Attachment 2 - Body Corporate Consent · 51997.2399.02

RIVERSIDE NOOSA CTS 26987
ADOPTED ANNUAL BUDGET
FOR THE YEAR ENDED 31 MAY 2024

TOTAL CONTRIBUTION ENTITLEMENTS = 274
TOTAL INTEREST ENTITLEMENTS = 496

The levy for each Lot entitlement is: Admin. Fund $298.61
Sinking Fund $138.89
Insurance Levy $62.48

Each lot has different entitlements
- Lots 1, 2 & 3 (Contribution Entitlements = 22, Interest Entitlements = 50)

Levy Period Admin Fund Sinking Fund — Insur. Levy
1-06-23 to 30-11-23 $3,248.01 $1,240.47 $1,101.17
1-12-23 to 31-05-24 $3,321.51 $1,815.05 $2,022.69

$6,569.52 $3,055.52 $3,123.86
- Lot 4 (Contribution Entitlements = 20, Interest Entitlements = 36)

Levy Period Admin Fund Sinking Fund _ Insur. Levy
1-06-23 to 30-11-23 $2,952.74 $1,127.70 $792.84
1-12-23 to 31-05-24 $3,019.56 $1,650.05 $1,456.34

$5,972.30 $2,777.75 $2,249.18
- Lot 5 (Contribution Entitlements = 25, Interest Entitlements = 47)

Levy Period Admin Fund = Sinking Fund __Insur. Levy
1-06-23 to 30-11-23 $3,690.92 $1,409.63 $1,035.10
1-12-23 to 31-05-24 $3,774.45 $2,062.55 $1,901.33

$7,465.37 $3,472.18 $2,936.43
- Lot 6 (Contribution Entitlements = 25, Interest Entitlements = 49)

Levy Period Admin Fund Sinking Fund _Insur. Levy
1-06-23 to 30-11-23 $3,690.92 $1,409.63 $1,079.15
1-12-23 to 31-05-24 $3,774.45 $2,062.55 $1,982.23

$7,465.37 $3,472.18 $3,061.38
- Lot 7 (Contribution Entitlements = 25, Interest Entitlements = 51)

Levy Period Admin Fund = Sinking Fund _Insur. Levy
1-06-23 to 30-11-23 $3,690.92 $1,409.63 $1,123.19
1-12-23 to 31-05-24 $3,774.45 $2,062.55 $2,063.15

$7,465.37 $3,472.18 $3,186.34
- Lot 8 (Contribution Entitlements = 25, Interest Entitlements = 53)

Levy Period Admin Fund — Sinking Fund _Insur. Levy
1-06-23 to 30-11-23 $3,690.92 $1,409.63 $1,167.24
1-12-23 to 31-05-24 $3,774.45 $2,062.55 $2,144.05

$7,465.37 $3,472.18 $3,311.29
- Lot 9 (Contribution Entitlements = 22, Interest Entitlements = 26)

Levy Period Admin Fund Sinking Fund insur. Levy
1-06-23 to 30-11-23 $3,248.01 $1,240.47 $572.61
1-12-23 to 31-05-24 $3,321.51 $1,815.05 $1,051.80

$6,569.52 $3,055.52 $1,624.41
- Lot 10 (Contribution Entitlements = 22, Interest Entitlements = 27)

Levy Period Admin Fund Sinking Fund — Insur. Levy
1-06-23 to 30-11-23 $3,248.01 $1,240.47 $594.63
1-12-23 to 31-05-24 $3,321.51 $1,815.05 $1,092.25

$6,569.52 $3,055.52 $1,686.88

 

Total Levies
$5,589.65
$7,159.25

$12,748.90

Total Levies
$4,873.28
$6,125.94

$10,999.22

Total Levies
$6,135.65
$7,738.33

$13,873.98

Total Levies
$6,179.70
$7,819.23

$13,998.93

Total Levies
$6,223.74
$7,900.15

$14,123.89

Total Levies
$6,267.79
$7,981.05

$14,248.84

Total Levies
$5,061.09
$6,188.36

$11,249.45

Total Levies
$5,083.11
$6,228.82

$11,311.93