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

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Estimated expenses and revenue statement –<br />

Stakeholder Relations<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 <strong>2011</strong>/12 <strong>2011</strong>/12<br />

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

Revenue<br />

Activity income - other than contributions and subsidies 201 - 142<br />

Activity Revenue 201 - 142<br />

Expenditure<br />

Depreciation and amortisation expense 251 - 247<br />

Personnel costs 2,109 - 2,378<br />

Finance costs 6 - 6<br />

Activity expenditure 966 - 906<br />

Indirect costs 360 - 434<br />

Less internal interest - - (6)<br />

Activity Expenditure 3,692 - 3,965<br />

Activity Surplus/(Deficit) (3,491) - (3,823)<br />

General rate (3,495) - (3,825)<br />

Replacement reserves (254) - -<br />

Targeted rate reserves - capital (305) - -<br />

Income applied to capital 563 - 2<br />

Total Surplus/(Deficit) Funding (3,491) - (3,823)<br />

24

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

Saved successfully!

Ooh no, something went wrong!