Upload
others
View
2
Download
0
Embed Size (px)
Citation preview
1
S T Y L I S H A P A R T M E N T S B E A U T I F U L L Y A R R A N G E D
2
1. Project Overview
2. Location
3. Lifestyle
4. Apartments
5. Floor Plans
6. Investment
7. Rental Appraisal
8. Depreciation Schedule
C O N T E N T S
3
1 . P R O J E C T O V E R V I E W
4
A C E L E B R A T I O N O F U R B A N L I V I N G
- C o n s t r u c t i o n c o m p l e t e
- 5 5 A p a r t m e n t s
- 6 R e s i d e n t i a l L e v e l s
- 1 8 0 m 2 R e s i d e n t ' s R o o f T e r r a c e
a n d S k y P a v i l i o n .
- S e c u r e F o y e r / L i f t A c c e s s
- L u x u r y F i n i s h e s / F l o o r P l a n s
D e s i g n e d f o r L i v i n g
5
I N T R O D U C I N G A F R E S H T A K E O N L U X U R Y
Discover Vantage Lutwyche, a refreshing new vision
for City living in the heart of Brisbane’s inner-north.
This inspired collection of lifestyle apartments
creates a beautiful contemporary setting where
you can sample everything the City has to offer.
Here the energy of the City is at the centre of
your experience.
Secure a one or two bedroom apartment at Vantage
and transform your investment future.
With construction now complete, lock in your chosen
apartment with a $2,000 holding deposit.
6
2 . L O C A T I O N
7
With Brisbane’s full array of transport options
just around the corner and the CBD just 15 minutes
away, here you can explore the urban landscape,
make new discoveries, and enjoy the best of
subtropical Brisbane.
A L I F E S T Y L E T H A T
S U R R O U N D S Y O U
Vantage Lutwyche adds life to a beautiful natural setting, offering a
complimentary mix of contemporary one and two bedroom apartments,
and ground floor retail. These brilliant urban spaces benefit from
broad balconies that frame timeless city and suburban views. With
a striking architectural façade and fresh, vibrant colour palette,
Vantage integrates seamlessly into the residential streetscape.
> Expansive one and two bedroom apartments
> Central Lutwyche location
> Direct access to Northern Busway
> Secure building with basement car parking
> Ground level retail
> Walking distance to Prentice Park, Bradshaw Park &
Kedron Brook bikeway
Y O U R L U T W Y C H E S A N C T U A R Y
8
KELVIN GROVE URBAN VILLAGE & QUT 5 km
VICTORIA PARK GOLF COMPLEX
4 km
ROYAL BRISBANE HOSPITAL PRECINCT 3.2 km
BRISBANE CBD5 km
PRENTICE PARK
400 m
BRADSHAW PARK
350 m
LUTWYCHE CITY SHOPS400 m
FORTITUDE VALLEY4 km
KEDRON BROOK BIKEWAY400 m
LUTWYCHE BUSWAY STATION
250 m
F R O M H E R E T O E V E R Y T H I N G
- D I R E C T
ALBION PARK RACECOURSE2 km
WOOLOOWIN TRAIN STATION1 km
SANGATE ROAD RESTAURANT PRECINCT2 km
KEDRON HIGH SCHOOL400 m
9
GATEW
AY MO
TORW
AY
SAN
DGATE RD
AIRPORT DR
LUTW
YCH
E R
D
GYM
PIE R
D
MA
IN ST
PACIFIC MOTO
RWAY
CORONATIO
N DR
WES
TERN FREEWAY
STAFFORD RD
DAYS RD
VULTURE ST
WYNNUM RD
CR
EEK
RD
GREY ST
JUNCTION RD
CHALK ST
WEB
STER
RD
WA
RD
ELL
ST
SAMFORD RD
RIC
HM
ON
D ST
THISTLE ST
ALBION RD
SHAND ST
KELVIN
GRO
VE RD
ENO
GG
ERA
RD
SOUTHERN C
ROSS W
AY
KINGSFORD SMITH DR
MACQ
UARIE ST
ANN S T
GREGORY TCE
WATERWORKS RD
JUB
ILEE
TCE
FRED
RIC
K ST
W Y N NUM RD
LYTTON RD
NUNDAH
CL AYFIELD
ASCOT
GORDON PARK
GR ANGE
NEWMARKET
PADDINGTON
KELVINGROVE
SPRINGHILL
CBD
MORNINGSIDE
BULIMBA
NEWFARM
NORMANPARK
WESTEND
AUCHENFLOWER
ASHGROVE
BARDON
WINDSOR
LUT W YCHE
2 5 0 m t o L u t w y c h e B u s w a y S t a t i o n
3 5 0 m t o B r a d s h a w P a r k
1 0 m i n s t o A i r p o r t v i a M 7
10
3 . L I F E S T Y L E
11
O U T A N D A B O U T I N L U T W Y C H E
At Vantage you can make every moment unforgettable, with lively dining and entertainment
destinations just around the corner. Step outside and enjoy the eclectic charms of Brisbane’s
inner-north or rejuvenate in lush green parklands that go on forever. Here you can take advantage
of the myriad of sporting facilities available at Mercer Park, enjoy a BBQ or picnic at nearby Bradshaw
Park, or take a bike ride along the beautiful Kedron Brook creek.
Boutique cafes and specialty retailers dot the suburb, while mere minutes separate you from
Brisbane’s cultural centre at South Bank and the exciting inner-City reaches of the Brisbane River.
Enjoying a weekend away has never been easier with the City’s network of motorways and arterials
providing quick connections to the Sunshine Coast and Gold Coast.
12
4 . A P A R T M E N T S
13
An imaginative blend of contemporary design and
premium appointments, Vantage lets you unwind in
beautifully conceived interiors. Smart layouts introduce
an indoor-outdoor feel to living spaces, creating an
inviting setting where entertaining is a dream. These
individually crafted apartments boast personalised details,
quality finishes and expansive balconies where you can enjoy
magical evenings against the backdrop of the City.
> Sleek contemporary kitchens with German made stainless-steel
AEG appliances and Grohe tapware
> Designer interiors with premium appointments
> Expansive balconies with city and urban views
> Secure car parking
> Air conditioning to all bedrooms / living
> 180m2 resident’s roof terrace & sky pavilion
> Secure building foyer / floor access
> Visitor car parks
D I S T I N C T I V E D E S I G N
Carefully planned for the next generation of apartment buyers and optimised for key
rental markets, Vantage’s design and floor plans appeal to sharing professionals that need
their own space and owner-occupiers seeking above-average sized apartments.
> Separation between bedrooms for optimal privacy
> Easy balcony access, with spacious living areas opening to the outdoors
> Careful positioning ensuring each apartment captures the best possible aspect
> Air conditioning to both bedrooms and living areas for the ultimate comfort all year round
> TV points to both bedrooms for the modern resident.
F L O O R P L A N S D E S I G N E D F O R L I V I N G
14
5 . F L O O R P L A N S
15
16
17
LUTW
YCHE
RO
AD
ISEDALE STREET
UNIT 105UNITS: 105 - 1 CARUNITS: 103 MIRROR - 1 CAR
INTERNAL AREA: 74 SQMBALCONY AREA: 20 SQMTOTAL AREA: 94 SQM
The seller, under the contract terms, is entitled to make variations and changes to the lot, including the location, area and dimensions, without limitation. If the area of the lot on the registered survey plan is not more than 5% different from the area shown on this plan, the variation is deemed to be a ‘minor variation’ (as defined in the contract terms) and the buyer, under the contract terms, has no right to object ‘(as defined in the contract terms)’.Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied by the vendors or their agents. Intending purchasers must rely on their own enquiries. Floor plans are indicative only. They should not be relied upon as the accurate representation of the final product. Specifications may change at any time.
18
ISEDALE STREET
LUTW
YCHE
RO
AD
UNIT 107UNIT: 107 - 1 CARUNIT: 101 MIRROR - 1 CAR
INTERNAL AREA: 85 SQMBALCONY AREA: 21 SQMTOTAL AREA: 106 SQM
The seller, under the contract terms, is entitled to make variations and changes to the lot, including the location, area and dimensions, without limitation. If the area of the lot on the registered survey plan is not more than 5% different from the area shown on this plan, the variation is deemed to be a ‘minor variation’ (as defined in the contract terms) and the buyer, under the contract terms, has no right to object ‘(as defined in the contract terms)’.Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied Whilst all details have been carefully prepared and believed to be correct, no warranty can be given for information supplied or implied by the vendors or their agents. Intending purchasers must rely on their own enquiries. Floor plans are indicative only. They should not be relied upon as the accurate representation of the final product. Specifications may change at any time.
19
20
21
22
23
6 . I N V E S T M E N T
24
21 22
W H Y I N V E S T I N L U T W Y C H E
Few suburbs are better placed to capitalise on
Brisbane’s nation-leading investments in transport
infrastructure. Here you are in the box seat to enjoy
the flow-on benefits of the City’s impressive growth
trajectory. At Lutwyche you gain direct access to
Brisbane’s key employment hubs, including the
Australia Trade Coast region, Brisbane CBD, and the
Herston Medical Precinct.
From its position in the heart of Lutwyche, Vantage
appeals to owner-occupiers who can dramatically
reduce commute times and achieve an optimal work-
life balance. Investors have everything to gain, with
the suburbs attractive rental yields, central location,
and high-quality tenancy pool ensuring long-term
growth and secure returns on investment.
M E D I C A L P R E C I N C T S At Lutwyche you are afforded a direct route to one
of Brisbane’s largest hospital precincts at Herston.
The Royal Brisbane and Women’s Hospital oversees
more than one-tenth of all patient services across the
State, and is one of the City’s major employment hubs.
The Hospital’s workforce comprises more than 7,450
multidisciplinary staff who cater to more than 90,000
patients admitted each year.
A U S T R A L I A T R A D E C O A S TThe Australia Trade Coast is emerging as one of
Brisbane’s major centres of employment and industry,
with future expansion fuelled by multibillion-dollar
investments in new infrastructure. The region includes
Brisbane Domestic and International Airports and the
Port of Brisbane. Home to around 1,500 businesses, it
is forecast that the important trade region will employ
more than 110,000 people by 2026.
N O R T H E R N B U S W A YJust around the corner from Vantage is the new
Lutwyche Busway Station, your passport to Brisbane’s
impressive Busway network. From Lutwyche station
you can traverse the City from the north to south
using the Northern and South East Busway routes,
and enjoy a quick traffic-free commute to QUT Kelvin
Grove, Royal Brisbane Hospital precinct, and the CBD.
25
At Lutwyche you can explore all corners of the City by
taking advantage of the Brisbane’s impressive inner-
city ring road system. The biggest urban road project
proposed in Australia, Brisbane’s nearly-completed
$10 billion TransApex project includes the Clem Jones
tunnel, Go Between Bridge, Airport Link and Legacy
Way Tunnel. Heading northeast along the Airport Link
tunnel, you are just minutes from Brisbane Domestic
and International Airport, Australia Trade Coast region,
and an easy drive from the beautiful Sunshine Coast.
Heading in the other direct, residents can bypass the
CBD traffic and enjoy a direct route to the Gold Coast.
> AIRPORT 12 minutes
> CBD 15 minutes
> CHERMSIDE 10 minutes
R O A D I N F R A S T R U C T U R E
KELVIN GROVE
LUTWYCHE
WINDSOR
GORDON PARK
KEDRONCHERMSIDE
BOWEN HILLS
BRISBANECBD NEW
FARM
LEGACY WAY
INNER CITY BYPASS
A
IRPO
RT
LIN
K T
UN
NEL
EAST-WEST LINK TUNNEL
GO
BETWEEN
PAC
IFIC M
OTO
RW
AY
CLEM
7 TUN
NEL
26
W H Y I N V E S T I N BRISBANE
2.1 Million
2.9 Million
Brisbane Projected Population Growth
2011 (Actual) 2031 (Projected)
Brisbane is the economic powerhouse of the
Queensland economy, accounting for nearly half of
Queensland’s economic output. A major driver of the
State’s employment growth, Brisbane’s economic
credentials compare favourably with the nation’s
other capital cities, with the City averaging 4.7 per cent
growth between 2001 and 2011.
A number of factors are underpinning Brisbane’s
high-performance property market, with significant
long-term population and employment growth, and
sustained infrastructure investment combining with
the enduring appeal of Brisbane’s attractive subtropical
lifestyle. The City’s exceptional rental yields and
forecast growth trajectory have created the perfect
conditions for both investors and owner-occupiers to
enter the market.
Data sourced from Queensland Government, Population Projection, Office of Economic and Statistical Research 2011, ABS, 2011 Census Data, June 2012
Brisbane Gross Regional Product Estimate *2011
Rest of SEQ
$39bn; 3%
Rest of QLD
$102bn; 8%
Brisbane$114billion
9%
Rest of Australia
$1,029bn
80%
Source: Brisbane City Council, 2012-2031 Brisbane Economic Development Plan
Gross Rental Yields
Melbourne
Yie
lds
(%)
4.0
4.5
5.0
5.5
Sydney Brisbane
Source: Australian Property Monitors “Rental Report, June Quarter, 2014”
27
7 . R E N T A L A P P R A I S A L
28
Office 1, 9 Le Geyt Street, Windsor QLD 4030 Phone: 0422 871 101 Email: [email protected]
25 November 2016 Vantage Lutwyche 623, 627, 631 Lutwyche Road Lutwyche QLD 4030
To whom it may concern,
RE: RENTAL APPRAISAL FOR VANTAGE LUTWYCHE
After extensive research for comparable rental apartments in Windsor and surrounding areas we expect the following rental returns for Windsor Vue in the current market. This is consistent with what similar properties are achieving in the area and may change over time.
UNIT TYPE LEVEL RENT UNFURNISHED 1 Bed 1 Bath 1 Car 2-6 $335 - $370pw 2 Bed 2 Bath 1 Car 1-5 $440-$490pw 2 Bed 2 Bath 1 Car + study 1-5 $470-$520pw Lutwyche is a very sought after rental area for its proximity to the CBD, Airport and local amenities, including shops, schools and parkways. Residences can take the bus or train to the CBD and the M7 direct to the airport. Lutwyche offers residences the luxury of being close to key employment hubs while also providing great lifestyle options. It is important to note that this appraisal should be treated as a constructive guide only and that the current market at any given time, along with the right marketing method will determine the maximum price you can achieve. Should you have any questions at all, please feel free to contact us.
Warm Regards,
Tian Hu Property Manager
29
D E P R E C I A T I O N S C H E D U L E
30
11 February, 2015
Next Property Group BrisbaneUnit 4/420 Queen StreetBRISBANE, QLD 4000
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030 - 353113
Dear Sir/Madam,
Please find attached the BMT Tax Depreciation Estimates for the above property detailing thedepreciation and associated tax allowances that may be available to the owner under theIncome Tax Assessment Act 1997 (ITAA97).
This document is intended to provide a guide to the potential depreciation and buildingallowances available from the purchase of the above residential property, facilitating theestimation of the after tax return on the investment over the first 10 full years of ownership.
1.0 Information
The following information was used in the preparation of the schedules:
§ Written and verbal information provided by Next Property Group Brisbane.
2.0 Depreciation Potential – Plant and Capital Allowance
The purchaser of the property, intending to use it for income producing purposes, is entitled todepreciation including:
§ Division 40, Depreciation of Plant and Equipment; and
§ Division 43, Capital Works Allowance (2.5 % pa).
The depreciation of plant and equipment items is based on the diminishing value effective life ratesas published by the commissioner of taxation (TR2014/4).
In the scenario where plant and equipment items are not sold at an agreed value these items willbe depreciated on the basis of a just attribution of the total expenditure (42-65 ITAA97).
3.0 Capital Work Allowance
The special building write off allowance is based on the industry specific eligible dates. If theproperty qualifies for the special building write off, the applicable depreciation rate will be used.Where properties do not qualify for the special building write off allowance, no capital worksallowance will be used.
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
The allowance for capital works will be based on the historical cost of construction less non-depreciable items.
4.0 Estimate Calculation
This report is based on a just attribution of the total expenditure to estimate the allowances forplant. The estimates provided are based on the sale price as indicated, as the final purchase priceat this time is not known.
This estimate has been provided for the purpose of informing the investor of the depreciationpotential. Different depreciation returns are available and are influenced by the purchase price ofthe property.
Please note that the first year calculations are based on ownership over a full financial year.
5.0 Disclaimer
This report has been based on very preliminary documentation, and the figures provided should betreated as a guide only.
As documentation improves, BMT Tax Depreciation will be able to provide more accurateestimates of depreciation.
6.0 Conclusion
As can be extracted from the attached tables, the units will obtain maximum depreciationpotential within the first 5 years of ownership.
BMT Tax Depreciation would be pleased to provide a complete detailed tax depreciation reporton any of the units in the above property upon request.
Our results suggest employing a specialist to maximise the various tax allowances has a significanteffect on improving the after tax return.
Should you or the purchaser wish to discuss the contents of this report in more detail, please do nothesitate to contact Bradley Beer at the office.
Yours Sincerely,
BMT Tax Depreciation Pty LtdQuantity Surveyors
BMTTax DepreciationQUANTITY SURVEYORS
Maximising Property Tax Depreciation Deductions353113
31
Estimate of Depreciation ClaimableUnit 207, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 6,679 4,065 10,7442 3,346 4,065 7,4113 2,504 4,065 6,5694 2,080 4,065 6,1455 1,747 4,065 5,8126 1,782 4,065 5,8477 1,146 4,065 5,2118 746 4,065 4,8119 495 4,065 4,560
10 337 4,065 4,40211 + 1,552 121,946 123,498Total $22,414 $162,596 $185,010
Comparison Yr 1-10 (Max & Min)
$0
$1,100
$2,200
$3,300
$4,400
$5,500
$6,600
$7,700
$8,800
$9,900
$11,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 5,465 3,326 8,7912 2,738 3,326 6,0643 2,048 3,326 5,3744 1,702 3,326 5,0285 1,429 3,326 4,7556 1,458 3,326 4,7847 938 3,326 4,2648 610 3,326 3,9369 405 3,326 3,731
10 275 3,326 3,60111 + 1,270 99,774 101,044Total $18,338 $133,034 $151,372
Cumulative Yr 1-10 (Min & Max)
$0
$6,200
$12,400
$18,600
$24,800
$31,000
$37,200
$43,400
$49,600
$55,800
$62,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 206, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 6,459 4,432 10,8912 3,460 4,432 7,8923 2,575 4,432 7,0074 2,125 4,432 6,5575 1,777 4,432 6,2096 1,801 4,432 6,2337 1,161 4,432 5,5938 755 4,432 5,1879 499 4,432 4,931
10 341 4,432 4,77311 + 1,579 132,989 134,568Total $22,532 $177,309 $199,841
Comparison Yr 1-10 (Max & Min)
$0
$1,100
$2,200
$3,300
$4,400
$5,500
$6,600
$7,700
$8,800
$9,900
$11,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 5,285 3,626 8,9112 2,831 3,626 6,4573 2,107 3,626 5,7334 1,739 3,626 5,3655 1,454 3,626 5,0806 1,473 3,626 5,0997 950 3,626 4,5768 617 3,626 4,2439 409 3,626 4,035
10 279 3,626 3,90511 + 1,292 108,809 110,101Total $18,436 $145,069 $163,505
Cumulative Yr 1-10 (Min & Max)
$0
$6,600
$13,200
$19,800
$26,400
$33,000
$39,600
$46,200
$52,800
$59,400
$66,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
32
Estimate of Depreciation ClaimableUnit 209, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,676 6,304 13,9802 4,059 6,304 10,3633 3,003 6,304 9,3074 2,439 6,304 8,7435 2,010 6,304 8,3146 1,821 6,304 8,1257 1,416 6,304 7,7208 931 6,304 7,2359 624 6,304 6,928
10 428 6,304 6,73211 + 2,160 189,159 191,319Total $26,567 $252,199 $278,766
Comparison Yr 1-10 (Max & Min)
$0
$1,400
$2,800
$4,200
$5,600
$7,000
$8,400
$9,800
$11,200
$12,600
$14,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,280 5,158 11,4382 3,321 5,158 8,4793 2,457 5,158 7,6154 1,995 5,158 7,1535 1,644 5,158 6,8026 1,490 5,158 6,6487 1,158 5,158 6,3168 761 5,158 5,9199 510 5,158 5,668
10 350 5,158 5,50811 + 1,768 154,767 156,535Total $21,734 $206,347 $228,081
Cumulative Yr 1-10 (Min & Max)
$0
$8,800
$17,600
$26,400
$35,200
$44,000
$52,800
$61,600
$70,400
$79,200
$88,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 208, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,288 7,242 14,5302 4,563 7,242 11,8053 3,339 7,242 10,5814 2,665 7,242 9,9075 2,166 7,242 9,4086 1,931 7,242 9,1737 1,310 7,242 8,5528 1,071 7,242 8,3139 713 7,242 7,955
10 491 7,242 7,73311 + 2,428 217,291 219,719Total $27,965 $289,711 $317,676
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 5,963 5,926 11,8892 3,733 5,926 9,6593 2,732 5,926 8,6584 2,181 5,926 8,1075 1,772 5,926 7,6986 1,580 5,926 7,5067 1,072 5,926 6,9988 877 5,926 6,8039 583 5,926 6,509
10 401 5,926 6,32711 + 1,986 177,783 179,769Total $22,880 $237,043 $259,923
Cumulative Yr 1-10 (Min & Max)
$0
$9,800
$19,600
$29,400
$39,200
$49,000
$58,800
$68,600
$78,400
$88,200
$98,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
33
Estimate of Depreciation ClaimableUnit 308, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,288 6,796 14,0842 4,563 6,796 11,3593 3,339 6,796 10,1354 2,665 6,796 9,4615 2,166 6,796 8,9626 1,931 6,796 8,7277 1,310 6,796 8,1068 1,071 6,796 7,8679 713 6,796 7,509
10 491 6,796 7,28711 + 2,428 203,852 206,280Total $27,965 $271,812 $299,777
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 5,963 5,560 11,5232 3,733 5,560 9,2933 2,732 5,560 8,2924 2,181 5,560 7,7415 1,772 5,560 7,3326 1,580 5,560 7,1407 1,072 5,560 6,6328 877 5,560 6,4379 583 5,560 6,143
10 401 5,560 5,96111 + 1,986 166,788 168,774Total $22,880 $222,388 $245,268
Cumulative Yr 1-10 (Min & Max)
$0
$9,400
$18,800
$28,200
$37,600
$47,000
$56,400
$65,800
$75,200
$84,600
$94,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 104, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,508 6,999 14,5072 4,432 6,999 11,4313 3,253 6,999 10,2524 2,606 6,999 9,6055 2,129 6,999 9,1286 1,905 6,999 8,9047 1,295 6,999 8,2948 1,058 6,999 8,0579 705 6,999 7,704
10 484 6,999 7,48311 + 2,395 209,965 212,360Total $27,770 $279,955 $307,725
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,143 5,727 11,8702 3,626 5,727 9,3533 2,661 5,727 8,3884 2,132 5,727 7,8595 1,742 5,727 7,4696 1,559 5,727 7,2867 1,059 5,727 6,7868 866 5,727 6,5939 577 5,727 6,304
10 396 5,727 6,12311 + 1,959 171,789 173,748Total $22,720 $229,059 $251,779
Cumulative Yr 1-10 (Min & Max)
$0
$9,600
$19,200
$28,800
$38,400
$48,000
$57,600
$67,200
$76,800
$86,400
$96,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
34
Estimate of Depreciation ClaimableUnit 103, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,467 6,509 13,9762 4,184 6,509 10,6933 3,087 6,509 9,5964 2,492 6,509 9,0015 2,046 6,509 8,5556 1,846 6,509 8,3557 1,437 6,509 7,9468 942 6,509 7,4519 630 6,509 7,139
10 435 6,509 6,94411 + 2,191 195,246 197,437Total $26,757 $260,336 $287,093
Comparison Yr 1-10 (Max & Min)
$0
$1,400
$2,800
$4,200
$5,600
$7,000
$8,400
$9,800
$11,200
$12,600
$14,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,109 5,325 11,4342 3,424 5,325 8,7493 2,525 5,325 7,8504 2,039 5,325 7,3645 1,674 5,325 6,9996 1,510 5,325 6,8357 1,175 5,325 6,5008 770 5,325 6,0959 516 5,325 5,841
10 356 5,325 5,68111 + 1,793 159,746 161,539Total $21,891 $212,996 $234,887
Cumulative Yr 1-10 (Min & Max)
$0
$9,000
$18,000
$27,000
$36,000
$45,000
$54,000
$63,000
$72,000
$81,000
$90,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 204, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,467 6,387 13,8542 4,184 6,387 10,5713 3,087 6,387 9,4744 2,492 6,387 8,8795 2,046 6,387 8,4336 1,846 6,387 8,2337 1,437 6,387 7,8248 942 6,387 7,3299 630 6,387 7,017
10 435 6,387 6,82211 + 2,191 191,584 193,775Total $26,757 $255,454 $282,211
Comparison Yr 1-10 (Max & Min)
$0
$1,400
$2,800
$4,200
$5,600
$7,000
$8,400
$9,800
$11,200
$12,600
$14,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,109 5,225 11,3342 3,424 5,225 8,6493 2,525 5,225 7,7504 2,039 5,225 7,2645 1,674 5,225 6,8996 1,510 5,225 6,7357 1,175 5,225 6,4008 770 5,225 5,9959 516 5,225 5,741
10 356 5,225 5,58111 + 1,793 156,750 158,543Total $21,891 $209,000 $230,891
Cumulative Yr 1-10 (Min & Max)
$0
$8,900
$17,800
$26,700
$35,600
$44,500
$53,400
$62,300
$71,200
$80,100
$89,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
35
Estimate of Depreciation ClaimableUnit 203, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,467 6,387 13,8542 4,184 6,387 10,5713 3,087 6,387 9,4744 2,492 6,387 8,8795 2,046 6,387 8,4336 1,846 6,387 8,2337 1,437 6,387 7,8248 942 6,387 7,3299 630 6,387 7,017
10 435 6,387 6,82211 + 2,191 191,584 193,775Total $26,757 $255,454 $282,211
Comparison Yr 1-10 (Max & Min)
$0
$1,400
$2,800
$4,200
$5,600
$7,000
$8,400
$9,800
$11,200
$12,600
$14,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,109 5,225 11,3342 3,424 5,225 8,6493 2,525 5,225 7,7504 2,039 5,225 7,2645 1,674 5,225 6,8996 1,510 5,225 6,7357 1,175 5,225 6,4008 770 5,225 5,9959 516 5,225 5,741
10 356 5,225 5,58111 + 1,793 156,750 158,543Total $21,891 $209,000 $230,891
Cumulative Yr 1-10 (Min & Max)
$0
$8,900
$17,800
$26,700
$35,600
$44,500
$53,400
$62,300
$71,200
$80,100
$89,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 205, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,531 7,651 15,1822 4,700 7,651 12,3513 3,438 7,651 11,0894 2,737 7,651 10,3885 2,219 7,651 9,8706 1,970 7,651 9,6217 1,344 7,651 8,9958 1,108 7,651 8,7599 743 7,651 8,394
10 510 7,651 8,16111 + 2,558 229,514 232,072Total $28,858 $306,024 $334,882
Comparison Yr 1-10 (Max & Min)
$0
$1,600
$3,200
$4,800
$6,400
$8,000
$9,600
$11,200
$12,800
$14,400
$16,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,161 6,260 12,4212 3,846 6,260 10,1063 2,813 6,260 9,0734 2,239 6,260 8,4995 1,815 6,260 8,0756 1,612 6,260 7,8727 1,100 6,260 7,3608 906 6,260 7,1669 608 6,260 6,868
10 418 6,260 6,67811 + 2,093 187,784 189,877Total $23,611 $250,384 $273,995
Cumulative Yr 1-10 (Min & Max)
$0
$10,300
$20,600
$30,900
$41,200
$51,500
$61,800
$72,100
$82,400
$92,700
$103,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
36
Estimate of Depreciation ClaimableUnit 205, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,531 7,651 15,1822 4,700 7,651 12,3513 3,438 7,651 11,0894 2,737 7,651 10,3885 2,219 7,651 9,8706 1,970 7,651 9,6217 1,344 7,651 8,9958 1,108 7,651 8,7599 743 7,651 8,394
10 510 7,651 8,16111 + 2,558 229,514 232,072Total $28,858 $306,024 $334,882
Comparison Yr 1-10 (Max & Min)
$0
$1,600
$3,200
$4,800
$6,400
$8,000
$9,600
$11,200
$12,800
$14,400
$16,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,161 6,260 12,4212 3,846 6,260 10,1063 2,813 6,260 9,0734 2,239 6,260 8,4995 1,815 6,260 8,0756 1,612 6,260 7,8727 1,100 6,260 7,3608 906 6,260 7,1669 608 6,260 6,868
10 418 6,260 6,67811 + 2,093 187,784 189,877Total $23,611 $250,384 $273,995
Cumulative Yr 1-10 (Min & Max)
$0
$10,300
$20,600
$30,900
$41,200
$51,500
$61,800
$72,100
$82,400
$92,700
$103,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 202, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,453 6,796 14,2492 4,403 6,796 11,1993 3,232 6,796 10,0284 2,593 6,796 9,3895 2,114 6,796 8,9106 1,895 6,796 8,6917 1,287 6,796 8,0838 1,051 6,796 7,8479 700 6,796 7,496
10 481 6,796 7,27711 + 2,368 203,870 206,238Total $27,577 $271,830 $299,407
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,098 5,560 11,6582 3,603 5,560 9,1633 2,644 5,560 8,2044 2,121 5,560 7,6815 1,730 5,560 7,2906 1,551 5,560 7,1117 1,053 5,560 6,6138 860 5,560 6,4209 572 5,560 6,132
10 393 5,560 5,95311 + 1,938 166,802 168,740Total $22,563 $222,402 $244,965
Cumulative Yr 1-10 (Min & Max)
$0
$9,400
$18,800
$28,200
$37,600
$47,000
$56,400
$65,800
$75,200
$84,600
$94,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
37
Estimate of Depreciation ClaimableUnit 102, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,453 7,203 14,6562 4,403 7,203 11,6063 3,232 7,203 10,4354 2,593 7,203 9,7965 2,114 7,203 9,3176 1,895 7,203 9,0987 1,287 7,203 8,4908 1,051 7,203 8,2549 700 7,203 7,903
10 481 7,203 7,68411 + 2,368 216,076 218,444Total $27,577 $288,106 $315,683
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,098 5,893 11,9912 3,603 5,893 9,4963 2,644 5,893 8,5374 2,121 5,893 8,0145 1,730 5,893 7,6236 1,551 5,893 7,4447 1,053 5,893 6,9468 860 5,893 6,7539 572 5,893 6,465
10 393 5,893 6,28611 + 1,938 176,790 178,728Total $22,563 $235,720 $258,283
Cumulative Yr 1-10 (Min & Max)
$0
$9,800
$19,600
$29,400
$39,200
$49,000
$58,800
$68,600
$78,400
$88,200
$98,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 201, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,486 7,284 14,7702 4,673 7,284 11,9573 3,416 7,284 10,7004 2,721 7,284 10,0055 2,207 7,284 9,4916 1,962 7,284 9,2467 1,337 7,284 8,6218 1,100 7,284 8,3849 737 7,284 8,021
10 505 7,284 7,78911 + 2,529 218,528 221,057Total $28,673 $291,368 $320,041
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,125 5,960 12,0852 3,823 5,960 9,7833 2,795 5,960 8,7554 2,227 5,960 8,1875 1,805 5,960 7,7656 1,606 5,960 7,5667 1,094 5,960 7,0548 900 5,960 6,8609 603 5,960 6,563
10 413 5,960 6,37311 + 2,069 178,796 180,865Total $23,460 $238,396 $261,856
Cumulative Yr 1-10 (Min & Max)
$0
$9,900
$19,800
$29,700
$39,600
$49,500
$59,400
$69,300
$79,200
$89,100
$99,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
38
Estimate of Depreciation ClaimableUnit 111, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,486 7,447 14,9332 4,673 7,447 12,1203 3,416 7,447 10,8634 2,721 7,447 10,1685 2,207 7,447 9,6546 1,962 7,447 9,4097 1,337 7,447 8,7848 1,100 7,447 8,5479 737 7,447 8,184
10 505 7,447 7,95211 + 2,529 223,411 225,940Total $28,673 $297,881 $326,554
Comparison Yr 1-10 (Max & Min)
$0
$1,500
$3,000
$4,500
$6,000
$7,500
$9,000
$10,500
$12,000
$13,500
$15,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,125 6,093 12,2182 3,823 6,093 9,9163 2,795 6,093 8,8884 2,227 6,093 8,3205 1,805 6,093 7,8986 1,606 6,093 7,6997 1,094 6,093 7,1878 900 6,093 6,9939 603 6,093 6,696
10 413 6,093 6,50611 + 2,069 182,791 184,860Total $23,460 $243,721 $267,181
Cumulative Yr 1-10 (Min & Max)
$0
$10,100
$20,200
$30,300
$40,400
$50,500
$60,600
$70,700
$80,800
$90,900
$101,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 110, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,453 7,732 15,1852 4,403 7,732 12,1353 3,232 7,732 10,9644 2,593 7,732 10,3255 2,114 7,732 9,8466 1,895 7,732 9,6277 1,287 7,732 9,0198 1,051 7,732 8,7839 700 7,732 8,432
10 481 7,732 8,21311 + 2,368 231,944 234,312Total $27,577 $309,264 $336,841
Comparison Yr 1-10 (Max & Min)
$0
$1,600
$3,200
$4,800
$6,400
$8,000
$9,600
$11,200
$12,800
$14,400
$16,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,098 6,326 12,4242 3,603 6,326 9,9293 2,644 6,326 8,9704 2,121 6,326 8,4475 1,730 6,326 8,0566 1,551 6,326 7,8777 1,053 6,326 7,3798 860 6,326 7,1869 572 6,326 6,898
10 393 6,326 6,71911 + 1,938 189,772 191,710Total $22,563 $253,032 $275,595
Cumulative Yr 1-10 (Min & Max)
$0
$10,300
$20,600
$30,900
$41,200
$51,500
$61,800
$72,100
$82,400
$92,700
$103,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
39
Estimate of Depreciation ClaimableUnit 608, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,655 8,986 16,6412 6,150 8,986 15,1363 4,409 8,986 13,3954 3,396 8,986 12,3825 2,676 8,986 11,6626 2,292 8,986 11,2787 1,571 8,986 10,5578 1,101 8,986 10,0879 789 8,986 9,775
10 748 8,986 9,73411 + 2,966 269,554 272,520Total $33,753 $359,414 $393,167
Comparison Yr 1-10 (Max & Min)
$0
$1,700
$3,400
$5,100
$6,800
$8,500
$10,200
$11,900
$13,600
$15,300
$17,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,263 7,352 13,6152 5,032 7,352 12,3843 3,607 7,352 10,9594 2,778 7,352 10,1305 2,190 7,352 9,5426 1,876 7,352 9,2287 1,285 7,352 8,6378 901 7,352 8,2539 645 7,352 7,997
10 612 7,352 7,96411 + 2,426 220,544 222,970Total $27,615 $294,064 $321,679
Cumulative Yr 1-10 (Min & Max)
$0
$12,100
$24,200
$36,300
$48,400
$60,500
$72,600
$84,700
$96,800
$108,900
$121,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
Estimate of Depreciation ClaimableUnit 605, Vantage Apartments
623 - 631 Lutwyche Road, LUTWYCHE, QLD 4030
MaximumYear Plant &
EquipmentDivision 43 Total
1 7,391 9,823 17,2142 6,600 9,823 16,4233 4,707 9,823 14,5304 3,601 9,823 13,4245 2,813 9,823 12,6366 2,389 9,823 12,2127 1,642 9,823 11,4658 1,148 9,823 10,9719 828 9,823 10,651
10 790 9,823 10,61311 + 3,157 294,698 297,855Total $35,066 $392,928 $427,994
Comparison Yr 1-10 (Max & Min)
$0
$1,800
$3,600
$5,400
$7,200
$9,000
$10,800
$12,600
$14,400
$16,200
$18,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
MinimumYear Plant &
EquipmentDivision 43 Total
1 6,047 8,037 14,0842 5,400 8,037 13,4373 3,851 8,037 11,8884 2,947 8,037 10,9845 2,301 8,037 10,3386 1,955 8,037 9,9927 1,344 8,037 9,3818 940 8,037 8,9779 678 8,037 8,715
10 646 8,037 8,68311 + 2,583 241,116 243,699Total $28,692 $321,486 $350,178
Cumulative Yr 1-10 (Min & Max)
$0
$13,100
$26,200
$39,300
$52,400
$65,500
$78,600
$91,700
$104,800
$117,900
$131,000
1 2 3 4 5 6 7 8 9 10Years
Maximum Minimum
* assumes settlement on 1 July in any given year.
This is an estimate only and should not be applied or acted upon. Depreciation of plant is based on the Diminishing Valuemethod of depreciation applying Low-Value Pooling. The Division 43 Write Off Allowance is calculated using 2.5%depending on the property type and date of construction. This estimate is based upon legislation in force at the date ofreport production.
This Estimate Cannot Be Used For Taxation Purposes
To discuss the contents of this report please contact Bradley Beer at BMT Tax Depreciation on 07 3221 9922
BMT Tax DepreciationQUANTITY SURVEYORS
Level 7, 320 Adelaide StreetBrisbane QLD 4000GPO Box 3229Brisbane QLD 4001t 07 3221 9922f 07 3221 9933
e [email protected] www.bmtqs.com.au
Australia Wide Service ABN 44 115 282 392
Maximising Property Tax Depreciation Deductions353113
40www.vantagelutwyche.com.au | 1300 789 956
Whilst every care has been taken in the preparation of this document, it is for guidance only. This developer and its agents make no warranty or representation as to the accuracy, reliability, currency, or completeness of the information herein contained. Illustrations, diagrams and the photographs are for presentation purpose only. Interested parties should satisfy
themselves as to the accuracy, reliability, currency, or completeness of each description or reference. All information herein is subject to change without notice. Building images are indicative only. toto40788 totoandco.com.au