Long Term Community Plan 2012-2022 - Hurunui District Council
Long Term Community Plan 2012-2022 - Hurunui District Council
Long Term Community Plan 2012-2022 - Hurunui District Council
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
<strong>Hurunui</strong> <strong>Community</strong> <strong>Long</strong> <strong>Term</strong> <strong>Plan</strong> <strong>2012</strong> - <strong>2022</strong><br />
Resource Management - Activity Financial Summary<br />
Annual <strong>Plan</strong> Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10<br />
2011/<strong>2012</strong> <strong>2012</strong>/2013 2013/2014 2014/2015 2015/2016 2016/2017 2017/2018 2018/2019 2019/2020 2020/2021 2021/<strong>2022</strong><br />
Operating Statement<br />
Operating Revenue<br />
General Rates 721,346 837,737 879,285 908,393 921,972 953,830 982,289 1,011,227 1,046,136 1,081,841 1,118,901<br />
Targeted Rates 0 29,627 30,554 31,485 32,483 33,553 34,507 35,481 36,604 37,837 39,075<br />
Other Income 379,045 408,000 420,770 433,582 447,331 462,060 475,198 488,621 504,084 521,057 538,111<br />
Total Operating Revenue 1,100,391 1,275,364 1,330,610 1,373,459 1,401,786 1,449,443 1,491,993 1,535,329 1,586,824 1,640,735 1,696,087<br />
Operating Expenditure<br />
Employee Benefits 493,430 679,798 701,076 722,421 745,331 769,871 791,761 814,126 839,890 868,170 896,586<br />
Direct Operating Expenditure 325,120 317,570 341,948 352,359 348,184 359,648 369,874 380,322 392,358 405,569 418,843<br />
<strong>Council</strong> Overheads Expenditure 255,941 266,496 276,086 287,178 296,772 308,423 318,858 329,381 343,076 355,496 369,159<br />
Depreciation 10,900 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500<br />
Total Operating Expenditure 1,085,391 1,275,364 1,330,610 1,373,459 1,401,786 1,449,443 1,491,993 1,535,329 1,586,824 1,640,735 1,696,087<br />
Operating Surplus (Deficit) 15,000 0 0 0 0 0 0 0 0 0 0<br />
Capital Statement<br />
Capital Expenditure<br />
Resource Management 0 0 25,980 0 0 28,768 0 0 32,398 0 0<br />
Subdivision Inspection 25,695 0 0 26,845 0 0 29,863 0 0 33,878 0<br />
Total Capital Expenditure 25,695 0 25,980 26,845 0 28,768 29,863 0 32,398 33,878 0<br />
Funds Required<br />
Capital Expenditure 25,695 0 25,980 26,845 0 28,768 29,863 0 32,398 33,878 0<br />
Transfer to General <strong>Council</strong> Reserves 10,900 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500<br />
36,595 11,500 37,480 38,345 11,500 40,268 41,363 11,500 43,898 45,378 11,500<br />
Funded by<br />
Operating Surplus 15,000 0 0 0 0 0 0 0 0 0 0<br />
Non Cash Expenditure - Depreciation 10,900 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500 11,500<br />
General <strong>Council</strong> Reserves 25,695 0 25,980 26,845 0 28,768 29,863 0 32,398 33,878 0<br />
51,595 11,500 37,480 38,345 11,500 40,268 41,363 11,500 43,898 45,378 11,500<br />
H:\<strong>Long</strong> <strong>Term</strong> <strong>Plan</strong> Workings\<strong>Hurunui</strong> <strong>District</strong> <strong>Council</strong> LTP Budgets <strong>2012</strong>-<strong>2022</strong> - Post Submissions.xls 31/05/<strong>2012</strong> 9:34 a.m.<br />
121