-
Statement of Comprehensive Revenue and Expense for the Year Ended 30 June 2023
Statement of Comprehensive Revenue and Expense for the Year Ended 30 June 2023 (shown in $000s) Annual Plan Budget 2021/22 10 Year Plan 2022/23 Annual Plan Budget 2022/23 Revenue from continuing operations Rates revenue $179,124 $191,664 $190,767 Development and financial contributions $3,467 $3,544 $3,784 Subsidies and grants $33,292 $27,260 $43,771 Financial revenue $9,645 $9,454 $15,170 Other revenue $68,408 $71,555 $71,275 Total operating revenue $293,936 $303,477 $324,767 Expenses Other expenses $129,599 $135,135 $140,219 Personnel expenses $69,965 $71,111 $76,816 Audit fees $243 $206 $218 Financial expenses $9,943 $10,836 $13,697 Depreciation and amortisation $76,519 $78,498 $85,595 Total operating expenses $286,269 $295,786 $316,545 Operating surplus/(deficit) from continuing operations $7,667 $7,691 $8,222 Surplus/(deficit) for the year from discontinued operations $0 $0 Share of associate surplus/(deficit) $0 $0 Surplus/(deficit) before taxation $7,667 $7,691 $8,222 Less taxation -$450 -$450 -$450 Surplus/(deficit) after taxation $8,117 $8,141 $8,672 Attributable to: Dunedin City Council and Group $8,117 $8,141 $8,672 Non-controlling interest $0 $0 $0 -
Statement of Other Comprehensive Revenue and Expense for the Year Ended 30 June 2023
Statement of Other Comprehensive Revenue and Expense for the Year Ended 30 June 2023 (shown in $000s) Annual Plan Budget 2021/22 10 Year Plan Budget 2022/23 Annual Plan Budget 2022/23 Other comprehensive revenue and expense Gain/(loss) on property plant and equipment revaluations $63,000 $63,000 $80,000 Gain/(loss) on property plant and equipment disposals $0 $0 $0 Gain/(loss) of cash flow hedges at fair value through other comprehensive revenue and expense $480 $0 $21 Total other comprehensive revenue and expense $63,480 $63,000 $80,021 Net surplus/(deficit) for the year $8,117 $8,141 $8,672 Total comprehensive revenue and expense for the year $71,597 $71,141 $88,693 Attributable to: Dunedin City Council and Group $71,597 $71,141 $88,693 Non-controlling interest $0 $0 $0 -
Statement of Changes in Equity for the Year Ended 30 June 2023
Statement of Changes in Equity for the Year Ended 30 June 2023 (shown in $000s) Annual Plan Budget 2021/22 10 Year Plan Budget 2022/23 Annual Plan Budget 2022/23 Movements in equity Opening equity $3,211,117 $3,282,714 $3,588,491 Total comprehensive revenue and expense $71,597 $71,141 $88,693 Closing equity $3,282,714 $3,353,855 $3,677,184 -
Statement of Financial Position for the Year Ended 30 June 2023
Statement of Financial Position for the Year Ended 30 June 2023 (shown in $000s) Annual Plan Budget 2021/22 10 Year Plan Budget 2022/23 Annual Plan Budget 2022/23 Current assets Cash and cash equivalents $6,071 $6,426 $8,330 Other current financial assets $5,928 $5,964 $10,539 Trade and other receivables $12,289 $11,755 $24,280 Taxation refund receivable $450 $450 $450 Inventories $392 $392 $472 Non current assets held for sale $0 $0 $0 Prepayments $500 $500 $500 Total current assets $25,630 $25,487 $44,571 Non-current assets Other non-current financial assets $205,503 $206,066 $196,220 Shares in subsidiary companies $131,239 $133,789 $133,789 Intangible assets $4,923 $4,923 $4,321 Investment property $95,740 $96,771 $104,976 Property, plant and equipment $3,212,052 $3,357,292 $3,693,820 Total non-current assets $3,649,457 $3,798,841 $4,133,126 Total assets $3,675,087 $3,824,328 $4,177,697 Current liabilities Trade and other payables $28,753 $29,849 $32,132 Revenue received in advance $5,394 $6,444 $5,370 Employee entitlements $9,495 $9,638 $7,506 Derivative financial instruments $0 $0 $0 Current portion of term loans - $0 $0 Total current liabilities $43,642 $45,931 $45,008 Non-current liabilities Term loans $335,948 $411,769 $440,273 Employee entitlements $1,314 $1,304 $1,228 Provisions $11,169 $11,169 $13,684 Derivative financial instruments $0 $0 $0 Other non-current liabilities $300 $300 $320 Total non-current liabilities $348,731 $424,542 $455,505 Equity Accumulated funds $1,703,242 $1,711,545 $1,723,702 Revaluation reserves $1,568,815 $1,631,815 $1,943,211 Restricted reserves $10,657 $10,495 $10,271 Cash flow hedge reserves $0 $0 $0 Total equity $3,282,714 $3,353,855 $3,677,184 Total liabilities and equity $3,675,087 $3,824,328 $4,177,697 The accompanying notes and accounting policies form an integral part of these financial statements. -
Statement of Cash Flows for the Year Ended 30 June 2023
Statement of Cash Flows for the Year Ended 30 June 2023 for the Year Ended 30 June 2023 (shown in $000s) Annual Plan Budget 2021/22 10 Year Plan Budget 2022/23 Annual Plan Budget 2022/23 Cashflow from Operating Activities Cash was provided from operating activities: Rates received $178,929 $192,503 $190,481 Other revenue $105,295 $100,453 $113,121 Interest received $7,389 $7,251 $7,353 Dividend received $1,229 $1,254 $6,754 Taxation refund received $864 $450 $450 Cash was applied to: Supplies and employees -$204,190 -$205,222 -$218,873 Interest paid -$9,943 -$10,836 -$14,349 Net cash inflow (outflow) from operations $79,573 $85,853 $84,937 Cashflow from Investing Activities Cash was provided from investing activities: Sale of assets $3,120 $120 $120 Reduction in loans and advances $0 $0 $0 Reduction in investments $0 $0 $0 Cash was applied to: Increases in loans and advances $0 $0 $0 Increase in investments -$2,550 -$2,550 -$2,550 Capital expenditure -$145,528 -$158,889 -$190,022 Net cash inflow (outflow) from investing activity -$144,958 -$161,319 -$192,452 Cashflow from Financing Activities Cash was provided from financing activities: Loans raised $63,975 $75,821 $106,000 Cash was applied to: Loans repaid $0 $0 $0 Net cash inflow (outflow) from financing activity $63,975 $75,821 $106,000 Net increase/(decrease) in cash held -$1,410 $355 -$1,515 Opening cash balance $7,481 $6,071 $9,845 Closing cash balance $6,071 $6,426 $8,330 -
Notes to the Financial Statements
1 Statement of accounting policies
Reporting Entity
Dunedin City Council (the Council) is a territorial local authority established under the Local Government Act 2002 (LGA) and is domiciled and operates in New Zealand. The relevant legislation governing the Council's operations includes the LGA and the Local Government (Rating) Act 2002.
The financial statements presented are for the reporting entity Dunedin City Council (the Council).
The registered address of the Council is 50 The Octagon, Dunedin.
The Council provides local infrastructure, local public services, and performs regulatory functions to the community. The Council does not operate to make a financial return.
The Council has designated itself a public benefit entity (PBE) for the purposes of complying with generally accepted accounting practice.
The forecast financial statements of the Council are for the year ended 30 June 2023. The financial statements were authorised for issue by the Council on 30 June 2022.
Basis of Preparation
The financial statements have been prepared on the historical cost basis, except for the revaluation of certain property, plant and equipment, investment properties, biological assets, derivative financial instruments, financial instruments classified as available for sale and financial instruments held for trading.
The financial statements have been prepared on the going concern basis, and the accounting policies have been applied consistently throughout the year.
Statement of compliance
The financial statements of the Council have been prepared in accordance with the requirements of the LGA and the Local Government (Financial Reporting and Prudence) Regulations 2014 (LG(FRP)R), which include the requirement to comply with generally accepted accounting practice in New Zealand (NZ GAAP).
The financial statements have been prepared in accordance with and comply with PBE Standards.
Presentation currency and rounding
The financial statements are presented in New Zealand dollars because that is the currency of the primary economic environment in which the Council operates. All values are rounded to the nearest thousand dollars ($000), other than other than certain remuneration and severance payment disclosures. The remuneration and severance payments are rounded to the nearest dollar.
Changes in accounting policies
There have been no changes in accounting policy. All policies for the current year and comparative year have been applied on a consistent basis.
Summary of Significant Accounting Policies
Significant accounting policies are included in the notes to which they relate. Significant accounting policies that do not relate to a specific note are outlined below.
Prospective financial statements
The financial statements are forecast using the best information available at the time they were prepared.
Foreign currency transactions
The individual financial statements of Council are presented in the currency of the primary economic environment in which the entity operates (its functional currency). For the purpose of the financial statements the results and financial position are expressed in New Zealand dollars, which is the functional currency of the Council.
Transactions in currencies other than New Zealand dollars are recorded at the rates of exchange prevailing on the dates of the transactions. At each balance sheet date, monetary assets and liabilities that are denominated in foreign currencies are retranslated at the rates prevailing on the balance sheet date. The Council does not hold non-monetary assets and liabilities denominated in foreign currencies.
In order to hedge its exposure to certain foreign exchange risks, the Council may enter into forward contracts and options (see below for details of the Council's accounting policies in respect of such derivative financial instruments).
Goods and services tax
Items in the financial statements are stated exclusive of GST, except for receivables and payables which are presented on a GST-inclusive basis. Where GST is not recoverable as input tax, it is recognised as part of the related asset or expense.
The net amount of GST recoverable from, or payable to, the IRD is included as part of receivables or payables in the statement of financial position.
The net GST paid to, or received from, the IRD, including the GST relating to investing and financing activities, is classified as an operating cash flow in the statement of cash flows.
Commitments and contingencies are disclosed exclusive of GST.
Critical accounting estimates and assumptions
The Council makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to carrying amounts of assets and liabilities within the next financial year include:
- landfill provision
- valuation of forestry assets
- valuation of property, plant and equipment
- valuation of derivative financial instruments
- carrying value of the deferred tax liability
2 Rates revenue
Annual Plan Budget 2021-22 10 Year Plan Budget 2022-23 Annual Plan Budget 2022-23 Rates revenue by type General rates $102,163 $108,989 $109,444 Community services rate $5,070 $5,212 $5,177 Kerbside recycling rate $4,650 $7,774 $4,684 Citywide water rate $24,915 $25,466 $26,536 Citywide drainage rate $41,262 $43,152 $43,945 Allanton drainage rate $19 $19 $19 Blanket Bay drainage rate $1 $1 $1 Curles Point drainage rate $1 $1 $1 Private street lighting rate $30 $32 $29 Tourism/economic development rate $500 $500 $500 Warm Dunedin rate $513 $518 $431 $179,124 $191,664 $190,767 Rates revenue by activity Roading and Footpaths $17,905 $21,421 $20,081 Sewerage and Sewage $32,190 $32,436 $34,282 Stormwater $9,092 $10,736 $9,683 Water Supply $24,915 $25,466 $26,536 Waste Management $4,650 $7,785 $6,007 Reserves and Recreational Facilities $31,831 $33,832 $34,527 Property $9,155 $9,661 $12,749 Galleries, Libraries and Museums $24,672 $24,454 $26,394 Regulatory Services $0 $0 $0 Community and Planning $12,669 $12,660 $13,582 Economic Development $5,402 $5,537 $5,347 Governance and Support Services $6,643 $7,676 $1,579 $179,124 $191,664 $190,767 Rating base information (as at May 2022) The number of rating units 57,559 The total capital value of the rating units 31,676,267,530 The total land value of the rating units 14,094,372,780 Note: all rates revenue is shown gross of rates remissions. Relevant significant accounting policies
Rates are set annually by resolution of Council and relate to a financial year. All ratepayers are invoiced within the financial year to which the rates have been set. Rates revenue is recognised when payable.
Revenue from water rates by meter is recognised on an accrual basis based on usage. Unbilled usage, as a result of unread meters at year-end, is accrued on an average usage basis.
Revenue from rates penalties is recognised when the penalty is imposed.
Rates remissions are recognised as a reduction of rates revenue when the Council has received an application that satisfies its rates remission policy.
3 Development and financial contributions
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Development and financial contributions $3,467 $3,544 $3,784 $3,467 $3,544 $3,784 Relevant significant accounting policies
Development and financial contributions are recognised as revenue when the Council provides, or is able to provide, the services for which the contribution was charged. Otherwise, development and financial contributions are recognised as liabilities until such time as the Council provides, or is able to provide, the service.
4 Subsidies and grants
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Subsidies and grants Waka Kotahi NZ Transport Agency new capital roading subsidies $9,846 $8,293 $12,832 Waka Kotahi NZ Transport Agency renewal roading subsidies $7,010 $6,878 $8,140 Waka Kotahi NZ Transport Agency operational roading subsidies $10,033 $10,253 $10,094 Government and government agency grants $1,399 $1,380 $9,715 Other grants $5,004 $456 $2,990 $33,292 $27,260 $43,771 Relevant significant accounting policies
The Council receives funding assistance from Waka Kotahi NZ Transport Agency, which subsidises part of the costs of maintenance and capital expenditure on the local roading infrastructure. The subsidies are recognised as revenue upon entitlement, as conditions pertaining to eligible expenditure have been fulfilled.
Other grants received are recognised as revenue when they become receivable unless there is an obligation in substance to return funds if conditions of the grant are not met. If there is such an obligation, the grants are initially recorded as grants received in advance and recognised as revenue when conditions of the grant are satisfied.
5 Financial revenue
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Gain on fair value of investments $1,026 $1,063 $1,063 Dividends received - Dunedin City Holdings Limited $0 $0 $5,500 Dividends received - Waipori Fund $1,229 $1,254 $1,254 Interest received - Dunedin City Holdings Limited $5,902 $5,902 $5,902 Interest received - Waipori Fund $1,252 $997 $1,316 Other interest received $236 $238 $135 $9,645 $9,454 $15,170 Relevant significant accounting policies
Interest income is accrued on a time basis, by reference to the principal outstanding and at the effective interest rate applicable, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset’s net carrying amount.
Dividend income from investments is recognised when the shareholders’ rights to receive payment have been established.
6 Other revenue
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Profit on sale of property, plant and equipment $45 $0 $0 Rental from investment properties $8,223 $8,453 $8,599 Gain on fair value of investment property $0 $0 $0 Regulatory services rendered $4,649 $4,779 $5,800 Vested assets $3,000 $3,000 $3,000 Other fees and charges $52,491 $55,323 $53,876 $68,408 $71,555 $71,275 Relevant significant accounting policies
Revenue is measured at fair value. The specific policies for significant revenue items included in other revenue are explained below:
Rental from investment properties
Lease rentals (net of any incentives given) are recognised on a straight line basis over the term of the lease.
Regulatory services rendered
Fees and charges for building and resource consent services are recognised on a percentage completion basis with reference to the recoverable costs incurred at balance date.
Gain on fair value of investment property
Investment properties are held primarily to earn lease revenue and/or for capital growth. All investment properties are measured at fair value, determined annually by an independent registered valuer. Any gain or loss arising is recognised in the surplus or deficit for the period in which the gain or loss arises. Investment properties are not depreciated.
Vested assets
For assets received for no or nominal consideration, the asset is recognised at its fair value when the Council obtains control of the asset. The fair value of the asset is recognised as revenue, unless there is a use or return condition attached to the asset.
Other fees and charges
Entrance fees are charged to users of the Council's local facilities, such as pools, museum exhibitions and Dunedin Chinese Garden. Revenue from entrance fees is recognised upon entry to such facilities.
Infringement fees and fines which mostly relate to traffic and parking infringements, and library overdue book fines, are recognised when the infringement notice is issued or when the fines/penalties are otherwise imposed.
Rental income from other operating leases is recognised on a straight line basis over the term of the relevant lease.
Revenue from the sale of goods is recognised when significant risks and rewards of owning the goods are transferred to the buyer, when the revenue can be measured reliably and when management effectively ceases involvement or control.
Revenue from other services rendered is recognised when it is probable that the economic benefits associated with the transaction will flow to the entity. The stage of completion at balance date is assessed based on the value of services performed to date as a percentage of the total services to be performed.
7 Other expenses
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Operations and maintenance $67,667 $70,470 $76,624 Occupancy costs $27,875 $29,315 $30,059 Consumables and general $23,814 $24,906 $22,826 Grants and subsidies $10,243 $10,444 $10,710 $129,599 $135,135 $140,219 Relevant significant accounting policies
General grants
Non-discretionary grants are grants that are awarded if the grant application meets the specified criteria and are recognised as expenditure when an application that meets the specified criteria for the grant has been received.
Discretionary grants are grants where the Council has no obligation to award on receipt of the grant application and are recognised as expenditure when approved by the Council and the approval has been communicated to the applicant.
Operating lease expenses
An operating lease is a lease that does not transfer substantially all the risks and rewards incidental to ownership of an asset. Lease payments under an operating lease are recognised as an expense on a straight-line basis over the lease term. Lease incentives received are recognised in the surplus or deficit as a reduction of rental expense over the lease term.
Finance leases
Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee whether or not title is eventually transferred.
Assets held under finance leases are recognised as assets of the Council at their fair value or, if lower, at the present value of the minimum lease payments, each determined at the inception of the lease. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation. Lease payments are apportioned between finance charges and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability.
Research and development
Expenditure on research activities is recognised as an expense in the period in which it is incurred.
Impairment losses
At each balance sheet date, the carrying amounts of assets are reviewed to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where the asset does not generate cash flows that are independent from other assets, the recoverable amount of the cash-generating unit to which the assets belongs is estimated.
The recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is immediately recognised as an expense, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease to the extent of any previous revaluation increase for that asset (or cash-generating unit) that remains in the revaluation reserve. Any additional impairment is immediately recognised as an expense.
Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but only to the extent that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is immediately recognised as revenue.
8 Audit fees
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Fees paid to Audit New Zealand for; Financial statements $200 $206 $218 Long-term plan audit $43 $0 $0 $243 $206 $218 9 Financial expenses
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Interest paid to subsidiaries $9,943 $10,836 $13,697 $9,943 $10,836 $13,697 Relevant significant accounting policies
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.
All other borrowing costs are recognised as an expense in the financial year in which they are incurred.
10 Depreciation and amortisation
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Depreciation and amortisation expense by group of activity Roading and Footpaths $24,957 $24,145 $25,297 Sewerage and Sewage $13,058 $13,766 $14,310 Stormwater $4,693 $5,525 $5,724 Water Supply $15,024 $14,888 $15,740 Waste Management $582 $978 $904 Reserves and Recreational Facilities $4,956 $5,784 $6,266 Property $10,372 $10,744 $13,390 Galleries, Libraries and Museums $1,095 $1,045 $1,382 Regulatory Services $280 $98 $177 Community and Planning $8 $8 $30 Economic Development $24 $41 $32 Governance and Support Services $1,470 $1,476 $2,343 $76,519 $78,498 $85,595 11 Total group expenditure
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Roading and Footpaths $53,234 $53,053 $54,648 Sewerage and Sewage $33,087 $33,363 $35,988 Stormwater $9,215 $10,862 $11,537 Water Supply $30,830 $31,588 $36,928 Waste Management $16,424 $18,342 $19,423 Reserves and Recreational Facilities $37,410 $40,074 $40,311 Property $33,965 $35,180 $40,478 Galleries, Libraries and Museums $26,177 $26,750 $27,971 Regulatory Services $17,104 $17,295 $18,687 Community and Planning $15,034 $14,595 $15,589 Economic Development $5,824 $5,971 $5,680 Governance and Support Services $43,262 $44,998 $44,939 Total expenditure per activity $321,566 $332,071 $352,179 Less: Internal expenditure -$35,297 -$36,285 -$35,634 Total expenditure per financial statements $286,269 $295,786 $316,545 12 Taxation
Relevant significant accounting policies
The tax expense represents the sum of the tax currently payable and deferred tax
The tax currently payable is based on taxable profit for the year. Taxable profit differs from net surplus as reported in the Statement of Comprehensive Revenue and Expense because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Council’s liability for current tax is calculated using tax rates that have been enacted by the balance sheet date
Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit, and is accounted for using the balance sheet liability method
Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit
Deferred tax liabilities are recognised for taxable temporary differences arising on investments in subsidiaries and associates, and interests in joint ventures, except where the Council is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future.
The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recoveredDeferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised. Deferred tax is charged or credited in the surplus or deficit, except when it relates to items charged or credited directly to equity, in which case the deferred tax is also dealt with in equity.
13 Equity
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Accumulated Funds Opening balance $1,695,305 $1,703,242 $1,715,102 Surplus/(deficit) $8,117 $8,141 $8,672 Net transfers from/(to) restricted reserves -$180 $162 -$72 Closing balance $1,703,242 $1,711,545 $1,723,702 Revaluation reserves Opening balance $1,505,815 $1,568,815 $1,863,211 Property plant and equipment revaluations $63,000 $63,000 $80,000 Closing balance $1,568,815 $1,631,815 $1,943,211 Restricted reserves Opening balance $10,477 $10,657 $10,199 Net transfers from/(to) accumulated funds $180 -$162 $72 Closing balance $10,657 $10,495 $10,271 Cash flow hedge reserves Opening balance -$480 $0 Gains/(losses) on interest rate swaps $480 $0 Closing balance $0 $0 $0 $3,282,714 $3,353,855 $3,677,184 Activity and output group Purpose Roading and Footpaths Transport Roading property reserve for property purchases Three Waters Wastewater, Water, and Stormwater 3 Waters development and operational reserves Waste Management Landfills Waste minimisation projects Reserves and Recreational Facilities Cemeteries and Crematorium To maintain cemeteries and specific burial plots and mausoleums Dunedin Botanic Garden - Aviary Bird Fund operations reserve
- Clive R. B. Lister Capital to maintain the Clive Lister Garden
- Mediterranean Garden development reserve
Parks and Recreation - Reserve of development contributions for playgrounds, specific
- Parks and Subdivision reserves To maintain specific reserve areas
Property Housing Operational housing reserve Investment Property Endowment property investment reserve Miscellaneous Property Air Development to develop the Taieri aerodrome Libraries and Museums Dunedin Public Art Gallery Art Gallery funded operations reserves Dunedin Public Libraries To extend the Reed and other library collections Regulatory Services Animal Services Dog Control operations reserve Governance and Support Services Finance Insurance reserve Other Hillary Commission General Subsidies Reserve Equity is the community's interest in the Council and is measured as the difference between total assets and total liabilities. Equity is disaggregated and classified into components. The components are accumulated funds, revaluation reserves, restricted reserves, and cash flow hedge reserves
Relevant significant accounting policies
Restricted reserves are a component of equity generally representing a particular use to which various parts of equity have been assigned. Reserves may be legally restricted or created by the Council
Restricted reserves include those subject to specific conditions accepted as binding by the Council and which may not be revised by the Council without reference to the Courts or a third party. Transfers from these reserves may be made only for certain specified purposes or when certain specified conditions are met
Also included in restricted reserves are reserves restricted by Council decision. The Council may alter them without reference to any third party or the Courts. Transfers to and from these reserves are at the discretion of the Council
The hedging reserve comprises the effective portion of the cumulative net change in the fair value of the cash flow hedging instruments relating to interest payments and foreign exchange transactions that have not yet occurred
14 Cash and cash equivalents
Relevant significant accounting policies
Cash and cash equivalents are comprised of cash in hand, deposits held at call with banks, other short term highly liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities in the statement of financial position
15 Trade and other receivables and term receivables
Relevant significant accounting policies
Trade and other receivables are stated at cost less any allowances for estimated irrecoverable amounts.
The carrying amount of trade and other receivables approximates their fair value.
Normally no interest is charged on the accounts receivable although in specific instances interest may be charged.
All past due balances are considered collectable (except those specific debtors identified as requiring an impaired credit loss), however, in line with NZ PBE IFRS 9 the Council applies a simplified approach to measuring expected credit losses using a lifetime expected credit loss provision for trade receivables. To measure credit losses, trade receivables are grouped based on similar credit risk and aging. The expected loss rates factor in the credit losses experienced over the three year period prior to the period end. The historical loss rates are then adjusted for where necessary based on current and forward-looking macroeconomic factors affecting customers.
The Dunedin City Council does not provide for any impairment on rates receivable as it has various powers under the Local Government (Rating) Act 2002 to recover any outstanding debts. These powers allow the Council to commence legal proceedings to recover any rates that remain unpaid four months after the due date for payment. If payment has not been made within three months of the Court's judgement, then the Council can apply to the Registrar of the High Court to have the judgement enforced by sale or lease of the rating unit.
16 Inventories
.Relevant significant accounting policies
Inventories are stated at the lower of cost and net realisable value. Cost comprises direct materials and, where applicable, direct labour costs and those overheads that have been incurred in bringing the inventories to their present location and condition. Cost is calculated using the weighted average method. Net realisable value represents the estimated selling price less all estimated costs of completion and costs to be incurred in marketing, selling and distribution.
17 Non-current assets held for sale
Relevant significant accounting policies
Non-current assets are classified as held for sale if their carrying amount will be recovered principally through a sale transaction rather than through continuing use. They are measured at the lower of their carrying amount and fair value less costs to sell.
Any impairment losses for write-downs are recognised in the surplus or deficit.
Any increases in fair value (less costs to sell) are recognised up to the level of any impairment losses that have been previously recognised.
Non-current assets are not depreciated or amortised while they are classified as held for sale (including those that are part of a disposal group).
18 Other financial assets
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Other current financial assets Waipori Fund interest bearing securities $5,928 $5,964 $10,539 $5,928 $5,964 $10,539 Other non-current financial assets Waipori Fund interest bearing securities $38,979 $39,215 $33,108 Waipori Fund equity investments $54,043 $54,370 $50,631 Other shares $481 $481 $481 Advances to subsidiaries $112,000 $112,000 $112,000 $205,503 $206,066 $196,220 $211,431 $212,030 $206,759 Relevant significant accounting policies
Investments are recognised and derecognised on a trade date where a purchase or sale of an investment is under a contract whose terms require delivery of the investment within the timeframe established by the market concerned, and are initially measured at cost, including transaction costs.
Investments in debt and equity securities are financial instruments classified as held for trading and are measured at fair value in the surplus or deficit at balance date. Any resultant gains or losses are recognised in the surplus or deficit for the period.
Loans and advances are financial instruments that are measured at amortised cost using the effective interest method. This type of financial instrument includes deposits, term deposits, inter company loans, community loans and mortgages.
19 Trade and other payables, and revenue in advance
Relevant significant accounting policies
Trade and other payables are stated at cost.
20 Employee entitlements
Relevant significant accounting policies
Current portion employee entitlements
Employee benefits that are expected to be settled wholly before twelve months after the reporting period in which the employees render the related service are measured based on accrued entitlements at current rates of pay. These include salaries and wages accrued up to balance date and annual leave earned to but not yet taken at balance date.
The Council recognises a liability for sick leave to the extent that absences in the coming year are expected to be greater than the sick leave entitlements earned in the coming year.The current portion of the retirement gratuities provision has been calculated on an actuarial basis and is based on the reasonable likelihood that it will be earned by employees and paid by the Council.
Non-current portion employee entitlements
Employee benefits that are not expected to be settled wholly before twelve months after the end of the reporting period in which the employees render the related service, such as long service leave and retirement gratuities, have been calculated on an actuarial basis. The calculations are based on:
- likely future entitlements accruing to employees, based on years of service, years to entitlement, the likelihood that employees will reach the point of entitlement, and contractual entitlement information; and
- the present value of the estimated future cash flows.
Entitlements to the non-current portion of accrued long service leave and retirement gratuities are calculated on an actuarial basis and are based on the reasonable likelihood that they will be earned by employees and paid by the Council.
21 Term loans
Relevant significant accounting policies
Borrowings are initially recorded net of directly attributable transaction costs. Finance charges, premiums payable on settlement or redemption and direct costs are accounted for on an accrual basis to the surplus or deficit using the effective interest method.
22 Provisions
Relevant significant accounting policies
A provision is recognised in the balance sheet when the Council has a present legal or constructive obligation as a result of a past event, and it is probable that an outflow of economic benefits will be required to settle the obligation.
Provisions for restructuring costs are recognised when the Council has a detailed formal plan for the restructuring that has been communicated to affected parties.
23 Property, plant and equipment
Relevant significant accounting policies
Property, plant and equipment are those assets held by the Council for the purpose of carrying on its business activities on an ongoing basis.
Operational assets
These include land, buildings, improvements, library books, plant and equipment, and motor vehicles.
Land and buildings
Land and buildings are stated at revalued amounts being fair value at date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The revaluations are performed by an independent valuer on a three-yearly cycle.
The Council owns a number of properties held to provide housing to qualifying residents. The receipt of rental from these properties is incidental to holding them. The properties are held for service delivery objectives as part of the Council's community housing policy. The properties are therefore accounted for as property, plant and equipment rather than as investment property.
Fixed plant and equipment
Fixed plant and equipment is stated at cost, less any subsequent accumulated depreciation and any accumulated impairment losses.
Vehicles, mobile plant
Motor vehicles and other mobile plant and equipment are stated at cost less any subsequent accumulated depreciation and any accumulated impairment losses.
Office equipment
Office equipment and fittings are stated at cost less any subsequent accumulated depreciation less any accumulated impairment losses.
Library collection
Library collections are stated at cost less any subsequent accumulated depreciation and any impairment losses.
Infrastructural assets
Infrastructure assets are the fixed utility systems owned by the Council. Each asset type includes all items that are required for the network to function; for example, sewer reticulation includes reticulation piping and sewer pump stations.
Land is stated at revalued amounts being fair value at date of valuation less any subsequent accumulated impairment losses. The revaluations are performed by an independent valuer on a three-yearly cycle.
Landfill assets being earthworks, plant and machinery and the estimate of site restoration, are stated at cost less any accumulated depreciation and any accumulated impairment losses. The useful life of the Green Island Landfill is considered to be the period of time to the expiring of the associated consents in 2023.
Roadways and bridges have been stated at their revalued amounts being fair value based on depreciated replacement cost as at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Roadways and bridges are valued annually by an independent valuer.
Plant and facilities have been stated at their revalued amounts being fair value based on depreciated replacement cost as at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Plant and facilities are valued annually in-house and peer reviewed by an independent valuer. Additions are recorded at cost and depreciated.
Reticulation assets, being the reticulation system and networks of water and drainage, have been stated at their revalued amounts being fair value based on depreciated replacement cost as at the date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Reticulation assets are valued annually in-house and peer reviewed by an independent valuer.
Restricted assets
Restricted assets are parks and reserves owned by the Council which cannot be disposed of because of legal or other restrictions, and provide a benefit or service to the community.
Land, buildings and structures are stated at revalued amounts being fair value at date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The revaluations are performed by an independent valuer on a three-yearly cycle.
Hard surfaces and reticulation systems are stated at revalued amounts being fair value at date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The revaluations are performed by an independent valuer on a three yearly-cycle.
Road reserve was last revalued based on fair value at 30 June 2012 by Quotable Value Limited. The Council has since elected to use this value as deemed cost and road reserve will no longer be revalued. Subsequent additions are recorded at cost.
Playground and soft-fall areas are stated at revalued amounts being fair value at date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. Revaluations are performed by an independent valuer on a four-yearly cycle.
Fixed plant and equipment are stated at revalued amounts being fair value at date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The revaluations are performed by an independent valuer on a three-yearly cycle.
Additions are recorded at cost and depreciated.
Heritage assets
These include, but are not limited to, assets held by the Council subject to deeds of agreement, terms and conditions of bequests, donations, trusts or other restrictive legal covenants. The Council’s control of these assets is restricted to a management/custodial role.
Heritage assets included are the Art Gallery Collection at the Dunedin Public Art Gallery, the Theomin Collection at Olveston, the Toitū Otago Settlers Museum and the monuments, statues and outdoor art as well as land and buildings of the railway station and Olveston.
Land and buildings are stated at revalued amounts being fair value at date of valuation less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The revaluations are performed by an independent valuer on a three-yearly cycle.
Except land and buildings, all other heritage assets are stated at cost less any subsequent accumulated depreciation and accumulated impairment losses.
Vested assets
Vested assets are fixed assets given to the Council by a third party and could typically include water, drainage and roading assets created in the event of a subdivision. Vested assets also occur in the event of the donation of heritage or art assets by third parties. The value of assets vested are recorded at fair value which could include as sale or acquisition the cost price to the third party to create or purchase that asset and equates to its fair value at the date of acquisition. Vested assets, other than those pertaining to collections, are subsequently depreciated.
Revaluations
Revaluations are performed with sufficient regularity such that the carrying amount does not differ materially from that which would be determined using fair values at the balance sheet date.
Revaluation increases and decreases relating to individual assets within a class of assets are offset. Revaluation increases and decreases in respect of assets in different classes are not offset.
Where the carrying amount of a class of assets is increased as a result of a revaluation, the net revaluation increase is credited to the revaluation reserve. The net revaluation increase shall be recognised in the surplus or deficit to the extent that it reverses a net revaluation decrease of the same class of assets previously recognised in the surplus or deficit. A net revaluation decrease for a class of assets is recognised in the surplus or deficit, except to the extent it reverses a revaluation increase previously recognised in the revaluation reserve to the extent of any credit balance existing in the revaluation reserve in respect of the same class of asset.
Derecognition
Items of property, plant and equipment are derecognised upon disposal or when no future economic benefits are expected to arise from the continued use of the asset.
Any gain or loss arising on derecognition of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the item) is included in the surplus or deficit in the year the item is derecognised.
Depreciation
Depreciation has been charged so as to write off the cost or valuation of assets, other than land, properties under construction and capital work in progress, on the straight line basis (SL). Rates used have been calculated to allocate the asset’s cost or valuation less estimated residual value over their estimated remaining useful lives.
Where parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items of property, plant and equipment.
Depreciation commences when the assets are ready for their intended use.
Depreciation on revalued assets, excluding land, is charged to the Statement of Comprehensive Revenue and Expense. On the subsequent sale or retirement of a revalued asset, the attributable revaluation surplus remaining in the appropriate property revaluation reserve is transferred directly to retained earnings.
Assets held under finance leases are depreciated over their expected useful lives on the same basis as owned assets, or where shorter, over the term of the relevant lease.
24 Investment property
Annual Plan
Budget 2021-2210 Year Plan
Budget 2022-23Annual Plan
Budget 2022-23(shown in $000s) Rental from investment properties $8,223 $8,453 $8,599 Investment property operating expenses -$3,522 -$3,645 -$4,173 $4,701 $4,808 $4,426 Plus internal rental for car-park buildings $1,007 $1,036 $1,036 Less internal management fees and salaries -$531 -$546 -$532 $476 $490 $504 Net income $5,177 $5,298 $4,930 Relevant significant accounting policies
Properties leased to third parties under operating leases are classified as investment property unless the property is held to meet service delivery objectives, rather than to earn rentals and/or for capital appreciation.
Investment property is measured initially at its cost, including transaction costs.
After initial recognition, all investment property is measured at fair value at each reporting date.
Gains or losses arising from a change in the fair value of investment property are recognised in the surplus or deficit.
25 Intangible assets
Relevant significant accounting policies
Goodwill represents the excess of the purchase consideration over the fair value of the net tangible and identifiable intangible assets, acquired at the time of acquisition of a business or an equity interest in a subsidiary or associate company. Goodwill is tested annually for impairment.
Software is recognised at cost and amortised to the surplus or deficit on a straight line basis over the estimated useful life, which is a maximum period of five years.
Carbon credits purchased are recognised at cost on acquisition. Free carbon credits received from the Crown are recognised at fair value on receipt. They are not amortised, but are instead tested for impairment annually. They are derecognised when they are used to satisfy carbon emission obligations.
26 Derivative financial instruments
Relevant significant accounting policies
Financial assets and financial liabilities are recognised on the Council’s balance sheet when the Council becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the Council after deducting all of its liabilities.
Under PBE IFRS 9, all the financial assets and liabilities are measured at amortised cost, fair value through profit or loss, or fair value through other comprehensive income on the basis of the Council's business model for managing the financial instrument and the contractual cash flow characteristics of the financial instrument.
The Council enters into derivative financial instruments to manage its exposure to interest rate risks. There was no change of classification in relation to derivatives, these continue to be measured at fair value through profit or loss.
The Council’s other financial assets and liabilities including cash and cash equivalents, trade and other receivables, term receivables, trade and other payables, accrued expenditure, short term borrowings, and term loans are measured at amortised cost as they meet the conditions under PBE IFRS 9.
Under PBE IFRS 9, the impairment model requires the recognition of impairment provisions based on expected credit losses. It applies to financial assets classified at amortised cost. The introduction of the impairment model has had no impact on the Council’s financial assets classified at amortised cost. For trade and other receivables, the Council applies a simplified model of recognising lifetime expected credit losses as these items do not have a significant financing component.
-
Prospective Information
The Council has not presented group prospective financial statements. The prospective financial statements are for core Council only.
The main purpose of prospective financial statements in the annual plan is to provide users with information about the core services that the Council intends to provide ratepayers, the expected cost of those services and, as a consequence, how much the Council requires by way of rates to fund the intended levels of service. The level of rates funding required is not affected by subsidiaries except to the extent that the Council obtains distributions from, or further invests in, those subsidiaries. Such effects are included in the prospective financial statements of the Council.
The forecast financial statements have been prepared in accordance with the Local Government Act 2002.
The Local Government Act 2002 requires a council to, at all times, have an annual plan under section 95 which includes the information required by Part 2 of Schedule 10.
Under Section 95 of the Local Government Act 2002, the purpose of an annual plan is to:
- contain the proposed annual budget and funding impact statement for the year to which the annual plan relates; and
- identify any variation from the financial statements and funding impact statement included in the local authority’s long-term plan in respect of the year; and
- provide integrated decision making and co-ordination of the resources of the local authority; and
- contribute to the accountability of the local authority to the community
The Council adopted the 2022/23 annual plan on 30 June 2022.
The Council is responsible for the forecast financial statements including the appropriateness of the underlying assumptions and other disclosures.
Nature of Prospective Information
The forecast financial statements are prepared in accordance with Tier 1 Public Benefit Entity Financial Reporting Standard 42. They are prepared on the basis of best-estimate assumptions as to future events, which the Council expects to take place in June 2022.
Cautionary Note
The forecast financial statements are prospective financial information. Actual results are likely to vary from the information presented, and the variations may be material.
The following assumptions, which have a level of uncertainty of high, could lead to a material difference to the prospective financial statements. The uncertainties could lead to additional rates revenue and/or debt to the extent that budgets cannot be reprioritised.
- COVID-19 - Impacts of COVID-19 on DCC population, dwelling and rating projections - impacts of higher or lower growth than projected are an increase or decrease in demand for services and infrastructure creating potential for under or overspend of the annual plan budget.
- COVID-19 - Impacts of COVID-19 on projected visitor numbers on a peak day - the potential impact of lower or higher than anticipated visitor growth are impacts on the timing/demand for infrastructure and on the composition of the Dunedin economy.
- COVID-19 - Impacts of COVID-19 on the Dunedin economy - potential impacts of slower than anticipated economic growth could lead to financial pressure on DCC.
- CLIMATE CHANGE - Carbon Zero 2030 target
- RESILIENCE AND CIVIL DEFENCE - Resilience to emergencies - if a significant disaster occurs that exceeds the DCC’s ability to respond.
The following assumption, which has a level of uncertainty of high, could lead to a material difference to the prospective financial statements. The uncertainty could lead to assets being transferred to a new entity. This would impact on operating revenues, operating costs, assets, debt, the Financial Strategy and the Infrastructure Strategy.
- FUTURE LEGISLATIVE CHANGES - Proposed 3 Waters reform
Extent to which Prospective Information Incorporates Actual Results
The period covered by the annual plan contains no actual operating results, but the forecast balance sheet is extrapolated from the audited Statement of Financial Position included in the Dunedin City Council Annual Report as at 30 June 2021.
Basis of Underlying Assumptions
The annual plan brings together summary information from several vastly detailed and comprehensive strategic planning processes. There are a number of Council strategies, plans and policies that guide the Council’s decision-making and influence the content of this plan.
All Council groups of activities have prepared Group Management Plans. These plans have been prepared using standard templates and business assumptions. The most significant business assumption is the provision of the same level of service, which implies there will be no termination of service for any activity.
-
Annual Plan Disclosure Statement for the year ending 30 June 2023
What is the purpose of this Statement?
The purpose of this statement is to disclose the Council’s planned financial performance in relation to various benchmarks to enable the assessment of whether the Council is prudently managing its revenues, expenses, assets, liabilities, and general financial dealings.
The Council is required to include this statement in its annual plan in accordance with the Local Government (Financial Reporting and Prudence) Regulations 2014 (the regulations). Refer to the regulations for more information, including definitions of some of the terms used in this statement.
Benchmark Planned Met Rates affordability benchmark Yes income $191m $191m increases 6.50% 6.50% Debt affordability benchmark $760m $440m Yes Balanced budget benchmark 100% 101% Yes Essential services benchmark 100% 181% Yes Debt servicing benchmark 10% 4.30% Yes Notes
1. Rates Affordability Benchmark
- For this benchmark —
- the Council’s planned rates income for the year is compared with a quantified limit on rates contained in the financial strategy included in the Council’s long– term plan; and
- the Council’s planned rates increases for the year are compared with a quantified limit on rates increases for the year contained in the financial strategy included in the Council’s long–term plan.
- The Council meets the rates affordability benchmark if —
- its planned rates income for the year equals or is less than each quantified limit on rates; and
- its planned rates increases for the year equal or are less than each quantified limit on rates increases.
2. Debt Affordability Benchmark
- For this benchmark, the Council’s planned borrowing is compared with a quantified limit on borrowing contained in the financial strategy included in the Council’s long–term plan.
- The Council meets the debt affordability benchmark if its planned borrowing is within each quantified limit on borrowing.
3. Balanced Budget Benchmark
- For this benchmark, the Council’s planned revenue (excluding development contributions, vested assets, financial contributions, gains on derivative financial instruments, and revaluations of property, plant, or equipment) is presented as a proportion of its planned operating expenses (excluding losses on derivative financial instruments and revaluations of property, plant, or equipment).
- The Council meets the balanced budget benchmark if its revenue equals or is greater than its operating expenses.
4. Essential Services Benchmark
- For this benchmark, the Council’s planned capital expenditure on network services is presented as a proportion of expected depreciation on network services.
- The Council meets the essential services benchmark if its planned capital expenditure on network services equals or is greater than expected depreciation on network services.
5. Debt Servicing Benchmark
- For this benchmark, the Council’s planned borrowing costs are presented as a proportion of planned revenue (excluding development contributions, financial contributions, vested assets, gains on derivative financial instruments, and revaluations of property, plant, or equipment).
- Because Statistics New Zealand projects that the Council’s population will grow slower than the national population growth rate, it meets the debt servicing benchmark if its planned borrowing costs equal or are less than 10% of its planned revenue.
Current Alerts and Notices (View all)
He pūroko tahua, tūhurataka | Financial statements and disclosures
Last updated: 31 Oct 2022 11:11am