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
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