Original source · versioned page text
2016-05-16 General Committee Agenda
Very large file: it may take a few minutes
The original of this document is very large (10.6 MB). Opening the original or downloading it may take a few minutes. Please be patient and don't click again. The page text is quick to read. If you are on mobile data, it is best to wait until you are on Wi-Fi.
Text sections have not been matched to the original PDF pages. Use the original document to check page numbers.
GENERAL COMMITTEE MEETING AGENDA 16 MAY 2016
Page 25 of 53
Noosa Shire Council
2015/16 Budget Statements
For the period ending 30 June
Annual Result [original | pri | opr2 | oprs | BRA Precast
PAT) PAK) PAT) PAT) 2016 vA A 2018 2019 2020 2021 2022 2023 2024 2025
Statement of Financial Position $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 $,000 PMOL)
Assets
Current assets fF
Cash and cash equivalents 34,278 36,420 36,759 33,701 33,484 33,623 34,051 37,338 39,762 42,682 45,613 47,790 49,944
Trade and other receivables 8,059 8,060 8,073 8,097 8,351 8,559 8,809 9,003 9,291 9,522 9,800 10,016 10,333
Inventories 103 104 104 104 104 104 104 104 104 104 104 104 104 104
Other current assets 433 657 657 657 657 668 679 690 701 713 725 737 749 761
Total current assets 42,874 45,240 45,593 42,559 42,607 42,965 43,654 47,146 49,870 53,033 56,254 58,659 61,142
Non-current assets
Investments 111,234 114,027 114,027 114,027 114,027 114,027 114,027 114,027 114,027 114,027 114,027 114,027 114,027 114,027
Property, plant & equipment 931,673 923,900 924 ,908 927,979 954,198 982,965 1,012,223 1,041,977 1,071,808 1,102,040 1,132,621 1,164,521 1,197,076
Other non-current assets 3,480 2,798 2,873 2,978 2,978 3,393 3,281 2,718 2,139 2,194 1,886 1,581 1,379 1,286
Total non-current assets 1,046,387} 1,040,726] 1,041,808} 1,044,984 1,071,618 1,100,273 1,128,968 1,158,143 1,188,029 1,217,953 1,248,229 1,279,927 1,312,389
ee |
Total assets 1,089,261 1,085,966 1,087,401 1,087,543 1,114,225 1,143,238 1,172,622 1,205,289 1,237,899 1,270,986 1,304,483 1,338,586 1,373,531
Current liabilities |
Trade and other payables 4,280 4,301 4,317 4,371 4,347 4,455 4,575 4,676 4,891 5,013 5,147 5,261 5,417
Borrowings 2,855 2,855 2,855 2,855 2,855 3,033 3,222 3,420 3,638 3,866 4,108 4,364 4,640 4,034
Provisions 4,535 5,013 5,013 5,013 5,013 5,139 5,267 5,399 5,534 5,672 5,814 5,959 6,108 6,261
Other current liabilities 801 380 380 380 380 390 400 410 420 430 441 452 464 475
Total current liabilities 12,470 12,549 12,565 12,619 12,908 13,345 13,803 14,268 14,859 15,376 15,923 16,473 16,187
Non-current liabilities
Borrowings 35,247 35,247 35,247 35,247 35,247 32,215 28,893 25,573 21,935 18,070 13,961 9,597 4,957 924
Provisions 8,284 8,211 8,211 8,211 8,211 8,415 8,624 8,838 9,058 9,283 9,514 9,750 9,993 10,242
Total non-current liabilities 43,531 43,458 43,458 43,458 43,458 40,630 37,616 34,411 30,993 27,353 23,475 19,348 14,950 11,165
Total liabilities 56,001 56,007 56,023 56,078 53,538 50,961 48,214 45,261 42,212 38,852 35,271 31,423 27,352
{ET
Net community assets 1,033,260 1,029,959 1,031,378 1,031,465 1,060,687 1,092,277 1,124,408 1,160,028 1,195,687 1,232,134 1,269,212 1,307,163 1,346,179
Asset revaluation surplus 44,367 36,520 36,520 36,520 36,520 59,572 83,115 107,193 131,802 156,949 182,652 208,914 235,752 263,200
Retained surplus 988,893 993,439 994,858 994,946 1,001,114 1,009,162 1,017,215 1,028,227 1,038,739 1,049,482 1,060,299 1,071,410 1,082,979
ee |
Total community equity 1,033,260} 1,029,959] 1,031,378} 1,031,465 1,060,686 1,092,276 1,124,409 1,160,028 1,195,688 1,232,134 1,269,213 1,307,162 1,346,179
Page 25 of 53See 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
Very large file: the download may take a few minutes. If you are on mobile data, it is best to wait until you are on Wi-Fi.
Searchable page text hides email addresses. Original files are unchanged and may show email addresses.