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
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