Original source · versioned page text
2017-06-15 Special Meeting Agenda
Text sections have not been matched to the original PDF pages. Use the original document to check page numbers.
Noosa Shire Council
2017/18 Budget Statements
For the period ending 30 June
Annual Result Original Forecast
2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
Statement of Financial Position $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000
Assets
Current assets
Cash and cash equivalents $ 43,955 $ 41,960 $ 40,989 $ 39,708 $ 41,056 $ 40,456 $ 40,243 $ 37,236 $ 35,856 $ 39,371
Trade and other receivables $ 8,579 $ 8,824 $ 9,051 $ 9,335 $ 9,615 $ 9,903 $ 10,173 $ 10,508 $ 10,825 $ 11,152
Inventories $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156
Other current assets $ 479 $ 490 $ 501 $ 513 $ 525 $ 537 $ 549 $ 561 $ 573 $ 585
Non-current assets held for sale $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Total current assets $ 53,170 $ 51,430 $ 50,697 $ 49,712 $ 51,352 $ 51,052 $ 51,121 $ 48,461 $ 47,410 $ 51,264
Non-current assets
Inventories $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Trade and other receivables $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Investments $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122,509
Property, plant & equipment $ 971,604 $ 1,004,961 $ 1,033,626 $ 1,065,976 $ 1,093,654 $ 1,123,000 $ 1,153,382 $ 1,185,282 $ 1,217,167 $ 1,248,509
Other non-current assets $ 5,184 $ 6,040 $ 5,427 $ 4,674 $ 3,890 $ 3,177 $ 2,464 $ 1,780 $ 1,401 $ 1,152
Total non-current assets $ 1,099,297 $ 1,133,511 $ 1,161,562 $ 1,193,158 $ 1,220,053 $ 1,248,686 $ 1,278,355 $ 1,309,572 $ 1,341,077 $ 1,372,170
Total assets $ 1,152,467 $ 1,184,941 $ 1,212,259 $ 1,242,870 $ 1,271,405 $ 1,299,738 $ 1,329,476 $ 1,358,033 $ 1,388,487 $ 1,423,434
Liabilities
Current liabilities
Overdraft $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Trade and other payables $ 4,523 $ 4,644 $ 4,755 $ 4,912 $ 5,049 $ 5,215 $ 5,371 $ 5,561 $ 5,741 $ 5,925
Borrowings $ 3,274 $ 3,670 $ 3,933 $ 4,279 $ 4,535 $ 4,810 $ 5,153 $ 5,439 $ 1,081 $ 860
Provisions $ 4,504 $ 4,616 $ 4,732 $ 4,850 $ 4,971 $ 5,096 $ 5,223 $ 5,354 $ 5,487 $ 5,625
Other current liabilities $ 558 $ 568 $ 578 $ 588 $ 599 $ 610 $ 621 $ 633 $ 645 $ 657
Total current liabilities $ 12,859 $ 13,498 $ 13,998 $ 14,628 $ 15,154 $ 15,731 $ 16,367 $ 16,986 $ 12,954 $ 13,067
Non-current liabilities
Trade and other payables $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Borrowings $ 32,954 $ 34,801 $ 31,868 $ 30,590 $ 26,056 $ 21,396 $ 17,643 $ 12,355 $ 12,674 $ 12,964
Provisions $ 9,536 $ 9,774 $ 10,017 $ 10,266 $ 10,521 $ 10,783 $ 11,051 $ 11,326 $ 11,608 $ 11,897
Other non-current liabilities $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Total non-current liabilities $ 42,490 $ 44,575 $ 41,885 $ 40,856 $ 36,577 $ 32,179 $ 28,695 $ 23,681 $ 24,282 $ 24,862
Total liabilities $ 55,349 $ 58,073 $ 55,883 $ 55,484 $ 51,731 $ 47,909 $ 45,062 $ 40,667 $ 37,236 $ 37,928
Net community assets $ 1,097,118 $ 1,126,868 $ 1,156,377 $ 1,187,385 $ 1,219,674 $ 1,251,829 $ 1,284,414 $ 1,317,366 $ 1,351,251 $ 1,385,505
Community equity
Asset revaluation surplus $ 70,507 $ 94,594 $ 119,350 $ 144,652 $ 170,460 $ 196,781 $ 223,654 $ 251,105 $ 279,122 $ 307,751
Retained surplus $ 1,026,611 $ 1,032,273 $ 1,037,026 $ 1,042,733 $ 1,049,214 $ 1,055,048 $ 1,060,760 $ 1,066,261 $ 1,072,129 $ 1,077,753
Total community equity $ 1,097,118 $ 1,126,867 $ 1,156,376 $ 1,187,385 $ 1,219,674 $ 1,251,828 $ 1,284,414 $ 1,317,366 $ 1,351,251 $ 1,385,505
Page 3
Noosa Shire Council
2017/18 Budget Statements
For the period ending 30 June
Annual Result | Original Precast
2018 2019 2020 2021 2022 2023 2024 2025 2026 2027
Statement of Financial Position $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000
Assets |
Current assets
Cash and cash equivalents $ 43,955 | $ 41,960 $ 40,989 $ 39,708 $ 41,056 $ 40,456 $ 40,243 $ 37,236 $ 35,856 $ 39,371
Trade and other receivables $ 8,579 | $ 8,824 $ 9,051 $ 9,335 $ 9,615 $ 9,903 $ 10,173 $ 10,508 $ 10,825 $ 11,152
Inventories $ 156 | $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156 $ 156
Other current assets $ 479 | $ 490 $ 501 $ 513 $ 525 $ 537 $ 549 §$ 561 $ 573 $ 585
Non-current assets held for sale $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Total current assets $ 53,170 | $ 51,430 $ 50,697 $ 49,712 $ 51,352 $ 51,052 $ 51,121 $ 48,461 $ 47,410 $ 51,264
Non-current assets
Inventories $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Trade and other receivables $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Investments $ 122,509] $ 122,509 $ 122,509 $ 122,509 $ 122,509 $ 122509 $ 122509 $ 122,509 $ 122,509 $ 122,509
Property, plant & equipment $ 971,604] $ 1,004,961 $ 1,033,626 $ 1,065,976 $ 1,093,654 $ 1,123,000 $ 1,153,382 $ 1,185,282 $ 1,217,167 $ 1,248,509
Other non-current assets $ 5,184 | $ 6,040 $ 5,427 $ 4,674 $ 3,890 $ 3,177 $ 2,464 $ 1,780 $ 1,401 $ 1,152
Total non-current assets $ 1,099,297 | $ 1,133,511 $ 1,161,562 $ 1,193,158 $ 1,220,053 $ 1,248,686 $ 1,278,355 $ 1,309,572 $ 1,341,077 $ 1,372,170
Total assets $ 1,152,467 | $ 1,184,941 $ 1,212,259 $ 1,242,870 $ 1,271,405 $ 1,299,738 $ 1,329,476 $ 1,358,033 $ 1,388,487 $ 1,423,434
Liabilities |
Current liabilities
Overdraft $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Trade and other payables $ 4,523 1$ 4,644 $ 4,755 $ 4,912 $ 5,049 $ 5,215 $ 5,371 $ 5,561 $ 5,741 $ 5,925
Borrowings $ 3,274 1$ 3,670 $ 3,933 $ 4,279 $ 4,535 $ 4810 $ 5,153 $ 5,439 $ 1,081 $ 860
Provisions $ 4,504 1$ 4,616 $ 4,732 $ 4,850 $ 4,971 $ 5,096 $ 5,223 $ 5,354 $ 5,487 $ 5,625
Other current liabilities $ 558 | $ 568 $ 578 $ 588 $ 599 $ 610 $ 621 $ 633 $ 645 $ 657
Total current liabilities $ 12,859 | $ 13,498 $ 13,998 $ 14,628 $ 15,154 $ 15,731 $ 16,367 $ 16,986 $ 12,954 $ 13,067
Non-current liabilities
Trade and other payables $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Borrowings $ 32,954 | $ 34,801 $ 31,868 $ 30,590 $ 26,056 $§$ 21,396 $ 17,643 $ 12,355 $ 12,674 $ 12,964
Provisions $ 9,536 | $ 9,774 $ 10,017 $ 10,266 $ 10,521 $ 10,783 $ 11,051 $ 11,326 $ 11,608 $ 11,897
Other non-current liabilities $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Total non-current liabilities $ 42,490 | $ 44,575 $ 41,885 $ 40,856 $ 36,577 $ 32,179 $ 28,695 $ 23,681 $ 24,282 $ 24,862
Total liabilities $ 55,349 | $ 58,073 $ 55,883 $ 55,484 §$ 51,731 $ 47,909 $ 45,062 $ 40,667 $ 37,236 $ 37,928
|
Net community assets $ 1,097,118 | $ 1,126,868 $ 1,156,377 $ 1,187,385 $ 1,219,674 $ 1,251,829 $ 1,284,414 $ 1,317,366 $ 1,351,251 $ 1,385,505
Asset revaluation surplus $ 70,507 | $ 94,594 $ 119350 $ 144652 $ 170460 $ 196,781 $ 223,654 $ 251,105 $ 279,122 $ 307,751
Retained surplus $ 1,026,611 | $ 1,032,273 $ 1,037,026 $ 1,042,733 $ 1,049,214 $ 1,055,048 $ 1,060,760 $ 1,066,261 $ 1,072,129 $ 1,077,753
Total community equity $ 1,097,118 | $ 1,126,867 $ 1,156,376 $ 1,187,385 $ 1,219,674 $ 1,251,828 $ 1,284,414 $ 1,317,366 $ 1,351,251 $ 1,385,505
Page 3See the original
The page text is free to read. Viewing or downloading an original file needs an account.
Log in to see the originalLog in to download the original file
Large file: the download may take up to a minute.
Searchable page text hides email addresses. Original files are unchanged and may show email addresses.