24
Investment Information

Portavilla investment brochure

  • Upload
    icreate

  • View
    219

  • Download
    2

Embed Size (px)

DESCRIPTION

 

Citation preview

Page 1: Portavilla investment brochure

Investment Information

Page 2: Portavilla investment brochure
Page 3: Portavilla investment brochure
Page 4: Portavilla investment brochure

Project Summary

PROJECT ADDRESS• 31 Murarrie Road, Murarrie

PROJECT DESCRIPTION• 24 x 3 Bedroom, 2 car villas

PROJECT HIGHLIGHTS• Bespoke architecture

• High end specifications and finishes

• Large private decks with external stairs for rear yard access

LOCATION HIGHLIGHTS• Close to Westfield Carindale

• Walking distance to

• East Village precinct

• Train and bus station

• Cannon Hill Plaza Shopping Centre

• 8km from CBD

• 2km from Metroplex Business Park

• 5 min to Gateway Motorway

• Close to schools

• Lourdes Hill

• Anglican Church Grammar School

• Cannon Hill Anglican College

RENTAL ESTIMATES• 3 Bedroom $640 - $670 per week

Page 5: Portavilla investment brochure

Murarrie accommodates all three of the Urbis economics and research fundamentals that make a sustainable suburb – Population, Infrastructure and Employment.

1 POP 2 INF 3 EMP

A CONTEXT ON BUSINESS, CULTURE, LIFESTYLE AND RESIDENTIAL

MAY 2015

LOCATIONEstablished transport infrastructure enables connectivity to major employment, recreation and retail centres / Pg 2

DEMOGRAPHICHigh proportion of Generation X and Y enjoying ease of access to employment nodes and lifestyle amenity / Pg 3

EMPLOYMENTProjected job growth in the nearby Australia Trade Coast is 83.3% to 2026 / Pg 3

RESIDENTIALLong-term median price growth recorded for townhouses in the Murarrie Catchment is strong at 6.6% per annum / Pg 4

RENTALMedian weekly rents achieved for three-bedroom townhouses in Murarrie are higher than those of the Brisbane LGA / Pg 4

E

F

C

B

A

ESTABLISHED TRANSPORT OPTIONS CONNECT TO THE BRISBANE CBD

GREEN SPACE AND PARKLANDS NEARBY

CLOSE TO A RANGE OF SCHOOLING OPTIONS

Located to the east of the Brisbane CBD, Murarrie is an established suburb that offers residents transport connectivity and significant green space. Murarrie is positioned to benefit from the ongoing residential trend towards urban living.

MURARRIE TRAIN STATION

GREEN SPACE

LOCAL SCHOOLS

OUTLOOK MURARRIE

Page 6: Portavilla investment brochure

WALKABILITY & ACCESSIBILITY Murrarie

BRISBANE CBD10KMS

HOMEMAKER CITY

ALDI

BUNNINGS WAREHOUSE

8 SPECIALTY STORES

2W

YN

NU

M R

OA

D

CREEK ROAD

CLEVELAND LINE TO BRISBANE CBD

CANNON HILL

Entertainment, Shopping & Dining1 Cannon Hill Kmart Plaza2 Homemaker City3 Cannon Central4 Westfield Carindale Shopping Centre5 Cannon Hill Tavern6 East Village7 The Colmslie Hotel8 Oxford Street Retail & Dining Precinct

Recreation & Green Space9 Murarrie Recreation Grounds

10 Minnippi Parklands11 Brisbane Polo Grounds12 Bill Cash Memorial Park13 Colmslie Beach Reserve14 Manly Boat Harbour

Infrastructure15 Southgate Corporate Park

16Metroplex on Gateway Business & Industrial Park

17 Belmont Private Hospital18 Murarrie Train Station19 Gateway Motorway20 Domestic & International Airports

Education21 Murarrie State School22 Cannon Hill Anglican College

23Saint Oliver Plunkett Catholic Primary School

24 Balmoral State High School25 Lourdes Hill College26 Anglican Church Grammar School

5

7

8

12

15

4 M

IN19

15 M

IN

20

23

25

CANNON HILL KMART PLAZA

KMART

COLES

45 SPECIALTY STORES

1

CANNON HILL BUS EXCHANGE

2 M

IN

910

1115 M

IN

14

CANNON CENTRAL

WOOLWORTHS

32 SPECIALTY STORES

3 2MINS

11MIN 5.3km4

11MIN 5.3km17

EAST VILLAGE

HIGH STREET RETAIL

GYM

CINEMA

HOTEL

6

26

Murarrie is an evolving Brisbane suburb with established connections to major employment, recreation and retail centres

Located approximately ten kilometres east of the Brisbane CBD, and serviced by established bus and rail networks, Murarrie enjoys direct access to the Gateway Motorway via Wynnum Road. Surrounded by green space including the Murarrie Recreation Reserve and the walking trails and picnic facilities of the Minnippi Parklands, Murarrie also provides residents with close proximity to a range of recreation and retail amenity.

Key Legend2 URBIS MURARRIE OUTLOOK© URBIS.COM.AU

Page 7: Portavilla investment brochure

MURARRIE ROAD

HAMILTON NORTHSHORE

MURARRIE

BULIMBA

MURARRIE TRAIN

STATION 10M WALK

8

13

Train Station

Bus Station

11 MIN 1.9km 16

18

3 MIN 1.1km

21

22

24

© URBIS.COM.AUURBIS MURARRIE OUTLOOK 3

MAJOR INFRASTRUCTURE

Murarrie has a range of employment nodes within an easy commute. As well as convenient access to the Brisbane CBD via train, bus or car. Southgate Corporate Park, which is home to approximately 2,000 employees, is centrally located on Wynnum Road. The award-winning MetroPlex on Gateway Business and Industrial Park, an eleven minute drive away and part of the Australia Trade Coast development area provides around 5,000 jobs.

AUSTRALIA TRADE COAST $6 billion

The Australia Trade Coast Region includes the Port of Brisbane and the Brisbane Airports.

TRICARE INTERGRATED AGED CARE FACILITY $65 million

EAST VILLAGE MASTER PLANNED URBAN VILLAGE $600 million

GATEWAY MOTORWAY UPGRADE $2.12 billion

One of the largest bridge and road projects in Queensland’s history, the Gateway Motorway upgrade is now completed.

BELMONT PRIVATE HOSPITAL EXTENSION $4 million

CINEPLEX HAWTHORNE NEW DELUXE CINEMA $5 million

The Murarrie Catchment includes the suburbs of Murarrie, Cannon Hill, Morningside, Carina, Carina Heights and Carindale. Compared to the Brisbane LGA, the Murarrie Catchment has a higher proportion of residents in both the Generation Y and Generation X age groups, totalling 52.1 per cent of the population as at the 2011 Census. Generation Y are known for their preference of living in areas with good connectivity to their place of work, whereas Generation X places a high importance on locations close to school catchments.

EMPLOYMENT

DEMOGRAPHIC

Prepared by Urbis, Source: ABS Census 2011

Prepared by Urbis, Source: NEIER�Brisbane Inner-City includes: Brisbane City, Fortitude Valley, Sth Brisbane�Murarrie catchment includes: Murarrie, Cannon Hill, Carina, Carina Heights, Morningside, Carindale

GENERATION X & Y PROPORTION OF POPULATION

83.3% BY 2026

FORECAST GROWTH IN JOBS FOR NEARBY

AUSTRALIA TRADE COAST

JOBS GROWTH

50.6% BY 2031

FORECAST GROWTH IN JOBS FOR NEARBY

BRISBANE INNER-CITY�

18% BY 2031

FORECAST GROWTH IN JOBS FOR

MURARRIE CATCHMENT�

Prepared by Urbis, Source: Cordells

52.1%

BRISBANE LGA

MURARRIE CATCHMENT

50.6%

Page 8: Portavilla investment brochure
Page 9: Portavilla investment brochure

Market Appraisals

Page 10: Portavilla investment brochure

GENERAL EXTERNAL AND INTERNAL CONSTRUCTION

• External walls: Predominantly painted render with stained timber panelling

• Walls between units: Fire and sound rated walls lined both sides with painted plasterboard

• Internal walls: Stud walls lined with plasterboard and paint finish

• Roof: Colorbond metal deck roof with insulation

• Doors and windows: Powder coated aluminium frames with glazing

• Internal doors: Painted flush panel doors

• Entry door: Gloss painted solid core door or equivalent

• Linen doors and broom cupboard: Satin painted flush panel door with shelves (4 shelves to linen)

• Door hardware – front door: Designer lever handle lock set

• Door hardware – internal door: Chrome levers with privacy set to bathroom and ensuite

• Cabinet hardware: Designer handles

• Lighting: Selected surface and/or recessed mounted fittings

• Balustrades: Powder coated aluminium screens, glass and/or texture coated masonry

• Sun/privacy screens: Powder coated or clear anodised aluminium framed screens (refer unit plans if applicable)

• Driveways and paths: Select features as per landscape plan

• Fencing: A mixture of metal, timber and masonry

• Hot water service: Instantaneous gas hot water

• External glass: Clear to energy efficiency requirements

• Bulkheads: Flat acrylic paint on plasterboards as required for services

• Visitor car parking: On-site visitor car parking

ELECTRICAL • Free to air television points to living and bedroom 1

• Telephone points to bedroom 1 and kitchen

• 1 phone line to each townhouse

• Lighting to car park areas and grounds

AIR-CONDITIONING• Reverse cycle air-conditioning

COMMUNICATIONS• All townhouses prewired for internet

ENTRY, LOUNGE, LIVING AND DINING

• Floor: Timber – 190mm wide European Oak

• Walls: Washable low sheen acrylic paint

• Ceilings and cornice: Painted plastering lining. Selected cornice or trim to ceiling

• Skirting: Paint grade splayed timber skirting

• Architraves: Paint grade splayed timber architrave

BEDROOMS AND ROBES• Floor: Wyoming Twist on hotel underlay

• Walls: Washable low sheen acrylic paint

• Ceilings and cornice: Painted plasterboard lining. Selected cornice or trim to ceiling

• Skirting: Paint grade splayed timber skirting

• Architraves: Paint grade splayed timber architrave

• Walk in robes: 1 shelf, hanging rail

• Built in robes: 1 shelf, hanging rail

Schedule of Finishes

Page 11: Portavilla investment brochure

KITCHEN• Floor: 190mm wide European Oak

• Walls: Washable low sheen acrylic paint

• Ceiling and cornice: Painted plasterboard lining. Selected cornice or trim to ceiling

• Benchtops and cupboards 2 options

• Option 1 – NOBLE

• 20mm Caesar Stone ‘Piatra Grey’ generally Laminex Impressions ‘Jericho’ Nuance Finish and Laminex Impressions ‘White’ Nuance Finish.

• Option 2 – OAK

• 20mm Caesar Stone ‘Calacutta Nuvo’ generally Laminex Impressions ‘White Washed Oak’ Raven Finish and Laminex Impressions ‘White Nuance’ Finish

• Splashback: Bronze mirror

• Kickboards: Brushed stainless steel

• Pantry: Selected laminate finish with fixed shelves

KITCHEN FITTINGS• Sink: Stainless steel underslung sink

• Tapware: Sink mixer or equivalent

• Under bench oven: European 60cm

• Cooktop: European gas 60cm

• Range hood: 60cm slide out recirculating range hood

• Dishwasher: Stainless steel

• Integrated microwave

• Water tap for fridge connection

BATHROOM AND ENSUITE• Floor: Borgogna White 600x600 floor tiles

• Walls: Borgogna White 297x597 tiles

• Ceiling and bulkheads: Painted plasterboard ceiling with bulkheads as required for services

• Vanity: 2 options

• Option 1 – NOBLE:

• 20mm Caesar Stone ‘Piatra Grey’ bench top Laminex Impressions ‘Jericho’ Nuance Finish

• Option 2 – OAK:

• 20mm Caesar Stone ‘Calacutta Nuvo’ generally Laminex Impressions ‘Jericho’ Nuance Finish

• Mirror: Mirror to full width of vanity unit

BATHROOM AND ENSUITE FITTINGS

• Shower screen: Aluminium semi-frameless and pivot door as determined by builder

• Vanity Basin: Semi-recessed Vitreous China or equivalent

• Toilet suite: White vitreous China dual flush

• Tapware: Chrome mixers

• Accessories: Towel rail, toilet roll holder in a chrome finish

LAUNDRY• Floor: Borgogna White 600x600 floor tiles

• Wall: Ceramic tile splashback and skirting with low sheen acrylic paint elsewhere

• Ceiling: Painted plasterboard ceilings with bulkheads as required for services

• Tapware: Chrome laundry set

• Laundry sink: 45L stainless steel tub with cabinet under

NOTES• General: We may substitute items contained in

this schedule as long as the substituted item is as at least the same quality. The location of fixtures and fittings may be changed (but the new location must not adversely affect the use or functionality of the townhouse).

• Stone: The fact that stone is a naturally occurring material, variation in colour, consistency and fault lines cannot be controlled. Builder will endeavour to match the stone displayed on the Finishes Boards, but can not guarantee the stone surface pattern and colour will not vary.

Page 12: Portavilla investment brochure
Page 13: Portavilla investment brochure
Page 14: Portavilla investment brochure

Contact: Zac Gleeson Phone: 07 3327 5000 Email: [email protected] Date: 15 May 2015

UNIT TYPE BUILDING 1, 31 MURARRIE ROAD, MURARRIE

Indicative Tax Depreciation Schedule

By obtaining a Tax Depreciation Schedule you will have the opportunity to reduce your tax assessable income, and therefore reduce the amount of tax you pay.

This in turn can significantly enhance your hard earned after tax dollars and maximise your cash flow.

Other services our Asset Services team offers: Replacement Cost Estimates/Fire Insurance Reports Sinking Fund Analysis Personal Investment Analyses Asset Registers Capital Replacement & Maintenance Reserve Fund Reports Due Diligence Reports

Please contact our Asset Services Team on 1800 808 289 for any further information.

Page 15: Portavilla investment brochure

INDICATIVE DEPRECIATION SCHEDULE

15 May 2015

Building 1 Typical Unit

The table below provides an indicative 10-year Forecast of the Depreciation using the Diminishing Value Method for Calculating the Decline in Value of the Depreciating Assets and uses the Prime Cost Method to calculate the Capital Works Deductions as required by the ATO.

Year 2Year 1 Year 4Year 3 Year 6Year 5 Year 8Year 7 Year 10Year 9

$6,570 $5,818 $4,482 $3,483 $2,729 $2,152 $1,710 $1,360 $1,089 $875Depreciation Allowances

TEN YEAR FORECAST

31 Murarrie Road, Murarrie

Capital Allowances $7,913 $7,913 $7,913 $7,913 $7,913 $7,913 $7,913 $7,913 $7,913 $7,913

TOTAL $14,483 $13,731 $12,395 $11,396 $10,642 $10,065 $9,623 $9,273 $9,002 $8,788

$0.00

$2,000.00

$4,000.00

$6,000.00

$8,000.00

$10,000.00

$12,000.00

$14,000.00

$16,000.00

YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR10

The First Year is based on a full year, ie:- 365 days.

This is an Indicative Report, to be used as a guide only and as such cannot be used or relied upon as a Depreciation Report for Taxation Purposes.

After Settlement, please contact our Asset Services Team at Mitchell Brandtman on 1800 808 289 or email [email protected] to finalise your Tax Depreciation Report for inclusion in your Tax Return.

Mitchell Brandtman is a firm of Quantity Surveyors and as such is not qualified to give professional advice on matters relating to taxation claims and returns. We are however qualified to advise on costs of plant equipment and building works.

The report is produced on the terms and understanding that Mitchell Brandtman is not :

1) Responsible for the results of any actions taken on the basis of information in this document or any error in, omission from this document; 2) Engaged in rendering legal, accounting or taxation advice.

Mitchell Brandtman provides independent professional advice and assistance to the construction and property industry.

SPACE 01

Page 16: Portavilla investment brochure

INDICATIVE DEPRECIATION SCHEDULE

15 May 2015

Building 2 Typical Unit

The table below provides an indicative 10-year Forecast of the Depreciation using the Diminishing Value Method for Calculating the Decline in Value of the Depreciating Assets and uses the Prime Cost Method to calculate the Capital Works Deductions as required by the ATO.

Year 2Year 1 Year 4Year 3 Year 6Year 5 Year 8Year 7 Year 10Year 9

$5,709 $5,193 $3,957 $3,049 $2,373 $1,863 $1,473 $1,169 $932 $748Depreciation Allowances

TEN YEAR FORECAST

31 Murarrie Road, Murarrie

Capital Allowances $7,322 $7,322 $7,322 $7,322 $7,322 $7,322 $7,322 $7,322 $7,322 $7,322

TOTAL $13,031 $12,515 $11,279 $10,371 $9,695 $9,185 $8,795 $8,491 $8,254 $8,070

$0.00

$2,000.00

$4,000.00

$6,000.00

$8,000.00

$10,000.00

$12,000.00

$14,000.00

YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR10

The First Year is based on a full year, ie:- 365 days.

This is an Indicative Report, to be used as a guide only and as such cannot be used or relied upon as a Depreciation Report for Taxation Purposes.

After Settlement, please contact our Asset Services Team at Mitchell Brandtman on 1800 808 289 or email [email protected] to finalise your Tax Depreciation Report for inclusion in your Tax Return.

Mitchell Brandtman is a firm of Quantity Surveyors and as such is not qualified to give professional advice on matters relating to taxation claims and returns. We are however qualified to advise on costs of plant equipment and building works.

The report is produced on the terms and understanding that Mitchell Brandtman is not :

1) Responsible for the results of any actions taken on the basis of information in this document or any error in, omission from this document; 2) Engaged in rendering legal, accounting or taxation advice.

Mitchell Brandtman provides independent professional advice and assistance to the construction and property industry.

SPACE 01

Page 17: Portavilla investment brochure

INDICATIVE DEPRECIATION SCHEDULE

15 May 2015

Building 3 Typical Unit

The table below provides an indicative 10-year Forecast of the Depreciation using the Diminishing Value Method for Calculating the Decline in Value of the Depreciating Assets and uses the Prime Cost Method to calculate the Capital Works Deductions as required by the ATO.

Year 2Year 1 Year 4Year 3 Year 6Year 5 Year 8Year 7 Year 10Year 9

$6,485 $5,815 $4,454 $3,448 $2,692 $2,119 $1,679 $1,335 $1,066 $855Depreciation Allowances

TEN YEAR FORECAST

31 Murarrie, Murarrie

Capital Allowances $7,493 $7,493 $7,493 $7,493 $7,493 $7,493 $7,493 $7,493 $7,493 $7,493

TOTAL $13,978 $13,308 $11,947 $10,941 $10,185 $9,612 $9,172 $8,828 $8,559 $8,348

$0.00

$2,000.00

$4,000.00

$6,000.00

$8,000.00

$10,000.00

$12,000.00

$14,000.00

$16,000.00

YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR10

The First Year is based on a full year, ie:- 365 days.

This is an Indicative Report, to be used as a guide only and as such cannot be used or relied upon as a Depreciation Report for Taxation Purposes.

After Settlement, please contact our Asset Services Team at Mitchell Brandtman on 1800 808 289 or email [email protected] to finalise your Tax Depreciation Report for inclusion in your Tax Return.

Mitchell Brandtman is a firm of Quantity Surveyors and as such is not qualified to give professional advice on matters relating to taxation claims and returns. We are however qualified to advise on costs of plant equipment and building works.

The report is produced on the terms and understanding that Mitchell Brandtman is not :

1) Responsible for the results of any actions taken on the basis of information in this document or any error in, omission from this document; 2) Engaged in rendering legal, accounting or taxation advice.

Mitchell Brandtman provides independent professional advice and assistance to the construction and property industry.

SPACE 02

Page 18: Portavilla investment brochure

INDICATIVE DEPRECIATION SCHEDULE

15 May 2015

Building 3 Typical Unit 22

The table below provides an indicative 10-year Forecast of the Depreciation using the Diminishing Value Method for Calculating the Decline in Value of the Depreciating Assets and uses the Prime Cost Method to calculate the Capital Works Deductions as required by the ATO.

Year 2Year 1 Year 4Year 3 Year 6Year 5 Year 8Year 7 Year 10Year 9

$5,602 $5,061 $3,868 $2,987 $2,330 $1,832 $1,451 $1,154 $921 $741Depreciation Allowances

TEN YEAR FORECAST

31 Murarrie Road, Murarrie

Capital Allowances $7,336 $7,336 $7,336 $7,336 $7,336 $7,336 $7,336 $7,336 $7,336 $7,336

TOTAL $12,938 $12,397 $11,204 $10,323 $9,666 $9,168 $8,787 $8,490 $8,257 $8,077

$0.00

$2,000.00

$4,000.00

$6,000.00

$8,000.00

$10,000.00

$12,000.00

$14,000.00

YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR10

The First Year is based on a full year, ie:- 365 days.

This is an Indicative Report, to be used as a guide only and as such cannot be used or relied upon as a Depreciation Report for Taxation Purposes.

After Settlement, please contact our Asset Services Team at Mitchell Brandtman on 1800 808 289 or email [email protected] to finalise your Tax Depreciation Report for inclusion in your Tax Return.

Mitchell Brandtman is a firm of Quantity Surveyors and as such is not qualified to give professional advice on matters relating to taxation claims and returns. We are however qualified to advise on costs of plant equipment and building works.

The report is produced on the terms and understanding that Mitchell Brandtman is not :

1) Responsible for the results of any actions taken on the basis of information in this document or any error in, omission from this document; 2) Engaged in rendering legal, accounting or taxation advice.

Mitchell Brandtman provides independent professional advice and assistance to the construction and property industry.

SPACE 03

Page 19: Portavilla investment brochure

INDICATIVE DEPRECIATION SCHEDULE

15 May 2015

Building 4 Typical Units 12-17

The table below provides an indicative 10-year Forecast of the Depreciation using the Diminishing Value Method for Calculating the Decline in Value of the Depreciating Assets and uses the Prime Cost Method to calculate the Capital Works Deductions as required by the ATO.

Year 2Year 1 Year 4Year 3 Year 6Year 5 Year 8Year 7 Year 10Year 9

$8,800 $7,845 $6,296 $5,113 $4,193 $3,470 $2,893 $2,428 $2,048 $1,738Depreciation Allowances

TEN YEAR FORECAST

31 Murarrie Road, Murarrie

Capital Allowances $6,978 $6,978 $6,978 $6,978 $6,978 $6,978 $6,978 $6,978 $6,978 $6,978

TOTAL $15,778 $14,823 $13,274 $12,091 $11,171 $10,448 $9,871 $9,406 $9,026 $8,716

$0.00$2,000.00$4,000.00$6,000.00$8,000.00

$10,000.00$12,000.00$14,000.00$16,000.00$18,000.00

YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR10

The First Year is based on a full year, ie:- 365 days.

This is an Indicative Report, to be used as a guide only and as such cannot be used or relied upon as a Depreciation Report for Taxation Purposes.

After Settlement, please contact our Asset Services Team at Mitchell Brandtman on 1800 808 289 or email [email protected] to finalise your Tax Depreciation Report for inclusion in your Tax Return.

Mitchell Brandtman is a firm of Quantity Surveyors and as such is not qualified to give professional advice on matters relating to taxation claims and returns. We are however qualified to advise on costs of plant equipment and building works.

The report is produced on the terms and understanding that Mitchell Brandtman is not :

1) Responsible for the results of any actions taken on the basis of information in this document or any error in, omission from this document; 2) Engaged in rendering legal, accounting or taxation advice.

Mitchell Brandtman provides independent professional advice and assistance to the construction and property industry.

SPACE 04

Page 20: Portavilla investment brochure

BUDGET

INCOME

Levies - Administration Fund $ 59,242.84

Total Admin Fund Income $ 59,242.84

EXPENDITURE

Auditor Fees $ - For the first year

Body Corporate Administration Management $ 4,680.00 $195.00 per lot per annum x 24 townhouses

Insurance Premiums – Building $ 7,267.13 2nd Year of Insurance

Income Tax Returns Preparation & Co-ordination $ 750.00

GST Compliance (BAS) $ 1,000.00 $250.00 per quarter

MyStrata/License Fees $ 510.00

Bio Basin Maintenance $ 3,000.00 Annual Maintenance

Caretaker/ Management Rights $ 30,000.00 $1,250.00 per lot per annum

Caretaker Consumables $ 1,000.00 Fuel, oil, lawn mower maintenance

Repairs & Maintenance - Gardens & Grounds $ 1,000.00

Repairs & Maintenance - Building $ 750.00 If not under warranty or defect liability period

Repairs & Maintenance- Plumbing $ 500.00 If not under warranty or defect liability period

Repairs & Maintenance - Electrical $ 500.00 If not under warranty or defect liability period

Repairs & Maintenance - General $ 500.00

Council Fees $ 200.00 Backflow testing

Electricity $ 450.00 Communal areas

Water Rates $ 500.00 Communal

Pest Control & Termite Inspection $ 800.00 For Second year

Sundry Expenses $ 450.00 Signage, common seal stamp etc

SUBTOTAL GST 5,385.71$

TOTAL PROPOSED ADMINISTRATIVE FUND EXPENDITURE $ 59,242.84

First Financial YearBUDGET

Estimated Sinking Fund $ 10,000.00 Calculated Estimate - QS required to complete formal Sinking Fund Forecast Report

Subtotal $ 9,090.91 GST 909.09$ TOTAL PROPOSED ADMINISTRATIVE FUND EXPENDITURE $ 10,000.00

SINKING FUND REMARKS

$ 53,857.13

PROPOSED ANNUAL BUDGET – ADMINISTRATIVE FUNDBody Corporate for Portavilla Community Title Scheme

31 Murarrie Road, MurarrieFirst Financial Year: TBC

ADMINISTRATION FUND REMARKS

P: 07 3361 9960 F: 07 3361 9900E: [email protected]

Page 21: Portavilla investment brochure

Uni

t No.

Cont

ribut

ion

Entit

lem

ent

Inte

rest

En

title

men

t#

Annu

al

Insu

ranc

e Le

vy A

nnua

l Adm

in

Fund

Lev

y ^

Ann

ual S

inki

ng

Fund

Lev

y T

otal

Ann

ual L

evie

s

(incl

Insu

ranc

e)

Qua

rter

ly L

evie

sW

eekl

y Co

ntrib

utio

ns

11

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

21

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

31

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

41

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

51

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

61

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

71

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

81

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

91

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

101

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

111

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

121

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

131

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

141

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

151

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

161

4132

9.65

$

2,

135.

12$

41

6.67

$

2,

881.

44$

72

0.36

$

55

.41

$

171

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

181

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

191

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

201

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

211

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

221

4233

7.69

$

2,

135.

12$

41

6.67

$

2,

889.

48$

72

2.37

$

55

.57

$

231

4334

5.73

$

2,

135.

12$

41

6.67

$

2,

897.

52$

72

4.38

$

55

.72

$

241

4334

5.73

$

2,

135.

12$

41

6.67

$

2,

897.

52$

72

4.38

$

55

.72

$

Tota

l24

995

8,00

0.00

$

51,2

42.8

4$

10,0

00.0

0$

* Pl

ease

not

e, th

ese

fees

are

est

imat

ed a

s the

tota

l for

all

lots

for 1

2 m

onth

s for

the

resp

ectiv

e ag

reem

ents

.

Prop

osed

Lot

Ent

itlem

ents

for t

he B

ody

Corp

orat

e fo

r Por

tavi

lla C

omm

unity

Titl

es S

chem

e

# T

his l

evy

is ba

sed

on a

n an

nual

bui

ldin

g pr

emiu

m th

at h

as b

een

calc

ulat

ed a

t bui

ldin

g co

sts a

nd in

sura

nce

rate

s est

imat

ed a

t the

com

plet

ion

of b

uild

ing.

Thi

s lev

y m

ay v

ary

if bu

ildin

g co

sts o

r ins

uran

ce ra

tes v

ary

from

th

e es

timat

ed ra

tes.

The

Insu

ranc

e Pr

emiu

m w

ill b

e pa

id b

y th

e O

rigin

al O

wne

r in

the

first

yea

r & re

cove

rd fr

om o

wne

rs in

acc

orda

nce

with

the

ISLE

. ^

This

levy

is a

n es

timat

e on

ly.

A Q

uant

ity S

urve

yor i

s rec

omm

ende

d to

com

plet

e a

form

al S

inki

ng F

und

Fore

cast

Rep

ort t

o gi

ve e

xact

figu

res f

or e

ach

annu

al S

inki

ng F

und

levy

.

Uni

t 8, 1

56 B

ound

ary

Stre

et, W

EST

END

Q 4

101

P: 3

361

9960

F: 3

361

9990

E: a

dmin

@bc

allia

nce.

com

.au

Page 22: Portavilla investment brochure

T HE ‘A’ T EAM

TH E CO RSO HOUSE , BESPOKE RES ID ENCE

Page 23: Portavilla investment brochure

Dedicated to creating

remarkable places

In the crucible of the city, lifestyle and location combine with people and their dreams to create something far greater

than the sum of the parts. At Azure, the process of refining the ingredients of site, design and materials into spaces in which

people can achieve their best lives is one we take great delight in.

It is also one we approach with a persistent dedication to quality. Our repertoire of core expertise across construction, design, planning and development gives the company a multi-faceted skill-set that ensures

our properties are an impeccable fusion of value and luxury.

A testament to the noteworthy talents of the company’s directors is their previous legacy of more than two dozen award-winning residential projects, including multiple times being named HIA Home of the Year across Queensland, Gold Coast/Brisbane or

National categories.

Full attention is paid to aesthetics, engineering and considering the actual lived experience of being in one of our developments, so those who invest in our properties can for many years to come, enjoy the

experience of living in places that say, “welcome home”.

“OUR PURSUIT OF MULTI-FACETED EXCELLENCE ULTIMATELY HAS ONE SIMPLE AIM

- TO SAY TO YOU, “WELCOME HOME.”

Azure Developments

Page 24: Portavilla investment brochure

P ORTAV I L L A

31 Murarr ie Road , Murarr ie QLD 4172

PHONE THE AZURE SALES CONCIERGE ON +61 7 3227 1575

PORTAVILLA.COM.AU