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 />
Rates: Sample Properties<br />
Amberley Township<br />
Amberley Township<br />
Amberley Water (x 209 units)<br />
Amberley Water (x 238 units)<br />
1 x Fixed Charges 1 x Fixed Charges<br />
Capital Value: $255,000 Capital Value: $520,000<br />
Actual Rates for Proposed Rates for Indicative Rates for Indicative Rates for Actual Rates for Proposed Rates for Indicative Rates for Indicative Rates for<br />
2011/<strong>2012</strong> <strong>2012</strong>/2013 2013/2014 2014/2015 2011/<strong>2012</strong> <strong>2012</strong>/2013 2013/2014 2014/2015<br />
General Rates<br />
General Rates & UAGC 44.39 58.94 74.96 76.69 53.03 73.42 93.15 97.27<br />
Roading 159.55 158.00 164.36 173.84 325.36 322.19 335.16 354.50<br />
Governance 86.61 96.88 102.53 113.06 113.12 126.51 133.88 147.63<br />
<strong>Plan</strong>ning 45.29 51.26 53.30 54.53 92.35 104.53 108.69 111.20<br />
Waste Management 120.55 120.52 123.08 125.87 120.55 120.52 123.08 125.87<br />
Canterbury Museum 8.13 8.49 9.24 10.53 8.13 8.49 9.24 10.53<br />
464.53 494.09 527.47 554.52 712.54 755.65 803.20 847.00<br />
Amenities Rates<br />
Capital Value 63.52 66.70 70.03 73.53 129.53 136.01 142.81 149.95<br />
Uniform Annual Charges 145.56 152.84 160.48 168.50 145.56 152.84 160.48 168.50<br />
209.08 219.53 230.51 242.04 275.09 288.85 303.29 318.45<br />
Utilities Rates<br />
Water 249.97 268.97 289.41 311.40 267.89 288.25 310.16 333.73<br />
Water Compliance - Miox Treatment - - - - - - - -<br />
Sewer 144.95 170.32 200.12 235.14 144.95 170.32 200.12 235.14<br />
Drainage/Protection 108.77 108.77 108.77 108.77 108.77 108.77 108.77 108.77<br />
503.69 548.05 598.30 655.32 521.61 567.34 619.05 677.65<br />
Other Rates<br />
Refuse Collection 260.00 260.00 260.00 260.00 260.00 260.00 260.00 260.00<br />
Swimming Pool Inspection - - - - - - - -<br />
Rural Fire 9.03 9.39 9.76 10.15 18.41 19.14 19.91 20.71<br />
Medical Centres - - - - - - - -<br />
Tourism - - - - - - - -<br />
Amberley Library Rate 18.14 18.14 18.14 4.88 18.14 18.14 18.14 4.88<br />
287.17 287.53 287.90 275.03 296.55 297.28 298.05 285.58<br />
TOTAL $ 1,464.46 $ 1,549.20 $ 1,644.19 $ 1,726.91 $ 1,805.80 $ 1,909.12 $ 2,023.60 $ 2,128.68<br />
Increase ($) 84.74 94.98 82.72 Increase ($) 103.33 114.47 105.09<br />
Increase (%) 5.79% 6.13% 5.03% Increase (%) 5.72% 6.00% 5.19%<br />
H:\<strong>Long</strong> <strong>Term</strong> <strong>Plan</strong> Workings\Rates - for Final LTP\Funding Impact Statement for <strong>2012</strong>-2013 - Post Submissions.xls 20/06/<strong>2012</strong> 10:09 a.m.<br />
Amberley Beach Township<br />
Amberley Rural<br />
Ashley Water (x 0.5 points)<br />
Ashley Water (x 1 point)<br />
1 x Fixed Charges 0 x Fixed Charges<br />
Capital Value: $175,000 Capital Value: $2,400,000<br />
General Rates<br />
General Rates & UAGC<br />
Roading<br />
Governance<br />
<strong>Plan</strong>ning<br />
Waste Management<br />
Canterbury Museum<br />
Actual Rates for Proposed Rates for Indicative Rates for Indicative Rates for Actual Rates for Proposed Rates for Indicative Rates for Indicative Rates for<br />
2011/<strong>2012</strong> <strong>2012</strong>/2013 2013/2014 2014/2015 2011/<strong>2012</strong> <strong>2012</strong>/2013 2013/2014 2014/2015<br />
41.79 54.57 69.47 70.48 78.24 131.13 164.75 186.36<br />
109.50 108.43 112.79 119.30 1,501.68 1,487.03 1,546.90 1,636.15<br />
78.61 87.94 93.06 102.63 240.02 268.29 283.93 313.10<br />
31.08 35.18 36.58 37.42 426.24 482.43 501.64 513.24<br />
120.55 120.52 123.08 125.87 - - - -<br />
8.13 8.49 9.24 10.53 - - - -<br />
389.65 415.12 444.23 466.23 2,246.18 2,368.89 2,497.23 2,648.86<br />
Amenities Rates<br />
Capital Value<br />
Uniform Annual Charges<br />
43.59 45.77 48.06 50.46 132.00 138.60 145.53 152.81<br />
145.56 152.84 160.48 168.50 - - - -<br />
189.15 198.61 208.54 218.97 132.00 138.60 145.53 152.81<br />
Utilities Rates<br />
Water<br />
Water Compliance - Miox Treatment<br />
Sewer<br />
Drainage/Protection<br />
283.50 294.84 306.63 318.90 567.00 589.68 613.27 637.80<br />
- - - - - - - -<br />
144.95 170.32 200.12 235.14 - - - -<br />
283.77 283.77 283.77 283.77 - - - -<br />
712.22 748.93 790.53 837.81 567.00 589.68 613.27 637.80<br />
Other Rates<br />
Refuse Collection<br />
Swimming Pool Inspection<br />
Rural Fire<br />
Medical Centres<br />
Tourism<br />
Amberley Library Rate<br />
TOTAL<br />
260.00 260.00 260.00 260.00 - - - -<br />
- - - - - - - -<br />
6.20 6.44 6.70 6.97 201.12 209.16 217.53 226.23<br />
- - - - - - - -<br />
- - - - - - - -<br />
18.14 18.14 18.14 4.88 - - - -<br />
284.34 284.58 284.84 271.84 201.12 209.16 217.53 226.23<br />
$ 1,575.36 $ 1,647.24 $ 1,728.13 $ 1,794.85 $ 3,146.30 $ 3,306.33 $ 3,473.56 $ 3,665.69<br />
Increase ($) 71.88 80.89 66.72 Increase ($) 160.03 167.22 192.14<br />
Increase (%) 4.56% 4.91% 3.86% Increase (%) 5.09% 5.06% 5.53%<br />
H:\<strong>Long</strong> <strong>Term</strong> <strong>Plan</strong> Workings\Rates - for Final LTP\Funding Impact Statement for <strong>2012</strong>-2013 - Post Submissions.xls 20/06/<strong>2012</strong> 10:09 a.m.<br />
275