23.02.2014 Views

2011/2012 Annual Plan - Waikato District Council

2011/2012 Annual Plan - Waikato District Council

2011/2012 Annual Plan - Waikato District Council

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

Estimated expenses and revenue statement –<br />

Water Supply<br />

A forecast for the year ending 30 June <strong>2012</strong><br />

<strong>Annual</strong> <strong>Plan</strong> LTCCP <strong>Annual</strong> <strong>Plan</strong><br />

2010/11 (8 mths) <strong>2011</strong>/12 <strong>2011</strong>/12<br />

$000's $000's $000's<br />

Revenue<br />

Fees and Charges 71 33 33<br />

Subdivision Contributions 51 126 126<br />

Targeted Rates 623 912 912<br />

Internal Recoveries - 23 23<br />

Vested Assets 114 103 103<br />

Activity Revenue 859 1,197 1,197<br />

Expenditure<br />

Water Supply 715 1,014 976<br />

Activity Expenditure 715 1,014 976<br />

Activity Surplus/(Deficit) 144 183 221<br />

Development or Financial Contributions 51 126 126<br />

Vested Assets 114 206 206<br />

Capital Works Funding 20 110 110<br />

Retained Earnings 47 46 46<br />

Inter-entity Transfers (88) (305) (267)<br />

Total Surplus/(Deficit) Funding 144 183 221<br />

126

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!