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 Cash Flows $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000
Cash flows from operating activities
Receipts from customers $ 78,186 $ 80,447 $ 82,855 $ 85,265 $ 87,919 $ 90,644 $ 93,480 $ 96,326 $ 99,341 $ 102,423
Payments to suppliers and employees -$ 71,098 -$ 72,941 -$ 74,941 -$ 77,140 -$ 79,408 -$ 81,991 -$ 84,688 -$ 87,416 -$ 90,267 -$ 93,184
Payments for land held as inventory $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Proceeds from sale of land held as inventory $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Dividend received $ 3,060 $ 3,137 $ 3,215 $ 3,295 $ 3,378 $ 3,462 $ 3,549 $ 3,637 $ 3,728 $ 3,822
Interest received $ 4,390 $ 4,582 $ 4,786 $ 5,014 $ 5,084 $ 5,388 $ 5,480 $ 5,580 $ 5,602 $ 5,767
Rental income $ 1,320 $ 1,353 $ 1,387 $ 1,421 $ 1,457 $ 1,493 $ 1,531 $ 1,568 $ 1,608 $ 1,648
Non-capital grants and contributions $ 5,054 $ 5,064 $ 5,066 $ 5,064 $ 5,066 $ 5,067 $ 5,069 $ 5,068 $ 5,070 $ 5,071
Borrowing costs -$ 2,127 -$ 1,978 -$ 1,965 -$ 1,771 -$ 1,633 -$ 1,376 -$ 1,112 -$ 866 -$ 562 -$ 450
Payment of provision $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Other cash flows from operating activities -$ 11 -$ 11 -$ 11 -$ 12 -$ 12 -$ 12 -$ 12 -$ 12 -$ 12 -$ 12
Net cash inflow from operating activities $ 18,775 $ 19,652 $ 20,392 $ 21,136 $ 21,851 $ 22,675 $ 23,297 $ 23,885 $ 24,508 $ 25,085
Cash flows from investing activities
Payments for property, plant and equipment -$ 22,340 -$ 25,717 -$ 20,832 -$ 24,322 -$ 19,819 -$ 21,662 -$ 22,912 -$ 24,662 -$ 24,912 -$ 24,662
Payments for intangible assets -$ 1,716 -$ 1,527 -$ 250 -$ 150 -$ 150 -$ 250 -$ 250 -$ 250 -$ 250 -$ 250
Proceeds from sale of property, plant and equipment$ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Grants, subsidies, contributions and donations $ 4,464 $ 3,343 $ 2,379 $ 2,976 $ 3,735 $ 3,010 $ 3,050 $ 3,010 $ 3,300 $ 3,260
Other cash flows from investing activities $ 10 $ 10 $ 10 $ 10 $ 11 $ 11 $ 11 $ 12 $ 12 $ 12
Net cash inflow from investing activities -$ 19,581 -$ 23,891 -$ 18,693 -$ 21,486 -$ 16,224 -$ 18,890 -$ 20,100 -$ 21,889 -$ 21,849 -$ 21,639
Cash flows from financing activities
Proceeds from borrowings $ 1,225 $ 5,517 $ 1,000 $ 3,000 $ - $ 150 $ 1,400 $ 150 $ 1,400 $ 1,150
Repayment of borrowings -$ 3,042 -$ 3,273 -$ 3,670 -$ 3,933 -$ 4,279 -$ 4,535 -$ 4,810 -$ 5,153 -$ 5,438 -$ 1,081
Repayments made on finance leases $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Net cash inflow from financing activities -$ 1,817 $ 2,244 -$ 2,670 -$ 933 -$ 4,279 -$ 4,385 -$ 3,410 -$ 5,003 -$ 4,038 $ 69
Total cash flows
Net increase in cash and cash equivalent held -$ 2,624 -$ 1,995 -$ 971 -$ 1,282 $ 1,348 -$ 600 -$ 213 -$ 3,007 -$ 1,380 $ 3,515
Opening cash and cash equivalents $ 46,579 $ 43,955 $ 41,960 $ 40,989 $ 39,708 $ 41,056 $ 40,456 $ 40,243 $ 37,236 $ 35,856
Closing cash and cash equivalents $ 43,955 $ 41,960 $ 40,989 $ 39,708 $ 41,056 $ 40,456 $ 40,243 $ 37,236 $ 35,856 $ 39,371
Page 4
Noosa Shire Council
2017/18 Budget Statements
For the period ending 30 June
Annual Result | Original Precast
2018 2019 2020 2021 yA VAY) PAIye 2025 2026 VATA
Statement of Cash Flows $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000
Cash flows from operating activities fF |
Receipts from customers $ 78,186 | $ 80,447 $ 82,855 $ 85,265 $§$ 87,919 $ 90,644 $ 93,480 $ 96,326 $ 99,341 $ 102,423
Payments to suppliers and employees -$ 71,098 | -$ 72,941 -$ 74,941 -$ 77,140 -$ 79,408 -$ 81,991 -$ 84,688 -$ 87,416 -$ 90,267 -$ 93,184
Payments for land held as inventory $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Proceeds from sale of land held as inventory $ - $ - $ - $ - $ - $ - $ - $ : $ - $ :
Dividend received $ 3,060 | $ 3,137 $ 3,215 $ 3,295 $ 3,378 $ 3,462 $ 3,549 $ 3,637 $ 3,728 $ 3,822
Interest received $ 4,390 | $ 4,582 $ 4,786 $ 5,014 $ 5,084 $ 5,388 $ 5,480 $ 5,580 $ 5,602 $ 5,767
Rental income $ 1,320 | $ 1,353 $ 1,387 $ 1,421 $ 1,457 $ 1,493 $ 1,531 $ 1,568 $ 1,608 $ 1,648
Non-capital grants and contributions $ 5,054 | $ 5,064 $ 5,066 $ 5,064 $ 5,066 $ 5,067 $ 5,069 $ 5,068 $ 5,070 $ 5,071
Borrowing costs -$ 2,127 | -$ 1,978 -$ 1,965 -$ 1,771 -$ 1,633 -$ 1,376 -$ 1,112 -$ 866 -$ 562 -$ 450
Payment of provision $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Other cash flows from operating activities -$ 11 | -$ 11 -$ 11. -$ 12 -$ 12 -$ 12 -$ 12 -$ 12 -$ 12 -$ 12
Net cash inflow from operating activities $ 18,775 | $ 19,652 $ 20,392 $ 21,136 $ 21,851 $ 22,675 $ 23,297 $ 23,885 $ 24,508 $ 25,085
Cash flows from investing activities
Payments for property, plant and equipment -$ 22,340 | -$ 25,717 -$ 20,832 -$ 24,322 -$ 19,819 -$ 21,662 -$ 22,912 -$ 24,662 -$ 24,912 -$ 24,662
Payments for intangible assets -$ 1,716 | -$ 1,527 -$ 250 -$ 150 -$ 150 -$ 250 -$ 250 -$ 250 -$ 250 -$ 250
Proceeds from sale of property, plant and equipmq $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Grants, subsidies, contributions and donations $ 4,464 | $ 3,343 $ 2,379 $ 2,976 $ 3,735 $ 3,010 $ 3,050 $ 3,010 $ 3,300 $ 3,260
Other cash flows from investing activities $ 10| $ 10 $ 10 $ 10 $ 11. $ 11 $ 11. $ 12 $ 12 $ 12
Net cash inflow from investing activities -$ 19,581 | -$ 23,891 -$ 18,693 -$ 21,486 -$ 16,224 -$ 18,890 -$ 20,100 -$ 21,889 -$ 21,849 -$ 21,639
Cash flows from financing activities
Proceeds from borrowings $ 1,225 | $ 5,517 $ 1,000 $ 3,000 $ - $ 150 $ 1,400 $ 150 $ 1,400 $ 1,150
Repayment of borrowings -$ 3,042 | -$ 3,273 -$ 3,670 -$ 3,933 -$ 4,279 -$ 4,535 -$ 4,810 -$ 5,153 -$ 5,438 -$ 1,081
Repayments made on finance leases $ - $ - $ - $ - $ - $ - $ - $ - $ - $ -
Net cash inflow from financing activities -$ 1,817 | $ 2,244 -$ 2,670 -$ 933 -$ 4,279 -$ 4,385 -$ 3,410 -$ 5,003 -$ 4,038 $ 69
Total cash flows
Oe
Net increase in cash and cash equivalent held -$ 2,624 | -$ 1,995 -$ 971 -$ 1,282 $ 1,348 -$ 600 -$ 213 -$ 3,007 -$ 1,380 $ 3,515
Opening cash and cash equivalents $ 46,579 | $ 43,955 $ 41,960 $ 40,989 $ 39,708 $ 41,056 $ 40,456 $ 40,243 $ 37,236 $ 35,856
Closing cash and cash equivalents $ 43,955 | $ 41,960 $ 40,989 $ 39,708 $ 41,056 $ 40,456 $ 40,243 $ 37,236 $ 35,856 $ 39,371
Page 4See 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.