                           1,463 $                           1,463 $                           1,463 $                           1,994 $                           1,869 $                           1,059 $                               999 $                               952 $                           1,372 $                           1,372 $                           1,929 $                           1,991 $                           1,491 $                           1,491 $                           1,491 $                           1,491 $                           1,491 $                           2,023 $                           1,898 $                           1,072 $                           1,012 $                               966 $                           1,386 $                           1,386 $                           1,957 $                           2,019 $                           1,519 $                           1,519 $                           1,519 $                           1,519 $                           1,519


BODY CORPORATE CONTRIBUTION SCHEDULE OWNERS CORP 1

7.12 7.13 7.15 7.16 8.01 8.02 8.03 8.05 8.06 8.07 8.08 8.09 8.10 8.11 8.12 8.13 8.15 8.16 9.01 9.02 9.03 9.05 9.06 9.07 9.08 9.09 9.10 9.11 9.12 9.13 9.15 9.16 10.01 10.02 10.03 10.05 10.06 10.07 10.08 10.09 10.10 10.11 10.12 10.13 10.15 10.16 11.01 11.02 11.03 11.05 11.06 11.07 11.08 11.09 11.10 11.11

Entitlements 201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181

OWNERS CORP 8

Liabilities

Entitlements 201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181

Note: Stamp Duty Calculations Based on Pre-Construction

Estimated Total OC Contribution

Estimated Council Rates

Dutiable Value for the Lot

$                                                 3,149 $                                                 3,055 $                                                 2,052 $                                                 1,958 $                                                 1,880 $                                                 2,585 $                                                 2,585 $                                                 3,102 $                                                 3,149 $                                                 2,741 $                                                 2,741 $                                                 2,741 $                                                 2,741 $                                                 2,741 $                                                 3,180 $                                                 3,070 $                                                 2,083 $                                                 1,974 $                                                 1,895 $                                                 2,616 $                                                 2,616 $                                                 3,117 $                                                 3,164 $                                                 2,757 $                                                 2,757 $                                                 2,757 $                                                 2,757 $                                                 2,757 $                                                 3,196 $                                                 3,102 $                                                 2,099 $                                                 2,005 $                                                 1,927 $                                                 2,632 $                                                 2,632 $                                                 3,149 $                                                 3,196 $                                                 2,788 $                                                 2,788 $                                                 2,788 $                                                 2,788 $                                                 2,788 $                                                 3,227 $                                                 3,117 $                                                 2,130 $                                                 2,021 $                                                 1,942 $                                                 2,679 $                                                 2,679 $                                                 3,196 $                                                 3,243 $                                                 2,835 $                                                 2,835 $                                                 2,835 $                                                 2,835 $                                                 2,835

$                                            1,267.93 $                                            1,226.93 $                                               827.18 $                                               786.18 $                                               754.40 $                                            1,041.40 $                                            1,041.40 $                                            1,246.40 $                                            1,266.90 $                                            1,102.90 $                                            1,102.90 $                                            1,102.90 $                                            1,102.90 $                                            1,102.90 $                                            1,277.15 $                                            1,236.15 $                                               836.40 $                                               795.40 $                                               763.63 $                                            1,050.63 $                                            1,050.63 $                                            1,255.63 $                                            1,276.13 $                                            1,112.13 $                                            1,112.13 $                                            1,112.13 $                                            1,112.13 $                                            1,112.13 $                                            1,286.38 $                                            1,245.38 $                                               845.63 $                                               804.63 $                                               772.85 $                                            1,059.85 $                                            1,059.85 $                                            1,264.85 $                                            1,285.35 $                                            1,121.35 $                                            1,121.35 $                                            1,121.35 $                                            1,121.35 $                                            1,121.35 $                                            1,295.60 $                                            1,254.60 $                                               854.85 $                                               813.85 $                                               782.08 $                                            1,078.30 $                                            1,078.30 $                                            1,283.30 $                                            1,303.80 $                                            1,139.80 $                                            1,139.80 $                                            1,139.80 $                                            1,139.80 $                                            1,139.80

$                 154,625 $                 149,625 $                 100,875 $                    95,875 $                    92,000 $                 127,000 $                 127,000 $                 152,000 $                 154,500 $                 134,500 $                 134,500 $                 134,500 $                 134,500 $                 134,500 $                 155,750 $                 150,750 $                 102,000 $                    97,000 $                    93,125 $                 128,125 $                 128,125 $                 153,125 $                 155,625 $                 135,625 $                 135,625 $                 135,625 $                 135,625 $                 135,625 $                 156,875 $                 151,875 $                 103,125 $                    98,125 $                    94,250 $                 129,250 $                 129,250 $                 154,250 $                 156,750 $                 136,750 $                 136,750 $                 136,750 $                 136,750 $                 136,750 $                 158,000 $                 153,000 $                 104,250 $                    99,250 $                    95,375 $                 131,500 $                 131,500 $                 156,500 $                 159,000 $                 139,000 $                 139,000 $                 139,000 $                 139,000 $                 139,000

Liabilities 201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181

201 195 131 125 120 165 165 198 201 175 175 175 175 175 203 196 133 126 121 167 167 199 202 176 176 176 176 176 204 198 134 128 123 168 168 201 204 178 178 178 178 178 206 199 136 129 124 171 171 204 207 181 181 181 181 181

Stamp Duty Non Principal Place of Residence

Stamp Duty Principal Place of Residence

Stamp Duty First Home Buyers (settle before 1 Jan 2014)

$                 4,348 $                 4,048 $                 2,171 $                 2,051 $                 1,958 $                 2,798 $                 2,798 $                 4,190 $                 4,340 $                 3,140 $                 3,140 $                 3,140 $                 3,140 $                 3,140 $                 4,415 $                 4,115 $                 2,198 $                 2,078 $                 1,985 $                 2,825 $                 2,825 $                 4,258 $                 4,408 $                 3,208 $                 3,208 $                 3,208 $                 3,208 $                 3,208 $                 4,483 $                 4,183 $                 2,225 $                 2,105 $                 2,012 $                 2,852 $                 2,852 $                 4,325 $                 4,475 $                 3,275 $                 3,275 $                 3,275 $                 3,275 $                 3,275 $                 4,550 $                 4,250 $                 2,252 $                 2,132 $                 2,039 $                 2,960 $                 2,960 $                 4,460 $                 4,610 $                 3,410 $                 3,410 $                 3,410 $                 3,410 $                 3,410

$                 4,101 $                 3,851 $                 2,171 $                 2,051 $                 1,958 $                 2,798 $                 2,798 $                 3,970 $                 4,095 $                 3,095 $                 3,095 $                 3,095 $                 3,095 $                 3,095 $                 4,158 $                 3,908 $                 2,198 $                 2,078 $                 1,985 $                 2,825 $                 2,825 $                 4,026 $                 4,151 $                 3,151 $                 3,151 $                 3,151 $                 3,151 $                 3,151 $                 4,214 $                 3,964 $                 2,225 $                 2,105 $                 2,012 $                 2,852 $                 2,852 $                 4,083 $                 4,208 $                 3,208 $                 3,208 $                 3,208 $                 3,208 $                 3,208 $                 4,270 $                 4,020 $                 2,252 $                 2,132 $                 2,039 $                 2,945 $                 2,945 $                 4,195 $                 4,320 $                 3,320 $                 3,320 $                 3,320 $                 3,320 $                 3,320

$                           2,051 $                           1,926 $                           1,086 $                           1,026 $                               979 $                           1,399 $                           1,399 $                           1,985 $                           2,048 $                           1,548 $                           1,548 $                           1,548 $                           1,548 $                           1,548 $                           2,079 $                           1,954 $                           1,099 $                           1,039 $                               993 $                           1,413 $                           1,413 $                           2,013 $                           2,076 $                           1,576 $                           1,576 $                           1,576 $                           1,576 $                           1,576 $                           2,107 $                           1,982 $                           1,113 $                           1,053 $                           1,006 $                           1,426 $                           1,426 $                           2,041 $                           2,104 $                           1,604 $                           1,604 $                           1,604 $                           1,604 $                           1,604 $                           2,135 $                           2,010 $                           1,126 $                           1,066 $                           1,020 $                           1,473 $                           1,473 $                           2,098 $                           2,160 $                           1,660 $                           1,660 $                           1,660 $                           1,660 $                           1,660


BODY CORPORATE CONTRIBUTION SCHEDULE OWNERS CORP 1

11.12 11.13 11.15 11.16 12.01 12.02 12.03 12.05 12.06 12.07 12.08 12.09 12.10 12.11 12.12 12.13 12.15 12.16 13.01 13.02 13.03 13.05 13.06 13.07 13.08 13.09 13.10 13.11 13.12 13.13 13.15 13.16 14.01 14.02 14.03 14.05 14.06 14.07 14.08 14.09 14.10 14.11 14.12 14.13 14.15 14.16 15.01 15.02 15.03 15.05 15.06 15.07 15.08 15.09 15.10 15.11

Entitlements 209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193

OWNERS CORP 8

Liabilities

Entitlements 209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193

Note: Stamp Duty Calculations Based on Pre-Construction

Estimated Total OC Contribution

Estimated Council Rates

Dutiable Value for the Lot

$                                                 3,274 $                                                 3,164 $                                                 2,146 $                                                 2,052 $                                                 1,974 $                                                 2,726 $                                                 2,726 $                                                 3,243 $                                                 3,290 $                                                 2,882 $                                                 2,882 $                                                 2,882 $                                                 2,882 $                                                 2,882 $                                                 3,305 $                                                 3,211 $                                                 2,177 $                                                 2,068 $                                                 1,989 $                                                 2,773 $                                                 2,773 $                                                 3,274 $                                                 3,337 $                                                 2,929 $                                                 2,929 $                                                 2,929 $                                                 2,929 $                                                 2,929 $                                                 3,352 $                                                 3,258 $                                                 2,193 $                                                 2,099 $                                                 2,005 $                                                 2,820 $                                                 2,820 $                                                 3,321 $                                                 3,384 $                                                 2,976 $                                                 2,976 $                                                 2,976 $                                                 2,976 $                                                 2,976 $                                                 3,399 $                                                 3,305 $                                                 2,209 $                                                 2,115 $                                                 2,036 $                                                 2,867 $                                                 2,867 $                                                 3,368 $                                                 3,431 $                                                 3,023 $                                                 3,023 $                                                 3,023 $                                                 3,023 $                                                 3,023

$                                            1,314.05 $                                            1,273.05 $                                               864.08 $                                               823.08 $                                               791.30 $                                            1,096.75 $                                            1,096.75 $                                            1,301.75 $                                            1,322.25 $                                            1,158.25 $                                            1,158.25 $                                            1,158.25 $                                            1,158.25 $                                            1,158.25 $                                            1,332.50 $                                            1,291.50 $                                               873.30 $                                               832.30 $                                               800.53 $                                            1,115.20 $                                            1,115.20 $                                            1,320.20 $                                            1,340.70 $                                            1,176.70 $                                            1,176.70 $                                            1,176.70 $                                            1,176.70 $                                            1,176.70 $                                            1,350.95 $                                            1,309.95 $                                               882.53 $                                               841.53 $                                               809.75 $                                            1,133.65 $                                            1,133.65 $                                            1,338.65 $                                            1,359.15 $                                            1,195.15 $                                            1,195.15 $                                            1,195.15 $                                            1,195.15 $                                            1,195.15 $                                            1,369.40 $                                            1,328.40 $                                               891.75 $                                               850.75 $                                               818.98 $                                            1,152.10 $                                            1,152.10 $                                            1,357.10 $                                            1,377.60 $                                            1,213.60 $                                            1,213.60 $                                            1,213.60 $                                            1,213.60 $                                            1,213.60

$                 160,250 $                 155,250 $                 105,375 $                 100,375 $                    96,500 $                 133,750 $                 133,750 $                 158,750 $                 161,250 $                 141,250 $                 141,250 $                 141,250 $                 141,250 $                 141,250 $                 162,500 $                 157,500 $                 106,500 $                 101,500 $                    97,625 $                 136,000 $                 136,000 $                 161,000 $                 163,500 $                 143,500 $                 143,500 $                 143,500 $                 143,500 $                 143,500 $                 164,750 $                 159,750 $                 107,625 $                 102,625 $                    98,750 $                 138,250 $                 138,250 $                 163,250 $                 165,750 $                 145,750 $                 145,750 $                 145,750 $                 145,750 $                 145,750 $                 167,000 $                 162,000 $                 108,750 $                 103,750 $                    99,875 $                 140,500 $                 140,500 $                 165,500 $                 168,000 $                 148,000 $                 148,000 $                 148,000 $                 148,000 $                 148,000

Liabilities 209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193

209 202 137 131 126 174 174 207 210 184 184 184 184 184 211 205 139 132 127 177 177 209 213 187 187 187 187 187 214 208 140 134 128 180 180 212 216 190 190 190 190 190 217 211 141 135 130 183 183 215 219 193 193 193 193 193

Stamp Duty Non Principal Place of Residence

Stamp Duty Principal Place of Residence

Stamp Duty First Home Buyers (settle before 1 Jan 2014)

$                 4,685 $                 4,385 $                 2,279 $                 2,159 $                 2,066 $                 3,095 $                 3,095 $                 4,595 $                 4,745 $                 3,545 $                 3,545 $                 3,545 $                 3,545 $                 3,545 $                 4,820 $                 4,520 $                 2,306 $                 2,186 $                 2,093 $                 3,230 $                 3,230 $                 4,730 $                 4,880 $                 3,680 $                 3,680 $                 3,680 $                 3,680 $                 3,680 $                 4,955 $                 4,655 $                 2,333 $                 2,213 $                 2,120 $                 3,365 $                 3,365 $                 4,865 $                 5,015 $                 3,815 $                 3,815 $                 3,815 $                 3,815 $                 3,815 $                 5,090 $                 4,790 $                 2,360 $                 2,240 $                 2,147 $                 3,500 $                 3,500 $                 5,000 $                 5,150 $                 3,950 $                 3,950 $                 3,950 $                 3,950 $                 3,950

$                 4,383 $                 4,133 $                 2,279 $                 2,159 $                 2,066 $                 3,058 $                 3,058 $                 4,308 $                 4,433 $                 3,433 $                 3,433 $                 3,433 $                 3,433 $                 3,433 $                 4,495 $                 4,245 $                 2,306 $                 2,186 $                 2,093 $                 3,170 $                 3,170 $                 4,420 $                 4,545 $                 3,545 $                 3,545 $                 3,545 $                 3,545 $                 3,545 $                 4,608 $                 4,358 $                 2,333 $                 2,213 $                 2,120 $                 3,283 $                 3,283 $                 4,533 $                 4,658 $                 3,658 $                 3,658 $                 3,658 $                 3,658 $                 3,658 $                 4,720 $                 4,470 $                 2,360 $                 2,240 $                 2,147 $                 3,395 $                 3,395 $                 4,645 $                 4,770 $                 3,770 $                 3,770 $                 3,770 $                 3,770 $                 3,770

$                           2,191 $                           2,066 $                           1,140 $                           1,080 $                           1,033 $                           1,529 $                           1,529 $                           2,154 $                           2,216 $                           1,716 $                           1,716 $                           1,716 $                           1,716 $                           1,716 $                           2,248 $                           2,123 $                           1,153 $                           1,093 $                           1,047 $                           1,585 $                           1,585 $                           2,210 $                           2,273 $                           1,773 $                           1,773 $                           1,773 $                           1,773 $                           1,773 $                           2,304 $                           2,179 $                           1,167 $                           1,107 $                           1,060 $                           1,641 $                           1,641 $                           2,266 $                           2,329 $                           1,829 $                           1,829 $                           1,829 $                           1,829 $                           1,829 $                           2,360 $                           2,235 $                           1,180 $                           1,120 $                           1,074 $                           1,698 $                           1,698 $                           2,323 $                           2,385 $                           1,885 $                           1,885 $                           1,885 $                           1,885 $                           1,885


BODY CORPORATE CONTRIBUTION SCHEDULE OWNERS CORP 1

15.12 15.13 15.15 15.16 16.01 16.02 16.03 16.05 16.06 16.07 16.08 16.09 16.10 16.11 16.12 16.13 16.15 16.16 17.01 17.02 17.03 17.05 17.06 17.07 17.08 17.09 17.10 17.11 17.12 17.13 17.15 17.16

Entitlements 220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139

OWNERS CORP 8

Liabilities

Entitlements 220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139

Note: Stamp Duty Calculations Based on Pre-Construction

Estimated Total OC Contribution

Estimated Council Rates

Dutiable Value for the Lot

$                                                 3,446 $                                                 3,352 $                                                 2,240 $                                                 2,130 $                                                 2,052 $                                                 2,914 $                                                 2,914 $                                                 3,415 $                                                 3,478 $                                                 3,055 $                                                 3,055 $                                                 3,055 $                                                 3,055 $                                                 3,055 $                                                 3,493 $                                                 3,399 $                                                 2,256 $                                                 2,162 $                                                 2,083 $                                                 2,961 $                                                 2,961 $                                                 3,462 $                                                 3,509 $                                                 3,102 $                                                 3,102 $                                                 3,102 $                                                 3,102 $                                                 3,102 $                                                 3,540 $                                                 3,446 $                                                 2,287 $                                                 2,177

$                                            1,387.85 $                                            1,346.85 $                                               900.98 $                                               859.98 $                                               828.20 $                                            1,170.55 $                                            1,170.55 $                                            1,375.55 $                                            1,396.05 $                                            1,232.05 $                                            1,232.05 $                                            1,232.05 $                                            1,232.05 $                                            1,232.05 $                                            1,406.30 $                                            1,365.30 $                                               910.20 $                                               869.20 $                                               837.43 $                                            1,189.00 $                                            1,189.00 $                                            1,394.00 $                                            1,414.50 $                                            1,250.50 $                                            1,250.50 $                                            1,250.50 $                                            1,250.50 $                                            1,250.50 $                                            1,424.75 $                                            1,383.75 $                                               919.43 $                                               878.43

$                 169,250 $                 164,250 $                 109,875 $                 104,875 $                 101,000 $                 142,750 $                 142,750 $                 167,750 $                 170,250 $                 150,250 $                 150,250 $                 150,250 $                 150,250 $                 150,250 $                 171,500 $                 166,500 $                 111,000 $                 106,000 $                 102,125 $                 145,000 $                 145,000 $                 170,000 $                 172,500 $                 152,500 $                 152,500 $                 152,500 $                 152,500 $                 152,500 $                 173,750 $                 168,750 $                 112,125 $                 107,125

Liabilities 220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139

220 214 143 136 131 186 186 218 222 195 195 195 195 195 223 217 144 138 133 189 189 221 224 198 198 198 198 198 226 220 146 139

Stamp Duty Non Principal Place of Residence

Stamp Duty Principal Place of Residence

Stamp Duty First Home Buyers (settle before 1 Jan 2014)

$                 5,225 $                 4,925 $                 2,387 $                 2,267 $                 2,174 $                 3,635 $                 3,635 $                 5,135 $                 5,285 $                 4,085 $                 4,085 $                 4,085 $                 4,085 $                 4,085 $                 5,360 $                 5,060 $                 2,414 $                 2,294 $                 2,201 $                 3,770 $                 3,770 $                 5,270 $                 5,420 $                 4,220 $                 4,220 $                 4,220 $                 4,220 $                 4,220 $                 5,495 $                 5,195 $                 2,441 $                 2,321

$                 4,833 $                 4,583 $                 2,387 $                 2,267 $                 2,174 $                 3,508 $                 3,508 $                 4,758 $                 4,883 $                 3,883 $                 3,883 $                 3,883 $                 3,883 $                 3,883 $                 4,945 $                 4,695 $                 2,414 $                 2,294 $                 2,201 $                 3,620 $                 3,620 $                 4,870 $                 4,995 $                 3,995 $                 3,995 $                 3,995 $                 3,995 $                 3,995 $                 5,058 $                 4,808 $                 2,441 $                 2,321

$                           2,416 $                           2,291 $                           1,194 $                           1,134 $                           1,087 $                           1,754 $                           1,754 $                           2,379 $                           2,441 $                           1,941 $                           1,941 $                           1,941 $                           1,941 $                           1,941 $                           2,473 $                           2,348 $                           1,207 $                           1,147 $                           1,101 $                           1,810 $                           1,810 $                           2,435 $                           2,498 $                           1,998 $                           1,998 $                           1,998 $                           1,998 $                           1,998 $                           2,529 $                           2,404 $                           1,221 $                           1,161


TEAM

MAJESTIC.MAGICAL.MARVELOUS.MELBOU DEVELOPER

ARCHITECT

PROJECT MANAGEMENT

FINANCIAL MANAGEMENT


NT. MELBOURNE.MAJESTIC.MAG JESTIC.MAGICAL.MAGNIFICENT.M AGNIFICENT.MELBOURNE.MAJES URNE.MAJESTIC.MAGICAL.MAGN AGICAL.MAGNIFICENT.MELBOUR 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.


MDOCKL ANDS.COM.AU


M Docklands Melbourne Australia Brochure  

propertyforsaleandrent.sg

Advertisement
Read more
Read more
Similar to
Popular now
Just for you