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

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

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

groups of activities // water<br />

Capital and Reserves Funding<br />

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 />

Capital Expenditure<br />

Renewals 595 854 807<br />

Growth 10,660 3,178 1,094<br />

Increase in level of service - 188 291<br />

Total Capital Expenditure 11,255 4,220 2,192<br />

Loan repayments 995 1,251 1,162<br />

Total Cost 12,250 5,471 3,354<br />

Funded by:<br />

Loans raised 10,660 3,366 1,385<br />

Development and/or financial contributions - - -<br />

Transfer from reserve(s) 1,590 2,105 1,969<br />

Total Funding Applied 12,250 5,471 3,354<br />

Split of Capital Expenditure<br />

Renewals 595 854 807<br />

Growth 10,660 3,178 1,094<br />

Increase in level of service - 188 291<br />

Total Cost 11,255 4,220 2,192<br />

Schedule of Capital Expenditure<br />

Activity/Scheme<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 />

Water Bonshaw Park - 52 160<br />

Water Kinloch 45 - -<br />

Water Kinloch 50 - -<br />

Water Kinloch 65 - -<br />

Water Motuoapa - 52 52<br />

Water Taupō - 104 100<br />

Water Taupō 10,500 1,042 1,042<br />

Water Taupō - 2,084 -<br />

Water Whakamaru - 31 31<br />

Water - <strong>District</strong> 595 854 807<br />

Total Capital Expenditure 11,255 4,220 2,192<br />

26<br />

our neighbourhood, our future

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

Saved successfully!

Ooh no, something went wrong!