Long Term
financial plan 2013/2023
1
Long Term Financial Plan
about this plan.
what is this
document all about?
What is THE LONG TERM FINANCIAL PLAN? The Long Term Financial Plan is a 10 year plan that outlines Council’s financial capacity to meet those objectives of the Community Strategic Plan that fall under the auspices of Council. The Long Term Financial Plan is formulated by using a number of estimates and assumptions to project the future revenue and expenditure required of Council to deliver those services and projects expected by the community. In doing so it addresses the resources that impact on Council’s ability to fund its services and capital works whilst remaining financially sustainable The Long Term Financial Plan is one element of the resourcing strategy that ensures the community’s ideas and aspirations for the future are realistically achievable. The other elements of the resourcing strategy include the Asset Management Plan and the Workforce Plan. The Asset Management Plan aims to predict infrastructure consumption and renewal needs, as well as consider infrastructure requirements to meet future community needs. The Workforce Plan is designed to ensure that Council has the necessary staff to deliver current services and operational needs for the community now and in the future. These interrelated plans give consideration to the capacity of Council to deliver on its responsibilities within the Community Strategic Plan (‘Ruby & Oliver’). Each element informs the Delivery Plan which outlines the strategies in place to meet these responsibilities. Council has reviewed the 2012/22 Long Term Financial Plan and significant changes were made to both operational and capital items in the formulation of this 2013/23 Long Term Financial Plan. Council reviews any significant changes to the Long Term Financial Plan via the Quarterly Budget Report to Council. The Quarterly Budget Report assesses Council’s performance against budget each quarter, and any ongoing changes to budget that result from this process and included in the Long Term Financial Plan and reported to Council each quarter. A comprehensive review of the Long Term Financial Plan is conducted annually during the Operational Plan process.
2
Long Term Financial Plan
contents.
contents. Appendix 10 - Airport – Our Plan 2 Ten Year Financial Plan Appendix 11 - Livestock Marketing Centre – EXECUTIVE SUMMARY 4 Ten Year Financial Plan FINANCIAL STRATEGIES 5 Appendix 12 - Sewerage Services – Ten Year Financial Plan Financial Strategy 1 5
64 66 68
Appendix 13 - Solid Waste Services – Ten Year Financial Plan
70
Financial Strategy 4 8
Appendix 14 - Stormwater Levy – Ten Year Financial Plan
72
contact us 72
Financial Strategy 2
6
Financial Strategy 3
7
Financial Strategy 5,6,7,8
9
PLANNING ASSUMPTIONS 10 Major Planned Expenditure 11 FINANCIAL FORCAST ASSUMPTIONS 12 SENSITIVITY ANALYSIS 14 Senario 1 16 Senario 2 19 Senario 3 22 performance measures 23 appendices 24
Appendix 1 - Funding Summary
25
Appendix 2 - Income Statement
27
Appendix 3 - Balance Sheet
29
Appendix 4 - Statement of Cash Flows 31
Appendix 5 - Financial Sustainability Indicators
35
Appendix 6 - Schedule of External Restrictions
37
Appendix 7 - Schedule of Internal Restrictions
38
Appendix 8 - External Borrowings and associated repayments
41
Appendix 9 - Capital Works Program
46 3
Long Term Financial Plan
executive summary.
our
EXECUTIVE SUMMARY. EXECUTIVE SUMMARY
OBJECTIVES
Whilst Wagga Wagga City Council has managed to maintain a stable financial position in the past, the message from the current Long Term Financial Plan is that without additional sources of revenue, Council will not be able to maintain the current levels of service being delivered to the community.
The objectives of Wagga Wagga City Council’s Long Term Financial Plan are:
Council’s Auditors described the financial position at the end of June 2012 as follows: “Council’s immediate financial position remains satisfactory however, with the elevated level of planned expenditure on new assets in the 2013 and 2014 years, its medium to longer term financial plans indicate that the financial position will be eroded as it consumes reserve funds and commits a higher portion of its general purpose revenue to servicing debt. The medium term forecast for the key financial sustainability indicators (liquidity, debt servicing and asset renewal) clearly show that Council will need to consider modifying its short term plans to preserve its financial flexibility in the medium term. The integrated planning and reporting process is now well established. As a guide to long term sustainability the plans show that Council faces a significant challenge in balancing asset maintenance and renewal requirements with available financial resources.” The Long Term Financial Plan has been prepared based on a number of objectives and assumptions further outlined in this document. As with all plans, assumptions and objectives are subject to change over time. Strategies, issues and risk are all dynamic influences in relation to any planning and as such the Long Term Financial Plan is reviewed and adjusted annually to reflect material changes in these assumptions and objectives. There a number of scenarios presented in the Long Term Financial Plan which highlight the effect on Council’s financial result if certain events/changes were to occur that are beyond Council’s control. The Base Case Scenario as presented in this document is the most realistic scenario and the one that Council will consider for adoption.
4
Long Term Financial Plan
•
To provide a forecast financial position over ten years to ensure that Council remains financially sustainable,
•
To support the implementation of the Council’s Community Strategic Plan (‘Ruby & Oliver’),
•
To identify and highlight future challenges, problems and financial trends in order that they be proactively addressed before it is too late to respond to those community aspirations and needs as identified in ‘Ruby & Oliver’ for which Council is responsible,
•
To ensure compliance with legislative requirements of integrated planning and reporting contained in the Local Government Act and the guidelines produced by the NSW Division of Local Government.
This Long Term Financial highlights that beyond 2013/14 Council is not financially sustainable. In order for Council to continue to deliver the current services and projects as identified in the Delivery and Operational Plans additional revenue will have to be sourced to eliminate the current deficits, or alternatively, certain services and projects already contained in the Delivery and Operational Plans will have to be either scaled back or removed. At this point in time, Council has not identified the specific services or projects that are to be reduced or removed. A project team has been tasked with identifying potential services/ projects that can be targeted for reduction in the oncoming years with minimal impact on current service delivery. This team will also investigate the possibility of applying for a Special Rate Variation (SRV) to IPART to enable Council to continue to deliver those services and projects identified in the current Long Term Financial Plan and Delivery Plan.
financial strategies.
our
financial StrategY 1. FINANCIAL STRATEGIES
Some of the major efficiencies/savings identified were as follows:
In formulating the Long Term Financial Plan Council has identified eight key strategies that will enable Council to remain financially sustainable.
• Employee Cost Reductions
$1,076K
• Project Deferrals
$665K
Financial Strategy 1 Balanced Budgets
• Program Reductions
$572K
• Other Budget Reductions
$855K
• Additional Fees Income
$528K
• Additional Grant Income
$30K
With each iterative annual budget process Council aims to achieve, at the minimum, a balanced budget which allows Council to maintain a positive working funds balance. This position gives Council the flexibility to maintain liquidity and fund unforeseen expenditures or discretionary funding deficits without using reserve funds. The Base Case Scenario detailed in the Long Term Financial Plan indicates that Council will not maintain a balance budget beyond the 2013/14 financial year with the following years have significant deficit budgets which are not sustainable.
By identifying the above savings and additional income Council has substantially reduced the deficits that were forecast in the 2012/22 Long Term Financial Plan. The 2013/33 Long Term Financial Plan represents an improved forecast for Council though there a still a number of challenges ahead.
The Base Case Scenario budget result for the Long Term Financial Plan is summarised in the table below. Arriving at a balanced budget for 2013/14 was a complex and difficult task with each area of the organisation having to contribute significant budget reductions and operational efficiencies to achieve this goal. These savings will have some impact on the delivery of projects and services for 2013/14 albeit minor. Council will need to be innovative and efficient in delivering the 2013/14 Operational Plan.
13/14 14/15 15/16 16/17 17/18 18/19 19/20 20/21 21/22 22/23 (Surplus) /Deficit
$0
$938K
$3.0M
$3.2M
$3.0M
$3.3M
$4.0M
$3.9M
5
$4.0M
$4.6M
Long Term Financial Plan
financial strategies.
our
financial StrategY 2. Financial Strategy 2 Maintain Current Working Funds Working Funds represent a measure of liquidity/net financial position. Council’s working capital allows for day to day liquidity and ensures Council is able to survive any budget shocks during the year – i.e. expenditure overruns and income shortfalls Council as a prudent financial manager has set a minimum level ($4.0M) at which its working capital should be maintained. This level of working capital ensures Council retains an appropriate level of liquidity on an ongoing basis and is able to control/ determine the value of its annual budget surplus or deficit. Forecasts of Council’s available working funds as per the base case scenario are shown in the table below. Council’s working fund balance at 30 June 2012 was $4.30M and it is anticipated that a similar balance will be maintained at 30 June 2013. Appendix 5 details the movement in working funds over the life of the Long Term Financial Plan and demonstrates that Council does not meet the desired aim to maintain a working funds balance of $4.0M.
13/14 14/15 15/16 16/17 17/18 18/19 19/20 20/21 21/22 22/23 Working Funds Result (Surplus) /Deficit
6
($4.1M)
($3.2M)
Long Term Financial Plan
($0.1M)
$3.1M
$6.1M
$9.4M
$13.4M
$17.3M
$21.3M
$25.8M
financial strategies.
our
financial StrategY 3. Financial Strategy 3 Identify Ongoing Efficiencies Council is committed to identifying and implementing initiatives which reduce expenditure and/or increase income, thus improving Council’s bottom line and the capacity to improve services. With the exception of employee related costs, energy/utility costs and statutory contributions, increases in other budgets are only approved after all other options have been considered by Council’s senior executive team. A number of initiatives have been implemented to identify budget efficiencies. These include: •
Targeted savings for employee costs
•
Review of fees and charges to ensure closer alignment with costs
•
Sourcing grant funds to support capital programs and new initiatives
•
Energy savings and carbon reduction initiatives
•
Ebusiness and online service initiatives
• Improved information management systems and technology •
Review of capital project processes, procedures and outcomes
7
Long Term Financial Plan
financial strategies.
our
financial StrategY 4. Financial Strategy 4 Narrow the Infrastructure Funding Gap Council’s Asset Management Plan identifies a shortfall in current expenditure on the maintenance and renewal of infrastructure assets. This represents a risk to Council that a significant number of assets may fail due to inadequate maintenance. If this issue is not addressed it will have an adverse impact on Council’s financial position in the medium and longer term. Council is attempting to address this issue by: • Increasing recurrent levels of maintenance and renewal budgets by identifying budget savings and efficiency gains from all parts of the organisation.
•
Increasing the use of low cost borrowings to fund infrastructure renewals through the Local Government Infrastructure Renewal Scheme (LIRS).
Scenario 2 highlights the effect on future year’s deficits in the Long Term Financial Plan if the actions from the current Asset Management Plan for infrastructure renewal and maintenance were to be undertaken. It assumes that Council will increase funding for asset renewals by 15.5% for 20 years and fund $5.1M in maintenance each year as required by the Asset Management Plan to address the current shortfalls in maintenance and renewals. The shortfalls in funding between the Base Case Scenario and the Asset Management Plan are summarised in the table below.
• Maintaining a reserve for Infrastructure Replacement and allocating additional funds towards this reserve as a priority when budget improvements are realised, and allocating the proceeds from the sale of non-core assets
13/14 14/15 15/16 16/17 17/18 18/19 19/20 20/21 21/22 22/23 Total Asset Mgt Plan Funding Gap
8
$1.4M
$3.6M
Long Term Financial Plan
$3.7M
$5.2M
$7.0M
$7.6M
$8.2M
$9.7M
$10.0M
$11.2M
financial strategies.
our
financial StrategY 5, 6, 7 & 8. Financial Strategy 5 Maintain Benchmark Current Ratio
Council has maintained this approach in the formulation of budgeted interest income for the Long Term Financial Plan.
The unrestricted current ratio is a measure of whether Council has sufficient liquid assets available to meet short term commitments for the unrestricted activities of Council. As a general rule a healthy ratio is 1:1 or greater – i.e. for every $1 of liability there is $1 of asset to cover it.
Financial Strategy 8 Maintain Benchmark Debt Servicing Ratio
Council’s objective is that the unrestricted current ratio remains greater than 1:1 for the ten year period covered by the Long Term Financial Plan. The ratio at 30 June 2012 was 2.52:1. The base case scenario in the Long Term Financial Plan shows this ratio goes below 0:1 in 2016/17 (ref appendix 5) due to the decline in cash/current assets for years 2014/15 and 2015/16.
Financial Strategy 6 Maintain Benchmark Outstanding Rates & Annual Charges This ratio assesses the impact of uncollected rates and annual charges on Council’s liquidity and the adequacy of debt recovery efforts. The lower the percentage, the less income that is tied up in receivables and the more revenue that is available for Council purposes.
The debt service ratio represents the percentage of Council’s total ongoing operating revenue that is committed to the repayment of debt. The use of loan funds for infrastructure improvements and other capital purposes is considered to be a prudent financial strategy allowing for the contribution to the cost of the asset through its life by the community. The Division of Local Government’s benchmark for the debt service ratio is less than 10% is satisfactory, 10% to 20% is fair, and greater than 20% is of concern. It is Council’s policy that this ratio should stay below 10%. As at 30 June 2012 this consolidated ratio was 4.08% which is inclusive of sewerage borrowings (sewerage debt service ratio for 2012 was 19.34%). The Long Term Financial Plan forecast is for the debt servicing ratio to peak at 9.72% in 2015/16 (refer appendix 5).
As at 30 June 2012, the ratio for Council was 5.99% which is within the Council’s stated aim of less than 6%. The Division of Local Government’s accepted benchmark for outstanding rates is less than 5% for urban and coastal councils and less than10% for rural councils. Council’s success in maintaining this objective will be dependent on the state of the local economy and its continued efforts to pursue overdue debts in line with the established debt recovery policy and procedures.
Financial Strategy 7 Prudent Management of Cash & Investments Council has a longstanding record of prudent and conservative management of its investment portfolio. In keeping with this approach Council’s investment portfolio retains a high level of liquidity and comprises mainly investments which are both highly rated and low risk. 9
Long Term Financial Plan
planning assumptions.
our
planning assumptions. Population and Demographics
Service Delivery
The level of population increase and population demographics have a significant impact on demand for services, and are key drivers for Council’s planning for new infrastructure. The demographic mix of the population has an impact on the demand for services and the type of infrastructure incorporated in the Long Term Financial Plan. The data provided by the ABS reveals that Wagga Wagga has a population which is younger relative to the NSW state average. The proportion of the population aged 24 or less for Wagga Wagga is 40% compared with 33.2% for NSW. The proportion of the population aged over 65 is 12.3% compared with 14.1% for NSW.
Council has no immediate plans to discontinue any existing services and the Long Term Financial Plan has been prepared on the basis that all existing services will continue. However, given the deficit results for the majority of the Long Term Financial Plan it will be necessary for Council to undertake an annual review of all services in line with community expectations and council’s resource availability.
Service Levels
•
Expansion of facilities and student intake at schools, TAFE and Charles Sturt University
Council is intent on maintaining all current levels of services for 2013/14. Given the future years deficits it is likely that Council will no longer be able to maintain the current levels of services unless changes are made to increase revenue. This represents a challenge to Council given the rate pegging environment that exists in NSW which hampers Council’s ability to raise revenue to match the increasing costs of expenditure. Unless Council can source alternative revenue funds or applies for a Special Rate Variation, then cuts to expenditure (resulting in decreased levels of services), deferral of the timing of projects and continued organisational efficiencies are the only viable methods of achieving a balanced budget for both the Long Term Financial Plan and Delivery Plan. Council will need to engage in open and robust conversations with the community if it is to consider service level and project delivery cuts in order to balance both the Long Term Financial Plan and Delivery Plan in the ensuing years.
•
Expansion of the Forest Hill RAAF Base and Kapooka Army recruit training facilities
Major Planned Expenditure
•
Strong retail sector
•
Growth of aviation education and training industry
•
Industrial growth at Bomen Business Park
Appendix 9 details the Ten Year Capital Works Program and the proposed funding source for each item. The timing for the delivery of these projects and estimated costs is based on the best available information and is subject to change as part of the annual review of the Long Term Financial Plan. A summary of the items which exceed $1.0M are:
This profile is reflected in Council’s ten year capital works program which places a heavy influence on facilities such as skate parks, sporting and recreation improvements and cultural events and activities.
Economic Growth Wagga Wagga has achieved a high rate of economic growth over the past five years as evidenced by the average annual population growth of 1.4%. This rate of growth ranks among the highest in NSW and is quite remarkable given that it has occurred during the global financial crisis and severe drought conditions throughout much of this period. The key contributors to this growth have been:
Council has established a Commercial & Economic Development directorate which is heavily focused on facilitating economic growth through the Bomen Business Park, Airport, Livestock Marketing Centre and forming close relationships with existing local businesses.
10
Long Term Financial Plan
planning assumptions. 2013/14 Indoor Multi Purpose Facilities
$1,500,000
Riverina Intermodal Freight & Logistics Hub
$23,720,000
2014/15 Indoor Multi Purpose Facilities
$10,874,111
Lineal Park Recreation Improvements
$1,014,556
Upgrade City Levee
$4,000,000
New Waste Cell - Gregadoo Waste Management Centre
$3,000,000
Kooringal Road Upgrade
$1,179,768
Upgrade Taxiways to Code C – Wagga Wagga Airport
$1,800,000
Redevelop Internal Baggage Claim & Retail Area – Wagga Wagga Airport
$1,400,000
2015/16 Upgrade City Levee
$4,000,000
Upgrade Taxiways to Code C – Wagga Wagga Airport
$2,500,000
Install Glenfield East Sewer Pumping Station
$1,185,593
2016/17 Upgrade City Levee
$4,000,000
Construct Estella Community Centre
$1,200,000
Sewer Reticulation Scheme – San Isidore
$1,573,598
Sewer Treatment Works – Narrung Street
$9,635,638
Farrer Road Improvements
$1,263,535
Harris Road/Pine Gully Road Roundabout
$1,211,564
New Public Car Park – Wagga Wagga Airport
$1,000,000
Glenfield Road Corridor
$3,117,550
Glenfield Road/Pearson Street/Red Hill Road/Dobney Avenue Widening
$1,394,272
2017/18 Upgrade City Levee
$4,000,000
Replace Surfaces Jubilee Park Hockey Fields
$1,000,000
Pine Gully Road/Old Narrandera Road Intersection Upgrade
$1,077,439
2018/19 Upgrade City Levee
$2,519,500
Boorooma/Estella - Roads Upgrade
$1,940,965
2019/20 New Waste Cell - Gregadoo Waste Management Centre
$4,242,000
Extend Western GA Apron – Wagga Wagga Airport
$4,965,774
Extend Southern GA Apron – Wagga Wagga Airport
$1,323,042
11
Long Term Financial Plan
financial forecast assumptions.
financial
forecast assumptions. FINANCIAL FORECAST ASSUMPTIONS – BASE CASE SCENARIO OPERATING REVENUE
BASE CASE SCENARIO ASSUMPTION
Rates
The base case scenario includes an ordinary rate increase for 2013/14 of 3.4% as announced by IPART, with a 1% growth factor for residential rates only. The assumed increase for 2014/15 onwards in line with rate pegging is 3% with an additional 1% growth factor (for residential only) in additional rateable properties for the Long Term Financial Plan.
Annual Charges – Domestic & Commercial Waste
Annual charges for waste are modelled at recovering a reasonable estimated cost of providing the service which includes a component for future site rehabilitation. The rate used in the base case scenario is an annual increase of 3% over the life of the Long Term Financial Plan.
Sewer Charges
Sewer charges are also modelled at recovering a reasonable estimated cost of providing the service which includes a component for future site rehabilitation. The rate used in the base case scenario is an annual increase of 7% over the life of the Long Term Financial Plan. In 2012/13 Council introduced Best Practice Non-Residential Sewer charging. The proposed 2013/14 residential and nonresidential sewer charges will remain at 2012/13 levels whilst an updated Sewer Business Plan and Delivery Service Plan (DSP) is undertaken.
Stormwater Services
The maximum amount for annual stormwater services is prescribed by legislation. This is currently $25 per residential & business property per annum, which is the amount used in the base case scenario of the Long Term Financial Plan.
User Fees & Charges
The base case scenario of the Long Term Financial Plan includes a projected increase in user fees and charges in line with projected CPI growth of 3%.
Investment Revenue
Council’s investment revenue is linked to the expected balance of the portfolio over the life of the Long Term Financial Plan. For the base case scenario a rate of 6% on the balance of the portfolio has been assumed.
Grants & Contributions
This source of revenue includes both State and Federal grant assistance. It is assumed for the purposes of the Long Term Financial Plan that grant income will increase in line with CPI, which has been assumed to be 3% for the base case scenario. This assumption includes the Financial Assistance Grant (FAG) provided annually by the Federal Government.
Developer Contributions
Developer contributions have been projected in line with each contribution plan over the ten years of the Long Term Financial Plan. Each of these plans is subject to review annually and as such the Long Term Financial Plan is updated accordingly.
12
Long Term Financial Plan
financial forecast assumptions. OPERATING REVENUE
BASE CASE SCENARIO ASSUMPTION
Other Revenue
Other revenue includes fines, income from sale of goods as well as diesel fuel rebates and income from insurance claims and rebates. Revenue from these sources are difficult to ascertain with any certainty due as they are generally influenced by factors outside of Council’s control. As a result for the purposes of the Long Term Financial Plan other revenue has been projected at 3% which corresponds to historical trends.
OPERATING EXPENDITURE
BASE CASE SCENARIO ASSUMPTION Under NSW Local Government Award staff on average receive a 3.25% pay increase each year. This award is due for review after 1 July 2013. In addition to the award increase Council has its own salary progression system based on performance. When combined with the award staff on average receive a 4.35% pay increase. This is the assumption that has been used in the base case scenario for the Long Term Financial Plan.
Employee Costs
Superannuation has been set at the current guarantee level of 9.25% for 2013/14, and then incremented as per legislation for the remainder of the Long Term Financial Plan. Workers compensation costs have been increased at 4% per annum. A target savings in overall salaries and wages of $500K for 2013/14 and 2014/15, and long service leave targeted savings of $200K per annum have been included in base case scenario.
Borrowing Costs
Borrowing costs have been calculated on individual capital projects at 7%.
Materials & Contracts
The Long Term Financial Plan makes provision for all known future contract price increases and generally assumes an increase of 3% in other contractual costs. There is no provision made for increases in the cost of materials.
Utilities
An increase has been projected in the Long Term Financial Plan for electricity costs of 10% per annum. Gas and water have been increased at 9% per annum. Council is actively pursuing efficient alternative sources of energy in order to reduce the effect of these costs where possible on the Long Term Financial Plan.
Insurance
It has been assumed that insurance premiums will increase at 5% per annum.
Depreciation
Depreciation is forecast to increase by 5.65% each year of the Long Term Financial Plan. This is reflective of the new capital additions and purchases over the term of the Long Term Financial Plan. Depreciation levels are subject to ongoing review with each iteration of the Long Term Financial Plan.
Other Operating Expenses
Other expenses have increased at a CPI rate of 3% where advised.
13
Long Term Financial Plan
sensitivity analysis.
our
sensitivity analysis. SENSITIVITY ANALYSIS Many of the above assumptions are susceptible to change due to a variety of influences. The following highlights some of the issues that may impact on a number of the base case scenario assumptions. • Rates – IPART determines the rate peg based on a Local Government Cost Index, a productivity factor as well as any other pertinent legislative and industry factors eg. Carbon Tax etc. This is to ensure that a balance is struck between Council meeting the increasing costs of delivering services and that productivity gains are shared with ratepayers. The risk that Council may incur in relation to the amount of rates revenue forecast in the Long Term Financial Plan is that the rate peg announced by IPART may be below the 3% assumed in the base case scenario, and that growth in rateable residential properties may also be less than the 1% identified. This would have a significant impact on Council’s financial position and would further exacerbate the already identified future deficits in the Long Term Financial Plan. • Investment Income – the base case scenario assumes a return of 6% on the balance of Council’s portfolio. Given the present volatility in global financial markets, and the relatively low cash rate it is difficult for Council to ascertain with certainty what actual returns are likely to be. Council’s portfolio has outperformed budget over the past few years, but it is not likely that Council can continue to rely on additional investment income over the life of the Long Term Financial Plan given the deficits that are predicted, and reserves that are to be expended thus reducing Council’s portfolio and placing further funding pressures on Council in the future. • Grants – it is assumed in the base case scenario that the current level of grant funding from the State and Federal Governments will continue. Grants are a significant source of funding for local government and as such any fluctuation in current levels is likely to have a substantial effect on the delivery of services and projects identified in the Long Term Financial Plan. The project at greatest risk is the Riverina Intermodal Freight and Logistics (RIFL) Hub at Bomen. Council has been awarded a $14.5M grant from the Regional Development Australia Fund towards both rail and road infrastructure for the project. With an election set for September 2013 there is always a risk that a new government, if elected, may withdraw support for this funding initiative. If the funding 14
Long Term Financial Plan
for the project was withdrawn for whatever reason, then the project would not go ahead in the next two years of the Long Term Financial Plan. Financial Assistance Grants (FAGs) also contribute a great deal of funding towards the renewal and maintenance of Council’s extensive road network. Any reduction in this funding will entail a reduction in the overall condition of the road network in the Local Government Area (LGA). • Employee Costs – the base case scenario makes a number of assumptions in relation to salary increases and identified savings in these costs over the life of the Long Term Financial Plan. If the savings that are assumed cannot be achieved, then Council will need to identify a number of services and/or projects to be reduced or removed from the current plans in order to maintain a balanced budget. Council is committed to achieving these savings for the years as identified in the plan. The base case scenario assumes that the current organisational structure will remain i.e. no additional FTE’s have been incorporated in the Long Term Financial Plan. • Borrowing Costs – have been forecast at 7% for the life of the Long Term Financial Plan. Obviously as Council borrows each year the rate will be determined by the market. If rates increase substantially above the 7% then Council will have to adjust the borrowings program so that an affordable level of debt is always maintained. • Workers Compensation – the costs of workers compensation premiums have been assumed at 5% of salary and wages. Workplace Health & Safety legislative changes have placed more onerous regulations on employers which are yet to be fully costed in the workplace. Council will continue to closely monitor these costs and their effect on employee costs and the organisation as a whole. • Materials - the base case scenario assumes that the current costs for materials will remain the same over the term of the plan. Obviously any increase in the cost of materials will have a negative impact on Council’s financial position. • Economic Growth – Wagga Wagga City continues to grow and this growth places significant demands on Council’s current infrastructure as well as generating demand for new infrastructure. Given the deficits in the Long Term Financial Plan, Council is going to have difficulty meeting this demand for both maintenance and renewal of current infrastructure as well as the construction of new
infrastructure to satisfy growth demands. • Reserves – Council as at 30 June 2012 had some $83.9M available in reserves to fund future projects. As these projects are implemented these reserves will decline which will impede Council’s capacity and flexibility to respond to future funding demands that are yet to be identified.
ASSET MANAGEMENT PLAN Council’s Asset Management Plan provides Council with detailed comprehensive information in relation to condition assessment, lifecycle management and financial considerations for all of Council’s assets. This plan allows Council to identify costs in relation to required maintenance, renewals, rehabilitation, operating costs and depreciation for all assets. These costs are then captured in the Long Term Financial Plan in order for Council to determine the best strategy to maintain all of its assets in a satisfactory condition.
required to reflect any changes in priorities or timing of the delivery of projects. A list of major capital projects over $1.0M was provided earlier in this document. One the major Long Term Financial Plan capital projects due for completion in 2014, is the Riverina Intermodal Freight (RIFL) Hub to be constructed at Bomen. The current estimated cost of the project is $64.04M. The current partnership contributions for the project are as follows: •
Wagga Wagga City Council
$29.22M
•
Commercial Operator
$15.00M
•
Federal Government Grant
$14.50M
•
NSW Government Grant
$2.50M
•
Australian Rail & Track Corporation
$2.82M
A detailed ten year capital works program is shown in Appendix 9.
As at 30 June 2012 Council held $1.3 billion in infrastructure assets. Under the current asset management plan it is estimated that $100M is required (or 7.7% of the asset base) to renew Council’s infrastructure assets and bring them back to a satisfactory condition. Currently Council spends in the vicinity of $16.7M per annum on maintenance of assets. It is calculated that to maintain the assets at a level which allows them to meet the community service delivery expectation Council should be spending closer to $21.9M per annum. The Base Case scenario as contained in this Long Term Financial Plan continues to fund infrastructure maintenance and renewal at a rate similar or identical to funding for the previous 3 years. By not increasing maintenance and renewal funding the community’s assets will continue to decline and the level of service delivered by these assets will decline accordingly. Scenario 2 of the Long Term Financial Plan assumes that Council will increase funding for asset renewal by 15.5% for 20 years to address the current asset renewal shortfall and $5.1M shortfall in maintenance each year identified under the current Asset Management Plan. By taking a staged approached to reducing the renewal liability, Council will be able to prevent complete failure of those assets at immediate risk and gradually reduce the risk of failures across the entire network by 2023. This scenario identifies the future funding requirements if Council were to address the asset funding shortfall in this manner, given that this scenario is predicated on the current base case scenario with all projects and service levels being maintained as the status quo.
CAPITAL WORKS PROGRAM A ten year capital works program has been prepared in alignment with Council’s Community Strategic Plan and is based on the latest information and costings available. Whilst the capital works program is reflective of the current Council and community priorities, these priorities may change as new issues will emerge over the course of a ten year period. A Council is elected for a four year term and any newly elected Council may have differing priorities to those of the previous Council. An annual review of the ten year capital works program is 15
Long Term Financial Plan
scenario 1.
scenario 1. SCENARIO 1 base case scenario The commentary and analysis provided in the document to this point describe the base model of the Long Term Financial Plan. It is this model inclusive of the above detailed assumptions that will be recommended to Council for adoption.
16
Long Term Financial Plan
13,335,429
Other Expenses
17
3,165,829
Loan Repayments (External)
Capital Expenditure
(1,939,716)
(49,621,938)
Capital (Balance Sheet) and Reserve Movements
Net Operating Profit /(Loss) for the Year
106,747,129
21,332,118
Depreciation & Amortisation
Total Expenses from Continuing Operations
28,888,054
3,962,122
39,229,406
Materials & Contracts
Borrowing Costs
Employee Benefits & On-Costs
Expenses from Continuing Operations
109,912,959
13,159,428
Grants & Contributions provided for Capital Purposes
Total Income from Continuing Operations
13,981,150
1,722,410
Other Revenues
Grants & Contributions provided for Operating Purposes
4,386,393
22,648,395
User Charges & Fees
Interest & Investment Revenue
54,015,182
Rates & Annual Charges
Income from Continuing Operations
(2,564,504)
(44,250,915)
4,392,436
106,871,625
13,720,316
22,517,582
24,890,542
4,890,006
40,853,179
111,264,061
10,082,013
14,336,060
1,799,417
4,508,329
24,527,578
56,010,665
(3,526,906)
(26,038,590)
1,092,422
113,209,298
14,166,864
23,774,206
25,534,275
6,601,756
43,132,197
114,301,719
8,637,698
14,781,773
1,834,511
4,636,688
26,330,016
58,081,032
(3,792,701)
(24,363,355)
1,482,435
116,536,989
14,605,786
25,106,734
25,410,015
6,623,671
44,790,783
118,019,424
8,695,204
14,789,412
1,870,751
4,731,975
27,702,952
60,229,131
(4,097,225)
(39,806,212)
2,434,260
119,979,862
15,165,422
26,520,272
25,105,153
6,459,218
46,729,796
122,414,122
8,759,586
15,168,920
1,908,173
4,858,513
29,261,012
62,457,918
6,227,532
15,963,019
1,986,720
4,981,240
32,501,279
67,169,956
16,386,480
29,612,743
25,671,939
6,106,525
50,954,305
(4,491,593)
(22,632,032)
1,568,140
(4,885,717)
(25,170,869)
97,754
124,552,948 128,731,991
15,741,583
28,020,306
25,624,965
6,323,013
48,843,081
126,121,089 128,829,745
8,038,897
15,630,004
1,946,815
4,919,370
30,815,539
64,770,463
(5,232,299)
(23,426,458)
(101,393)
133,641,369
17,065,754
31,303,945
26,354,436
5,759,944
53,157,290
133,539,976
6,297,883
16,378,335
2,027,927
5,044,140
34,131,984
69,659,707
(5,593,322)
(17,196,324)
1,055,139
137,334,985
17,719,283
32,869,143
25,894,718
5,396,811
55,455,031
138,390,124
6,370,345
16,869,551
2,041,920
5,108,085
35,757,068
72,243,155
(5,882,234)
(18,200,983)
3,120,816
139,854,836
18,415,713
32,869,143
25,661,173
5,056,153
57,852,655
142,975,652
6,444,980
17,231,637
2,044,259
5,108,085
37,319,978
74,826,713
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - EXECUTIVE SUMMARY BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
scenario 1.
Long Term Financial Plan
18
Long Term Financial Plan
21,332,118
0
Cash Budget Surplus/(Deficit)
(21,332,118)
Add back Depreciation Expense (non-cash)
Net Result (including Depreciation & Other non-cash items)
(24,497,947)
25,434,827
Net Transfers (to)/from Reserves
Total Capital (Balance Sheet) and Reserve Movements
1,628,880
Proceeds from Sale of intangible & tangible Assets
(938,120)
22,517,582
(23,455,701)
(27,848,137)
17,299,731
1,667,550
(3,029,907)
23,774,206
(26,804,112)
(27,896,534)
101,012
1,567,950 11,406,798
536,280
(3,226,257)
25,106,734
(3,005,827)
26,520,272
(28,332,991) (29,526,098)
(29,815,426) (31,960,359)
(2,608,660)
949,290 (4,164,698)
509,916
(3,268,563)
28,020,306
(4,000,870)
29,612,743
(31,288,869) (33,613,613)
(32,857,010) (33,711,367)
(6,428,935)
695,550
(3,946,901)
31,303,945
(35,250,847)
(35,149,454)
(7,535,697)
1,045,000
(3,954,251)
32,869,143
(36,823,394)
(37,878,533)
(16,133,887)
1,045,000
(4,573,259)
32,869,143
(37,442,402)
(40,563,217)
(17,525,001)
1,045,000
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - EXECUTIVE SUMMARY BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
scenario 1.
scenario 2.
scenario 2. SCENARIO 2 ASSET MANAGEMENT PLAN FUNDING – EXECUTIVE SUMMARY Scenario 2 assumes the base case scenario and an increase funding for asset renewal by 15.5% for 20 years to address the current asset renewal shortfall and $5.1M shortfall in maintenance each year identified under the current Asset Management Plan.
19
Long Term Financial Plan
20
Long Term Financial Plan
13,335,429
Other Expenses
(1,934,171)
Loan Repayments (External)
Capital Expenditure
(1,939,716)
(50,621,938)
Capital (Balance Sheet) and Reserve Movements
Net Operating Profit /(Loss) for the Year
111,847,129
21,332,118
Depreciation & Amortisation
Total Expenses from Continuing Operations
33,988,054
3,962,122
39,229,406
Materials & Contracts
Borrowing Costs
Employee Benefits & On-Costs
Expenses from Continuing Operations
109,912,959
13,159,428
Grants & Contributions provided for Capital Purposes
Total Income from Continuing Operations
13,981,150
1,722,410
Other Revenues
Grants & Contributions provided for Operating Purposes
4,386,393
22,648,395
User Charges & Fees
Interest & Investment Revenue
54,015,182
Rates & Annual Charges
Income from Continuing Operations
(2,564,504)
(45,405,915)
(707,564)
111,971,625
13,720,316
22,517,582
29,990,542
4,890,006
40,853,179
111,264,061
10,082,013
14,336,060
1,799,417
4,508,329
24,527,578
56,010,665
(3,526,906)
(27,372,615)
(4,007,578)
118,309,298
14,166,864
23,774,206
30,634,275
6,601,756
43,132,197
114,301,719
8,637,698
14,781,773
1,834,511
4,636,688
26,330,016
58,081,032
(3,792,701)
(25,904,153)
(3,617,565)
121,636,989
14,605,786
25,106,734
30,510,015
6,623,671
44,790,783
118,019,424
8,695,204
14,789,412
1,870,751
4,731,975
27,702,952
60,229,131
(4,097,225)
41,585,835)
(2,665,740)
125,079,862
15,165,422
26,520,272
30,205,153
6,459,218
46,729,796
122,414,122
8,759,586
15,168,920
1,908,173
4,858,513
29,261,012
62,457,918
6,227,532
15,963,019
1,986,720
4,981,240
32,501,279
67,169,956
16,386,480
29,612,743
30,771,939
6,106,525
50,954,305
(4,491,593)
(24,687,496)
(3,531,860)
(4,885,717)
(27,544,930)
(5,002,246)
129,652,948 133,831,991
15,741,583
28,020,306
30,724,965
6,323,013
48,843,081
126,121,089 128,829,745
8,038,897
15,630,004
1,946,815
4,919,370
30,815,539
64,770,463
(5,232,299)
(26,168,498)
(5,201,393)
138,741,369
17,065,754
31,303,945
31,454,436
5,759,944
53,157,290
133,539,976
6,297,883
16,378,335
2,027,927
5,044,140
34,131,984
69,659,707
(5,593,322)
(20,363,381)
(4,044,861)
142,434,985
17,719,283
32,869,143
30,994,718
5,396,811
55,455,031
138,390,124
6,370,345
16,869,551
2,041,920
5,108,085
35,757,068
72,243,155
(5,882,234)
(21,858,934)
(1,979,184)
144,954,836
18,415,713
32,869,143
30,761,173
5,056,153
57,852,655
142,975,652
6,444,980
17,231,637
2,044,259
5,108,085
37,319,978
74,826,713
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO 2 - ASSET MANAGEMENT PLAN FUNDING BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
scenario 2.
(25,497,947)
Total Capital (Balance Sheet) and Reserve Movements
21,332,118
(6,100,000)
Add back Depreciation Expense (non-cash)
Cash Budget Surplus/(Deficit)
(27,432,118)
25,434,827
Net Transfers (to)/from Reserves
Net Result (including Depreciation & Other non-cash items)
1,628,880
Proceeds from Sale of intangible & tangible Assets
(7,193,120)
22,517,582
(29,710,701)
(29,003,137)
17,299,731
1,667,550
(9,463,932)
23,774,206
(33,238,137)
(29,230,559)
101,012
1,567,950
(33,739,981)
11,406,798
536,280
(9,867,056)
25,106,734
(9,885,449)
26,520,272
(34,973,790) (36,405,721)
(31,356,224)
(2,608,660)
949,290
(36,085,429)
(4,164,698)
509,916
29,612,743
(10,424,027) (11,474,932)
28,020,306
(38,444,333) (41,087,674)
(34,912,474)
(6,428,935)
695,550
(11,788,942)
31,303,945
(43,092,887)
(37,891,494)
(7,535,697)
1,045,000
(12,221,308)
32,869,143
(45,090,451)
(41,045,590)
(16,133,887)
1,045,000
(13,331,210)
32,869,143
(46,200,353)
(44,221,168)
(17,525,001)
1,045,000
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO 2 - ASSET MANAGEMENT PLAN FUNDING BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
scenario 2.
21
Long Term Financial Plan
scenario 3.
scenario 3. SCENARIO 3 SPECIAL RATE VARIATION FUNDING (srv) – EXECUTIVE SUMMARY Council’s SRV scenario uses the base case data plus the relevant adjustments as identified in the assumptions table below. In order to balance the Long Term Financial Plan for the first 4 years, and thus being to able to identify those services and projects that will be delivered under the Delivery Plan, the optimistic scenario includes a Special Rate Variation (SRV) of 6%. %. This represents an increase of 3% on rate pegging for years 2014/15 to 2017/18.
Using this scenario, the spreadsheet shown below illustrates that Council’s budget result will show small surplus for the first 3 years of the LongTerm Financial Plan and then some million plus surpluses from 2016/17 onwards. . This scenario would allow Council to deliver all projects identified in the Capital Program (refer appendix 9) as well as maintain all of the budget assumptions in the base case scenario over 10 years. The surpluses in the future years would enable Council to maintain a healthy working funds and provide Council with the flexibility to respond to future funding demands that may yet to identified.
13/14 14/15 15/16 16/17 17/18 18/19 19/20 20/21 21/22 22/23 Rates increase – apply for SRV from 2014/15 to 2017/18, then 3% onwards
22
($1,082K)
Long Term Financial Plan
($2,261k)
($3,544K)
($4,939K)
($5,087K) ($5,240K)
($5,397K)
($5,589K)
($5,726K)
13,335,429
Other Expenses
23
3,165,829
(1,939,716)
1,628,880
Proceeds from Sale of intangible & tangible Assets
(49,621,938)
Loan Repayments (External)
Capital Expenditure
Capital (Balance Sheet) and Reserve Movements
Net Operating Profit /(Loss) for the Year
106,747,129
21,332,118
Depreciation & Amortisation
Total Expenses from Continuing Operations
28,888,054
3,962,122
39,229,406
Materials & Contracts
Borrowing Costs
Employee Benefits & On-Costs
Expenses from Continuing Operations
109,912,959
13,159,428
Grants & Contributions provided for Capital Purposes
Total Income from Continuing Operations
13,981,150
1,722,410
Other Revenues
Grants & Contributions provided for Operating Purposes
4,386,393
22,648,395
User Charges & Fees
Interest & Investment Revenue
54,015,182
Rates & Annual Charges
Income from Continuing Operations
1,667,550
(2,564,504)
(44,250,915)
5,474,205
106,871,625
13,720,316
22,517,582
24,890,542
4,890,006
40,853,179
112,345,831
10,082,013
14,336,060
1,799,417
4,508,329
24,527,578
57,092,435
1,567,950
(3,526,906)
(26,038,590)
3,353,320
113,209,298
14,166,864
23,774,206
25,534,275
6,601,756
42,818,829
116,562,618
8,637,698
14,781,773
1,834,511
4,636,688
26,330,016
60,341,931
949,290
(3,792,701)
(24,363,355)
5,026,636
116,536,989
14,605,786
25,106,734
25,410,015
6,623,671
44,463,784
121,563,625
8,695,204
14,789,412
1,870,751
4,731,975
27,702,952
63,773,332
536,280
(4,097,225)
(39,806,212)
7,373,193
119,979,862
15,165,422
26,520,272
25,105,153
6,459,218
46,388,572
127,353,054
8,759,586
15,168,920
1,908,173
4,858,513
29,261,012
67,396,850
6,227,532
15,963,019
1,986,720
4,981,240
32,501,279
72,409,669
695,550
(4,491,593)
(22,632,032)
6,655,241
124,552,948
15,741,583
28,020,306
25,624,965
6,323,013
48,486,114
509,916
(4,885,717)
(25,170,869)
5,337,468
128,731,991
16,386,480
29,612,743
25,671,939
6,106,525
50,581,849
131,208,189 134,069,459
8,038,897
15,630,004
1,946,815
4,919,370
30,815,539
69,857,564
1,045,000
(5,232,299)
(23,426,458)
5,295,512
133,641,369
17,065,754
31,303,945
26,354,436
5,759,944
52,768,672
138,936,881
6,297,883
16,378,335
2,027,927
5,044,140
34,131,984
75,056,612
1,045,000
(5,593,322)
(17,196,324)
6,613,951
137,334,985
17,719,283
32,869,143
25,894,718
5,396,811
55,049,547
143,948,936
6,370,345
16,869,551
2,041,920
5,108,085
35,757,068
77,801,967
1,045,000
(5,882,234)
(18,200,983)
8,846,392
139,854,836
18,415,713
32,869,143
25,661,173
5,056,153
57,429,571
148,701,228
6,444,980
17,231,637
2,044,259
5,108,085
37,319,978
80,552,289
LONG TERM FINANCIAL PLAN - 6 % SPECIAL RATE VARIATION TO 2017/18 BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
scenario 3.
Long Term Financial Plan
24
Long Term Financial Plan
Cash Budget Surplus/(Deficit)
Add back Depreciation Expense (non-cash)
Net Result (including Depreciation & Other non-cash items)
Total Capital (Balance Sheet) and Reserve Movements
Net Transfers (to)/from Reserves
-
21,332,118
(21,332,118)
(24,497,947)
25,434,827
143,650
22,517,582
(22,373,932)
(27,848,137)
17,299,731
(769,008)
23,774,206
(24,543,214)
(27,896,534)
101,012
11,406,798
317,945
25,106,734
1,933,106
26,520,272
(24,788,789) (24,587,166)
(29,815,426) (31,960,359)
(2,608,660)
(4,164,698)
1,818,537
28,020,306
1,238,843
29,612,743
(26,201,769) (28,373,900)
32,857,010) (33,711,367)
(6,428,935)
1,450,004
31,303,945
(29,853,942)
(35,149,454)
(7,535,697)
1,604,561
32,869,143
(31,264,582)
(37,878,533)
(16,133,887)
1,152,317
32,869,143
(31,716,825)
(40,563,217)
(17,525,001)
LONG TERM FINANCIAL PLAN - 6 % SPECIAL RATE VARIATION TO 2017/18 BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
scenario 3.
peformance measures.
performance
measures. PERFORMANCE MEASURES Council has determined the use of financial sustainability indicators in order to assess its progress and performance against the Long Term Financial Plan. These indicators are also used in Council’s Financial Statements as a measure of financial performance each year. The use of the same indicators will ensure that the performance of Council’s Long Term Financial Plan outcomes can easily be compared against actual performance by both Council and the community. A table summarising the financial indicators is provided in Appendix 5.
Unrestricted Current Ratio The purpose of the Unrestricted Current Ratio is to assess the adequacy of working capital and its ability to satisfy obligations in the short term for the unrestricted activities of Council. Council’s 2.52:1 ratio at 30 June 2012 is well above the Division of Local Government (DLG) benchmark target of 1.5:1 and the average published by the DLG for Group 4 councils of 2.26:1. Council’s ratio is relatively high because of the significant value and liquid nature of internal restrictions of $43.3M at 30 June 2012.
Debt Service Ratio The purpose of the Debt Service Ratio is to assess the impact of loan principal and interest repayments on the discretionary revenue of Council. In 2011/12 Council increased its external borrowings by $14.9M for a variety of capital projects, which included the Robertson Oval & Bolton Park Upgrade ($3.3M), Airport Masterplan Projects ($6.0M) and the Wollundry Lagoon Remediation ($1.0M). The Debt Service Ratio for 30 June 2012 was 4.08%. The DLG’s accepted benchmark for this ratio is less than 10% is satisfactory; 10% to 20% is fair; and greater than 20% is of concern.
Rates & Annual Charges Outstanding Percentage The purpose of the Rates & Annual Charges Percentage Ratio is to assess the impact of uncollected rates and annual charges on Council’s liquidity and the adequacy of recovery efforts. As at 30 June 2012 Council’s Rates Outstanding percentage was 5.99% which is within the benchmark set by Council of no more than 6%.
Building & Infrastructure Renewals Ratio The purpose of the Building & Infrastructure Renewals Ratio is to determine how much Council is contributing to Building & Infrastructure Asset Renewals as a percentage of depreciation costs relating to the asset category. This percentage can vary significantly from one year to the next due to the timing of capital works expenditure. As at 30 June 2012 Council’s renewals ratio was 82.70%.
Review of Long Term Financial Plan An annual review of the Long Term Financial Plan will be conducted by Council as a measure of performance. It is expected that over time the assumptions and strategies described in the document will be refined with each iteration, and that that the level of understanding of the plan along with the outcomes will be clear for the community.
Rates & Annual Charges Coverage Ratio The purpose of the Rates & Annual Charges Coverage Ratio is to assess the degree of Council’s dependence upon revenue from rates and annual charges and to assess the security of Council’s income. Council’s coverage ratio at 30 June 2012 was 41.17%. Council’s average Rates Coverage Ratio over the past 4 years has been 42.95%, though this average has been aided by the additional grants that Council has received over the past 3 years for national disaster funding. 25
Long Term Financial Plan
appendices.
long term
financial plan APPENDICES. APPENDICES The following summary documents are provided as appendixes to the Long Term Financial Plan document. They provide a summary of the financial projections of Council over the next ten years. It is important that these documents are considered as a total package and not in isolation to gain a clear picture of Council’s financial position over the next ten years. Appendix 1 Funding Summary Appendix 2 Income Statement Appendix 3 Balance Sheet Appendix 4 Statement of Cash Flows Appendix 5 Financial Sustainability Indicators Appendix 6 Schedule of External Restrictions Appendix 7 Schedule of Internal Restrictions Appendix 8 External Borrowings and associated repayments Appendix 9 Capital Works Program Appendix 10 Airport – Ten Year Financial Plan Appendix 11 Livestock Marketing Centre – Ten Year Financial Plan Appendix 12 Sewerage Services – Ten Year Financial Plan Appendix 13 Solid Waste Services – Ten Year Financial Plan Appendix 14 Stormwater Levy – Ten Year Financial Plan
26
Long Term Financial Plan
109,912,959
Total Income from Continuing Operations
27
3,165,829
106,747,129
4,392,436
106,871,625
13,720,316
22,517,582
24,890,542
4,890,006
40,853,179
111,264,061
10,082,013
14,336,060
1,799,417
4,508,329
24,527,578
56,010,665
Capital (Balance Sheet) and Reserve Movements
Net Operating Profit / (Loss) for the Year
Total Expenses from Continuing Operations
13,335,429
21,332,118
Depreciation & Amortisation
Other Expenses
28,888,054
3,962,122
39,229,406
Materials & Contracts
Borrowing Costs
Employee Benefits & OnCosts
Expenses from Continuing Operations
13,159,428
1,722,410
Other Revenues
Grants & Contributions provided for Capital Purposes
4,386,393
Interest & Investment Revenue
13,981,150
22,648,395
User Charges & Fees
Grants & Contributions provided for Operating Purposes
54,015,182
Rates & Annual Charges
Income from Continuing Operations
1,092,422
113,209,298
14,166,864
23,774,206
25,534,275
6,601,756
43,132,197
114,301,719
8,637,698
14,781,773
1,834,511
4,636,688
26,330,016
58,081,032
1,482,435
116,536,989
14,605,786
25,106,734
25,410,015
6,623,671
44,790,783
118,019,424
8,695,204
14,789,412
1,870,751
4,731,975
27,702,952
60,229,131
2,434,260
119,979,862
15,165,422
1,568,140
124,552,948
15,741,583
28,020,306
25,624,965
25,105,153 26,520,272
6,323,013
48,843,081
126,121,089
8,038,897
15,630,004
1,946,815
4,919,370
30,815,539
64,770,463
6,459,218
46,729,796
122,414,122
8,759,586
15,168,920
1,908,173
4,858,513
29,261,012
62,457,918
97,754
128,731,991
16,386,480
29,612,743
25,671,939
6,106,525
50,954,305
128,829,745
6,227,532
15,963,019
1,986,720
4,981,240
32,501,279
67,169,956
(101,393)
133,641,369
17,065,754
31,303,945
26,354,436
5,759,944
53,157,290
133,539,976
6,297,883
16,378,335
2,027,927
5,044,140
34,131,984
69,659,707
1,055,139
137,334,985
17,719,283
32,869,143
25,894,718
5,396,811
55,455,031
138,390,124
6,370,345
16,869,551
2,041,920
5,108,085
35,757,068
72,243,155
3,120,816
139,854,836
18,415,713
32,869,143
25,661,173
5,056,153
57,852,655
142,975,652
6,444,980
17,231,637
2,044,259
5,108,085
37,319,978
74,826,713
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - EXECUTIVE SUMMARY
appendix 1.
Long Term Financial Plan
28
Long Term Financial Plan
1,628,880
25,434,827
(24,497,947)
(21,332,118)
21,332,118
Proceeds from Sale of intangible & tangible Assets
Net Transfers (to)/from Reserves
Total Capital (Balance Sheet) and Reserve Movements
Net Result (including Depreciation & Other non-cash items)
Add back Depreciation Expense (non-cash)
0
(1,939,716)
Loan Repayments (External)
Cash Budget Surplus/ (Deficit)
(49,621,938)
Capital Expenditure
(938,120)
22,517,582
(23,455,701)
(27,848,137)
17,299,731
1,667,550
(2,564,504)
(44,250,915)
(3,029,907)
23,774,206
(26,804,112)
(27,896,534)
101,012
1,567,950
(3,526,906)
(26,038,590)
(3,226,257)
25,106,734
(28,332,991)
(29,815,426)
(2,608,660)
949,290
(3,792,701)
(24,363,355)
(3,005,827)
26,520,272
(29,526,098)
(31,960,359)
11,406,798
536,280
(4,097,225)
(39,806,212)
(3,268,563)
28,020,306
(31,288,869)
(32,857,010)
(6,428,935)
695,550
(4,491,593)
(22,632,032)
(4,000,870)
29,612,743
(33,613,613)
(33,711,367)
(4,164,698)
509,916
(4,885,717)
(25,170,869)
(3,946,901)
31,303,945
(35,250,847)
(35,149,454)
(7,535,697)
1,045,000
(5,232,299)
(23,426,458)
(3,954,251)
32,869,143
(36,823,394)
(37,878,533)
(16,133,887)
1,045,000
(5,593,322)
(17,196,324)
(4,573,259)
32,869,143
(37,442,402)
(40,563,217)
(17,525,001)
1,045,000
(5,882,234)
(18,200,983)
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - EXECUTIVE SUMMARY
appendix 1.
29
-
21,332,118
Depreciation & Amortisation
Impairment
28,888,054
3,962,122
39,229,406
Materials & Contracts
Borrowing Costs
Employee Benefits & OnCosts
Expenses from Continuing Operations
109,912,959
-
Joint Ventures & Associated Entities
Total Income from Continuing Operations
-
Net gains from the disposal of assets
Other Income
13,159,428
1,722,410
Other Revenues
Grants & Contributions provided for Capital Purposes
4,386,393
Interest & Investment Revenue
13,981,150
22,648,395
User Charges & Fees
Grants & Contributions provided for Operating Purposes
54,015,182
Rates & Annual Charges
Revenue
Income from Continuing Operations
-
22,517,582
24,890,542
4,890,006
40,853,179
111,264,061
-
-
10,082,013
14,336,060
1,799,417
4,508,329
24,527,578
56,010,665
-
23,774,206
25,534,275
6,601,756
43,132,197
114,301,719
-
-
8,637,698
14,781,773
1,834,511
4,636,688
26,330,016
58,081,032
-
25,106,734
25,410,015
6,623,671
44,790,783
118,019,424
-
-
8,695,204
14,789,412
1,870,751
4,731,975
27,702,952
60,229,131
-
26,520,272
25,105,153
6,459,218
46,729,796
122,414,122
-
-
8,759,586
15,168,920
1,908,173
4,858,513
29,261,012
62,457,918
-
28,020,306
25,624,965
6,323,013
48,843,081
126,121,089
-
-
8,038,897
15,630,004
1,946,815
4,919,370
30,815,539
64,770,463
-
29,612,743
25,671,939
6,106,525
50,954,305
128,829,745
-
-
6,227,532
15,963,019
1,986,720
4,981,240
32,501,279
67,169,956
-
31,303,945
26,354,436
5,759,944
53,157,290
133,539,976
-
-
6,297,883
16,378,335
2,027,927
5,044,140
34,131,984
69,659,707
-
32,869,143
25,894,718
5,396,811
55,455,031
138,390,124
-
-
6,370,345
16,869,551
2,041,920
5,108,085
35,757,068
72,243,155
-
32,869,143
25,661,173
5,056,153
57,852,655
142,975,652
-
-
6,444,980
17,231,637
2,044,259
5,108,085
37,319,978
74,826,713
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO BUDGETED INCOME STATEMENT BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
appendix 2.
Long Term Financial Plan
30
Long Term Financial Plan
Capital Purposes
Net Operating Result before Grants and Contributions provided for
(9,993,599)
3,165,829
-
Net Profit/(Loss) from Discontinued Operations
Net Operating Result for the Year
-
Discontinued Operations Profit/(Loss)
3,165,829
Operating Result from Continuing Operations
-
Joint Ventures & Associated Entities
106,747,129
-
Net Losses from the Disposal of Assets
Total Expenses from Continuing Operations
-
13,335,429
Interest & Investment Losses
Other Expenses
(5,689,577)
4,392,436
-
-
4,392,436
106,871,625
-
-
-
13,720,316
(7,545,277)
1,092,422
-
-
1,092,422
113,209,298
-
-
-
14,166,864
(7,212,769)
1,482,435
-
-
1,482,435
116,536,989
-
-
-
14,605,786
(6,325,325)
2,434,260
-
-
2,434,260
119,979,862
-
-
-
15,165,422
(6,470,757)
1,568,140
-
-
1,568,140
124,552,948
-
-
-
15,741,583
(6,129,778)
97,754
-
-
97,754
128,731,991
-
-
-
16,386,480
(6,399,276)
(101,393)
-
-
(101,393)
133,641,369
-
-
-
17,065,754
(5,315,206)
1,055,139
-
-
1,055,139
137,334,985
-
-
-
17,719,283
(3,324,165)
3,120,816
-
-
3,120,816
139,854,836
-
-
-
18,415,713
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO BUDGETED INCOME STATEMENT BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
appendix 2.
39,496,185
1,836,000
4,405,000
1,423,435,785
1,462,931,970
Investments Accounted for using the equity method
Investment Property
Total NonCurrent Assets
TOTAL ASSETS
1,384,370,528
662,000
Receivables
Infrastructure, Property, Plant & Equipment
32,162,256
Investments
Non-Current Assets
Total Current Assets
200,000
3,131,176
Inventories
Non-current assets classified as "held for sale"
12,467,858
Receivables
305,008
17,139,537
Investments
Other
6,252,606
Cash & Cash Equivalents
Current Assets
ASSETS
31
1,476,739,867
1,441,142,129
4,405,000
1,836,000
1,402,076,872
662,000
32,162,256
35,597,738
200,000
279,425
2,751,753
12,412,283
17,139,537
2,814,740
1,477,695,050
1,441,632,796
4,405,000
1,836,000
1,402,773,307
662,000
31,956,489
36,062,254
200,000
287,429
2,815,249
12,759,432
17,070,948
2,929,196
1,476,325,968
1,439,317,649
4,405,000
1,836,000
1,401,080,638
662,000
31,334,011
37,008,319
200,000
287,749
2,821,548
13,159,111
16,863,456
3,676,455
1,477,015,668
1,445,487,805
4,405,000
1,836,000
1,413,830,298
662,000
24,754,506
31,527,863
200,000
288,011
2,809,598
13,559,966
14,670,287
-
1,474,595,099
1,439,403,981
4,405,000
1,836,000
1,407,746,475
662,000
24,754,506
35,191,118
200,000
295,712
2,865,180
13,936,674
14,670,287
3,223,264
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - BALANCE SHEET FORECASTS BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19
1,468,932,378
1,434,452,191
4,405,000
1,836,000
1,402,794,685
662,000
24,754,506
34,480,187
200,000
299,558
2,883,734
14,099,960
14,670,287
2,326,647
BUDGET 2019/20
1,462,453,331
1,425,529,703
4,405,000
1,836,000
1,393,872,197
662,000
24,754,506
36,923,627
200,000
309,626
2,952,405
14,584,159
14,670,287
4,207,150
BUDGET 2020/21
1,456,369,350
1,408,811,885
4,405,000
1,836,000
1,377,154,379
662,000
24,754,506
47,557,465
200,000
308,454
2,934,072
15,163,563
14,670,287
14,281,089
BUDGET 2021/22
1,452,379,932
1,393,098,725
4,405,000
1,836,000
1,361,441,219
662,000
24,754,506
59,281,207
200,000
310,061
2,931,191
15,706,330
14,670,287
25,463,338
BUDGET 2022/23
appendix 3.
Long Term Financial Plan
32
Long Term Financial Plan
38,853,805
Total Current Liabilities
1,328,068,695
-
Minority Equity Interest
Total Equity
1,328,068,695
551,820,000
Revaluation Reserves
Council Equity Interest
776,248,695
Retained Earnings
EQUITY
1,328,068,695
Net Assets
96,009,470
Total NonCurrent Liabilities
134,863,275
10,653,033
Provisions
TOTAL LIABILITIES
85,356,437
Borrowings
Non-Current Liabilities
14,326,967
Provisions
535,621
23,991,217
Payables
Borrowings
-
Bank Overdraft
Current Liabilities
LIABILITIES
1,332,461,131
-
1,332,461,131
551,820,000
780,641,131
1,332,461,131
144,278,735
103,957,013
10,653,033
93,303,980
40,321,722
14,326,967
575,579
25,419,177
-
1,333,553,553
-
1,333,553,553
551,820,000
781,733,553
1,333,553,553
144,141,497
104,220,502
10,653,033
93,567,469
39,920,995
14,326,967
618,517
24,975,512
-
1,335,035,988
-
1,335,035,988
551,820,000
783,215,988
1,335,035,988
141,289,980
101,814,992
10,653,033
91,161,959
39,474,988
14,326,967
664,659
24,483,362
-
1,337,470,248
-
1,337,470,248
551,820,000
785,650,248
1,337,470,248
139,545,420
99,930,717
10,653,033
89,277,683
39,614,703
14,326,967
714,243
24,536,150
37,344
-
1,339,038,388
-
1,339,038,388
551,820,000
787,218,388
1,339,038,388
135,556,711
92,707,483
10,653,033
82,054,449
42,849,228
14,326,967
4,885,717
23,636,544
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - BALANCE SHEET FORECASTS BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19
-
1,339,136,143
-
1,339,136,143
551,820,000
787,316,143
1,339,136,143
129,796,235
87,475,184
10,653,033
76,822,150
42,321,051
14,326,967
5,232,299
22,761,786
BUDGET 2019/20
-
1,339,034,750
-
1,339,034,750
551,820,000
787,214,750
1,339,034,750
123,418,581
81,881,862
10,653,033
71,228,829
41,536,719
14,326,967
5,593,322
21,616,431
BUDGET 2020/21
-
1,340,089,889
-
1,340,089,889
551,820,000
788,269,889
1,340,089,889
116,279,461
75,999,628
10,653,033
65,346,595
40,279,833
14,326,967
5,882,234
20,070,633
BUDGET 2021/22
-
1,343,210,704
-
1,343,210,704
551,820,000
791,390,704
1,343,210,704
109,169,228
69,786,880
10,653,033
59,133,846
39,382,348
14,326,967
6,212,749
18,842,633
BUDGET 2022/23
appendix 3.
1,570,010
Borrowing Costs
33
29,617,632
(13,335,429)
29,176,180
(13,720,316)
-
(2,543,322)
(24,815,629)
(41,044,198)
1,704,911
24,825,461
4,526,261
24,527,578
56,010,665
Cash Flows from Investing Activities
Net Cash provided (or used in) Operating Activities
Other
-
(28,878,553)
Materials & Contracts
Bonds & Deposits Refunded
(39,221,991)
1,405,646
28,006,909
Employee Benefits & OnCosts
Payments:
Other
Grants & Contributions
4,249,949
22,648,395
User Charges & Fees
Interest & Investment Revenue Received
54,015,182
Rates & Annual Charges
Receipts:
Cash Flows from Operating Activities
24,799,006
(14,166,864)
-
(6,358,912)
(25,504,692)
(43,132,197)
1,768,474
23,473,751
4,603,586
26,330,016
58,081,032
25,764,110
(14,605,786)
-
(7,102,982)
(25,381,226)
(44,790,783)
1,794,441
23,477,850
4,709,457
27,702,952
60,229,131
28,302,658
(15,165,422)
-
(6,781,365)
(25,064,343)
(46,729,796)
1,822,651
23,899,948
4,891,002
29,261,012
62,457,918
28,625,741
(15,741,583)
-
(6,966,605)
(25,585,899)
(48,843,081)
1,871,830
23,737,131
4,862,999
30,815,539
64,770,463
28,460,059
(16,386,480)
-
(7,240,393)
(25,626,333)
(50,954,305)
1,925,179
22,368,227
5,014,417
32,501,279
67,169,956
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CASHFLOW STATEMENT FORECASTS BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20
29,584,378
(17,065,754)
-
(6,973,472)
(26,307,730)
(53,157,290)
1,935,968
22,644,990
5,030,202
34,131,984
69,659,707
BUDGET 2020/21
32,128,775
(17,719,283)
-
(6,692,799)
(25,848,636)
(55,455,031)
1,983,977
23,203,913
4,977,332
35,757,068
72,243,155
BUDGET 2021/22
34,172,825
(18,415,713)
-
(6,413,483)
(25,610,974)
(57,852,655)
2,003,747
23,647,804
4,965,058
37,319,978
74,826,713
BUDGET 2022/23
appendix 4.
Long Term Financial Plan
34
Long Term Financial Plan
(49,112,468)
Net Cash provided (or used in) Investing Activities
Repayment of Borrowings & Advances
Payments:
Proceeds from Borrowings & Advances
Receipts:
(1,939,716)
21,533,895
-
(40,601,547)
(42,269,097)
1,667,550
(2,564,504)
10,552,005
Cash Flows from Financing Activities
(50,741,348)
1,628,880
-
Purchase of Infrastructure, Property, Plant & Equipment
Payments:
Sale of Infrastructure, Property, Plant & Equipment
Sale of Investment Securities
Receipts:
(3,526,906)
3,833,333
(24,990,977)
(26,833,283)
1,567,950
274,356
(3,792,701)
1,433,333
(22,657,483)
(24,436,744)
949,290
829,971
(4,097,225)
2,262,533
(30,181,766)
(39,490,719)
536,280
8,772,673
(4,491,593)
1,439,833
(22,313,372)
(23,008,922)
695,550
-
-
(4,885,717)
-
(24,470,959)
(24,980,875)
509,916
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CASHFLOW STATEMENT FORECASTS BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 -
(5,232,299)
-
(22,471,577)
(23,516,577)
1,045,000
BUDGET 2020/21 -
(5,593,322)
-
(16,461,514)
(17,506,514)
1,045,000
BUDGET 2021/22
-
(5,882,234)
-
(17,108,342)
(18,153,342)
1,045,000
BUDGET 2022/23
appendix 4.
35
6,252,606
6,252,606
Cash & Cash Equivalents - end of the year
Cash & Cash Equivalents - end of the year
49,301,794
6,153,262
plus: Cash, Cash Equivalents & Investments - beginning of year
Investments - end of the year
99,344
19,594,179
Net Increase/ (Decrease) in Cash & Cash Equivalents
Net Cash Flow provided (used in) Financing Activities
49,301,794
2,814,740
2,814,740
6,252,606
(3,437,866)
7,987,501
49,027,437
2,929,196
2,929,196
2,814,740
114,456
306,427
48,197,467
3,676,455
3,676,455
2,929,196
747,259
(2,359,368)
39,424,794
(37,344)
(37,344)
3,676,455
(3,713,799)
(1,834,692)
39,424,794
3,223,264
3,223,264
(37,344)
3,260,609
(3,051,760)
39,424,794
2,326,647
2,326,647
3,223,264
(896,617)
(4,885,717)
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CASHFLOW STATEMENT FORECASTS BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20
39,424,794
4,207,150
4,207,150
2,326,647
1,880,502
(5,232,299)
BUDGET 2020/21
39,424,794
14,281,089
14,281,089
4,207,150
10,073,939
(5,593,322)
BUDGET 2021/22
39,424,794
25,463,338
25,463,338
14,281,089
11,182,249
(5,882,234)
BUDGET 2022/23
appendix 4.
Long Term Financial Plan
36
Long Term Financial Plan
61,708,070
52,116,533
55,554,400
(48,688,144)
39,096,607
52,116,533
53,210,351
(32,961,159)
- Internal Restricitons
- Unrestricted
35,305,208
55,554,400
- External Restrictions
Representing:
Cash, Cash Equivalents & Investments - end of the year
51,956,633
53,589,760
(50,121,918)
48,488,791
51,956,633
51,873,922
32,002,886
(49,291,049)
69,162,085
51,873,922
39,387,450
(15,070,964)
(53,685,833)
108,144,247
39,387,450
42,648,058
(129,265,810)
(50,163,531)
222,077,399
42,648,058
41,751,441
(402,523,168)
(50,457,378)
494,731,987
41,751,441
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CASHFLOW STATEMENT FORECASTS BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20
43,631,943
(1,055,749,821)
(47,627,831)
1,147,009,596
43,631,943
BUDGET 2020/21
53,705,883
(2,625,305,838)
(36,533,328)
2,715,545,050
53,705,883
BUDGET 2021/22
64,888,132
(6,406,405,381)
(24,245,737)
6,495,539,250
64,888,132
BUDGET 2022/23
appendix 4.
48.97%
6.01%
2.87:1
37
49.14%
54,015
109,913
Rates & Annual Charges
Revenue from Continuing Operations
95,386
Revenue from Continuing Operations excluding Capital Items & Specific Purpose Grants/ Contributions
Rates & Annual Charges Coverage Ratio
5,902
Debt Service Cost
27,177
Current Liabilities less Specific Purpose Liabilities ('000)
6.19%
32,121
Current Assets less all External Restrictions ('000)
Debt Service Ratio
1.18
Unrestricted Current Ratio
111,264
56,011
50.34%
99,780
7,455
7.47%
28,570
24,523
0.86
114,302
58,081
50.81%
104,218
10,129
9.72%
28,141
15,264
0.54
118,019
60,229
51.03%
107,878
10,416
9.66%
27,664
(5,224)
(0.19)
122,414
62,458
51.02%
112,171
10,556
9.41%
27,726
(62,748)
(2.26)
126,121
64,770
51.36%
116,553
10,815
9.28%
30,959
(173,641)
(5.61)
128,830
67,170
52.14%
121,041
10,992
9.08%
30,423
(446,056)
(14.66)
133,540
69,660
52.16%
125,640
10,992
8.75%
29,649
(1,094,727)
(36.92)
138,390
72,243
52.20%
130,370
10,990
8.43%
28,432
(2,651,149)
(93.25)
142,976
74,827
52.34%
134,845
10,938
8.11%
27,543
(6,417,683)
(233.00)
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - SUSTAINABILITY INDICATORS FINANCIAL BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET STATEMENTS 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2011/12
appendix 5.
Long Term Financial Plan
38
Long Term Financial Plan
4,111
19,909
Depreciation, Amortisation & Impairment (Building & Infrastructure Assets)
Estimated Unrestricted Working Funds - $'000
16,961
Asset Renewals (Buildings & Infrastructure)
53,616
Rates, Annual & Extra Charges Collectible
85%
7,173
Rates, Annual & Extra Charges Outstanding
Building & Infrastructure Renewals Ratio
13.38%
Rates, Annual Charges, Interest & Extra Charges Outstanding Percentage
(xx) denotes a negative working funds balance
4,111
98.45%
5.65%
3,173
20,904
21,390
102%
55,606
7,428
13.36%
144
21,950
21,293
97%
57,629
7,691
13.35%
(3,082)
23,047
21,928
95%
59,727
7,965
13.34%
(6,087)
24,200
31,252
129%
61,903
8,248
13.32%
(9,355)
25,409
21,428
84%
64,160
8,542
13.31%
(13,355)
26,680
16,379
61%
66,500
8,846
13.30%
(17,301)
28,014
16,827
60%
68,927
9,162
13.29%
(21,255)
29,415
17,055
58%
71,445
9,488
13.28%
(25,828)
30,885
17,739
57%
74,050
9,827
13.27%
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - SUSTAINABILITY INDICATORS FINANCIAL BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET STATEMENTS 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 2011/12
appendix 5.
(26,224,727)
(20,329,692)
1,442,296
(259,791)
(484,648)
(3,933,341)
(239,203)
(2,474,027)
(9,137,815)
1,042,296
(137,953)
(459,573)
(3,985,079)
(239,203)
(3,541,293)
(8,381,278)
(14,344,007) (15,086,530) (15,702,083)
1,842,296
(259,791)
(381,020)
(3,133,176)
(239,203)
(1,830,414)
(10,342,698)
(2,533,324)
642,296
(137,953)
(899,639)
1,784,973
(239,203)
(4,881,536)
1,197,739
* Unexpended Grants are also classified as externally restricted funds - however these are not shown in this table
TOTAL
951,419
(977,589)
S64 Developer Contributions (Stormwater)
(148,690)
(449,791)
(1,070,596)
S94A Developer Contributions
(3,550,378)
(664,791)
(3,009,590)
S94 Developer Contributions
(239,203)
(5,114,916)
(11,778,133)
S94 (Old Plan 1993-2004) Developer Contributions
(239,203)
(5,438,727)
(14,824,231)
Stormwater Levy Reserve
Solid Waste Reserve
Sewer Reserve
(5,213,764)
242,296
(137,953)
(1,339,705)
1,585,021
(239,203)
(6,178,717)
854,498
(3,320,817)
(157,704)
(137,953)
(1,479,771)
3,419,698
(239,203)
(3,681,460)
(1,044,423)
(9,356,903)
(557,704)
(137,953)
(1,748,233)
1,544,005
(239,203)
(5,022,934)
(3,194,879)
(16,522,861)
(957,704)
(137,953)
(2,188,299)
(327,585)
(239,203)
(6,989,442)
(5,682,674)
(24,195,193)
(1,357,704)
(137,953)
(2,628,365)
(2,194,895)
(239,203)
(9,264,298)
(8,372,774)
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - BUDGETED EXTERNAL RESTRICTIONS BALANCE ESTIMATED BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET RESERVE NAME OPENING 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 BALANCE 12/13
appendix 6.
39
Long Term Financial Plan
40
Long Term Financial Plan
(2,872,815)
(103,852)
Employee Leave Entitlements Gen Fund Reserve
Office Equipment / Council Offices Reserve
(48,490)
(39,378)
(385,638)
Art Gallery Reserve
Museum Acquisitions Reserve
Gravel Pit Restoration Reserve
Council Election Reserve
Plant Replacement Reserve
(150,602)
(1,498,404)
(54,308)
(13,390)
Senior Citizens Centre Reserve
Industrial Land Development Reserve
(298,877)
Family Day Care Reserve
(43,647)
(4,508,867)
Livestock Marketing Centre Reserve
Information Services / E-Business Reserve
(310,194)
Airport Reserve
(218,460)
(1,343,613)
0
(385,638)
(39,378)
(51,990)
(15,390)
(305,909)
(43,647)
(103,852)
(2,872,815)
(4,839,223)
(361,036)
(286,318)
(1,055,787)
0
(385,638)
(39,378)
(55,490)
(17,390)
(343,389)
(43,647)
(103,852)
(2,872,815)
(5,304,026)
445,273
(354,176)
(824,564)
0
(385,638)
(39,378)
(58,990)
(19,390)
(394,816)
(43,647)
(103,852)
(2,872,815)
(5,608,768)
(474,353)
(112,034)
(1,202,007)
0
(385,638)
(39,378)
(62,490)
(21,390)
(458,618)
(43,647)
(103,852)
(2,872,815)
(6,173,543)
(1,579,628)
(179,892)
(2,694,918)
0
(385,638)
(39,378)
(65,990)
(23,390)
(533,156)
(43,647)
(103,852)
(2,872,815)
(6,783,313)
(2,275,933)
(247,750)
(3,974,922)
0
(385,638)
(39,378)
(69,490)
(25,390)
(616,715)
(43,647)
(103,852)
(2,872,815)
(7,438,133)
(4,571,908)
(315,608)
(5,854,039)
0
(385,638)
(39,378)
(72,990)
(27,390)
(707,501)
(43,647)
(103,852)
(2,872,815)
(8,127,726)
(7,152,386)
(73,466)
(8,007,493)
0
(385,638)
(39,378)
(76,490)
(29,390)
(803,641)
(43,647)
(103,852)
(2,872,815)
(8,821,918)
(4,564,244)
(141,324)
(10,342,370)
0
(385,638)
(39,378)
(79,990)
(31,390)
(903,175)
(43,647)
(103,852)
(2,872,815)
(9,490,956)
(9,082,630)
(209,182)
(12,867,439)
0
(385,638)
(39,378)
(83,490)
(33,390)
(981,387)
(43,647)
(103,852)
(2,872,815)
(10,064,707)
(14,530,039)
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - BUDGETED INTERNAL RESTRICTIONS BALANCE RESERVE ESTIMATED BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET NAME OPENING 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 BALANCE 12/13
appendix 7.
(2,364,196)
(300,997)
(307,816)
(50,000)
(6,157)
Internal Loans Reserve
Infrastructure Replacement Reserve
Lake Albert Improvements Reserve
LEP Preparation Reserve
State Emergency Services Reserve
41
(499,047)
(11,607)
Robertson Oval Redevelopment Reserve
Public Art Reserve
(79,355)
Gurwood Street Property Reserve
(122,538)
Kerb & Gutter Reserve
(196,352)
(41,692)
Storm Damage Reserve
Stormwater Drainage Reserve
(82,891)
Silverlite Reserve
(687,937)
(100,000)
Civic Theatre Infrastructure Reserve
Oasis Plant Reserve
(178,519)
Estella Community Centre Reserve
(519,175)
(11,607)
(79,355)
(64,200)
(122,538)
(41,692)
(82,891)
(865,468)
(6,157)
(45,000)
(307,816)
(629,511)
(3,706,195)
(150,000)
(178,519)
(698,597)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(975,468)
(6,157)
(40,000)
(357,816)
(958,025)
(5,273,157)
(200,000)
(178,519)
(807,014)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,085,468)
(6,157)
(35,000)
(407,816)
(1,286,539)
(6,261,311)
(250,000)
(178,519)
(897,436)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,195,468)
(6,157)
(30,000)
(457,816)
(1,615,053)
(6,942,453)
(300,000)
(0)
(1,010,434)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,305,468)
(6,157)
(25,000)
(507,816)
(1,943,567)
(7,218,350)
(350,000)
(0)
(1,110,813)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,415,468)
(6,157)
(20,000)
(557,816)
(2,072,081)
(7,494,248)
(400,000)
(0)
(1,246,956)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,525,468)
(6,157)
(15,000)
(607,816)
(2,400,595)
(7,770,146)
(450,000)
(0)
(1,402,153)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,635,468)
(6,157)
(10,000)
(657,816)
(2,729,109)
(8,046,043)
(500,000)
(0)
(1,496,618)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,745,468)
(6,157)
(5,000)
(707,816)
(3,057,623)
(8,214,064)
(550,000)
(0)
(1,599,740)
(11,607)
(19,355)
(64,200)
(122,538)
(41,692)
(82,891)
(1,855,468)
(6,157)
0
(757,816)
(3,400,109)
(8,361,348)
(600,000)
(0)
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - BUDGETED INTERNAL RESTRICTIONS BALANCE RESERVE ESTIMATED BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET NAME OPENING 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 BALANCE 12/13
appendix 7.
Long Term Financial Plan
42
Long Term Financial Plan
(17,078,165)
0
Oasis Building Renewal Reserve
TOTAL
0
Civic Theatre Operating Reserve
(30,000)
(536,037)
CBD Carparking Facilities Reserve
Street Lighting Replacement Reserve
(226,667)
Bridge Replacement Reserve
(12,500)
(200,541)
Riverside (old Beach) Reserve
Economic Development Incentives Reserve
(686,103)
(18,750)
Sister Cities Reserve
Project Revotes
(10,000)
Glenfield Community Centre Reserve
(19,368,873)
(50,000)
(100,000)
(60,000)
(12,500)
(825,237)
(226,667)
(200,541)
(462,103)
(28,750)
(12,000)
(21,205,693)
(100,000)
25,230
(90,000)
(12,500)
(1,114,437)
(226,667)
(200,541)
(341,548)
(38,750)
(14,000)
(23,450)
(174,770)
(150,000)
(12,500)
(1,692,837)
(326,667)
(200,541)
(341,548)
(58,750)
(18,000)
(73,450)
(274,770)
(180,000)
(12,500)
(1,982,037)
(123,667)
(200,541)
(341,548)
(68,750)
(20,000)
(24,313,908) (27,840,769) (31,988,262)
(29,000)
(74,770)
(120,000)
(12,500)
(1,403,637)
(226,667)
(200,541)
(341,548)
(48,750)
(16,000)
(66,150)
(171,770)
(240,000)
(12,500)
(2,560,437)
282,333
(200,541)
(341,548)
(88,750)
(24,000)
(116,150)
(271,770)
(270,000)
(12,500)
(2,849,637)
182,333
(200,541)
(341,548)
(98,750)
(26,000)
(37,286,968) (43,490,755) (45,155,564)
(46,450)
(374,770)
(210,000)
(12,500)
(2,271,237)
79,333
(200,541)
(341,548)
(78,750)
(22,000)
(54,227,957)
(166,150)
(371,770)
(300,000)
(12,500)
(3,138,837)
82,333
(200,541)
(341,548)
(108,750)
(28,000)
(64,193,749)
(105,050)
(471,770)
(330,000)
(12,500)
(3,428,037)
(17,667)
(200,541)
(341,548)
(118,750)
(30,000)
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - BUDGETED INTERNAL RESTRICTIONS BALANCE ESTIMATED BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET RESERVE NAME OPENING 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 BALANCE 12/13
appendix 7.
City Levee Project - 20yrs
2013/14
43
2013/14
New Amenities Building - Duke Kent Oval
Implement Animal Shelter Expansion
Equestrian Audit Recommendations
2013/14
2013/14
Implement Tarcutta Street Gasworks Remediation
2013/14
General Fund Capital Projects
60,443 3,393,548
Interest
Bal Outstanding
1,750 98,253
Interest
Bal Outstanding
1,325,572
Bal Outstanding
Principal
6,989
648,468
Bal Outstanding
400,000
11,550
Interest
Principal 11,532
23,333
Interest
660,000
7,761
Principal
1,333,333
1,747
Principal
100,000
60,347
Principal
3,453,895
29,200
600,288
44,146
48,180
1,293,145
91,951
32,427
90,953
6,689
7,300
3,141,414
231,026
252,134
31,298
548,646
40,684
51,642
1,258,387
89,621
34,757
83,128
6,164
7,825
2,871,162
212,907
270,252
33,547
493,293
36,973
55,353
1,221,132
87,123
37,255
74,741
5,602
8,387
2,581,489
193,487
289,672
35,958
433,963
32,996
59,331
1,181,200
84,446
39,932
65,752
4,999
8,990
2,271,001
172,672
310,488
38,542
370,368
28,732
63,594
1,138,399
81,577
42,802
56,116
4,353
9,635
1,938,202
150,360
332,799
41,311
302,204
24,162
68,164
1,092,521
78,501
45,877
45,789
3,661
10,328
1,581,488
126,446
356,714
44,280
229,142
19,264
73,062
1,043,348
75,204
49,174
34,719
2,919
11,070
1,199,141
100,813
382,347
47,462
150,830
14,014
78,312
990,640
71,671
52,708
22,853
2,123
11,866
789,319
73,338
409,822
50,873
66,890
8,387
83,940
934,145
67,883
56,495
10,135
1,271
12,718
350,047
43,888
439,272
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - FORECAST EXTERNAL BORROWINGS BORROWING CAPITAL FORECAST BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET YEAR PROJECT LOAN 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 AMOUNT
appendix 8.
Long Term Financial Plan
44
Long Term Financial Plan
Bolton Park/PCYC Stadium Facilities
City Levee Project
Bolton Park/PCYC Stadium Facilities
Riverina Intermodal Freight & Logistics Terminal
2013/14
2014/15
2014/15
2014/15
393,011
Bal Outstanding
26,250 1,473,792
Interest
Bal Outstanding
23,333 1,325,572
Interest
Bal Outstanding
122,741 6,891,237
Interest
Bal Outstanding
155,535 467,600 26,564,465
Principal
Interest
Bal Outstanding
26,720,000
122,545
Principal
7,013,782
7,761
1,364,292
100,333
109,500
363,811
26,755
Principal
1,333,333
26,208
Principal
1,500,000
7,000
Interest
25,914,624
1,842,701
649,840
6,379,231
469,141
512,006
1,293,145
91,951
32,427
1,246,923
92,464
117,368
332,513
24,657
25,218,087
1,796,004
696,537
5,830,433
432,348
548,798
1,258,387
89,621
34,757
1,121,121
84,030
125,802
298,966
22,408
24,471,498
1,745,951
746,590
5,242,199
392,912
588,234
1,221,132
87,123
37,255
986,278
74,990
134,843
263,008
19,997
23,671,259
1,692,302
800,239
4,611,695
350,642
630,504
1,181,200
84,446
39,932
841,746
65,300
144,532
224,466
17,413
22,813,515
1,634,798
857,743
3,935,883
305,335
675,811
1,138,399
81,577
42,802
686,828
54,914
154,918
183,154
14,644
21,894,136
1,573,161
919,380
3,211,508
256,772
724,375
1,092,521
78,501
45,877
520,778
43,782
166,050
138,874
11,675
20,908,690
1,507,095
985,446
2,435,081
204,719
776,427
1,043,348
75,204
49,174
342,795
31,850
177,983
91,412
8,493
19,852,431
1,436,282
1,056,259
1,602,860
148,926
832,221
990,640
71,671
52,708
152,023
19,060
190,772
40,539
5,083
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - FORECAST EXTERNAL BORROWINGS BORROWING CAPITAL FORECAST BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET YEAR PROJECT LOAN 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 AMOUNT
appendix 8.
Construct Estella Community Centre
City Levee Project
2016/17
2017/18
Lawn Cemetery Master Plan Stage 2A Works
City Levee Project
2016/17
2017/18
City Levee Project
2015/16
23,333 1,325,572
Interest
Bal Outstanding
23,333 1,325,572
Interest
Bal Outstanding
1,750 98,253
Interest
Bal Outstanding
45
14,697 834,944
Interest
Bal Outstanding
16,235 16,261 912,965
Principal
Interest
Bal Outstanding
929,200
4,889
90,953
6,689
7,300
1,293,145
91,951
32,427
1,258,387
89,621
34,757
Principal
839,833
1,747
Principal
100,000
7,761
1,293,145
91,951
32,427
Principal
1,333,333
7,761
Principal
1,333,333
845,133
62,153
67,832
814,519
57,918
20,425
83,128
6,164
7,825
1,258,387
89,621
34,757
1,221,132
87,123
37,255
772,428
57,278
72,706
792,627
56,450
21,893
74,741
5,602
8,387
1,221,132
87,123
37,255
1,181,200
84,446
39,932
694,497
52,054
77,930
769,161
54,877
23,466
65,752
4,999
8,990
1,181,200
84,446
39,932
1,138,399
81,577
42,802
610,967
46,454
83,530
744,008
53,191
25,152
56,116
4,353
9,635
1,138,399
81,577
42,802
1,092,521
78,501
45,877
521,434
40,451
89,533
717,049
51,383
26,960
45,789
3,661
10,328
1,092,521
78,501
45,877
1,043,348
75,204
49,174
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - FORECAST EXTERNAL BORROWINGS BORROWING CAPITAL FORECAST BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET YEAR PROJECT LOAN 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 AMOUNT
appendix 8.
Long Term Financial Plan
46
Long Term Financial Plan
Jubilee Park Synthetic Hockey Fields Replace
- Airport Airside Facilities Relocation
- Upgrade Taxiway A to accom code C
2014/15
2014/15
Airport Masterplan Projects
TOTAL GENERAL FUND DEBT SERVICING - FORECAST LOANS
2018/19
1,715,178
1,872,045
2,057,228
130,326 7,332,644
Interest
Bal Outstanding
7,070 396,941
Interest
Bal Outstanding
31,450 31,500 1,768,550
Principal
Interest
Bal Outstanding
1,800,000
7,059
41,635,176
1,114,574
Principal
404,000
114,584
Principal
1,637,150
120,399
131,400
367,449
27,023
29,492
41,253,331
2,893,624
1,496,308
110,957
140,842
335,838
24,904
31,611
40,814,619
2,864,632
1,345,345
100,836
150,963
301,955
22,632
33,883
40,526,425
2,835,306
1,183,534
89,988
161,811
265,638
20,197
36,318
38,845,268
2,788,606
2,281,156
589,517
Bal Outstanding
764,583
10,500
Interest
46,810,210
10,483
Principal
600,000
1,010,095
78,360
173,439
226,710
17,588
38,927
36,367,627
2,655,071
2,477,641
545,717
40,133
43,800
824,194
65,897
185,902
184,986
14,790
41,725
33,711,944
2,477,030
2,655,682
498,769
36,986
46,947
624,933
52,539
199,260
140,263
11,792
44,723
30,865,427
2,286,195
2,846,517
448,448
33,612
50,321
411,354
38,220
213,579
92,326
8,578
47,937
27,814,362
2,081,647
3,051,065
394,511
29,996
53,937
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - FORECAST EXTERNAL BORROWINGS FORECAST BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BORROWING CAPITAL YEAR PROJECT LOAN 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 AMOUNT
appendix 8.
- Upgrade Taxiway A to accom code C
CONSOLIDATED DEBT SERVICING FORECAST LOANS
TOTAL AIRPORT DEBT SERVICING FORECAST LOANS
2015/16
0 0
Interest
Bal Outstanding
114,584 130,326 7,332,644
Principal
Interest
Bal Outstanding
51,514,210
0
Principal
43,800,668
1,153,144
803,092
2,165,492
38,570
45,714,251
3,084,796
1,919,750
4,460,919
191,172
204,572
2,456,320
Bal Outstanding
38,508
43,750
Interest
4,704,000
43,680
Principal
2,500,000
44,920,585
3,167,713
2,226,999
4,105,966
303,082
354,953
2,273,820
167,221
182,500
44,251,931
3,112,881
2,437,688
3,725,506
277,575
380,460
2,078,206
154,107
195,614
42,162,975
3,038,842
2,688,956
3,317,707
250,235
407,799
1,868,535
140,050
209,671
39,248,230
2,876,002
2,914,745
2,880,603
220,931
437,103
1,643,797
124,983
224,738
36,124,034
2,666,551
3,124,196
2,412,090
189,522
468,513
1,402,910
108,834
240,887
32,775,337
2,442,050
3,348,697
1,909,910
155,855
502,180
1,144,714
91,524
258,197
29,186,005
2,201,416
3,589,332
1,371,643
119,768
538,266
867,963
72,970
276,751
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - FORECAST EXTERNAL BORROWINGS FORECAST BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BORROWING CAPITAL YEAR PROJECT LOAN 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 AMOUNT
appendix 8.
47
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
1 - We are an engaged and involved community 1
City Entrances
S94 (Old Plan)*
Manager Executive Services
2
Undertake review of Developer Contribution Plans
S94*
Manager Finance
3
Upgrade of Backstage Equipment - Civic Civic Theatre Infrastructure Reserve Theatre
Manager Cultural and Community Services
4
Acquire pieces for the Australian Print Collection
GPR
Manager Cultural and Community Services
5
Acquire pieces for the National Art Glass Collection
GPR
Manager Cultural and Community Services
6
Airport Public Art Project - Stages 2 & 3
Public Art Reserve
Manager Cultural and Community Services
7
Digital Infrastructure & Mapping Public Art Project
Public Art Reserve
Manager Cultural and Community Services
8
Implement Riverside Master Plan landscaping recommendations
S94A
Project Manager - Riverside
9
Replace Plant and Equipment
Plant Replacement Reserve Manager Procurement Services $2,330,720 + Sale of Plant $998,880 (amounts adjusted slightly each future fin yr)
10
Underground Petroleum Storage System Replacement
Plant Replacement Reserve
Manager Procurement Services
11
Depot - Additional 3 sheds to western side
Plant Replacement Reserve
Manager Procurement Services
Total 1 - We are an engaged and involved community 2 - We are a safe and healthy community 12
Renew Parks Facilities (2013/14 - Apex Park Car Park)
GPR
Manager Parks and Recreation Services
13
Renew Recreational Facilities (Jubilee Pk Sign, Wilks Pk Shelter BBQ, Apex Pk Bollards)
2013/14 - GPR $113,605 + S94 $9,653, 2014/15 onwards - S94 $9,653 + GPR balance
Manager Parks and Recreation Services
14
Renew Street Trees in line with condition and life expectancy
GPR
Manager Parks and Recreation Services
15
Implement Animal Shelter Expansion Design + Construct
Borrowings (GPR - Future Years Loan Repayments)
Manager Enviro Sustain and Regulatory Services
16
Lawn Cemetery Master Plan Stage 2A Works
Borrowings (GPR - Future Years Loan Repayments)
Manager Parks and Recreation Services
17
Estella West and Gobbagombalin Playground
S94*
Manager Parks and Recreation Services
18
Explorer Park at Amundsen Street Embellishment and landscape works
S94*
Manager Parks and Recreation Services
19
Lineal Park (Promenade - Amundsen) Corridor Recreation Improvements
S94*
Manager Parks and Recreation Services
20
Oasis Carpet Replacement
Oasis Building Renewal Reserve
Manager Parks and Recreation Services
21
Oasis Pool Joint Replacement
Oasis Building Renewal Reserve
Manager Parks and Recreation Services
22
Indoor Multi Purpose Facilities
2013/14 - S94A $500,000 + $S94 $1,610,111; 2014/15 - Borrowings $8,184,000 + PCYC Contribution $1,830,000 (Sale of Land + Contribution) + Netball Contribution $250,000 - potential RDAF funding.
Manager Parks and Recreation Services
23
Oasis - Diving Board Replacements
Oasis Building Renewal Reserve
Manager Parks and Recreation Services
48
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 90,000
90,000 107,252
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
10,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
8,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
3,458,500
3,826,500
3,164,300
1,787,600
2,318,500
1,699,720
2,134,000
2,134,000
2,134,000
180,000 60,000 697,136
3,329,600
130,000 45,450 4,394,736
3,761,950
3,971,752
3,202,300
1,825,600
2,356,500
1,737,720
2,172,000
2,172,000
2,172,000
101,741
105,173
108,648
112,167
115,732
119,344
123,005
126,715
130,476
134,390
123,258
126,695
130,206
133,792
137,455
141,200
145,025
148,936
152,935
156,911
92,000
94,500
97,000
99,500
102,000
104,500
107,000
109,500
112,000
114,500
660,000 929,200 150,000 365,186 1,014,556
0 55,550 111,100
1,500,000
10,874,111
30,300
49
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
24
Jubilee Park - Replace existing synthetic surfaces at the Jubilee Park Hockey Complex.
Hockey Association Contribution $200,000 + Infrastructure Reserve $200,000 + Borrowings $600,000
Manager Parks and Recreation Services
25
Crematorium Office Extension
GPR
Manager Parks and Recreation Services
26
Crematorium - Furnace Hot Face Reline
GPR
Manager Parks and Recreation Services
27
Oasis - Replace Wave Ball with New Recreational Facility
GPR
Manager Parks and Recreation Services
28
Buildings - Playsessions Venue - Renew Airconditioning
FDC Reserve
Manager Council Businesses
Total 2 - We are a safe and healthy community 3 - We have a growing economy 29
Airport - Design + Construct - Upgrade to Code C: Taxiways A, B, D, E
2013/14 - Airport Reserve, 2014/15 onwards - Borrowings (Airport Reserve - Future Years Loan Repayments)
Manager Council Businesses
30
Airport - Redevelop terminal - Internal Baggage Claim and Retail Section
Airport Reserve
Manager Council Businesses
31
Airport - Design - New 250 space Public Car Park
Airport Reserve
Manager Council Businesses
32
Airport - Design + Construct- Extend Western GA Apron, west and connect with Precinct 2A
Airport Reserve
Manager Council Businesses
33
Airport - Design + Construct - Extension of southern GA Apron for Code B light aircraft
Airport Reserve
Manager Council Businesses
34
LMC - Capital - RFID network renewal
LMC Reserve
Manager Council Businesses
35
LMC - Computer network upgrades
LMC Reserve
Manager Council Businesses
36
LMC - Resurface roadway east of sheep yards and west of cattle yards
LMC Reserve
Manager Council Businesses
37
LMC - Road overlays
LMC Reserve
Manager Council Businesses
38
Airport - Airside Faciltiies Relocation
Borrowings (Airport Reserve - Future Years Loan Repayments)
Manager Council Businesses
39
Riverina Intermodal Freight & Logistics Hub
Borrowings $16.92M (GPR - Future Years Loan Repayments) + Grant funds $6.8M
Bomen Business Park Project Manager
40
Visitor Information Centre Exterior Refurbishment
GPR
Manager Tourism
Total 3 - We have a growing economy 4 - We have a sustainable natural and built environment 41
Replace Emu Plains Bridge
Bridge Replacement Reserve
Manager Program Integration
42
Replace Graveyard Creek Bridge
Bridge Replacement Reserve
Manager Program Integration
43
Replace Tim Hedditch Bridge
GPR
Manager Program Integration
44
Design and Concept Sewer Scheme Oura
Sewer Reserve
Manager Waste and Stormwater Services
45
Sewer Reticulation Scheme - Oura
Sewer Reserve
Manager Waste and Stormwater Services
46
Sewer Reticulation Scheme Currawarna
Sewer Reserve
Manager Waste and Stormwater Services
47
Sewer Reticulation Scheme - Humula
Sewer Reserve
Manager Waste and Stormwater Services
48
Sewer Reticulation scheme - San Isidore
Sewer Reserve
Manager Waste and Stormwater Services
50
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 1,000,000 0
318,150 100,000
272,700 15,000 2,491,999
10,128,296
701,040
150,000
1,800,000
2,500,000
100,000
1,400,000
0
401,009
1,384,387
1,365,044
555,330
385,151
250,000
4,965,774
147,005
1,323,042
395,411
835,051
0
0
1,000,000
50,000 50,000 100,000 165,000 404,000 23,720,000 17,170 24,087,170
3,604,000
2,715,000
0
0
1,000,000
0
397,005
6,338,816
303,000
0
303,000 0
303,000
123,882 535,010 551,886 555,742 1,573,598
51
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
49
Install Sewage Pumping Station Glenfield East
Sewer Reserve
Manager Waste and Stormwater Services
50
Install Sewage Pumping Station Glenfield West
Sewer Reserve
Manager Waste and Stormwater Services
51
Install Sewage Pumping Station Storage - Gracelands - SPS20
Sewer Reserve
Manager Waste and Stormwater Services
52
Install Sewage Pumping Station Ladysmith - SPS47
Sewer Reserve
Manager Waste and Stormwater Services
53
Install Sewage Pumping Station Lakehaven East - SPS25
Sewer Reserve
Manager Waste and Stormwater Services
54
Install Sewage Treatment Works Narrung Street
Sewer Reserve
Manager Waste and Stormwater Services
55
Renew Sewage Pumping Station - Smith Street - SPS21
Sewer Reserve
Manager Waste and Stormwater Services
56
Renew Sewage Treatment Works Tarcutta
Sewer Reserve
Manager Waste and Stormwater Services
57
Renew Sewage Treatment Works Uranquinty
Sewer Reserve
Manager Waste and Stormwater Services
58
Sewer - Pump Station - SPS15 Hammond Avenue - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
59
Sewer - Operation Overload
Sewer Reserve
Manager Waste and Stormwater Services
60
Sewer - Pump Station - SPS03 Simmons Sewer Reserve Street - New Assets
Manager Waste and Stormwater Services
61
Sewer - Pump Station - SPS10 Wiradjuri - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
62
Sewer - Pump Station - SPS34 Tarcutta - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
63
Sewer - Pump Station - SPS52 Henry Street - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
64
Sewer - Pump Station - SPS53 William Street - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
65
Sewer - Pump Station - SPS54 Marah Street - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
66
Sewer - SPS04 Bolton Park - New Assets
Sewer Reserve
Manager Waste and Stormwater Services
67
SPS 08 Boorooma - Increase Pump Capacity
Sewer Reserve
Manager Waste and Stormwater Services
68
SPS 08 Boorooma - Emergency/Wet Weather Detention STG
Sewer Reserve
Manager Waste and Stormwater Services
69
SPS08 Boorooma Growth Storage Upgrade
Sewer Reserve
Manager Waste and Stormwater Services
70
SPS22 Elizabeth St Emergency/Wet Weather Det. Stg
Sewer Reserve
Manager Waste and Stormwater Services
71
SPS22 Elizabeth Street New SPS Structural
Sewer Reserve
Manager Waste and Stormwater Services
72
SPS 22 Elizabeth St - New SPS Mech/ Elec
Sewer Reserve
Manager Waste and Stormwater Services
73
SPS 22 Elizabeth St - New 360mm Rising Main
Sewer Reserve
Manager Waste and Stormwater Services
74
Duplicate Stormwater Drainage - 1050 Stormwater DSP $262,825 + Civil Copland St to proposed pumping station Projects $26,755 - Wagga East DSP Area
52
Long Term Financial Plan
Manager Waste and Stormwater Services
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 1,185,593 87,400 116,301 42,291 169,165 9,635,638 35,401 25,344 28,742 2,185
847,389 163,875 32,775 76,475 43,700 2,185 34,960 29,497 436,999
76,689 255,631 371,648 115,034 249,197 216,240 522,182 289,580
53
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
75
Copland St Industrial Land - Pump Station for Drainage Purposes
S94 (Old Plan)*
Manager Waste and Stormwater Services
76
Extend Drainage Trickle flow - Plumpton Rd to 200 m north of Stringy Bark Creek Culvert - Wagga East DSP Area
Stormwater DSP $159,000 + Drainage Reserve $17,832
Manager Waste and Stormwater Services
77
Extend Drainage Trickle flow - west of Elizabeth Avenue Forest Hill
Stormwater DSP $144,000 + Drainage Reserve $98,513
Manager Waste and Stormwater Services
78
Implement Road and Drainage Works Hammond Avenue - Industrial Areas
S94A*
Manager Waste and Stormwater Services
79
Implement Stormwater Drainage Bomen - Trickle flow east of Hereford Street under Railway Line to Byrnes Road
Stormwater DSP $496,258 + GPR $40,000
Manager Waste and Stormwater Services
80
Implement Stormwater Drainage Fernleigh Road Trickle flow from culvert north west of Rules Club to detention basins - Wagga West DSP Area
Stormwater DSP $357,306 + GPR $28,800
Manager Waste and Stormwater Services
81
Implement Stormwater Drainage - New Estella western and southern subdivision piped drainage Pine Gully Road /Old Narrandera Road to Olympic Highway
Stormwater DSP $709,357 + Civil Projects $65,000
Manager Waste and Stormwater Services
82
Implement Stormwater Drainage Tarcoola Road - Wagga East DSP Area
Stormwater DSP $314,405 + GPR $28,800 (Deferred from 12/13)
Manager Waste and Stormwater Services
83
Implement Stormwater Drainage Improvements - Jubilee Oval to Red Hill Road - Wagga West DSP Area
Stormwater DSP $265,580 + $24,000 Civil Projects Reserve
Manager Waste and Stormwater Services
84
Improve Stormwater drainage - Kincaid St end to Flowerdale pumping station Wagga West DSP Area
Stormwater DSP $318,695 + Civil Projects $28,800
Manager Waste and Stormwater Services
85
Undertake Stormwater Drainage Upgrade - Contour Ridge (Lloyd) approx 5km - Wagga West DSP Area
Stormwater DSP $119,102 + GPR $9,600
Manager Waste and Stormwater Services
86
Narrung St Treatment Plant -Flood Protection Infrastructure
Sewer Reserve
Manager Waste and Stormwater Services
87
BISTF (Bomen Industrial Sewerage Treatment Facility) Land Acquisition
Sewer Reserve
Manager Waste and Stormwater Services
88
Undertake Stormwater Drainage Upgrade - Day, Higgins, Tarcutta Street Wagga West DSP Area
Stormwater DSP $248,129 + GPR $20,000
Manager Waste and Stormwater Services
89
GWMC - Construct Resource Recovery Centre
Solid Waste Reserve
Manager Waste and Stormwater Services
90
GWMC - Construction of a new Waste Cell
Solid Waste Reserve
Manager Waste and Stormwater Services
91
GWMC - Complete Cap
Solid Waste Reserve
Manager Waste and Stormwater Services
92
Eliminate Sewer Joint Connections
Sewer Reserve
Manager Waste and Stormwater Services
93
Implement renewal program for Gravity Sewer
Sewer Reserve
Manager Waste and Stormwater Services
94
Implement Sewer Laterals Rehabilitation Program
Sewer Reserve
Manager Waste and Stormwater Services
95
Implement Sewer Mains Rehabilitation Program
Sewer Reserve
Manager Waste and Stormwater Services
96
Install Sewer Network Extensions
Sewer Reserve
Manager Waste and Stormwater Services
97
Renew Sewage Treatment Works Forest Hill
Sewer Reserve
Manager Waste and Stormwater Services
54
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 100,000 176,832 242,513 128,703
128,703
171,604
536,258
386,106
774,357
343,205 289,580
347,495
128,702 250,000 656,500 268,129 950,000 3,000,000
4,242,000
800,000 139,637
139,637
139,637
139,637
139,637
139,637
139,637
139,637
139,637
139,637
82,400
84,872
87,418
90,040
92,742
95,524
98,390
101,342
104,382
107,513
179,432
188,404
197,824
207,715
218,101
229,006
240,456
252,479
260,053
267,855
1,057,282
1,057,282
1,057,282
1,057,282
1,057,282
1,057,282
1,057,282
1,057,282
1,057,282
1,057,282
235,079
235,079
235,079
235,079
235,079
235,079
235,079
235,079
235,079
235,079
6,555
6,555
6,555
6,555
310,275
6,555
6,555
6,555
6,555
6,555
55
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
98
Replacement and Renewal of Sewer Plant
Sewer Reserve
Manager Waste and Stormwater Services
99
Replacement of Manhole Lids - Sewer Reticulation
Sewer Reserve
Manager Waste and Stormwater Services
100
Upgrade Sewer - Rising Mains
Sewer Reserve
Manager Waste and Stormwater Services
101
Sewer - Kooringal - Sewer Treatment Works Renewals
Sewer Reserve
Manager Waste and Stormwater Services
102
Sewer - Narrung - Sewer Treatment Works Renewals
Sewer Reserve
Manager Waste and Stormwater Services
103
Forest Hill - General Improvements Allowance
Sewer Reserve
Manager Waste and Stormwater Services
104
Flood Pumps - Progressively Upgrade Pumps
GPR
Manager Waste and Stormwater Services
105
Stormwater Pollution Traps
Stormwater Levy
Manager Waste and Stormwater Services
106
Install and maintain Gross Pollutant Traps Stormwater Levy
Manager Waste and Stormwater Services
107
Upgrade of Stormwater pit lids to lightweight lids
GPR
Manager Waste and Stormwater Services
108
Amundsen Bridge - Boorooma East to Boorooma
S94*
Manager Infrastructure Planning
109
Bakers Lane and Inglewood Road Intersection improvements
S94*
Manager Infrastructure Planning
110
Bakers Lane and Sturt Highway Intersection improvements
S94*
Manager Infrastructure Planning
111
Bakers Lane Widening
S94*
Manager Infrastructure Planning
112
Boorooma Street Slip Lane into Boorooma West
S94*
Manager Infrastructure Planning
113
Bourke Street and Bourkelands Drive Intersection Upgrade
S94*
Manager Infrastructure Planning
114
Farrer Road Improvements
S94*
Manager Infrastructure Planning
115
Glenfield Road Corridor – Widening/ duplication of rail bridge and associated drainage. (Note - includes additional work for Glenfield Road - Urana Street Intersection upgrade)
S94*
Manager Infrastructure Planning
116
Glenfield Road/Pearson St - Red Hill Rd to Dobney Ave Widening to 4 lanes (Full length - 3 km)
S94*
Manager Infrastructure Planning
117
Harris Road/Pine Gully Road - Dual Lane Roundabout
S94*
Manager Infrastructure Planning
118
Kooringal Road Widening to 4 lanes (Full length - 4km)
S94*
Manager Infrastructure Planning
119
Old Narrandera Road - Second Carriageway for 600m
S94A* $100,000 + S94* $737,428
Manager Infrastructure Planning
120
Old Narrandera Road/Olympic Highway Roundabout
S94A* $100,000 + S94* $577,886
Manager Infrastructure Planning
121
Pine Gully Road - Bike Track
S94*
Manager Infrastructure Planning
122
Pine Gully Road - Second Carriageway for 1.2km
S94A* $100,000 + S94* $1,840,965
Manager Infrastructure Planning
123
Pine Gully Road/Old Narrandera Road Intersection Upgrade
S94*
Manager Infrastructure Planning
56
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 132,316
132,316
132,316
41,633 0
132,316
132,316
41,633
132,316
132,316
41,633
132,316
132,316
41,633
132,316 41,633
0
300,000
0
104,083
104,083
104,083
104,083
104,083
104,083
997,131
119,174
119,174
119,174
119,174
119,174
119,174
119,174
119,174
119,174
119,174
357,520
119,174
119,174
119,174
119,174
119,174
119,174
7,669
7,669
7,669
7,669
7,669
7,669
7,669
7,669
7,669
7,669
40,400
40,400
40,400
40,400
40,400
40,400
40,400
40,400
40,400
40,400
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
42,420
43,693
45,003
46,353
47,744
49,176
50,652
52,171
53,736
55,348
40,400
40,400
40,400
40,400
281,512 0
17,675
0
44,188
0
330,082 297,000 0
107,252 1,263,535
100,000
0
3,117,550
1,394,272 1,211,564
1,179,768 837,428 677,886 126,510 1,940,965 1,077,439
57
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
124
Red Hill Rd – Widen to 4 lanes Plumpton Rd to Glenfield Plus widening at Dalman & Yentoo 2.7km
S94*
Manager Infrastructure Planning
125
Red Hill Road and Hudson Drive – Intersection improvements
S94*
Manager Infrastructure Planning
126
Red Hill Road West – Street Lighting
S94*
Manager Infrastructure Planning
127
Undertake Stormwater Drainage upgrade Stormwater DSP $225,228 + GPR studies - Wagga West DSP Area $42,901
128
Upgrade the Main City Levee Bank CBD Flood Protection
Borrowings $6,566,665 ($1,333,333 Manager Infrastructure Planning for 4 years + $839,833 for year 5) + DNR Grant $13,133,335 ($2,666,667 for 4 years + $1,679,667 for year 5). Borrowing debt to be serviced by GPR
129
Eunony Bridge Improvements to carry heavy mass vehicles
R2R Grant
Manager Infrastructure Planning
130
Implement unfunded Traffic Committee resolutions as adopted by Council
GPR
Manager Infrastructure Planning
131
Upgrade Existing Bus Shelters
GPR
Manager Infrastructure Planning
132
Implement Street Lighting Improvements Program - Roads and Traffic Facilities (as per schedule)
GPR $50,000 + S94A* $19,714
Manager Infrastructure Planning
133
Implement Cycleways - Civil Infrastructure
GPR
Manager Infrastructure Planning
134
Cycleways Program (Shared Pathways) Parks & Recreation (as per priority list)
RTA Grant $30,000 + GPR $30,000
Manager Infrastructure Planning
135
Capital renewal - Reseal program
Regional Roads Block Grant $812,298 (increment by 3% each yr) + GPR $549,577 (incrementing each yr)
Manager Program Integration
136
Conduct Heavy Patching Program
GPR
Manager Program Integration
137
Conduct Urban Asphalt Program
GPR
Manager Program Integration
138
Supplementary Regional Roads Block Grant - project TBA
Block Grant -Supp
Manager Program Integration
139
Rehabilitation of Pavement Program
GPR
Manager Program Integration
140
Replace Kerb and Gutter
GPR
Manager Program Integration
141
Conduct Gravel Resheets
R2R Grant
Manager Program Integration
142
Conduct Gravel Resheets - Local Major Roads
GPR
Manager Program Integration
143
Conduct Gravel Resheets - Local Minor Roads
GPR
Manager Program Integration
144
Gravel Resheet Multi Access Roads
GPR
Manager Program Integration
145
Maintain Roads - Village and Rural Area
S94A*
Manager Program Integration
146
Renew and Replace Culverts
GPR
Manager Program Integration
147
Improve Footpaths
S94A $16,088 + GPR $83,912
Manager Program Integration
148
Renew Playground Equipment (2013/14 -Chambers, Webb, Jack Skeers, Lonergan)
GPR
Manager Parks and Recreation Services
149
Upgrade Jubilee Park Clubhouse Ground S94* Level Changeroom
Manager Parks and Recreation Services
58
Long Term Financial Plan
Manager Infrastructure Planning
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 0
144,790
820,475
0
16,088
91,164
4,000,000
4,000,000
4,000,000
4,000,000
2,519,500
50,000
50,000
50,000
50,000
50,000
80,439 268,129
0
303,000 50,000 20,000
20,000
20,000
50,000
50,000
20,000
50,000
50,000
20,000
69,714
69,714
69,714
69,714
69,714
69,714
69,714
69,714
69,714
69,714
92,987
96,677
100,477
104,392
108,424
112,576
116,854
120,359
123,970
127,689
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
1,361,875
1,413,012
1,467,736
1,526,360
1,589,229
1,656,715
1,729,233
1,807,233
1,891,210
1,981,709
680,937
706,506
733,868
763,180
794,614
828,357
864,616
903,616
945,605
990,854
596,862
646,968
701,797
761,813
827,526
899,496
978,340
1,056,585
1,088,283
1,120,931
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
199,000
2,723,750
2,826,023
2,935,471
3,052,720
3,178,457
3,313,430
3,458,465
3,615,466
3,782,421
3,963,417
317,400
365,010
419,762
482,726
555,135
638,405
734,165
844,290
869,619
895,708
725,908
747,685
770,116
793,219
817,016
841,526
866,772
892,775
919,558
947,145
59,270
70,710
83,294
97,136
112,363
129,112
147,536
165,776
185,840
207,910
278,300
306,130
336,743
370,417
407,459
448,205
493,026
537,398
553,520
570,126
169,400
186,340
204,974
225,471
248,018
272,820
300,102
327,111
356,551
388,641
14,479
14,479
14,479
14,479
14,479
14,479
14,479
14,479
14,479
14,479
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
500,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
159,135
163,909
168,826
173,891
179,108
184,481
190,016
195,716
201,587
207,635
100,000
59
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
150
Conolly Rugby Park expansion
2013/14 Internal Loans Reserve $200,000 + Partnership with SIRU Contribution $200,000, (2014/15 - GPR payback to Internal Loans Reserve)
Manager Parks and Recreation Services
151
Estella New Playground - Local Open Space Works
S94*
Manager Parks and Recreation Services
152
Lloyd New Playground - Local Open Space Works
S94*
Manager Parks and Recreation Services
153
Estella - Neighbourhood Open Space Works
S94*
Manager Parks and Recreation Services
154
Construct Estella Community Centre
S94* $600,000 + GPR $199,643 + S94 (Old Plan) $121,838 + Reserve $178,519 + Borrowings $100,000 (GPR - Future Years Loan Repayments)
Manager Parks and Recreation Services
155
Boorooma New Playground - Open Space Works
S94*
Manager Parks and Recreation Services
156
Construction for renewal of Tolland Neighbourhood Park
S94A*
Manager Parks and Recreation Services
157
Construction for renewal of Ashmont Neighbourhood Park (Skate Park)
Parks and Recreation Reserve (Sale of 9 Saxon St Land)
Manager Parks and Recreation Services
158
Construction for renewal of Bourkelands Neighbourhood Park
S94A*
Manager Parks and Recreation Services
159
Construction for renewal of Forest Hill Neighbourhood Park
S94A*
Manager Parks and Recreation Services
160
Construction for renewal of Lake Albert Neighbourhood Park
S94A*
Manager Parks and Recreation Services
161
Construction for renewal of Mt Austin Neighbourhood Park
S94A*
Manager Parks and Recreation Services
162
Implement recommendations from the Recreation and Open Space Strategy 2005-2015 (as per schedule)
S94 (Old Plan)*
Manager Parks and Recreation Services
163
Replace Softfall - Botanic Gardens Adventure Playground
GPR
Manager Parks and Recreation Services
164
Beautify roundabout at Tarcutta and Forsyth Streets
Public Art Reserve
Manager Parks and Recreation Services
165
Replace Amenities Building at Duke of Kent Oval (as part of adopted Soccer Strategy)
Borrowings (GPR - Future Years Loan Repayments)
Manager Parks and Recreation Services
166
Development of Community Equestrian Faciltiies in Partnership with CSU (stg 1 completion works)
Borrowings (GPR - Future Years Loan Repayments)
Manager Parks and Recreation Services
167
Wollundry Lagoon Landscaping
S94 (Old Plan)*
Manager Parks and Recreation Services
168
Implement outcomes from the Wagga Bicycle Plan (signage, linemarking, parking)
GPR
Manager Parks and Recreation Services
169
Implement Recreational Assets Capital Works Plan (2013-14 Bolton Pk Field 1 Safety Barrier, VMG -replace concrete pads under tables)
Old Plan S94* - RF4
Manager Parks and Recreation Services
170
Implement Sportsgrounds Lighting Program - Duke of Kent
GPR
Manager Parks and Recreation Services
171
Implement Sportsgrounds Lighting Program - Rawlings
GPR
Manager Parks and Recreation Services
60
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 400,000
0
51,481 51,481 31,816
1,200,000
51,481 171,603 200,000 171,603 128,702 128,702 171,603 25,000
0
0
0
0
0
0
0
0
0
84,840 50,000 400,000
100,000 100,000 20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
20,000
180,000 90,000
61
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
172
Implement Sportsgrounds Lighting Program - Bolton Park Skatepark
GPR
Manager Parks and Recreation Services
173
Implement Sportsgrounds Lighting Program - Jubilee Park Touch Fields
GPR
Manager Parks and Recreation Services
174
Implement Sportsgrounds Lighting Program - Ashmont Oval
GPR
Manager Parks and Recreation Services
175
Implement Sportsgrounds Lighting Program - Anderson Oval
GPR
Manager Parks and Recreation Services
176
Implement Sportsgrounds Lighting Program - Forest Hill
GPR
Manager Parks and Recreation Services
177
Implement Sportsgrounds Lighting Program - Frenchs Field
GPR
Manager Parks and Recreation Services
178
Implement Sportsgrounds Lighting Program - McPherson Oval
GPR
Manager Parks and Recreation Services
179
Implement Sportsgrounds Lighting Program - Harris Park
GPR
Manager Parks and Recreation Services
180
Renew Community Amenities at Sporting GPR Grounds - Bosley Park
Manager Council Businesses
181
Renew Community Amenities at Sporting S94* Grounds - Jubilee Park Public Toilets
Manager Council Businesses
182
Renew Community Amenities - Botanic Gardens Kidsville
GPR
Manager Council Businesses
183
Renew Community Amenities - Henwood GPR Park Services
Manager Council Businesses
184
Renew Community Amenities Collingulllie Oval
GPR
Manager Council Businesses
185
Renew Community Amenities - Bolton Park
GPR
Manager Council Businesses
186
Renew Community Amenities - Anderson GPR Oval
Manager Council Businesses
187
Renew Community Amenities McPherson Oval
GPR
Manager Council Businesses
188
Renew Community Amenities - French Fields
GPR
Manager Council Businesses
189
Renew Community Amenities - Kessler Park
GPR
Manager Council Businesses
190
Renew Community Amenities - French Fields
GPR
Manager Council Businesses
191
Paint Civic Theatre Auditorium
Civic Theatre Operating Reserve
Manager Council Businesses
192
Upgrade Airconditioning - Civic Centre
S94* Recoupment
Manager Council Businesses
193
Upgrade Air-Conditioning Control - Civic Centre - Stg 2 (Level 0)
S94*
Manager Council Businesses
194
Upgrade Air-Conditioning Control - Civic Centre - 14/15 Stg 3 (Level 1) & 15/16 Stg 4 (Level 2) 15/16
GPR
Manager Council Businesses
195
Buildings - Civic Theatre - AirConditioning Upgrade
Civic Theatre Operating Reserve
Manager Council Businesses
196
Buildings - Civic Theatre - Auditorium Carpet Replacement
Civic Theatre Operating Reserve
Manager Council Businesses
197
Buildings - Civic Theatre - Auditorium Seat Replacement
Civic Theatre Operating Reserve
Manager Council Businesses
62
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 90,000 180,000 180,000 180,000 180,000 90,000 90,000 180,000 90,000 90,000 185,400 190,962 196,690 202,590 208,668 214,928 221,375 228,016 234,856 40,400 606,000 68,940 84,184
84,184 303,000
33,330 151,500
63
Long Term Financial Plan
appendix 9. LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - CAPITAL WORKS PROGRAM - 2013/14 - 2022/23 TOTAL LONG TERM FINANCIAL PLAN CAPITAL WORKS PROGRAM
Ref
Project Description
Funding Source
Responsibility
198
Oura Reserve Convert Composting Toilet to Septic System
GPR
Manager Council Businesses
199
36-40 Gurwood St Airconditioning Replacement
Gurwood St Property Reserve
Manager Council Businesses
200
Bolton St Bridge Clubhouse Asbestos Roof Replacement
GPR
Manager Council Businesses
201
S94 Car Parking Study
S94*
Manager Strategic Planning
202
S94 Transport Planning and Administration Study
S94*
Manager Strategic Planning
Total 4 - We have a sustainable natural and built environment TOTAL LTFP CAPITAL WORKS PROGRAM * Timing of project is subject to receipt of sufficient Section 94 and Section 94A funds
64
Long Term Financial Plan
appendix 9. 50,072,971
44,250,915
26,502,040
24,832,955
40,281,922
23,113,809
25,658,671
23,921,240
17,696,042
18,706,588
2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23 35,401 60,000 27,775 0
80,439
0
160,878
18,648,033
24,397,230
18,650,798
20,760,046
35,596,225
18,910,488
22,480,814
14,531,491
14,628,914
15,193,931
49,621,938
44,250,915
26,038,590
24,363,355
39,806,212
22,632,032
25,170,869
23,426,458
17,196,324
18,200,983
65
Long Term Financial Plan
66
Long Term Financial Plan
195,100
636,827
Sundry Maintenance
Interest Expenditure
150,000
577,790
Dividend
Principal Loan Repayments
Operating Reserve Transfers
249,002
Internal Charges
2,275,222
677,957
Other Expenses
Total Operating Expenditure
208,373
34,510
Office
Depreciation
44,811
477,645
(3,344,483)
(47,788)
(3,296,695)
310,194
Travel
Salaries + Other Employment Expenses
Operating Expenditure
Total Operating Income
Other Income
Fees & Charges
Operating Income
Estimated Reserve Balance at the start of the year
532,148
150,000
254,476
2,441,619
634,299
196,903
813,703
218,791
34,712
44,811
498,399
(3,753,141)
(48,264)
(3,704,877)
361,036
615,351
150,000
260,706
2,509,309
730,843
198,760
750,187
229,731
34,920
44,811
520,056
(4,225,262)
(48,729)
(4,176,533)
(445,273)
760,765
150,000
267,902
2,715,064
859,916
200,673
790,656
241,217
35,134
44,811
542,655
(4,757,788)
(49,182)
(4,708,606)
474,353
814,494
150,000
273,577
2,742,896
806,187
202,643
834,384
253,278
35,355
44,811
566,237
(5,423,995)
(119,618)
(5,304,377)
1,579,628
876,255
150,000
279,328
2,767,949
744,427
204,672
881,670
265,942
35,583
44,811
590,845
(6,103,564)
(120,035)
(5,983,530)
2,275,933
939,435
150,000
285,428
2,797,330
681,246
206,763
932,841
279,328
35,818
44,811
616,523
(6,870,348)
(120,428)
(6,749,920)
4,571,908
1,007,932
150,000
291,617
2,827,311
1,081,546
150,000
298,345
2,850,948
539,135
208,915
208,915 612,749
1,042,888
307,861
36,060
44,811
671,277
(8,591,364)
(121,126)
(8,470,238)
4,564,244
988,258
293,201
36,060
44,811
643,317
(7,684,333)
(120,793)
(7,563,540)
7,152,386
1,160,601
150,000
305,882
2,860,604
460,080
208,915
1,102,424
307,861
36,060
44,811
700,453
(9,616,635)
(121,902)
(9,494,734)
9,082,630
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - AIRPORT
appendix 10.
(250,000)
67
Estimated Reserve Balance at end of year
TOTAL
Depreciation"
361,036
0
(208,373)
(445,273)
0
(218,791)
(1,400,000)
(1,400,000)
3,604,000
250,000
(250,000)
3,604,000
(2,204,000)
(2,204,000)
593,690
250,000
0
0
300,842
"Less: Movements not involving flow of funds
Total Capital Reserve Transfers
Transfer from Airport Reserve
Capital Reserve Transfers
Total Capital Expenditure
Capital Works
Capital Expenditure
Total Capital Income
External Loan Borrowings
Capital Income
Estimated Operating Transfer to/(from) Reserve
474,353
(0)
(229,731)
0
0
2,500,000
2,500,000
(2,500,000)
(2,500,000)
919,627
1,579,628
(0)
(241,217)
0
0
0
0
0
0
1,105,275
2,275,933
0
(253,278)
(1,000,000)
(1,000,000)
1,000,000
1,000,000
0
0
1,696,306
4,571,908
0
(265,942)
0
0
0
0
0
0
2,295,974
7,152,386
0
(279,328)
(397,005)
(397,005)
397,005
397,005
0
0
2,977,483
4,564,244
(0)
(293,201)
(6,288,816)
(6,288,816)
6,288,816
6,288,816
0
0
3,700,673
9,082,630
(0)
(307,861)
0
0
0
0
0
0
4,518,387
14,530,039
0
(307,861)
0
0
0
0
0
0
5,447,409
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - AIRPORT
appendix 10.
Long Term Financial Plan
68
Long Term Financial Plan
216,476
Depreciation
Capital Works
Capital Expenditure
Estimated Operating Transfer to/(from) Reserve
100,000
430,356
350,000
Dividend
Operating Reserve Transfers
345,304
2,539,003
Internal Charges
Total Operating Expenditure
1,143,289
254,599
Office
Other Expenses
1,050
923,589
Travel
Salaries + Other Employment Expenses
Operating Expenditure
(3,448,187)
(364,000)
Other Income
Total Operating Income
(3,084,187)
4,508,867
Fees & Charges
Operating Income
Estimated Reserve Balance at the start of the year
0
464,803
350,000
361,333
2,615,905
1,155,199
227,300
269,911
1,050
962,445
(3,564,741)
(374,920)
(3,189,821)
4,839,223
215,000
519,743
350,000
357,379
2,696,803
1,167,466
238,665
286,631
1,050
1,002,991
(3,685,260)
(386,168)
(3,299,092)
5,304,026
0
564,775
350,000
363,757
2,781,943
1,180,101
250,598
304,894
1,050
1,045,300
(3,809,877)
(397,753)
(3,412,125)
5,608,768
0
609,769
350,000
370,503
2,871,588
1,193,115
263,128
324,847
1,050
1,089,449
(3,938,734)
(409,685)
(3,529,048)
6,173,543
0
654,821
350,000
377,414
2,966,022
1,206,520
276,284
346,649
1,050
1,135,518
(4,071,973)
(421,976)
(3,649,997)
6,783,313
0
689,593
350,000
50,000
744,192
350,000
392,129
3,170,490
3,065,547
394,704
1,234,549
304,603
396,533
1,050
1,233,755
(4,352,206)
(447,674)
(3,904,532)
8,127,726
1,220,327
290,098
370,480
1,050
1,183,591
(4,209,746)
(434,635)
(3,775,111)
7,438,133
0
669,038
350,000
400,283
3,281,201
1,249,196
319,833
425,021
1,050
1,286,100
(4,380,689)
(461,104)
(3,919,584)
8,821,918
0
573,751
350,000
408,926
3,382,066
1,264,284
319,833
456,177
1,050
1,340,722
(4,394,909)
(474,937)
(3,919,972)
9,490,956
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - LIVESTOCK MARKETING CENTRE
appendix 11.
0
4,839,223
TOTAL
Estimated Reserve Balance at end of year
(216,476)
(100,000)
Total Capital Reserve Transfers
“Less: Movements not involving flow of funds Depreciation"
(100,000)
100,000
Estimated Capital Transfer to/(from) Reserve
Capital Reserve Transfers
Total Capital Expenditure
5,304,026
0
(227,300)
0
0
0
5,608,768
(0)
(238,665)
(215,000)
(215,000)
215,000
6,173,543
0
(250,598)
0
0
0
6,783,313
(0)
(263,128)
0
0
0
7,438,133
0
(276,284)
0
0
0
8,127,726
0
(290,098)
0
0
0
8,821,918
0
(304,603)
(50,000)
(50,000)
50,000
9,490,956
0
(319,833)
0
0
0
0
0
0
10,064,707
(0)
(319,833)
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - LIVESTOCK MARKETING CENTRE
appendix 11.
69
Long Term Financial Plan
70
Long Term Financial Plan
8,511,300
Other Expenses
498,438
Loan Principal Expenditure
Operating Reserve Transfers
311,000
1,452,900
Dividend
Internal Charges
19,010,187
2,485,526
Interest Expenditure
Total Operating Expenditure
5,973,345
13,079
Office
Depreciation
34,485
1,992,451
Travel
Salaries + Other Employment Expenses
Operating Expenditure
(15,888,684)
(512,024)
Other Income
Total Operating Income
(156,697)
(15,219,963)
14,824,231
Operating Grant Income
Fees & Charges
Operating Income
Estimated Reserve Balance at the start of the year
535,621
311,000
1,386,514
18,491,305
7,644,644
2,448,343
6,272,012
13,381
34,509
2,078,416
(16,468,870)
(512,024)
(162,965)
(15,793,881)
11,778,133
575,579
311,000
1,392,922
19,101,469
7,891,127
2,408,385
6,585,613
13,692
34,533
2,168,119
(17,071,337)
(512,024)
(169,484)
(16,389,830)
10,342,698
618,517
311,000
1,400,378
19,766,180
8,175,544
2,365,447
6,914,894
14,013
34,558
2,261,724
(17,696,949)
(512,024)
(176,263)
(17,008,663)
9,137,815
664,659
311,000
1,408,092
20,392,450
8,404,180
2,319,305
7,260,638
14,343
34,584
2,359,400
(18,346,602)
(512,024)
(183,314)
(17,651,265)
8,381,278
714,243
311,000
1,415,695
21,092,733
8,688,724
2,269,721
7,623,670
14,683
34,611
2,461,324
(19,021,229)
(512,024)
(190,646)
(18,318,560)
(1,197,739)
767,526
311,000
1,424,075
21,815,316
8,976,672
2,216,438
8,004,854
15,033
34,638
2,567,681
(19,721,799)
(512,024)
(198,272)
(19,011,504)
(854,498)
824,784
311,000
1,431,495
22,570,255
886,313
311,000
1,442,162
23,364,259
9,596,723
2,097,651
2,159,180 9,277,254
8,825,351
15,394
34,667
2,794,474
(21,201,581)
(512,024)
(214,451)
(20,475,107)
3,194,879
8,405,096
15,394
34,667
2,678,664
(20,449,317)
(512,024)
(206,203)
(19,731,090)
1,044,423
952,433
311,000
1,453,933
23,711,497
9,889,234
2,031,531
8,825,351
15,394
34,667
2,915,320
(21,881,581)
(512,024)
(223,029)
(21,146,529)
5,682,674
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - SEWER
appendix 12.
(750,000)
Total Capital Income
4,385,602
Total Capital Expenditure
(5,973,345)
71
0
11,778,133
TOTAL
Estimated Reserve Balance at end of year
10,342,698
0
(6,272,012)
(3,635,602)
Total Capital Reserve Transfers
“Less: Movements not involving flow of funds Depreciation”
(3,451,876)
(3,635,602)
(3,451,876)
4,201,876
4,201,876
(750,000)
(750,000)
2,016,441
Estimated Capital Transfer to/(from) Sewer Reserve
Capital Reserve Transfers
4,385,602
Capital Works
Capital Expenditure
(750,000)
589,504
Capital Grant/ Contributions Income
Capital Income
Estimated Operating Transfer to/(from) Reserve
0
8,381,278
9,137,815
(6,914,894)
(3,272,305)
(3,272,305)
4,022,305
4,022,305
(750,000)
(750,000)
2,515,768
0
(6,585,613)
(3,480,863)
(3,480,863)
4,230,863
4,230,863
(750,000)
(750,000)
2,275,980
(1,197,739)
0
(7,260,638)
(12,410,055)
(12,410,055)
13,160,055
13,160,055
(750,000)
(750,000)
2,831,038
(854,498)
0
(7,623,670)
(2,767,988)
(2,767,988)
3,517,988
3,517,988
(750,000)
(750,000)
3,111,229
1,044,423
0
(8,004,854)
(1,509,815)
(1,509,815)
2,259,815
2,259,815
(750,000)
(750,000)
3,408,736
3,194,879
0
(8,405,096)
(1,566,423)
(1,566,423)
2,316,423
2,316,423
(750,000)
(750,000)
3,716,879
5,682,674
0
(8,825,351)
(1,535,404)
(1,535,404)
2,285,404
2,285,404
(750,000)
(750,000)
4,023,198
8,372,774
0
(8,825,351)
(1,587,970)
(1,587,970)
2,337,970
2,337,970
(750,000)
(750,000)
4,278,070
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - SEWER
appendix 12.
Long Term Financial Plan
72
Long Term Financial Plan
Estimated Operating Transfer to/(from) Reserve
Operating Reserve Transfers
Dividend
Internal Charges
626,189
95,000
1,434,588
8,756,445
3,995,843
Other Expenses
Total Operating Expenditure
3,294,082
Service Expenditure
304,445
32,947
Office
Depreciation
45,375
1,083,753
Travel
Salaries + Other Employment Expenses
Operating Expenditure
(10,607,776)
(286,800)
Other Income
Total Operating Income
(107,778)
(10,213,198)
5,438,727
Operating Grant Income
Fees & Charges
Operating Income
Estimated Reserve Balance at the start of the year
515,498
95,000
1,441,017
9,297,603
4,347,128
3,419,542
319,678
35,039
45,375
1,130,840
(11,029,440)
(342,612)
(112,089)
(10,574,739)
5,114,916
643,613
95,000
1,443,945
9,575,884
4,427,533
3,550,025
335,662
37,315
45,375
1,179,974
(11,422,780)
(355,916)
(116,573)
(10,950,292)
1,830,414
1,067,265
95,000
1,444,269
9,577,302
4,222,715
3,685,732
352,445
39,790
45,375
1,231,245
(11,831,391)
(369,752)
(121,236)
(11,340,404)
2,474,027
1,340,243
95,000
1,446,591
9,744,102
4,174,561
3,826,870
370,067
42,483
45,375
1,284,745
(12,255,870)
(384,142)
(126,085)
(11,745,643)
3,541,293
1,297,181
95,000
1,451,907
10,241,318
4,447,723
3,973,661
388,571
45,416
45,375
1,340,572
(12,696,836)
(399,107)
(131,128)
(12,166,601)
4,881,536
1,744,743
95,000
1,452,629
10,270,562
4,243,424
4,126,327
407,999
48,609
45,375
1,398,827
(13,154,935)
(414,671)
(136,374)
(12,603,890)
6,178,717
1,341,474
95,000
1,461,676
11,161,085
1,966,508
95,000
1,461,688
11,050,861
4,691,448
4,286,290
4,285,106 4,890,501
448,819
55,883
45,375
1,523,046
(14,125,237)
(447,691)
(147,502)
(13,530,045)
5,022,934
428,399
52,089
45,375
1,459,615
(13,630,836)
(430,857)
(141,829)
(13,058,151)
3,681,460
2,274,856
95,000
1,466,351
11,132,662
4,702,593
4,286,290
449,819
59,350
45,375
1,589,235
(14,519,050)
(447,691)
(153,402)
(13,917,957)
6,989,442
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - SOLID WASTE
appendix 13.
(950,000)
(950,000)
(304,445)
0
5,114,916
Total Capital Reserve Transfers
“Less: Movements not involving flow of funds Depreciation"
TOTAL
Estimated Reserve Balance at end of year
950,000
950,000
0
0
Estimated Capital Transfer to/(from) Reserve
Capital Reserve Transfers
Total Capital Expenditure
Capital Works
Capital Expenditure
Total Capital Income
Capital Grant/ Contributions Income
Capital Income
73
1,830,414
0
(319,678)
(3,800,000)
(3,800,000)
3,800,000
3,800,000
0
0
2,474,027
(0)
(335,662)
0
0
0
0
0
0
3,541,293
(0)
(352,445)
0
0
0
0
0
0
4,881,536
0
(370,067)
0
0
0
0
0
0
6,178,717
0
(388,571)
0
0
0
0
0
0
3,681,460
(0)
(407,999)
(4,242,000)
(4,242,000)
4,242,000
4,242,000
0
0
5,022,934
0
(428,399)
0
0
0
0
0
0
6,989,442
(0)
(448,819)
0
0
0
0
0
0
0
0
0
0
0
0
9,264,298
0
(449,819)
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - SOLID WASTE
appendix 13.
Long Term Financial Plan
74
Long Term Financial Plan
Capital Expenditure
Total Capital Income
Capital Grant/ Contributions Income
Capital Income
Estimated Operating Transfer to/(from) Reserve
Operating Reserve Transfers
Loan Principal Expenditure
Internal Charges
Total Operating Expenditure
Other Expenses
Interest
Operating Expenditure
Total Operating Income
Fees & Charges
Operating Income
Estimated Reserve Balance at the start of the year
0
0
0
44,182
0
511,911
451,034
60,877
(648,513)
(648,513)
239,203
0
0
0
46,923
0
515,397
457,261
58,136
(656,013)
(656,013)
239,203
0
0
0
49,866
0
518,643
463,450
55,193
(663,513)
(663,513)
239,203
0
0
0
53,308
0
521,351
469,600
51,751
(671,013)
(671,013)
239,203
0
0
0
56,549
0
524,219
475,709
48,510
(678,513)
(678,513)
239,203
0
0
0
60,683
0
526,153
481,777
44,376
(686,013)
(686,013)
239,203
0
0
0
64,568
0
528,293
487,802
40,491
(693,513)
(693,513)
239,203
0
0
0
68,819
0
530,022
493,782
36,240
(701,013)
(701,013)
239,203
0
0
0
73,359
0
531,417
499,717
31,700
(708,513)
(708,513)
239,203
0
0
0
78,198
0
532,466
505,605
26,861
(716,013)
(716,013)
239,203
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - STORMWATER LEVY
appendix 14.
Estimated Reserve Balance at end of year
TOTAL
239,203
0
0
0
Total Capital Reserve Transfers
“Less: Movements not involving flow of funds Depreciation"
0
92,420
92,420
Estimated Capital Transfer to/(from) Reserve
Capital Reserve Transfers
Total Capital Expenditure
Capital Works
239,203
0
0
0
0
93,693
93,693
239,203
0
0
0
0
95,003
95,003
239,203
0
0
0
0
96,353
96,353
239,203
(0)
0
0
0
97,744
97,744
239,203
0
0
0
0
99,176
99,176
239,203
0
0
0
0
100,652
100,652
239,203
0
0
0
0
102,171
102,171
239,203
(0)
0
0
0
103,736
103,736
239,203
0
0
0
0
105,348
105,348
BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET BUDGET 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20 2020/21 2021/22 2022/23
LONG TERM FINANCIAL PLAN - BASE CASE SCENARIO - STORMWATER LEVY
appendix 14.
75
Long Term Financial Plan
contact us.
questions?
comments? contact us. contact us Wagga Wagga City Council PO Box 20 Cnr Baylis & Morrow Sts Wagga Wagga NSW Ph: 1300 292 442 Fax: (02) 6926 9199 Email: council@wagga.nsw.gov.au
www.wagga.nsw.gov.au
76
Long Term Financial Plan