11.07.2015 Views

2011-2012 Annual Report - Full Version - PDF - Palmerston North ...

2011-2012 Annual Report - Full Version - PDF - Palmerston North ...

2011-2012 Annual Report - Full Version - PDF - Palmerston North ...

SHOW MORE
SHOW LESS
  • No tags were found...

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Financial ResultsActivity Operational Results: Commercial or Strategic InvestmentsRevenueActual Budget Variance Actual Note<strong>2012</strong> <strong>2012</strong> <strong>2012</strong> <strong>2011</strong>$000 $000 $000 $000External Contracts 2,646 2,710 (64) 2,687 1.Investment Property 398 613 (215) 372 2.Investments (including Investment Fund) 1,201 1,826 (625) 2,017 3.Investments in Companies(including Airport) 211 150 61 143 4.Laboratory (External Contracts) 93 205 (112) 131 5.Print Synergy 138 112 26 130 6.Public Rental Housing 994 898 96 975 7.Total Revenue 5,681 6,514 (833) 6,455ExpensesExternal Contracts 2,423 2,538 115 2,570 8.Investment Property 663 501 (162) 571 9.Investments (including Investment Fund) 274 342 68 347 10.Investments in Companies(including Airport) 573 632 59 551 11.Laboratory (External Contracts) 77 218 141 122 12.Print Synergy 132 102 (30) 48 13.Public Rental Housing 631 615 (16) 561 14.Total Expenses 4,773 4,948 175 4,770Net Operating CosT OF ACTiviTY 908 1,566 (658) 1,685Note1. City Enterprises external revenue down on budgetwith offsetting reduction in expenses, plant recoverydown due to lower utilisation than budgeted. AfterHours Call Centre revenue higher than budget fromadditional customers with related higher expenses.2. Rentals down due to vacancies, in line with<strong>2011</strong>.3. Lower investment fund income received due to higherwithdrawals from the fund and lower forestry harvestrevenue due to reduction in programme.4. Actual dividend was higher than budgeted dividenddue to higher PNAL profit.5. Lower activity with offsetting lower expenses.6. Higher sales than budgeted matched with higherexpenses.7. Higher rent, in line with <strong>2011</strong>.8. Reduced expenses in line with lower revenue.9. Higher maintenance and net personnel costs.10. Lower interest expense.11. Lower interest expense.12. Reduced expenses in line with lower revenue.13. Higher personnel and outwork expenses in line withhigher revenue.14. Higher net personnel, liaison costs.What the Council Does Commercial or Strategic InvestmentsSupportServices<strong>Palmerston</strong> <strong>North</strong> City Council <strong>Annual</strong> <strong>Report</strong> <strong>2011</strong>/12123

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!