Property Valuation

Attachment D

Outgoings Schedule 42 Phillip Street, Parramatta Y/E 31 Dec 2018

$

WATER RATES 14,500

COUNCIL RATES 26,700

LAND TAX 18,512

INSURANCE 8,965

FIRE PROTECTION 15,550

CLEANING - COMMON AREAS 34,633

RUBBISH REMOVAL 1,600

ELECTRICITY - COMMON AREAS 19,560

LIFTS 28,500

ON SITE CARETAKING 25,000

PLUMBING 3,200

AIR CONDITIONING (CONTRACT) 48,230

AIR CONDITIONING (REPAIRS) 15,552

REPAIRS & MAINTENANCE 14,560

MISCELLANEOUS 3,500

MANAGEMENT ( 3% gross inc.) 51,875

TOTAL $330,437

Total Lettable Area 3955m2 $83.55/m2 NLA