|
<< back to Annual Plan Index
Kaikoura District Council PO Box 6 Kaikoura
Street: 34 Esplanade Phone: (03) 319-5026 Fax: (03) 319-5308 Email: kdc@kaikoura.govt.nz Website: www.kaikoura.govt.nz
BANKERS:
Bank of New Zealand, Kaikoura Branch
AUDITOR:
Audit New Zealand
GENERAL STATISTICS:
Land Area: 2,048 square kilometres Capital Value: 740,671,750 Length of Coastline: 105 km Length of Roads: 199.2 km Number of Bridges: 38 Population: 3,483 (Census 2001) Rateable Properties: 2,200 Estimated Total Rates 2005/2006: $3,670,617 (incl GST)
Our Vision:
“The Kaikoura community displays responsible custodianship of its unique natural, social and built environmental resources by striving towards the sustainable utilization and management of these resources.
It is a community that treasures the present small-scale town atmosphere and strives to retain and enhance this coastal village character and atmosphere”.
back to top
Forecast Statement of Financial Performance For the year ended 30 June 2006
|
LTCCP 2004/2005 |
Annual Plan 2005/2006 |
| Revenue |
|
|
| Roading |
326,131 |
327,648 |
| Water Services |
1,720,720 |
1,908,245 |
| Refuse & Recycling |
1,000 |
1,000 |
| Community Facilities |
743,328 |
810,786 |
| Leadership |
118,400 |
91,400 |
| Development Control |
355,638 |
366,904 |
| Community Safety |
47,960 |
68,969 |
| Sustainable Development |
172,224 |
259,331 |
| General Rates |
2,059,616 |
2,191,000 |
| Interest Income |
33,226 |
26,080 |
|
5,578,243 |
6,051,363 |
|
|
|
| Expenses |
|
|
| Roading |
902,146 |
969,933 |
| Water Services |
987,598 |
1,052,746 |
| Refuse & Recycling |
195,538 |
229,117 |
| Community Facilities |
1,120,790 |
1,128,122 |
| Leadership |
470,473 |
455,900 |
| Development Control |
489,971 |
515,412 |
| Community Safety |
175,887 |
190,474 |
| Sustainable Development |
325,297 |
533,090 |
|
4,667,700 |
5,074,794 |
|
|
|
| Net Surplus/(Deficit) |
910,543 |
976,569 |
back to top
Forecast Statement of Financial Position As at 30 June 2006
|
LTCCP 2004/2005 |
Annual Plan 2005/2006 |
| Current Assets |
|
|
| Cash & Deposits |
1,073,364 |
1,151,767 |
| Stock |
1,885 |
1,885 |
| Accounts Receivable |
607,673 |
660,305 |
| Prepayments |
42,719 |
42,719 |
| Current Portion of Sinking Fund |
91,269 |
91,821 |
| GST Refundable |
14,400 |
14,400 |
|
1,831,311 |
1,962,896 |
| Non Current Assets |
|
|
| Sinking Funds & Investments |
169,500 |
170,524 |
| Fixed Assets |
59,485,400 |
59,986,354 |
|
59,654,900 |
60,156,878 |
| Current Liabilities |
|
|
| Accounts Payable |
420,884 |
464,203 |
| Current Portion of Term Debt |
1,373,000 |
1,480,000 |
|
1,793,884 |
1,944,203 |
| Non Current Liabilities |
|
|
| Long Term Borrowings |
4,024,836 |
3,547,237 |
| Term Debt and Other |
974,675 |
974,675 |
|
4,999,511 |
4,521,912 |
|
|
|
| Net Assets |
54,392,816 |
55,653,659 |
|
|
|
| Equity |
|
|
| Share Capital |
13,455,320 |
13,455,320 |
| Reserves & Special Funds |
40,130,106 |
40,130,106 |
| Retained Earnings |
1,107,390 |
2,068,233 |
|
54,392,816 |
55,653,659 |
back to top
Forecast Statement of Cashflows For the year ended 30 June 2006
|
LTCCP 2004/2005 |
Annual Plan 2004/2005 |
| Operating Activities |
|
|
| Cash provided from: |
|
|
| Rates |
3,073,737 |
3,262,770 |
| Interest Income |
33,226 |
26,080 |
| Other |
2,344,158 |
2,706,263 |
| Cash applied to: |
|
|
| Interest Expense |
365,321 |
353,282 |
| Operating Expenses |
3,369,810 |
3,721,882 |
|
|
|
| Net Cash Flow from Operations |
1,726,989 |
1,919,949 |
|
|
|
| Investing Activities |
|
|
| Cash provided from: |
|
|
| Sinking Funds Received |
193,164 |
174,555 |
| Sale of Assets |
- |
- |
| Cash applied to: |
|
|
| Sinking Funds Paid |
202,602 |
181,082 |
| Purchase of Assets |
2,673,327 |
1,414,765 |
|
|
|
| Net Cash Flow from Investing |
(2,682,765) |
(1,421,292) |
|
|
|
| Financing Activities |
|
|
| Cash provided from: |
|
|
| Drawdown/(Repayment) of loans |
886,836 |
65,591 |
|
|
|
| Total Net Cash Flows |
(68,940) |
564,248 |
|
|
|
| Opening Cash Balance |
1,142,304 |
587,519 |
| Closing Cash Balance |
1,073,364 |
1,151,767 |
back to top
Highlights 2005/2006
The coming year is shaping up to be a very busy year for Council, as much of the development we have been planning for so long is starting to come to fruition, and much of the growth we have been anticipating is on its way.
The footpath and streetlight upgrades commenced in 2005 and some of this work will continue into the 2005/2006 financial year. The design for the New Wharf is being finalised and could be constructed this summer.
Council has purchased a secure ground water source with exceptional water quality to supply the Kaikoura township. It is anticipated that this source will be able to supply the town water for the next ten years, providing for a doubling of population and tourist numbers over that period. The water source will require the construction of a new mainline and treatment facility before it is fully operative, and will need to be pumped up to the storage reservoirs, unlike the current water source which is largely gravity fed.
The existing oxidation ponds will be desludged, therefore restoring them to full capacity and ensuring their useful life is extended a further 20 years.
The Proposed District Plan is nearing the point at which it can become operative, once this Plan is in place the planning process should be simplified as building and resource consents will not need to be checked against two concurrent Plans. However new Building Act legislation has made the building consent process much more stringent with far greater administrative demands.
Council has recently announced it is considering a relocation of its offices to the area of land at the corner of Churchill Street and Scarborough Tce, currently occupied by Innovative Waste’s office and education centre. An exciting concept has been developed which could potentially see the development of a new museum, library, art gallery, multisports complex including gymnasium and swimming pool, and outdoor sports grounds, all housed within this facility. During 2005/2006 Council will undertake feasibility studies and will assess how each stage of the development could best be funded.
As part of this process, Council has developed a Development Contributions Policy, included in this document, which will provide an opportunity for some of these community facilities to be funded from developers.
Pleasingly, the net affect of our increased rates requirement will this year result in a less than 3% increase in rates for most properties, largely due to the growing rating base. Council continues to focus on minimising funding impacts on these residential ratepayers, and is proud to deliver this promise.
back to top |