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...

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Group of Activities Operational Requirement and Funding SummaryEnvironmental Sustainability and Health GroupRevenueActual Budget Variance Actual<strong>2012</strong> <strong>2012</strong> <strong>2012</strong> <strong>2011</strong>$000 $000 $000 $000Regulatory 3,385 3,880 (495) 3,694Roading and Parking 6,642 6,846 (204) 6,224Rubbish and Recycling 2,871 3,132 (261) 2,482Stormwater 3 - 3 3Wastewater 724 1,025 (301) 1,089Water 1,649 1,686 (37) 1,427Total Revenue 15,274 16,569 (1,295) 14,919ExpensesRegulatory 6,203 7,358 1,155 7,223Roading and Parking 21,162 22,274 1,112 21,153Rubbish and Recycling 7,124 6,908 (216) 6,744Stormwater 3,641 3,359 (282) 3,238Wastewater 7,030 6,639 (391) 7,498Water 6,737 6,404 (333) 6,711Total Expenses 51,897 52,942 1,045 52,567Net Operating COST OF ACTIVITY GROUP (36,623) (36,373) (250) (37,648)EnvironmentalSustainability... What the Council DoesRating AllocationAdd back depreciation 13,608 13,422 186 13,297Renewal capital expenditure (7,529) (8,359) 830 (8,656)External revenue for renewal capital 1,539 1,654 (115) 1,541Borrowing effect of renewal 3 year averaging 320 320 - 634Provision for debt reduction (1,201) (1,201) - (603)Targeted rates allocation 13,764 13,620 144 13,836General rates allocation 16,122 16,917 (795) 17,599Funding surplus/(deficit) - - - -86 <strong>Palmerston</strong> <strong>North</strong> City Council <strong>Annual</strong> <strong>Report</strong> <strong>2011</strong>/12

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

Saved successfully!

Ooh no, something went wrong!