Long Term Community Plan 2012-2022 - Hurunui District Council

www.hurunui.govt.nz
Targeted Rates - Water Rates
Rate Type
Amberley Township
Actual Rates for
2011/2012 inclusive of GST
Actual Rates for
2012/2013 inclusive of GST
Indicative Rates for
2013/2014 inclusive of GST
Indicative Rates for
2014/2015 inclusive of GST
Fixed Charge per connected property $120.82 $129.98 $139.86 $150.49
Fixed Charge per serviceable property $60.41 $64.99 $69.93 $75.24
Fixed Charge per m3 supplied $0.61803731 $0.66501104 $0.71555188 $0.76993382
Total Expected Rates (Excl GST) $225,992 $211,610 $227,693 $244,998
Culverden Township
Fixed Charge per connected property $174.65 $182.07 $189.81 $197.88
Fixed Charge per serviceable property $87.33 $91.04 $94.91 $98.94
Fixed Charge per m3 supplied $0.59079627 $0.61590900 $0.64208513 $0.66937375
Total Expected Rates (Excl GST) $78,199 $81,522 $84,987 $88,599
Hanmer Springs Township
Fixed Charge per connected property $177.64 $184.76 $123.19 $199.83
Fixed Charge per serviceable property $88.82 $92.38 $61.60 $99.92
Fixed Charge per m3 supplied $0.60064762 $0.62467600 $0.64966304 $0.67564956
Fixed Charge per Rural connected property $583.79 $607.14 $631.43 $656.68
Total Expected Rates (Excl GST) $335,553 $359,520 $373,900 $388,856
Hawarden-Waikari Township
Fixed Charge per connected property $113.89 $118.46 $123.19 $128.12
Fixed Charge per serviceable property $56.94 $59.23 $61.60 $64.06
Fixed Charge per m3 supplied $0.41265941 $0.42916640 $0.44633306 $0.46418638
Fixed Charge per Rural connected property on Medbury Line $393.40 $409.14 $425.50 $442.52
Total Expected Rates (Excl GST) $138,180 $143,707 $149,455 $155,434
Leithfield Beach
Fixed Charge per connected property $205.28 $222.24 $240.57 $260.42
Fixed Charge per serviceable property $102.64 $111.12 $120.29 $130.21
Total Expected Rates (Excl GST) $40,517 $43,860 $47,478 $51,395
Waiau Township
Fixed Charge per connected property $137.12 $142.58 $148.29 $154.22
Fixed Charge per serviceable property $68.56 $71.29 $74.14 $77.11
Fixed Charge per m3 supplied $0.74907467 $0.77903280 $0.81019411 $0.84260188
Total Expected Rates (Excl GST) $48,925 $50,882 $52,917 $55,034
Waipara Township
Fixed Charge per connected property $67.54 $67.55 $67.55 $67.55
Fixed Charge per serviceable property $33.77 $33.78 $33.78 $33.78
Fixed Charge per m3 supplied $0.66117976 $0.66118000 $0.66118000 $0.66118000
Fixed Charge per Rural connected property $514.86 $514.86 $514.86 $514.86
Total Expected Rates (Excl GST) $30,333 $30,333 $30,333 $30,333
Ashley Rural
Fixed Charge per unit provided $567.03 $589.68 $613.27 $637.80
Fixed Charge for availability $10.00 $10.00 $10.00 $10.00
Total Expected Rates (Excl GST) $1,115,757 $1,197,820 $1,251,065 $1,306,654
Amuri Plains Rural
Fixed Charge per unit provided $185.53 $192.92 $200.64 $208.66
Total Expected Rates (Excl GST) $97,122 $101,007 $105,047 $109,249
Balmoral Rural
Fixed Charge per unit provided $65.86 $65.85 $65.85 $65.85
Fixed Charge for availability $1.00 $1.00 $1.00 $1.00
Total Expected Rates (Excl GST) $39,574 $39,574 $39,574 $39,574
Waiau Rural
Fixed Charge per unit provided $666.00 $692.64 $720.35 $749.16
Total Expected Rates (Excl GST) $249,151 $259,117 $269,482 $280,261
Cheviot
Fixed Charge per unit provided in Rural area $576.06 $656.70 $689.53 $724.01
Fixed Charge for each half unit provided to Rural Residential Properties $360.64 $411.14 $863.40 $906.57
Fixed Charge for availability $20.00 $20.00 $20.00 $20.00
Total Expected Rates (Excl GST) $554,122 $624,132 $655,339 $688,105
Hurunui Rural
Fixed Charge per unit provided for Operational $625.00 $656.25 $689.06 $723.52
Fixed Charge per unit provided for Capital $0.00 $50.00 $50.00 $50.00
Total Expected Rates (Excl GST) $912,500 $1,025,598 $1,073,247 $1,123,279
Water Treatment Rate
Fixed Charge per dwelling $0.00 $37.95 $75.90 $115.00
Total Expected Rates (Excl GST) $0 $48,279 $96,558 $146,300
H:\Long Term Plan Workings\Rates - for Final LTP\Funding Impact Statement for 2012-2013 20/06/2012 - Post Submissions.xls
10:48 a.m.
190