ࡱ > I Y H \ p troyh B a = = U28 X@ " 1 pA r i a l 1 pA r i a l 1 pA r i a l 1 pA r i a l 1 h pC a l i b r i 1 pC a l i b r i 1 pC a l i b r i 1 ( p A r i a l N a r r o w 1 pA r i a l 1 pC a l i b r i 1 pA r i a l "$"#,##0;\-"$"#,##0 "$"#,##0;[Red]\-"$"#,##0 "$"#,##0.00;\-"$"#,##0.00 # "$"#,##0.00;[Red]\-"$"#,##0.00 5 * 0 _-"$"* #,##0_-;\-"$"* #,##0_-;_-"$"* "-"_-;_-@_- , ) ' _-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_- = , 8 _-"$"* #,##0.00_-;\-"$"* #,##0.00_-;_-"$"* "-"??_-;_-@_- 4 + / _-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_- 0 + _(* #,##0_);_(* \(#,##0\);_(* "-"??_);_(@_) . ) _-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_- 0.0% 2 - _-* #,##0.0_-;\-* #,##0.0_-;_-* "-"??_-;_-@_- 7 2 _-* #,##0.000_-;\-* #,##0.000_-;_-* "-"???_-;_-@_- : 5 _-* #,##0.0000_-;\-* #,##0.0000_-;_-* "-"????_-;_-@_- 0.0 + ) , * @ " x @ " x " x ! x@ @ ! x @ @ " x @ @ " x @ @ " x @ @ ! x @ ! x " x ! @ " x ! @ " x ! @ ! x @ ! x " x " x ! x @
h
h h @
! x @
! x
!" |
! x @ @
! x
l
!" |
l
!" | ` ! x @ ! x H
l l l A A L
!" |
l " |
l
! x @ " x @ !" | l
l l ! x @
! x @ ( @ ( @ " x @ " |
!" |
l
l l l l l
l
!" | !" | ` A l , h @ ` `
!" |
!" |
! x@
! x @ ` ` !" | !" | A# A# |
l
!" |
! x @
! x !" | !" | ! x A , A l , A , A# < , h !" | @ !" | @ ! x@ ! x !" | !" | A , A , , ! x @ ! p " x@ @ " x @ " x @ " x @ " x " x ! x @ ` ` ! P
! x @
! x
! x @ @
! x 8 3f f f f ̙ ̙ 3f 3 f ff 3f 3f 3 33 3 3f 33 333 \ ` Councillors K Public = ; " \ 2010 / 2011 2011 / 2012 2012 / 2013 2013 / 2014 2014 / 2015 2015 / 2016 2016 / 2017 2017 / 2018 2018 / 2019 2019 / 2020 $000s. Opening Surplus / (Deficit) From Previous Year Revenue
Rates Revenue Interest on Investments Fees and Charges All Other Revenue A$ Grants for the Development of Assets Sale of Land Proceeds Renewal/ Upgrade / New Buildings Road Infrastructure Projects Other Infrastructure Projects( Plant & Equipment (Net of Sale Proceeds)% Motor Vehicles (Net of Sale Proceeds) Furniture & Equipment New Loans Raised Debt Repayment
CASH RESERVES Transfers to Reserves Reserve Funds Used Total Staff Numbers (FTEs) Operating Grants Expenditure Employee Costs Materials and Contracts
Utility Costs Interest Expense Insurance All Other Expenditure Depreciation Debt Outstanding Total of Cash Reserves Annual Rate Increase Growth in Rate Base Estimated Population Interest and all Other Revenue MAJOR WORKS PLANNED
Road Works( Purchase Land for Development and Resale# New Buildings and Building Upgrades Other Works Projects' New and Replacement Plant and Equipment Loans Outstanding Town of Eagle Bay* Cost of Day to Day Services and Facilities" Opening Surplus from Previous Year DAY TO DAY OPERATIONS
BORROWINGS+ Specific Cash Reserves to Meet Future Costs Grant Received 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16 2016/17 2017/18 2018/19 2019/20L Example of Presentation of Long Term Financial Plan Information to Community* Operating Surplus Ratio - Target 0% to 15% KEY ASSUMPTIONS AND STATISTICS Other Revenue Increases# Utilities (Energy, Water) Increases Other Expense Increases
3% to 4.5%
4% to 5.5%
4% to 5.6% 4% to 6%
4% to 6.1%T Example of Presentation of Information from Long Term Financial Plan to Councillors" Current Ratio - Target > or = to 1+ Rates Coverage Ratio - Target > or = to 40%- Debt Service Coverage Ratio - Target > or = 2& Asset Consumption Ratio - Target > 90%) Asset Sustainability Ratio - Target > 90%. Asset Renewal Funding Ratio - Target 95 - 100% SUSTAINABILITY RATIOS# SUMMARY OF CAPITAL PROJECTS PLANNED b 1 w ` > W & c c
I # 2 C 5I
d MbP?_ * + % M \ \ B U Z Z \ L 1 W R i c o h M P C 5 0 0 0 4 d X X A 4 , RPCS RCA8E170.ini 01.00 01.00 RCOMMON ?
priv L d q XX` f d d ` f d d , I d d Arial
2
$ $ $ $ UNAUTHORIZED COPY Arial F F 4 " U XX ? ? c U } I } } $# } } I
@
@
@
#
#
#
7
S
!
!
!
!
!
!
!
" $ % & & ' ' ' ' ' ' E O
( % B B 0@B J@B "@B T@B i@B u@B @B @B x@P @ J % B B B B B B B B B P
:
) ) ) ) ) ) ) ) ) *
+
) ) ) ) ) ) ) ) ) ) *
B . a@. C@. @. 4@. @. I@. @. @. U@Q >@
/
0 B
1 @1 @1 @1 @1 @1 w@1 3@1 @1 @R @
! B 1 0@1 ?@1 \@1 @1 @1 %@1 @1 3@1 @R L@
B 3 @3 @3 P@3 @3 @3 @3 Ц@3 Ц@3 p@Y t@
1 @1 &@1 A@ 1 ,k@ 1 ҵ&@ 1 od @ 1 $lӮ@
1 $({@ 1 gc:N@ R ӣj:(@
/ 0 1 P}@1 @1 i?@ 1 X9h@ 1 ly@ 1 ` 0@ 1 0)@
1 oW@ 1 3@ R FAB@
K 0 H v@H p@H d@ H H H H H H S
K 0 # ; @p@ $
<
% k ; ̌@
- k ; =
ף@ ; '1@ ; E_ö@ ; }~sZ@ ; Rg)@
; ab^@ ; PU2[@ T xq
)@
+ " 0 1 1 1 1 1 1 1 1 1 R
K # 0 B : /: ʾ: =: ": : ): O: : 4 1
K $ 0 B : z: : : @: : : : `: @4 )
K % 0 B : |: p: H: : : : P: ؋: 4 ؐ
K & 0 B : W: `f: @e: d: b: @c: f: h: g4 e
K ' 0 B : u: v: w: y: `z: {: }: ~: 4 Ѐ
K ( 0 B : H: X: p: : : : : L: 4
D ) 0 B C C C C C C ,C yC C o K
D 0 # < @ &
% < z
- < < < @" < } < @g < @}
< @0 < @L V @s L M G G G G G G G G G W
[
6 [
2 B 3 3 3 3 R3 y3 r3 Y3 @3 0qY r
@ @ D l . " . . " ^ " . . ^ ^ ^ ^ L g. ^ ^ ^ ^ ^ ^ ^ g" & ! " # $ % & ' ( ) * # + , - . / 0
# 1
2
3
4
J @ 5
6
7
8
9
:
;
<
=
>
?
B 3 3 3 x3 @3 ̠3 3 ȹ3 ԧ3 Y
@ @
! ! B ! 3 G3 x3 3 R3 3 3 3 3 Y )
" " B " 3 43 3 83 3 p3 p3 3 3 Y
# # B # 3 h3 v3 3 3 3 3 3 3 Y t
$ $ B $ 3 S3 U3 R3 I3 $@3 T3 T3 V3 WY @U
% % B % 5 45 R5 V5 ~5 W5 W5 W5 (5 Wp W
& # & F
% % & F & & & &
- & F & & & F & & & F & & & F & & & F &
& &
F 6 & & & F & & & Z C & & ' , 0 F F F F F F F F F Z ( q r s s s s s s s s s t ) , 0 F F F F F F F F F Z
* ; * ) ) ) ) ) ) ) ) ) * *
+ , + - B + 3 t@3 3 3 3 3 @@3 @@3 3 Y + 6
, , , - B , 3 U3 `3 @a3 `3 b3 @d3 `h3 k3 eY `b
- 7 * - 8 - } @ - #
T ) - } @ - D- %+ , ) - } ڢ@ - D- %+ , - } ̡@ - - - - L - - } @ - - - } P@ - - - } @ -
- -
} @ - - - } @ - - - ~ j@ - . / 7 u F F F F F F F F F Z
0 0 ) ) ) ) ) ) ) ) ) *
1 , 1 - B 1 3 3 #3 3 3 3 :3 ,3 3 Y
2 , 2 - B 2 3 0@3 P@3 @@3 @3 @3 @3 p@3 @3 @@Y @@
3
3 7 + 3 8 ~
3 } ֵ@ 4 3 } @ 3 D3 %1 2 3 } @ 3 3 ( 3 3 L - 3 } @ 3 3 3 } @ 3 3 3 } @ 3 3 3 } @ 3
3 3
} @ 3 3 3 } V@ 3 3 3 ~ @@ - 3 4 g h h h i i i i i i i j 5 N # # # 6 6 6 6 6 6 6 [
6 J 6 # # 6 6 6 6 6 6 6 [
7 L , 7 M B 7 v @v @w @w @w @w @w @w @w @\ @
8 L -
8 M x < 8 v @v @v @v @v @v @v @v @y @
9 L K 9 M
9 z N
9 z N
9 z N
9 z N
9 z N
9 z N
9 z N
9
z N
9 z N
9 n N
: L L : M B : z @z $@z $@z $@z $@z $@z $@z $@z $@n $@
; L M ; M
; z P
; z O
; z O
; z O
; z O
; z Q
; z Q
;
z Q
; z Q
; n R
< L . < M ~
< { @ % < { @ < D< Zd;O? < { ˫z@ < < < < L Zd;O? < { 3v@ < < < { dgz@ < < < { Mf@ < < < { `=hO@ <
< <
{ /BC@ < < < { +Dt@ 3 < ~
< ] @
= L = M B = M g@M h@| h@| i@| i@| j@| j@| k@| k@^ `l@ > g h h h i i i i i i i j ? N # # # 6 6 6 6 6 6 6 [ D ll ^ ^ ^ ^ ^ g" " " 8 h ^ " " . ^ ^ " " . ^ \ ^ S^ " @
A
B
C
D
E
F
G
H
@ Z @ # # 6 6 6 6 6 6 6 [
A L I A M A v -C 6?~
A v @ A v s˾? A v ]Fx ? A v ? A v )
0? A v ? A
v NbX9? A v
F%u? A y S!uq?
B L T B M B B X@ @X@ ? @Z@ [@ ^@ _@ @`@ a@ b@
C L U C M C x n? C x %C? C x V-? C x -?~
C x @H@ C x Zd;? C x MbX9? C
x MbX9? C x ~jt?~
C J@
D L V D M B D M H@M >@| @@| B@| C@| B@| ?@| =@| A@^ B@
E L X E M E x -? E x |?5^?~
E x `@ E x |?5^? E x On? E x n? E x X9v? E
x &1 ? E x K? E x&1?
F L W F M ~
F x ? F x rh|? F x 5^I ? F x K? F x x? F x 9v? F x l? F
x 9v? F x M? F d;O?
G L Y G M G x h|?5? G M | | | | | | | ^ H _ ` ` ` a a a a a a a b " . ^ ^ F P ` a b 4
4 - - - - - - -
- - S ! 3 0.i! 3 00 ! 3 01! 3 ! 3 ! 3 ! 3
! 3 ! 3
> @ & & * * 0 0 " " # # $ $ % % ! ! 6 6 @ @
7 g g D
, EQ e l
d MbP?_ * + % M \ \ B U Z Z \ L 1 W R i c o h M P C 5 0 0 0 4 d X X A 4 , RPCS RCA8E170.ini 01.00 01.00 RCOMMON ?
priv L d q XX` f d d ` f d d , I d d Arial
2
$ $ $ $ UNAUTHORIZED COPY Arial F F 4 " U XX ? ? U } I } } # } } } } ,
@
@
@
#
#
#
@ @ # # @
7
H
>
?
@
A
B
C
D
E
F
G
!
!
!
!
!
!
!
" $ % & & ' ' ' ' ' ' ' O
( 9 % B B 0@B J@B "@B T@B i@B u@B @B @B x@P @ J % B B B B B B B B B P
:
) ) ) ) ) ) ) ) ) *
+
) ) ) ) ) ) ) ) ) ) *
B . a@. C@. @. 4@. @. I@. @. @. U@Q >@
/
0 B
1 @1 @1 @1 @1 @1 w@1 3@1 @1 @R @
= % 1 @ ) Z Z % 1 @ Z Z % 1 @ Z Z % 1 @ Z Z % 1 @ Z Z % 1 X@ Z Z % 1 @
Z Z %
1 M@ Z
Z
% 1 @ Z Z % R C@ Z Z
/ / 0 % 1 @ Z Z % 1 Ē@ Z Z % 1 ףp=
@ Z Z % 1 pJ@ Z Z % 1 O ^5P@ Z Z % 1 7@ Z Z % 1 *yv~@
Z Z %
1 Hʿ&J@ Z
Z
% 1 Jf@ Z Z % R /a>@ Z Z
K 0 H v@H p@H d@ H H H H H H S
K 0 # ; @p@
% k ; ̌@(
- k ; =
ף@( ; '1@( ; E_ö@( ; }~sZ@( ; Sg)@(
; ab^@(
; PU2[@( T xq
)@(
+ " 0 1 1 1 1 1 1 1 1 1 R
K 8 0 < @ Z < z Z < < Z < @" Z < } Z < @g Z < @}
Z
< @0 Z
< @L Z V @s Z e f I I I I I I I I I U L M G G G G G G G G G W
0 A A A A A A A A A X
2 B 3 3 3 3 R3 y3 r3 Y3 @3 0qY r
@ @
3 B 3 3 3 x3 @3 ̠3 3 ȹ3 ԧ3 Y
@ @
1 B 3 G3 x3 3 R3 3 3 3 3 Y )
4 B 3 43 3 83 3 p3 p3 3 3 Y
5 - c Z # Z $ Z % - c 8 Z # Z $ Z % - c 8 Z # Z $ Z % - c D Z # Z $ Z % - c ȉ Z # Z $ Z % - c Z # Z $ Z % - c
Z # Z $ Z % -
c t Z #
Z $
Z %
- c Z # Z $ Z % - d D Z # Z $ Z %
F ( -<
- F ( F ( F ( F ( F ( F (
F 6( F (
Z C(
; ) ) ) ) ) ) ) ) ) *
, 6 - k @ Z - k @ Z - k ڢ@ Z - k ̡@ Z - k @ Z - k P@ Z - k @
Z -
k @ Z -
k @ Z - l j@ Z - 6 , 0 3 3 3 3 3 3 3 3 3 Y 6 D l . " . . " ^ " . . ^ ^ L g. b" " . l l ^ ^ m8 l
# !
"
@ #
@ $
%
&
'
(
)
*
+
) ) ) ) ) ) ) ) ) *
! , < ! - ! k ֵ@ Z 3 ! k @ ! Z 3 ! k @ ! Z 3 ! k @ ! Z 3 ! k @ ! Z 3 ! k @ ! Z 3 ! k @ !
Z 3 !
k @ ! Z 3
! k V@ ! Z 3 ! l @@ ! Z 3 " g h h h i i i i i i i j # N # # # 6 6 6 6 6 6 6 [
$ J $ $ [
% L , % M B % = @= @> @> @> @> @> @> @> @\ @
& L K & M
& m N
& m N
& m N
& m N
& m N
& m N
& m N
&
m N
& m N
& n N
' L L ' M B ' m @m $@m $@m $@m $@m $@m $@m $@m $@n $@
( L M ( M
( m P
( m O
( m O
( m O
( m O
( m Q
( m Q
(
m Q
( m Q
( n R
) L . ) M ~
) ? @ % ) ? @ ) D) Zd;O? ) ? ˫z@ ) ) ) ) L Zd;O? ) ? 3v@ ) ) ) ? dgz@ ) ) ) ? Mf@ ) ) ) ? `=hO@ )
) )
? /BC@ ) ) ) ? +Dt@ ) ~
) ] @
* L * M B * 2 g@2 h@9 h@9 i@9 i@9 j@9 j@9 k@9 k@^ `l@ + _ ` ` ` a a a a a a a b . b" " " ^ ^ S^ P ` a b
4 4 & - - - - - -
-
- S - ! 0.i3 ! 00 3 ! 013 ! 3 ! 3 ! 3 !
3 !
3 !
> @ $ $
7
? L A B C D E F G J K M N O P Q R S T U V W X [ ^ \ _ R o o t E n t r y F xZ W o r k b o o k o S u m m a r y I n f o r m a t i o n ( D o c u m e n t S u m m a r y I n f o r m a t i o n 8 @ M s o D a t a S t o r e x x A 1 5 A 5 S P O D A = = 2 x x I t e m
P r o p e r t i e s 3 I 2 O P R E H N D T = = 2 x x I t e m
8 , P r o p e r t i e s impleType>
This value indicates the number of saves or revisions. The application is responsible for updating this value after each revision.
DocumentLibraryFormDocumentLibraryFormDocumentLibraryForm
w> ntityId4" type="xs:string">
element>
Oh +'0 ` h
Long Term Financial Planning , WA Department of Local Government ( DLG ) Long Term Financial Planning Abridged Model Long Term Financial Plan - For reporting to local government councillors and the community Statements Supporting Schedules DLG WA Department Local Government 2011 troyh Microsoft Excel @ a/@ D/@ Ճ P A b r i d g e d M o d e l - L o n g T e r m F i n a n c i a l P l a n - S t a t e m e n t s a n d S u p p o r t i n g S c h e d u l e s c o u n c i l l o r s a n d t h e c o m m u n