The Rates Series - 2025

What's Really Driving the Cost of Rates in Waitomo?

How do we compare with similar councils - and where are we out of step?  Most importantly, what can we do to get real results?

I'll be doing a series to walk you through the numbers step by step - showing where the costs are, how we stack up, and what needs to change.

Let's get beyond the headlines, understand what's really going on, and start building solutions that work - for today and the future
Understanding the Counci Budget-300
24 July 2025
Ever wondered how the council budget works?
 
There’s an overall budget made up of the total costs to run the district — things like roads, water, rubbish, community services, and more. Part of that is funded by rates, and part by other income like funding from Waka Kotahi (NZTA), government grants, and fees.
 
For Waitomo District in the 2024/25 year, other income also included a dividend from Inframax Construction Limited, a company 100% owned by Waitomo District Council — meaning it's owned by the people of our district.
 
The council is required to balance the books — revenue must match expenses. Councils are not in the business of making a surplus or profit. The aim is to fund what’s needed, fairly and sustainably.
 
Keep an eye out for an upcoming post where I break down how your share of the total rates bill is worked out — and what it means for your property!
 

Lets Talk About What Ratepayers Actually Pay

2 August 2025
 Let’s Talk About What Ratepayers Actually Save.

I’ve been thinking a lot about how we talk about rates and services — and I believe we need more open and honest conversations about who is actually paying for what, and what the real savings are when a service is cut.
 
Here’s an example: the total capital value of all properties in the Waitomo District is nearly $5 billion. Half of that — about $2.48 billion — comes from just 952 farms (120 dairy and 832 pastoral). So, when we fund things through capital value, those farms are footing a big part of the bill – pretty much half!
 
Let’s say Council removes a $30,000 service to "save ratepayers money." Sounds good, right?
 
But dig a little deeper – if it was part of “general” rates charged on capital value:
  •  Around $15,000 of that would have been paid by the 952 farms — on average just under $16 each.
  • The other $15,000 gets split between the remaining 5,009 ratepayers — that’s an average of $3 each per year. For residential ratepayers the average is just over $2 per year.
So, the real question is: would you rather save $3, or keep the service?
 
And there’s more to consider — in 2012 there were 1,181 farms making up 62% of the district’s capital value. That number has already dropped by over 200 and the percentage to 50% of the district’s capital value.
As farm numbers/values fall, more of the rating burden shifts onto other ratepayers. This is why it is critical to plan ahead and build our economy to replace income from sectors that are changing.
 
Let’s keep it real and talk about the big picture — not just the headlines.
 
Over the next few weeks, I’ll walk you through how I arrived at these figures — step by step — and show how Waitomo compares to our neighbours and two similar districts.
 
Only when we understand how something works can we truly see where it isn’t working. Then we can work on solutions together.
 

 2025-08-07 Rates and Other Revenue

7 August 2025
��
Where Council Money Comes From: Rates + Other Revenue

 
In my post on 24 July, I explained how Council’s income comes from two main sources:
�� Rates (the blue bars on the graph), and
�� Other revenue (the orange bars).
 
This graph shows how those amounts have changed over time — from 2011/12 right through to forecasts for 2024/25 and 2025/26.
�� The 2024/25 numbers are based on the Long-Term Plan forecast.
�� For 2025/26, I’ve included both the Long-Term Plan and the updated Annual Plan forecast.
 
�� This data comes from the Funding Impact Statements — a standard set of financial reports that every council must publish under the Local Government (Financial Reporting) Regulations 2011. These were introduced to help make councils easier to compare. A new benchmarking tool is being trialled this year — I’ll cover that in a future post (and show how it compares to what’s available for lines companies).
________________________________________
�� So, what’s in ‘Other Revenue’?
The biggest single item is the roading subsidy we get from Waka Kotahi/NZTA to help pay for our local roads. This is called a FAR (Funding Assistance Rate).
 
�� Waitomo receives one of the highest rates in the country — 75% (compared to 63% for Otorohanga).
�� In a qualifying storm event, an extra 20% is added — bringing the total subsidy to 95% of the cost.
�� In dollar terms:
• Between 2014/15 and 2021/22, NZTA roading subsidies averaged $7.5 million per year
• After storm events in 2022 and 2023, this jumped to $12.9 million (2022/23) and $18.3 million (2023/24)
• Since 2020, Waitomo has received over $50 million in roading subsidies
 
�� Other major grants since 2020 include:
�� Three Waters Reform: $4 million
��‍♂️ Mayors Taskforce for Jobs: $1.8 million
�� King Country Indoor Sports & Rec Centre: $4.7 million
�� Better Off Funding: $1.3 million (with more to come)
 
�� And regular income from fees and charges has averaged $4.7 million a year, including (average per year):
��️ Solid Waste Disposal: $1.1 million
�� Trade Waste Charges: $1 million
⚖️ Regulatory/Compliance: $470,000
��️ Property Rentals: $420,000
➕ Other: $260,000
________________________________________
Understanding where Council revenue comes from helps us all make sense of the big picture.
 
In future posts, I’ll dive into how this income is allocated — and what it means for your rates bill.
 
For transparency: I used my paid ChatGPT account to help make the wording clearer, but all data, graphs and analysis come from me, using publicly available sources��
 
Authorised by Janette Osborne, 2879 Hauturu Road, RD8, Te Kuiti

 How Do We Compare - Rates + Other Revenue 2526

How Do We Compare - Rates + Other Revenue 2324
 
10 August 2025
How Do We Compare – Mix of Total Income: Rates + Other Revenue

 
In my post on 7 August, I showed the mix of income for Waitomo District Council — how much comes from rates vs other sources.
 
Today, let’s see how we stack up against four other councils:
  • Our neighbours: Ōtorohanga and Ruapehu
  • Similar in size/demographics: Ōpōtiki and Wairoa
________________________________________
A quick reminder – where this data comes from:
 
Councils all work to the same planning cycle:
 
  • Long-Term Plan (LTP) – sets the big picture for the next 10 years (done every 3 years).
  • Annual Plan / Exception Annual Plan – sets the budget, work programme and rates for the year ahead (done every year except the first year of the Long-Term Plan).
  • Annual Report – shows what actually happened in the last year to 30 June (usually out in October).
Right now, the 2024/25 Annual Reports aren’t out yet, so I’ve used two points in time:
 
  • 2023/24 Annual Report
  • 2025/26 Annual Plan
Think of the Annual Plan as “what we expect will happen” and the Annual Report as “what really happened”.
________________________________________

What the numbers say
 
�� Waitomo
  • Since 2011/12, rates have made up about 58% of our total income.
  • In 2023/24, this dropped to 47% because of extra grants and subsidies.
  • Forecast 2025/26 total revenue: $44 million.
�� Ōtorohanga
  • Similar rates percentage of total income to Ōpōtiki — but the highest in the group at nearly 70% in 2025/26.
  • Forecast total revenue: $27 million — much lower than Waitomo.
�� Ōpōtiki
  • Similar rates percentage of total income to Ōtorohanga.
  • Forecast total revenue: $26 million.
�� Ruapehu
  • Rates % of revenue is similar to Waitomo, but forecast total revenue is higher at $55 million — it’s a much bigger district.
�� Wairoa
  • The two years shown are unusual — big storm repairs meant $58m in grants/subsidies in 2023/24, and another $50m forecast for 2025/26.
  • Wairoa also owns Quality Roading Services, which paid over $1m in dividends in each of the past two years.
  • For comparison, the last time Waitomo’s Inframax Construction Ltd paid a dividend of that size was back in 2007.
________________________________________
In my next post, we’ll look at how these five councils compare across a range of statistics — population, district size, kilometres of road, and more. This will give context for when we compare figures.
 
And after that, I’ll show how total rates have changed over time — and where Waitomo sits in that trend. Then we’ll move onto breaking down what the total rates are made up of – eg water, roading etc and how that compares across councils.
 
2025-08-17 Total Rates Compared
2025-08-17 Population Growth
2025-08-17 Population by Age
2025-08-17 Population by Ethic Group
2025-08-17 Land Size
2025-08-17 People Per Square Km
2025-08-17 Mean House Value
2025-08-17 Capital and Land Value
2025-08-17 Number of Rating Units
 
17 August 2025
 
Let’s Talk Rates – and Why Comparisons Matter
 
To really understand how Waitomo’s rates stack up, we first need to look at the bigger picture and compare ourselves with similar districts.
 
So why these five?
• Otorohanga & Ruapehu – our neighbours, right on our border.
• Opotiki & Wairoa – small rural councils, similar in size, population mix, and challenges.
 
I’ve sifted through a lot of data (the hardest part was deciding what not to include!). If you’ve got questions, ask away – chances are I’ve already compared it.
 
And where better to start than with the most important part of any district: our people.
• Ruapehu has the largest population at 13,550.
• Waitomo, Otorohanga & Opotiki each sit around 10,000.
• Wairoa is smaller, just under 9,000.
 
Over the last 20 years, growth across all five has been relatively flat.
 
Looking at the 2023 Census, the broad age groupings across our five comparison districts are surprisingly similar. But when we zoom in on Waitomo, there are some important trends we need to plan for.
 
�� We’re above the national average in the 50–79 year age bracket. This means we must think ahead about community transport, housing options, and support services so our people can continue to live well in their own communities as they age.
 
�� We’re below the national average in the 20–49 year bracket. This raises a big question: how do we attract and retain more people in this age group? Whether it’s encouraging people to return home, or drawing new families and workers here, this is crucial for the future strength of our district.
 
I’ll be breaking this down further in an upcoming post – because understanding our population is the first step to planning for a resilient and thriving Waitomo.
 
�� Population by Ethnicity
In Waitomo, 45% of our population identifies as Māori. That’s a higher proportion than Otorohanga and very similar to Ruapehu. In comparison, both Ōpōtiki and Wairoa have almost 70% of their communities identifying as Māori.
 
When we look at land area, Ōpōtiki is the closest in size to Waitomo. Wairoa is a little larger, Ruapehu is significantly bigger, while Otorohanga covers a smaller area.
 
�� Population Density (purple graph)
Otorohanga is the most densely populated, with just over 5 people per square kilometre. At the other end of the scale, Ruapehu has only 2 people per square kilometre. Waitomo sits just under 3 people per square kilometre, with Ōpōtiki slightly higher and Wairoa slightly lower.
 
All five districts have mean house prices that are considerably below the national average.
 
�� Total Capital Value (blue bars) & Land Value (orange bars)
When we compare total property values across the districts, Ōpōtiki and Wairoa sit much lower — their combined property values are well below the others. Ruapehu is the highest, which makes sense given its larger size. Interestingly, Otorohanga, despite being a smaller district, has both a higher total capital value and a higher land value than Waitomo.
 
�� Number of Rating Units (red graph)
The final graph shows how many individual rating units there are in each district. Waitomo sits in the middle — with Otorohanga and Ōpōtiki having slightly fewer, and Wairoa a little more.
 
�� Let’s Go Back to the Beginning
Looking at the first graph – Total Rates from 1993 to 2024 – you’ll see Waitomo as the green line. What really stands out is the sharp climb between 2005 and 2010, when our rates rose rapidly and steeply.
 
�� In my next post, I’ll dig into what was happening during that period and why rates took off the way they did.
 
From there, I’ll take you step by step through each key service – roading, water, wastewater, and more – showing how Waitomo’s rates compare to our neighbours and how those costs are allocated to individual ratepayers across different districts.
 
If you want to truly understand what drives our rates, and what we can do differently, follow along — this is where it gets interesting.
 
If you would like a copy of this information in an easy to read PDF format please drop me a message.
 

2025-08-27 Number of Employees-5362025-08-27 Total Employee-8452025-08-27 Councillors Mayor-69-737
27 August 2025

Let’s clear the air on staff and governance costs.

 
There’s been a lot of media chat about Council Chief Executive pay lately, which has sparked questions about what councils spend on staff and elected members.
 
So, before I dive into how Waitomo compares on services like roads, water and wastewater, here’s a snapshot of staff and governance costs across five councils:
 
�� The blue bar graph shows staff numbers – apart from Otorohanga, we’re all sitting between 76–79 FTEs.
 
�� The line graph tracks total employee costs from 1993–2024 – Waitomo isn’t out of step with the others. (Note: this doesn’t include consultants).
 
�� Finally, the total costs for councillors, the mayor and the Chief Executive – again, Waitomo is very much in line with our peers.
 
�� For elected members: the Remuneration Authority (an independent Crown body) sets the Mayor’s salary directly and allocates a pool for councillors. Councils decide how that pool is shared, e.g. deputy mayor or chairs. This means we don’t set our own pay.
 
Yes, Council Chief Executive salaries are high compared to everyday roles – but they’re well below private-sector equivalents, and the job is skilled and demanding. It’s one of the most critical roles to get right for any organisation’s success.
 
2025-08-30 Roading Rates-1992025-08-30 Water Supply Rates-2362025-08-30 Waste Water Rates-32025-08-30 Solid Waste Rates-8922025-08-30 Property Rates-100

30 August 2025

�� How Do We Compare – Core Services?
This post isn’t about the why — it’s about the what. Here’s how Waitomo’s rates compare to similar councils. (We’re the green line in the graphs.)
Over the past 20 years, five core service categories have made up 65% of all rates collected in our district — that’s $215 million of the $329 million total between 2003 and 2024.
Here are the key numbers:
  • Roading – $5.2m of rates collected in the past year, plus $17.4m in grants & subsidies. We benefit from a high NZTA Funding Assistance Rate (75%, plus 20% for major weather events).
  • Water Supply & Wastewater – Moving to Waikato Waters on 1 July 2026. Bills will likely appear on rates notices at first, but charges will be set by Waikato Waters going forward
  • Solid Waste – With Te Kūiti landfill mothballed, shipping out waste is the lower-cost option going forward.
  • Recreation & Property – In our own Council reports these two categories are grouped together. In 2024/25 $4.4 million in rates were collected (up from $3.8m the year before). This is now our second largest rating category after roading — bigger than water ($3.6m) or wastewater ($2.7m). This is something that we must dig into to identify potential savings.
Fresh leadership means asking hard questions, comparing ourselves honestly with other councils, and finding smarter ways to deliver value for ratepayers.
#OsborneForMayor #FreshLeadership #KeepLifeAffordable #TheRatesSeries2025
2025-09-12 Debt Forecasts from LTPs
Waikato Waters Frequently Asked Questions-134
12 September 2025
Quick follow-up on the Council debt question from last night’s Legendary Te Kūiti's meet the candidates evening.
As at 30 June 2025, Council debt is $33m. That’s the same as last year and lower than the $42m forecast in the 2024–2034 Long-Term Plan (LTP).
Why lower? Mainly because some big projects were delayed, like the $10m Te Kūiti Water Resilience Project, now starting in 2025/26, and other capital works that didn’t begin on schedule.
Where you can check:
  • Page 91 of the 2024–34 LTP shows forecast debt under both current and non-current liabilities (add the two together).
  • Pages 15–16 of the “Are We Better Together” consultation document show how debt is split between water and non-water, and how the two waters portion will move to Waikato Waters Ltd on 1 July 2026. Waitomo’s share remains ring-fenced.
  • Page 40 of the Waikato Waters Ltd Shareholders’ Agreement outlines how pricing must initially follow each council’s LTP forecasts and billing approach.
Key point: The debt doesn’t go away with the water transfer — it shifts to Waikato Waters, with each council’s share clearly ring-fenced.
2025-09-14 Debt Compared to LTP Forecasts-211

14 September 2025

Council Debt – Facts vs Forecasts
 
I’ve had a lot of questions about debt recently, so here’s a graph I've pulled together that puts things in perspective. It compares Waitomo District Council’s actual borrowings with the forecasts made in successive Long-Term Plans (LTPs).
 
�� How to read the graph:
The vertical lines show the LTP forecasts – from the 2009–2019 plan (in green) through to the 2024–2034 plan (in grey).
 
The thick black line is the actual debt level. Since 2009, the actual debt has always been lower than forecast.
Why? Often because major projects were delayed or didn’t go ahead — for example:
 
• Council office earthquake strengthening
• Landfill cell development
• Delayed start of the Te Kūiti Water Resilience Project
 
Example: The 2012–2022 LTP forecast debt would reduce to $34.3m by June 2022. In reality, it was $28.1m.
Looking ahead: The 2024–2034 LTP shows debt sitting at around $48m from 2025/26 to 2028/29. Based on history, it’s reasonable to expect the actual debt to be lower than forecast.
 
And remember — from 1 July 2026, water assets and associated debt will transfer to Waikato Waters. (See my post earlier this week for more detail). This year’s LTP amendment will update Council’s debt position without waters included.
 
✅ Why this matters:
All this information is public. It’s important to check the facts rather than rely on campaign claims.
 
For example, in 2022 some statements made didn’t line up with the actual reports:
 
“For the first time in over a decade, external Council debt has dropped to under $40m” → that happened in 2019 before the election, not 2022.
 
“It sits round $37m today” → the actual at 30 June 2022 was $28.2m.
 
“My goal is that we drop debt to $30m by 2030. We are on track to deliver this.” → the then-current LTP forecast was already $19.2m by 2030.
 
�� If you’d like to check for yourself: debt is usually Note 18 in the Annual Report accounts, and LTPs are all available on Council’s website. I’m happy to share page numbers if helpful.
 

2025-09-25 General and Targeted Rates

25 September 2025

�� Understanding Your Rates – Four Main Types
 
There’s often confusion about how rates are made up, so here’s a simple breakdown. In Waitomo, there are essentially four types of rates:
 
1️⃣ Uniform Annual General Charge (UAGC) – a flat fee paid by every ratepayer, the same amount no matter the size or value of your property. (Shown in yellow on this graph – note the change in pattern from 2022/23 onwards).
 
2️⃣ General Rate (based on Capital Value) – linked to the value of your property. Higher value properties pay more, lower value properties pay less. (Shown in grey – note the change in pattern from 2022/23 onwards).
 
3️⃣ Targeted Rates – fund specific services like roading, water, wastewater, stormwater, or rubbish collection. If you use the service, you pay for it. (Shown in blue on this graph).
 
4️⃣ Penalties – added if rates aren’t paid on time.
 
�� Understanding these building blocks is important so we can have fair and transparent conversations about affordability and where our money goes.
 
This graph shows actual figures from 2006/07 to 2023/24 (latest annual report). Forecast figures come from the 2024–2034 Long Term Plan, except for the dip in 2025/26 (from the Annual Plan).
 
From 1 July 2026, water and wastewater services move to Waikato Waters, so the targeted rates section will look different in future years.
 
Over the next few posts, I’ll break down these categories further and compare Waitomo with four other councils.
 
Together, we can keep rates affordable, fair, and sustainable for our communities.
 

2025-10-01 Property Types by Numbers-320 2025-10-01 Property Types by Value-345

1 October 2025
�� Understanding Our Rates – Property Types & Who Pays What

Each of these posts takes hours of research and preparation – so I won’t get them all finished before the election. But please rest assured, this series will continue regardless of the outcome. I’m a strong believer in sharing information: the more we each understand, the more we all benefit.
�� The first chart shows the types of properties in Waitomo by number:
• Residential – 2,472 properties (41%)
• Lifestyle – 1,376 properties (23%)
• Farms – 952 properties (16%) – down from 1,181 in 2012.
�� The second chart shows property categories by total capital value:
• Residential = 18%
• Lifestyle = 14%
• Farms = 50% (down from 62% in 2012).
�� Why does this matter? Because when a rate is charged on capital value, half of it is paid by just 952 farming properties, while 18% is spread across 2,472 residential homes.
For example: a $30,000 cost rated on capital value works out at about $16 per farm vs $3 per residential property.
This is why understanding how costs are spread is just as important as the headline numbers. Facts, not headlines.