132008.176.03_ICN.N1178_(ResNo.2-A1)_3&7 SerenityClose NOOSA HEADS

INFRASTRUCTURE CHARGE CALCULATION DETAILS:
The infrastructure charge is calculated in accordance with Council’s Infrastructure Charges Resolution incorporating the charge apportionment (break-up) agreement with Unitywater in
compliance with the Sustainable Planning Act 2009 and Statutory Regulatory Provision (adopted charges) applying at the time of issuing the notice.
                  NOOSA SHIRE COUNCIL CHARGES RESOLUTION (No.2) 2014 (Amendment 1) (Effective 28 October 2016)
                  INFRASTRUCTURE CHARGE CALCULATION                                                                                                                                                                                       Base Date:           01-July-2014
                                                                                                                                                                    Colum n 7
                                       Colum n 1
                                Use under The Noosa Plan
                                                                                                                                                                     COUNCIL                             Council Charge Calculation
                                                                                                                                                                     CHARGE
                                                                                Colum n 2                                 Colum n 3
                                                                                                                                                                   Per Table 10.1                                   EXISTING                  NET               CHARGE
                                                                            Developm ent class                         Unit of m easure
                                                                                                                                                           (Charges breakup) of Adopted      APPROVED
                                          Defined use                                                                                                                                                                  (QTY)           CHARGEABLE               AMOUNT
                                                                                                                                                                Charge in Column 6               (QTY)
                                                                                                                                                              ($ per unit of measure)                                 (Credit)               (QTY)                   $

                  Detached house (& Residential Lot Reconfiguration)              Residential                3 or more bedroom dw elling unit (Lot)                  $16,800                        0                     2                     -2                       -$33,600

                                                                                                                             per suite
                                                                                                                                                                     $6,000                        109                    0                    109                       $654,000
                  Visitor accommodation                                                                              (w ith 1 or 2 bedrooms)
                  • Type 1 Home hosted                                           Residential                                 per suite
                                                                                                                                                                     $8,400                         0                     0                     0                               $0
                  • Type 3 Rural                                         Short term accommodation                  (w ith 3 or more bedrooms)
                  • Type 4 Conventional                                                                                    per bedroom
                                                                                                                                                                     $6,000                         90                    0                     90                       $540,000
                                                                                                            (for a bedroom that is not w ithin a suite)
                  Entertainment and dining business
                                                                              Commercial (retail)                            m2 GFA                                   $153                         999                    0                    999                       $152,847
                  • Type 1 Food & beverages
                                                                                                                            m2 GFA
                  Entertainment and dining business                                                                                                                    $84                         425                    0                    425                        $35,700
                                                                                                                    (excluding court areas)
                                                               (2)     Indoor sport & recreation facility
                  • Type 2 Recreation, amusement and fitness                                                                m2 GFA
                                                                                                                                                                       $12                          0                     0                     0                               $0
                                                                                                                         (court areas)
                  Retail business
                                                                                                                               2
                  • Type 1 Local                                              Commercial (retail)                            m GFA                                    $153                          50                    0                     50                         $7,650
                  • Type 2 Shop & salon

                                                                                                                                                                                                             Sub-Total, Residential =                           $1,160,400.00

                                                                                                                                                                                                          Sub-Total, Non-Residential =                            $196,197.00

                                     STORMWATER                           ALL Non-Residential Uses                    m2 impervious area                               $10                         930                    0                    930                   $9,300.00
                          (Non-Residential Development only)


                                                                                                                                                                                                                                                                                     (Current at CPI :
                                                                                                                                                                                                                                              Base Date:       01-July-2014
                                                                                                                                                                                                                                                                                     December 2016)

                                                                                                                                                                                                CALCULATED INFRASTRUCTURE CHARGE =                              $1,365,897.00         $1,430,816.00
                                                                                                                                                                                           Equivalent development for PSP Infrastructure Contributions
                                                                                                                                                                                           payable under condition 88 of Development Permit:
                                                                                                                                                                                           - Public Parks & LCF netw ork = 100%
                                                                                                                                                          Other                            - Transport netw ork (Road ICP & Pathw ays) Residential 96.0%
                                                                                                                                                                                                                                                                $1,214,820.00           $1,272,559.00
                                                                                                                                                                                             & Non-Residential 95.7%
                                                                                                                                                                                           - Stormw ater netw ork = Nil
                                                                                                                       REDUCTIONS                                                          Reduction to limit the total of all Infrastructure Charges and
                                                                                                                                                                                           Contributions for trunk infrastructure to the maximum amount
                                                                                                                                                          Other                            permissible under the State Planning Regulatory Provision
                                                                                                                                                                                                                                                                           $0.00            $1,338.00
                                                                                                                                                                                           (adopted charges).

                                                                                                                                                          Trunk Infrastructure Offset Pathw ay offset has been incorporated in PSP contribution                            $0.00                 $0.00


                                                                                                                                                                                   *NET INFRASTRUCTURE CHARGE PAYABLE =                                           $151,077.00           $156,919.00


                  ALLOCATION OF LEVIED CHARGE TO TRUNK INFRASTRUCTUE NETWORKS
                  The infrastructure charge payable will be allocated to Council “Trunk ” infrastructure network s in accordance with Council’s Resolution as follows:

                                                                                                Column 4                                                                                                                                                            * Net          * Net
                                                                                                                                                                   Calculated
                                                                          Allocation of Council infrastructure charge to trunk                                                                                      Reductions                                 Infrastructure Infrastructure
                     Council “Trunk” Infrastructure Network                                                                                                  Infrastructure Charge
                                                                                        infrastructure networks                                                                                                                                               Charge Payable Charge Payable
                                  (Table 10.2)                                                                                                                    (At Base Date:
                                                                                                                                                                                                                                                               (At Base Date:        (Current at CPI:
                                                                        Residential Development               Non-Residential Development                          1 July 2014)                  Other                 Other                 Offset             1 July 2014)         December 2016)

                  Transport            (Charge Type: icA3trans)                      40%                                      85%                                            $630,927.00         $605,190.00                   $0.00                  $0.00         $25,737.00             $25,622.00
                  Public Parks & Land for Community Facilities
                                                                                     50%                                      15%                                            $609,630.00         $609,630.00                   $0.00                  $0.00                $0.00                 $0.00
                                      (Charge Type: icA3parkCF )

                  Stormwater          (Charge Type: icA3storm )                      10%                                     100%                                            $125,340.00                 $0.00                 $0.00                  $0.00       $125,340.00             $131,297.00

                          * Subject to Automatic Increase Provision until date of payment.                               *TOTALS =                                       $1,365,897.00         $1,214,820.00                   $0.00                  $0.00       $151,077.00             $156,919.00



                                                                                                                PO Box 141                                                P. (07) 5329 6500                          [email protected]
                                                                                                                TEWANTIN QLD 4565                                         F. (07) 5329 6501                          www.noosa.qld.gov.au                                   ICN - Page 3