Current Alerts and Notices (View all)

Dunedin City Council – Kaunihera-a-rohe o Otepoti

Financial statements

  • Statement of Comprehensive Revenue and Expense for the Year Ended 30 June 2025

    Statement of Comprehensive Revenue and Expense for the Year Ended 30 June 2025
    (shown in $000s)
     Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    Revenue from continuing operations
    Rates revenue203,358217,372239,021
    Development and financial contributions3,8443,7023,850
    Subsidies and grants37,50729,34227,327
    Financial revenue20,7859,28521,847
    Other revenue74,11975,35180,229
    Total operating revenue339,613335,052372,274
     
    Expenses
    Other expenses143,607149,982161,955
    Personnel expenses81,21274,55683,879
    Audit fees366262495
    Financial expenses26,28114,61532,424
    Depreciation and amortisation117,12885,787122,356
    Total operating expenses368,594325,202401,109
        
    Operating surplus/(deficit) from operations(28,981)9,850(28,835)
     
    Share of associate surplus/(deficit)000
     
    Surplus/(deficit) before taxation(28,981)9,850(28,835)
    Less taxation(370)(450)(250)
    Surplus/(deficit) after taxation(28,611)10,300(28,585)
     
    Attributable to:
    Dunedin City Council and Group(28,611)10,300(28,585)

  • Statement of Other Comprehensive Revenue and Expense for the Year Ended 30 June 2025 

    Statement of Other Comprehensive Revenue and Expense for the Year Ended 30 June 2025
    (shown in $000s)    
     Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    Other comprehensive revenue and expense
    Gain/(loss) on property plant and equipment revaluations120,00063,00067,903
    Gain/(loss) on property plant and equipment disposals000
    Gain/(loss) of cash flow hedges at fair value through other comprehensive revenue and expense000
    Total other comprehensive revenue and expense120,00063,00067,903
     
    Surplus/(deficit) after taxation(28,611)10,300(28,585)
     
    Total comprehensive revenue and expense for the year91,38973,30039,318
     
    Attributable to:
    Dunedin City Council and Group91,38973,30039,318

  • Statement of Changes in Equity for the Year Ended 30 June 2025

    Statement of Changes in Equity for the Year Ended 30 June 2024
    (shown in $000s)
     Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    Movements in equity
    Opening equity4,399,0893,437,0524,538,637
    Total comprehensive revenue and expense91,38973,30039,318
    Closing equity4,490,4783,510,3524,577,955

  • Statement of Financial Position as at 30 June 2025

    Statement of Financial Position as at 30 June 2025
    (shown in $000s)
     NoteAnnual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    Current assets
    Cash and cash equivalents1411,5906,9546,052
    Other current financial assets184,3806,07410,883
    Trade and other receivables1517,71312,78829,228
    Current tax asset 370450250
    Inventories16318392574
    Non-current assets held for sale17000
    Prepayments 5005001,483
    Total current assets 34,87127,15848,470
    Non-current assets
    Other non-current financial assets18201,068207,799200,404
    Shares in subsidiary companies19136,339138,889138,889
    Intangible assets274,3884,9234,553
    Investment property26118,375101,026122,907
    Property, plant and equipment254,657,4373,631,9814,846,708
    Total non-current assets 5,117,6074,084,6185,313,461
    Total assets 5,152,4784,111,7765,361,931
     
    Current liabilities
    Short term borrowings 000
    Trade and other payables2143,17432,42340,425
    Revenue received in advance215,7526,5855,446
    Employee entitlements227,51710,07310,066
    Total current liabilities 56,44349,08155,937
    Non-current liabilities
    Term loans23588,973539,579709,473
    Employee entitlements211,22601,245
    Provisions2415,03812,46417,001
    Other non-current liabilities 320300320
    Total non-current liabilities 605,557552,343728,039
     
    Equity
    Accumulated funds131,669,0421,728,5281,633,599
    Revaluation reserves132,811,1651,770,8152,933,277
    Restricted reserves1310,27111,00911,079
    Total equity 4,490,4783,510,3524,577,955
    Total liabilities and equity 5,152,4784,111,7765,361,931

  • Statement of Cash Flows for the Year Ended 30 June 2025

    Statement of Cash Flows for the Year Ended 30 June 2025
    (shown in $000s)
     Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    Cash flow from operating activities
    Cash was provided from operating activities
    Rates received202,646217,232273,912
    Other revenue114,649105,214121,692
    Interest received7,5487,1107,878
    Dividend received12,2541,30612,954
    Intra-group tax payment370450370
     337,467331,312416,806
    Cash was applied to:
    Suppliers and employees(228,795)(223,602)(265,337)
    Interest paid(24,649)(14,615)(32,580)
     (253,444)(238,217)(297,917)
    Net cash inflow (outflow) from operating activities84,02393,095118,889
     
    Cash flow from investing activities
    Cash was provided from investing activities
    Sale of assets120120120
    Decrease in investments 00
     120120120
    Cash was applied to:
    Increase in investments(2,550)(2,550)(5,400)
    Capital expenditure(209,726)(157,044)(236,771)
    Employee entitlements(212,276)(159,594)(242,171)
    Net cash inflow (outflow) from investing activities(212,156)(159,474)(242,051)
     
    Cash flow from financing activities
    Cash was provided from financing activities
    Loans raised128,70066,551120,500
     128,70066,551120,500
    Cash was applied to:
    Loans repaid000
     000
    Net cash inflow (outflow) from financing activities128,70066,551120,500
     
    Net increase (decrease) in cash held567172(2,662)
    Opening cash and cash equivalents balance11,0236,7828,714
    Closing cash and cash equivalents balance11,5906,9546,052

  • 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 2025. The financial statements were authorised for issue by the Council on 25 June 2024.

    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, infrastructure 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 historical cost basis, except for the revaluation of certain property, plant and equipment, investment properties, biological assets, infrastructure 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).

    PBE IPSAS 23 Revenue from Non-Exchange Transactions requires entities to disclose the amount of revenue from non-exchange transactions in the financial statements. As the separate labelling of revenue as exchange or non-exchange in most cases would not be considered material, we have decided to not label revenue as exchange or non-exchange. We have, however, separately disclosed the major classes of revenue streams in Note 2 to Note 6.

    The financial statements and service performance information have been prepared in accordance with and comply with all other PBE Standards.

    The financial statements have been prepared in accordance with and comply with PBE Standards.

    Presentation currency and rounding

    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).

    Changes in accounting policies

    There have been no changes in accounting policy during the year.

    Standards issued and not yet effective, and not early adopted

    There were no standards issued and not yet effective that have been early adopted.

    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 property, plant and equipment
    • valuation of derivative financial instruments
    • carrying value of the deferred tax liability
    • investment properties

    2 Rates revenue

    Annual Plan Budget 2023/24 10 Year Plan Budget 2024/25 Annual Plan Budget 2024/25
    (shown in $000s)
    Rates revenue by type
    General rates 118,040 124,929 133,523
    Community services rate 5,618 5,476 5,948
    Kerbside recycling rate 4,768 12,980 13,608
    Citywide water rate 27,862 26,534 32,045
    Citywide drainage rate 46,142 46,428 53,063
    Allanton drainage rate 19 19 19
    Blanket Bay drainage rate 1 1 1
    Curles Point drainage rate 1 1 1
    Private street lighting rate 37 36 40
    Tourism/economic development rate 500 500 500
    Warm Dunedin rate 370 468 273
     203,358217,372239,021
    Rates revenue by activity
    Roading and Footpaths 23,919 27,537 33,997
    Sewerage and Sewage 35,996 34,015 41,392
    Stormwater 10,167 12,433 11,692
    Water Supply 27,862 26,534 32,045
    Waste Management 5,745 12,984 15,954
    Reserves and Recreational Facilities 36,878 37,446 37,909
    Property 15,874 13,325 18,531
    Galleries, Libraries and Museums 27,062 25,741 28,317
    Regulatory Services 0 0 0
    Community and Planning 14,479 13,027 13,545
    Economic Development 5,376 5,759 5,639
    Governance and Support Services 0 8,571 0
     203,358217,372239,021
    Rating base information
     As at June 2024
    The number of rating units 58,494
    The total capital value of the rating units 44,365,484,650
    The total land value of the rating units 23,849,593,750
    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 2023/24 10 Year Plan Budget 2024/25 Annual Plan Budget 2024/25
    (shown in $000s)
    Development and financial contributions 3,844 3,702 3,850
     3,8443,7023,850

    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 2023/24 10 Year Plan Budget 2024/25 Annual Plan Budget 2024/25
    (shown in $000s)
    Subsidies and grants
    NZ Transport Agency Waka Kotahi new capital roading subsidies 11,750 9,635 1,892
    NZ Transport Agency Waka Kotahi renewal roading subsidies 8,012 7,006 11,840
    NZ Transport Agency Waka Kotahi operational roading subsidies 9,781 10,762 8,719
    Government and government agency grants 6,789 1,459 3,080
    Other grants 1,175 480 1,796
     37,50729,34227,327

    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 2023/24 10 Year Plan Budget 2024/25 Annual Plan Budget 2024/25
    (shown in $000s)
    Gain on fair value of investments 1,063 1,142 916
    Dividends received - Dunedin City Holdings Limited 11,000 0 11,000
    Dividends received - Waipori Fund 1,254 1,306 1,874
    Other dividends received 80 0 80
    Interest received - Dunedin City Holdings Limited 5,902 5,902 5,902
    Interest received - Waipori Fund 1,316 693 1,905
    Other interest received 170 242 170
     20,7859,28521,847

    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 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Rental from investment properties8,4948,8819,013
    Regulatory services rendered5,6105,0215,891
    Vested assets3,0003,0003,000
    Other fees and charges57,01558,44962,325
     74,11975,35180,229

    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 and community housing properties
    Lease rentals (net of any incentives given) are recognised on a straight line basis over the term of the lease.

    Commercial and domestic waste disposal charges
    Fees for disposing of waste at the Council's landfill are recognised as waste is disposed by users.

    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, charges and revenue
    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 are recognised when the infringement notice is issued or when the fines/penalties are otherwise imposed.

    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 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Operations and maintenance76,92579,87089,810
    Occupancy costs32,34831,65335,673
    Consumables and general23,66627,84525,566
    Grants and subsidies10,66810,61410,906
     143,607149,982161,955

    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 of property, plant and equipment

    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 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Fees paid to Audit New Zealand for;
    Financial statements221216350
    Long-term plan audit14546145
     366262495

    9 Financial expenses

    Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Interest paid to subsidiaries26,28114,61532,424
     26,28114,61532,424

    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 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Depreciation and amortisation expense by group of activity
    Roading and Footpaths28,10924,60130,227
    Sewerage and Sewage21,64014,21822,156
    Stormwater9,3546,1979,770
    Water Supply31,40615,21831,596
    Waste Management7941,7611,192
    Reserves and Recreational Facilities7,0477,6587,833
    Property13,87013,12214,802
    Galleries, Libraries and Museums1,5501,0631,326
    Regulatory Services275139292
    Community and Planning67778
    Economic Development123423
    Governance and Support Services3,0041,7693,061
     117,12885,787122,356

    11 Total group expenditure

    Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Roading and Footpaths60,91556,06265,939
    Sewerage and Sewage44,32434,99247,780
    Stormwater15,79812,56616,613
    Water Supply58,39232,99161,648
    Waste Management19,84727,44532,870
    Reserves and Recreational Facilities44,13844,60045,146
    Property42,57940,40546,843
    Galleries, Libraries and Museums29,27928,14530,858
    Regulatory Services18,91418,08019,829
    Community and Planning17,36615,05916,059
    Economic Development6,0366,2156,153
    Governance and Support Services48,11446,87152,298
    Total expenditure per activity405,702363,431442,036
    Less: Internal expenditure(37,108)(38,229)(40,927)
    Total expenditure per financial statements368,594325,202401,109

    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 recovered.

    Deferred 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 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Accumulated Funds
    Opening balance1,697,6531,718,4901,662,284
    Surplus/(deficit)(28,611)10,300(28,585)
    Net transfers from/(to) restricted reserves0(262)(100)
    Closing balance1,669,0421,728,5281,633,599
     
    Revaluation reserves
    Opening balance2,691,1651,707,8152,865,374
    Property plant and equipment revaluations120,00063,00067,903
    Closing balance2,811,1651,770,8152,933,277
     
    Restricted reserves
    Opening balance10,27110,74710,979
    Net transfers from/(to) accumulated funds0262100
    Closing balance10,27111,00911,079
     4,490,4783,510,3524,577,955
    Opening Balance 2024/25Transfers Inwards 2024/25Transfers Outwards 2024/25Closing Balance 2024/25
    Restricted reserves
    Activity, output group and purpose
    (shown in $000s)
    Roading and Footpaths
    Transport
    Roading property reserve for property purchases166723(720)169
     
    Three Waters
    Wastewater, Water, and Stormwater
    Three Waters development and operational reserves462,560(2,559)47
     
    Waste Management
    Landfills
    Waste minimisation projects1,0641,921(1,921)1,064
     
    Reserves and Recreational Facilities
    Cemeteries and Crematorium
    To maintain cemeteries and specific burial plots and mausoleums2,187002,187
    Dunedin Botanic Garden
    Aviary Bird Fund operations reserve290029
    Clive R. B. Lister Capital to maintain the Clive Lister Garden26130264
    Mediterranean Garden development reserve170017
    Parks and Recreation
    Reserve of development contributions for playgrounds, specific Parks and Subdivision reserves136575(570)141
    To maintain specific reserve areas1,0111301,024
     
    Property
    Housing
    Operational housing reserve2,2482802,276
    Investment Property    
    Endowment property investment reserve1,1711501,186
    Miscellaneous Property    
    Air Development to develop the Taieri aerodrome40450409
     
    Libraries and Museums
    Dunedin Public Art Gallery
    Art Gallery funded operations reserves1,0621401,076
    Dunedin Public Libraries
    To extend the Reed and other library collections79190800
     
    Regulatory Services
    Animal Services
    Dog Control operations reserve140014
     
    Governance and Support Services
    Finance
    Insurance reserve33740341
    Other
    Hillary Commission General Subsidies Reserve360036
     10,9795,870(5,770)11,079

    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 and restricted reserves.

    The Council manages its capital to ensure that all entities under its control will be able to continue as going concerns. Capital includes Accumulated Funds, Revaluation Reserves and Restricted Reserves. It is the nature of a Local Authority Statement of Financial Position to have the capital structure de-emphasised as a significant measure owing to the fact the local authorities rarely seek an economic return from infrastructure assets. The value of the long-term fixed assets in relation to the public debt is not as significant as the impact of the interest component on the potential rate charge. The measure contained in the Borrowing and Investment Policy provide an indication of the meeting or otherwise of the objectives.

    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

    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 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Other current financial assets
    Waipori Fund interest bearing securities4,3806,07410,883
     4,3806,07410,883
     
    Other non-current financial assets
    Waipori Fund interest bearing securities33,71139,94133,678
    Waipori Fund equity investments54,87655,37754,245
    Other shares481481481
    Advances to subsidiaries112,000112,000112,000
     201,068207,799200,404
     205,448213,873211,287

    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 Shares in subsidiary companies

    Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Shares Dunedin City Holdings Limited136,339138,889138,889

    On incorporation, Dunedin City Holdings Limited issued 100,000,000 ordinary shares in favour of the Dunedin City Council.  Only $100,000 was called. For the year ended 30 June 2025, a further 2,550,000 ordinary shares will be issued and called.

    Since incorporation Dunedin City Holdings Ltd has issued additional shares of $1 each in favour of the Dunedin City Council.  The shares carry equal voting rights and 975,000,000 are uncalled.  The amounts and dates of issue are:

    - Incorporation 100,000,000
    - May 1996 75,000,000
    - March 1999 100,000,000
    - June 2002 75,000,000
    - September 2008 250,000,000
    - April 2011 250,000,000
    - June 2016 115,839,000
    - June 2017 2,550,000
    - June 2018 2,550,000
    - June 2019 2,550,000
    - April 2020 125,100,000
    - June 2020 2,550,000
    - June 2021 2,550,000
    - June 2022 2,550,000
    - August 2022 225,000,000
    - June 2023 2,550,000
    - June 2024 2,550,000
    - June 20252,550,000
    Total number of shares  1,338,889,000
    - Incorporation call -100,000
    - June 2016 call -115,839,000
    - June 2017 call -2,550,000
    - June 2018 call -2,550,000
    - June 2019 call -2,550,000
    - June 2020 call -2,550,000
    - June 2021 call -2,550,000
    - June 2022 call -2,550,000
    - June 2023 call -2,550,000
    - June 2024 call -2,550,000
    - June  2025-2,550,000
    Total number of uncalled shares  1,200,000,000

    20 Non-quantifiable ownership interests

    Otago Museum

    Dunedin City Council (the Council) is a major contributor of operational funding to the Otago Museum through payment of an annual levy (2024: $4.957m). This funding is based on a statutory requirement. The Council has limited ability to modify the level of this financial support as in any given year the contribution cannot be less than the previous year. The Council has the power to appoint 4 of the 10 board members on the Otago Museum Trust Board. As each matter before the board requires majority voting the Council is unable to enact decisions unilaterally. There are limited financial benefits to the Council through rent/rates paid. Indirect financial and non-financial benefits are received through the betterment of the city and contributing to the relevant strategies of Council.

    21 Trade and other payables, and revenue in advance

    Relevant significant accounting policies

    Trade and other payables are stated at cost.

    22 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.

    23 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.

    24 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.

    25 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.

    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 previous years they were valued in-house and peer reviewed by an independent valuer. In the current year they were valued by an independent valuer.

    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 previous years they were valued in-house and peer reviewed by an independent valuer. In the current year they were valued 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.

    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.

    Monuments 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.

    26 Investment property

    Annual Plan Budget 2023/2410 Year Plan Budget 2024/25Annual Plan Budget 2024/25
    (shown in $000s)
    Rental from investment properties8,4948,8819,013
    Investment property operating expenses(3,713)(3,886)(4,568)
     4,7814,9954,445
     
    Plus internal rental for car-park buildings9151,0881,081
    Less internal management fees and salaries(528)(573)(528)
     387515553
    Net income 5,1685,5104,998

    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.

    27 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.

    28 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 IPSAS 41, 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. Interest rate swap contracts are used to hedge these exposures. Interest rate swaps are fair valued using forward interest rates extracted from observable yield curves.

    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 IPSAS 41.

    Under PBE IPSAS 41, 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 Group 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:

    1. contain the proposed annual budget and funding impact statement for the year to which the annual plan relates; and
    2. 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
    3. provide integrated decision making and co-ordination of the resources of the local authority; and
    4. contribute to the accountability of the local authority to the community

    The Council adopted the 2023/24 annual plan on 25 June 2024.

    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 as at 30 June 2024.

    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.

    • 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.
    • 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.
    • he 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.

    • FUTURE LEGISLATIVE CHANGES - including the 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 2023.

    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.

  • Unbalanced Budget Statement

    At its meeting on 25 June 2024, the Council resolved the following.

    That the Council:

    1. Notes the matters in section 100(2) of the Local Government Act 2002 being:
      1. the estimated expenses of maintaining the predicted levels of service, capacity and assets set out in the 10 year plan 2021-31;
      2. the projected revenue available to fund the estimated expenses;
      3. the equitable allocation of responsibility for funding the provision and maintenance of assets and facilities throughout their useful life; and
      4. Council’s Revenue and Financing Policy, Treasury Risk Management Policy, and Development Contributions Policy.
    2. Agrees that, having had regards to the matters in paragraph (a) above, it is financially prudent for Council to set for the 2024/25 financial year, projected operating revenues at a level that will not meet projected operating expenses.
    3. Notes in accordance with section 80 of the Local Government Act 2002 that:
      1. The decision to not fully fund the increase in depreciation, including 3 Waters, is
        inconsistent with Council’s Revenue and Financing Policy and Financial Strategy, and
      2. The decision to increase rates by 17.5% is inconsistent with the Financial Strategy; and
      3. The inconsistency in depreciation arises from the revaluation of assets, and the need to
        consider affordability of fully funding depreciation; and
      4. The inconsistency in the rate increase arises from increased costs and increased funding
        of depreciation; and
      5. The Revenue and Financing Policy and the Financial Strategy will be reviewed as part
        of the development of the 9 year plan 2025-34.

    Depreciation expense has increased by $36.569 million compared to year 4 of the 10 year plan 2021-31. This is mainly due to reticulation assets within 3 Waters. Previously the DCC valued its 3 Waters assets based on historical replacement costs indexed annually to reflect the cost/valuation for accounting purposes. Since the June 2022 financial year, it was concluded that this methodology was no longer appropriate, and a methodology based on current replacement cost was applied. This change in
    methodology has seen an increase in cost/valuation for accounting purposes and comes with an increased level of depreciation.

    The rates increase for 2024/25 is 17.5% which is higher than the 6.0% provided for in year 4 of the 10 year plan. It is also higher than the Financial Strategy rate limit of 6.5%. This increase provides for the new 4 bin kerbside waste collection service and maintains our current level of service, reflecting the rate of inflation is higher than what was forecasted in the 10 year plan 2021-31.

    As part of the development of the 9 year plan 2025-34, the review of both the Financial Strategy and the Revenue and Financing Policy will take into consideration the inconsistencies that have arisen through the decision to not fully fund the increase in depreciation.

    This provides a pragmatic balance between managing the pressures on current ratepayers and ensuring the Council remains financially sustainable into the future, whereby the actions of today do not impact unfairly on ratepayers in the future. Funding the operating deficit would mean a rates increase of 32%.

  • Annual Plan Disclosure Statement

    Annual Plan Disclosure Statement for the year ending 30 June 2025

    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.

    BenchmarkNoteLimitPlannedMet
    Rates affordability benchmark1  No
    Income $217m$239m 
    Increases 6.50%17.50% 
    Debt affordability benchmark2$839m$709mYes
    Balanced budget benchmark3100%91%No
    Essential services benchmark4100%128%Yes
    Debt servicing benchmark510%8.90%Yes

    Notes

    1. Rates Affordability Benchmark

    1. For this benchmark —
      1. 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
      2. 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.
    2. The Council meets the rates affordability benchmark if —
      1. its planned rates income for the year equals or is less than each quantified limit on rates; and
      2. its planned rates increases for the year equal or are less than each quantified limit on rates increases.

    2. Debt Affordability Benchmark

    1. 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.
    2. The Council meets the debt affordability benchmark if its planned borrowing is within each quantified limit on borrowing.

    3. Balanced Budget Benchmark

    1. 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).
    2. The Council meets the balanced budget benchmark if its revenue equals or is greater than its operating expenses.

    4. Essential Services Benchmark

    1. For this benchmark, the Council’s planned capital expenditure on network services is presented as a proportion of expected depreciation on network services.
    2. 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

    1. 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).
    2. 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.

    Additional information or comment

    The Rates Affordability Benchmark is not met for the 2024/25 budget due to increased costs and increased funding of depreciation. The Balanced Budget Benchmark is not met for the 2024/25 budget due to the increase in depreciation on 3 Waters reticulation assets.

Still didn't find what you were looking for?