12.09.2014 Views

Draft Annual Plan 2013/14 (10Mb PDF) - Taupo District Council

Draft Annual Plan 2013/14 (10Mb PDF) - Taupo District Council

Draft Annual Plan 2013/14 (10Mb PDF) - Taupo 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.

groups of activities // water<br />

Water – Cost of Service Statement<br />

Operating Funding Requirements<br />

Last Year<br />

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

2012/13<br />

($000)<br />

LTP<br />

Forecast<br />

<strong>2013</strong>/<strong>14</strong><br />

($000)<br />

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

<strong>2013</strong>/<strong>14</strong><br />

($000)<br />

Operating Income<br />

Targeted rates 6,769 8,383 7,952<br />

Development and/or financial contributions 25 77 73<br />

Property sales - - -<br />

Vested assets 150 156 150<br />

Other income 25 26 25<br />

Total Income 6,969 8,642 8,200<br />

Operating Expenditure<br />

Operating expenditure 3,453 3,982 3,954<br />

Depreciation and amortisation 2,110 2,339 2,168<br />

Finance costs 1,842 2,295 2,126<br />

Total Operating Expenditure 7,405 8,616 8,248<br />

Net Deficit (Surplus) of Operations 436 (26) 48<br />

Funded by:<br />

General rates - - -<br />

Operating deficit (surplus) from/to reserves 586 130 <strong>14</strong>8<br />

Recognition of vested assets (150) (156) (150)<br />

Depreciation not funded - - 50<br />

Total Funding Applied 436 (26) 48<br />

our neighbourhood, our future 25

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

Saved successfully!

Ooh no, something went wrong!