Apartment
Level
Aspect
Total Area (sqm)
Internal Apartment Area (sqm)
Balcony / Terrace Area (sqm)
Car Park Area Approx (sqm)
Bed
Bath
Study
Car
1.01 1.02 1.03 1.04 1.05 1.06 1.07 1.08 1.09 1.10 1.11 1.12 1.13 1.14
1 1 1 1 1 1 1 1 1 1 1 1 1 1
N N N N N N E S S S S S S W
59 60 53 53 53 66 54 65 53 53 54 57 56 48
51 51 45 45 45 58 45 57 45 45 44 48 48 40
8 9 8 8 8 8 9 8 8 8 10 9 8 8
13 13 13 0 0 13 0 13 13 0 13 13 13 13
1 1 1 1 1 2 1 2 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 0 1 1 1 0 0 0 1 1 0 1 0 0
1 1 1 0 0 1 0 1 1 0 1 1 1 1
TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC
2.01 2.02 2.03 2.04 2.05 2.06 2.07 2.08 2.09 2.10 2.11 2.12 2.13 2.14
2 2 2 2 2 2 2 2 2 2 2 2 2 2
N N N N N N E S S S S S S W
59 60 53 53 53 66 54 65 53 53 54 56 56 48
51 51 45 45 45 58 45 57 45 45 44 48 48 40
8 9 8 8 8 8 9 8 8 8 10 8 8 8
13 13 13 0 13 13 13 13 13 0 13 13 13 13
1 1 1 1 1 2 1 2 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 0 1 1 1 0 0 0 1 1 0 1 0 0
1 1 1 0 1 1 1 1 1 0 1 1 1 1
3.01 3.02 3.03 3.04 3.05 3.06 3.07 3.08 3.09 3.10 3.11 3.12 3.13 3.14
3 3 3 3 3 3 3 3 3 3 3 3 3 3
N N N N N N E S S S S S S W
59 60 53 53 53 66 54 65 53 53 54 56 56 48
51 51 45 45 45 58 45 57 45 45 44 48 48 40
8 9 8 8 8 8 9 8 8 8 10 8 8 8
13 13 13 0 13 13 13 13 13 0 13 13 13 13
1 1 1 1 1 2 1 2 1 1 1 1 1 1
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 0 1 1 1 0 0 0 1 1 0 1 0 0
4.01 4.02 4.03 4.04 4.05 4.06 4.07 4.08 4.09 4.10 4.11
4 4 4 4 4 4 4 4 4 4 4
NW N N N N E S S S S SW
132 63 53 53 66 54 65 53 53 70 127
73 55 45 45 58 45 57 45 45 58 83
59 8 8 8 8 9 8 8 8 12 44
13 13 0 13 13 13 13 13 13 13 13
2 1 1 1 2 1 2 1 1 1 2
2 1 1 1 1 1 1 1 1 1 2
5.01 5.02 5.03 5.04 5.05 5.06 5.07 5.08
5 5 5 5 5 5 5 5
NW N N NE SE S S SW
82 84 73 88 88 74 88 91
74 71 62 50 52 62 76 83
8 13 11 38 36 12 12 8
13 13 13 13 13 13 13 13
2 2 2 1 1 2 2 2
6.01 6.02 6.03
6 6 6
N N N
98 87 96
76 69 78
22 18 18
13 13 13
2 2 2
Car Park Storage Number Cage
Listing Price Construction (GST Component exclusive)
Estimated Estimated Stamp Duty - Stamp Duty PPR NPPR
Estimated Estimate Water Stamp Estimated OC Estimated & Sewer (Plus Duty Fees Council Rates Consumption) Savings NPPR
GST on construction component
Dutiable Value
$363,077
$33,007
$105,000
$2,270
$2,270
$18,000
$516
$1,418
$855
$2,789
$
$365,577
$33,234
$105,625
$2,285
$2,285
$18,135
$516
$1,418
$855
$2,789
$
330
$350,000
$328,077
$29,825
$96,250
$2,060
$2,060
$16,110
$516
$1,251
$855
$2,622
$
370
$33,594
$300,000
$273,077
$24,825
$82,500
$1,730
$1,730
$13,140
$516
$1,251
$855
$2,622
$
330
$33,594
$300,000
$273,077
$24,825
$82,500
$1,730
$1,730
$13,140
$516
$1,251
$855
$2,622
$
330
$44,091
$33,594
$440,909
$428,077
$38,916
$121,250
$2,660
$2,660
$21,510
$516
$1,612
$855
$2,983
$
410
$56,923
$30,000
$33,594
$300,000
$273,077
$24,825
$82,500
$1,730
$1,730
$13,140
$516
$1,251
$855
$2,622
$
300
$56,923
$56,923
$44,091
$33,594
$440,909
$428,077
$38,916
$121,250
$2,660
$2,660
$21,510
$516
$1,585
$855
$2,956
$
410
$56,923
$56,923
$34,545
$33,594
$345,455
$323,077
$29,371
$95,000
$2,030
$2,030
$15,840
$516
$1,251
$855
$2,622
$
370
45
$56,923
$56,923
$30,000
$33,594
$300,000
$273,077
$24,825
$82,500
$1,730
$1,730
$13,140
$516
$1,251
$855
$2,622
$
330
44
$56,923
$56,923
$34,545
$33,594
$345,455
$323,077
$29,371
$95,000
$2,030
$2,030
$15,840
$516
$1,223
$855
$2,594
$
330
48
$56,923
$56,923
$37,500
$33,594
$375,000
$355,577
$32,325
$103,125
$2,225
$2,225
$17,595
$516
$1,334
$855
$2,705
$
370
48
$56,923
$56,923
$35,909
$33,594
$359,091
$338,077
$30,734
$98,750
$2,120
$2,120
$16,650
$516
$1,334
$855
$2,705
$
330
40
$56,923
$56,923
$33,182
$33,594
$331,818
$308,077
$28,007
$91,250
$1,940
$1,940
$15,030
$516
$1,112
$855
$2,483
$
330
51
$56,923
$56,923
$38,636
$33,594
$386,364
$368,077
$33,462
$106,250
$2,300
$2,300
$18,270
$516
$1,418
$855
$2,789
$
370
51
$56,923
$56,923
$38,864
$33,594
$388,636
$370,577
$33,689
$106,875
$2,315
$2,315
$18,405
$516
$1,418
$855
$2,789
$
330
45
$56,923
$56,923
$35,455
$33,594
$354,545
$333,077
$30,280
$97,500
$2,090
$2,090
$16,380
$516
$1,251
$855
$2,622
$
370
45
$56,923
$56,923
$30,909
$33,594
$309,091
$283,077
$25,734
$85,000
$1,790
$1,790
$13,680
$516
$1,251
$855
$2,622
$
330
45
$56,923
$56,923
$35,455
$33,594
$354,545
$333,077
$30,280
$97,500
$2,090
$2,090
$16,380
$516
$1,251
$855
$2,622
$
370
58
$56,923
$56,923
$44,545
$33,594
$445,455
$433,077
$39,371
$122,500
$2,690
$2,690
$21,780
$516
$1,612
$855
$2,983
$
410
45
$56,923
$56,923
$34,773
$33,594
$347,727
$325,577
$29,598
$95,625
$2,045
$2,045
$15,975
$516
$1,251
$855
$2,622
$
330
57
$56,923
$56,923
$44,545
$33,594
$445,455
$433,077
$39,371
$122,500
$2,690
$2,690
$21,780
$516
$1,585
$855
$2,956
$
410
45
$56,923
$56,923
$35,000
$33,594
$350,000
$328,077
$29,825
$96,250
$2,060
$2,060
$16,110
$516
$1,251
$855
$2,622
$
370
45
$56,923
$56,923
$30,455
$33,594
$304,545
$278,077
$25,280
$83,750
$1,760
$1,760
$13,410
$516
$1,251
$855
$2,622
$
330
44
$56,923
$56,923
$35,000
$33,594
$350,000
$328,077
$29,825
$96,250
$2,060
$2,060
$16,110
$516
$1,223
$855
$2,594
$
330
48
$56,923
$56,923
$37,955
$33,594
$379,545
$360,577
$32,780
$104,375
$2,255
$2,255
$17,865
$516
$1,334
$855
$2,705
$
370
48
$56,923
$56,923
$35,909
$33,594
$359,091
$338,077
$30,734
$98,750
$2,120
$2,120
$16,650
$516
$1,334
$855
$2,705
$
330
40
$56,923
$56,923
$33,636
$33,594
$336,364
$313,077
$28,462
$92,500
$1,970
$1,970
$15,300
$516
$1,112
$855
$2,483
$
330
51
$56,923
$56,923
$38,636
$33,594
$386,364
$368,077
$33,462
$106,250
$2,789
$
51
$56,923
$56,923
$38,636
$33,594
$386,364
$368,077
$33,462
$106,250
$2,300
$2,300
$18,270
$516
$1,418
$855
$2,789
$
330
45
$56,923
$56,923
$35,909
$33,594
$359,091
$338,077
$30,734
$98,750
$2,120
$2,120
$16,650
$516
$1,251
$855
$2,622
$
370
45
$56,923
$56,923
$31,364
$33,594
$313,636
$288,077
$26,189
$86,250
$1,820
$1,820
$13,950
$516
$1,251
$855
$2,622
$
330
45
$56,923
$56,923
$35,909
$33,594
$359,091
$338,077
$30,734
$98,750
$2,120
$2,120
$16,650
$516
$1,251
$855
$2,622
$
370
58
$56,923
$56,923
$45,000
$33,594
$450,000
$438,077
$39,825
$123,750
$2,720
$2,720
$22,050
$516
$1,612
$855
$2,983
$
410
45
$56,923
$56,923
$35,227
$33,594
$352,273
$330,577
$30,052
$96,875
$2,075
$2,075
$16,245
$516
$1,251
$855
$2,622
$
330
57
$56,923
$56,923
$44,773
$33,594
$447,727
$435,577
$39,598
$123,125
$2,705
$2,705
$21,915
$516
$1,585
$855
$2,956
$
410
45
$56,923
$56,923
$35,455
$33,594
$354,545
$333,077
$30,280
$97,500
$2,090
$2,090
$16,380
$516
$1,251
$855
$2,622
$
370
45
$56,923
$56,923
$30,909
$33,594
$309,091
$283,077
$25,734
$85,000
$1,790
$1,790
$13,680
$516
$1,251
$855
$2,622
$
330
44
$56,923
$56,923
$35,455
$33,594
$354,545
$333,077
$30,280
$97,500
$2,090
$2,090
$16,380
$516
$1,223
$855
$2,594
$
330
48
$56,923
$56,923
$37,955
$33,594
$379,545
$360,577
$32,780
$104,375
$2,255
$2,255
$17,865
$516
$1,334
$855
$2,705
$
370
48
$56,923
$56,923
$36,364
$33,594
$363,636
$343,077
$31,189
$100,000
$2,150
$2,150
$16,920
$516
$1,334
$855
$2,705
$
330
40
$56,923
$56,923
$33,864
$33,594
$338,636
$315,577
$28,689
$93,125
$1,985
$1,985
$15,435
$516
$1,112
$855
$2,483
$
330
73
$56,923
$56,923
$57,045
$33,594
$570,455
$570,577
$51,871
$156,875
$4,214
$4,483
$28,238
$516
$2,029
$855
$3,400
$
450
55
$56,923
$56,923
$40,227
$33,594
$402,273
$385,577
$35,052
$110,625
$2,405
$2,405
$19,215
$516
$1,529
$855
$2,900
$
370
45
$56,923
$56,923
$31,591
$33,594
$315,909
$290,577
$26,416
$86,875
$1,835
$1,835
$14,085
$516
$1,251
$855
$2,622
$
330
45
$56,923
$56,923
$36,136
$33,594
$361,364
$340,577
$30,962
$99,375
$2,135
$2,135
$16,785
$516
$1,251
$855
$2,622
$
370
58
$56,923
$56,923
$45,455
$33,594
$454,545
$443,077
$40,280
$125,000
$2,750
$2,750
$22,320
$516
$1,612
$855
$2,983
$
420
45
$56,923
$56,923
$35,455
$33,594
$354,545
$333,077
$30,280
$97,500
$2,090
$2,090
$16,380
$516
$1,251
$855
$2,622
$
350
57
$56,923
$56,923
$45,000
$33,594
$450,000
$438,077
$39,825
$123,750
$2,720
$2,720
$22,050
$516
$1,585
$855
$2,956
$
420
45
$56,923
$56,923
$35,682
$33,594
$356,818
$335,577
$30,507
$98,125
$2,105
$2,105
$16,515
$516
$1,251
$855
$2,622
$
380
45
$56,923
$56,923
$35,682
$33,594
$356,818
$335,577
$30,507
$98,125
$2,105
$2,105
$16,515
$516
$1,251
$855
$2,622
$
380
58
$56,923
$56,923
$41,136
$33,594
$411,364
$395,577
$35,962
$113,125
$2,465
$2,465
$19,755
$516
$1,612
$855
$2,983
$
380
83
$56,923
$56,923
$60,909
$33,594
$609,091
$613,077
$55,734
$167,500
$4,745
$5,120
$30,150
$516
$2,307
$855
$3,678
$
470
74
$56,923
$56,923
$54,318
$33,594
$543,182
$540,577
$49,143
$149,375
$3,839
$4,033
$26,888
$516
$2,057
$855
$3,428
$
455
71
$56,923
$56,923
$51,591
$33,594
$515,909
$510,577
$46,416
$141,875
$3,464
$3,583
$25,538
$516
$1,974
$855
$3,345
$
440
62
$56,923
$56,923
$48,409
$33,594
$484,091
$475,577
$43,234
$133,125
$3,026
$3,058
$23,963
$516
$1,724
$855
$3,095
$
440
50
$56,923
$56,923
$40,455
$33,594
$404,545
$388,077
$35,280
$111,250
$2,420
$2,420
$19,350
$516
$1,390
$855
$2,761
$
360
52
$56,923
$56,923
$41,364
$33,594
$413,636
$398,077
$36,189
$113,750
$2,480
$2,480
$19,890
$516
$1,446
$855
$2,817
$
360
62
$56,923
$56,923
$48,409
$33,594
$484,091
$475,577
$43,234
$133,125
$3,026
$3,058
$23,963
$516
$1,724
$855
$3,095
$
440
76
$56,923
$56,923
$55,909
$33,594
$559,091
$558,077
$50,734
$153,750
$4,058
$4,295
$27,675
$516
$2,113
$855
$3,484
$
455
83
$56,923
$56,923
$60,000
$33,594
$600,000
$603,077
$54,825
$165,000
$4,620
$4,970
$29,700
$516
$2,307
$855
$3,678
$
470
$655,000 $595,000
76
$56,923
$56,923
$59,545
$33,594
$595,455
$598,077
$54,371
$163,750
$4,558
$4,895
$29,475
$516
$2,113
$855
$3,484
$
500
69
$56,923
$56,923
$54,091
$33,594
$540,909
$538,077
$48,916
$148,750
$3,808
$3,995
$26,775
$516
$1,918
$855
$3,289
$
500
$655,000
78
$56,923
$56,923
$59,545
$33,594
$595,455
$598,077
$54,371
$163,750
$4,558
$4,895
$29,475
$516
$2,168
$855
$3,539
$
500
Apartment Description
Price
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 Bed 1 Bath with Study and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath with Study 2 Bed 1 Bath and Car 1 Bed 1 Bath 2 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath and Car
$420,000 $422,500 $385,000 $330,000 $330,000 $485,000 $330,000 $485,000 $380,000 $330,000 $380,000 $412,500 $395,000 $365,000
TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 Bed 1 Bath with Study and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath with Study and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath and Car
$425,000 $427,500 $390,000 $340,000 $390,000 $490,000 $382,500 $490,000 $385,000 $335,000 $385,000 $417,500 $395,000 $370,000
1 1 1 0 1 1 1 1 1 0 1 1 1 1
TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC
1 1 1 1 1 1 1 1 1 1 1 1 1 1
1 Bed 1 Bath with Study and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath with Study and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath and Car
$425,000 $425,000 $395,000 $345,000 $395,000 $495,000 $387,500 $492,500 $390,000 $340,000 $390,000 $417,500 $400,000 $372,500
0 1 1 1 0 0 0 1 1 1 1
1 1 0 1 1 1 1 1 1 1 1
TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC TBC
1 1 1 1 1 1 1 1 1 1 1
2 Bed 2 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study 1 Bed 1 Bath with Study and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study and Car 1 Bed 1 Bath with Study and Car 2 Bed 2 Bath with Study and Car
$627,500 $442,500 $347,500 $397,500 $500,000 $390,000 $495,000 $392,500 $392,500 $452,500 $670,000
2 1 1 1 1 1 2 2
0 1 0 0 0 0 0 1
1 1 1 1 1 1 1 1
TBC TBC TBC TBC TBC TBC TBC TBC
1 1 1 1 1 1 1 1
2 Bed 2 Bath and Car 2 Bed 1 Bath with Study and Car 2 Bed 1 Bath and Car 1 Bed 1 Bath and Car 1 Bed 1 Bath and Car 2 Bed 1 Bath and Car 2 Bed 2 Bath and Car 2 Bed 2 Bath with Study and Car
$597,500 $567,500 $532,500 $445,000 $455,000 $532,500 $615,000 $660,000
2 2 2
0 0 0
1 1 1
TBC TBC TBC
1 1 1
2 Bed 2 Bath and Car 2 Bed 2 Bath and Car 2 Bed 2 Bath and Car
Status
SOLD
reserved
reserved
reserved
SOLD
SOLD SOLD
Total Lot Liablity
Base Land Value
Off the Plan Land Value
GST on listing price
Nondeductibles
51
$56,923
$56,923
$38,182
$33,594
$381,818
51
$56,923
$56,923
$38,409
$33,594
$384,091
45
$56,923
$56,923
$35,000
$33,594
45
$56,923
$56,923
$30,000
45
$56,923
$56,923
$30,000
58
$56,923
$56,923
45
$56,923
57 45
$2,300
$2,300
$18,270
$516
$1,418
$855
Estimated Total Outgoings
Estimate Rent per Week
370
370