The amount of the offset for each year to which it applies is the 2011 unimproved-site value difference for the land, divided by 13, and multiplied by the following—
(a) for the year to which the valuation effective on 30 June 2011 applies—12;
(b) for the year to which the valuation effective on 30 June 2012 applies—11;
(c) for the year to which the valuation effective on 30 June 2013 applies—10;
(d) for the year to which the valuation effective on 30 June 2014 applies—9;
(e) for the year to which the valuation effective on 30 June 2015 applies—8;
(f) for the year to which the valuation effective on 30 June 2016 applies—7;
(g) for the year to which the valuation effective on 30 June 2017 applies—6;
(h) for the year to which the valuation effective on 30 June 2018 applies—5;
(i) for the year to which the valuation effective on 30 June 2019 applies—4;
(j) for the year to which the valuation effective on 30 June 2020 applies—3;
(k) for the year to which the valuation effective on 30 June 2021 applies—2;
(l) for the year to which the valuation effective on 30 June 2022 applies—1.
Example—A owns particular non-rural land on the 2011 valuation-making day and continues to own it at all relevant times. Immediately before the 2011 valuation-making day, the land’s unimproved value was $600,000 and its site value on the 2011 valuation-making day is $9m.
The amount of the offset is as follows—
Date of effect of annual valuation | Calculation | Amount of offset | |
30 June 2011 | ![]() | $7,753,846.15 | |
30 June 2012 | ![]() | $7,107,692.31 | |
30 June 2013 | ![]() | $6,461,538.46 | |
30 June 2014 | ![]() | $5,815,384.62 | |
30 June 2015 | ![]() | $5,169,230.77 | |
30 June 2016 | ![]() | $4,523,076.92 | |
30 June 2017 | ![]() | $3,876,923.08 | |
30 June 2018 | ![]() | $3,230,769.23 | |
30 June 2019 | ![]() | $2,584,615.38 | |
30 June 2020 | ![]() | $1,938,461.54 | |
30 June 2021 | ![]() | $1,292,307.69 | |
30 June 2022 | ![]() | $646,153.85 | |
30 June 2023 | nil | no offset |