28.08.2018 Views

Annual Report 2014-15

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

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

Financial Statements 20<strong>15</strong><br />

City of Wanneroo<br />

Notes to the Financial Statements<br />

for the year ended 30 June 20<strong>15</strong><br />

Note 32. Major Land Transactions (continued)<br />

$<br />

20<strong>15</strong><br />

Actual<br />

20<strong>15</strong> <strong>2014</strong><br />

Budget<br />

Actual<br />

Financial Position<br />

ASSETS<br />

Current Assets<br />

Cash and Cash Equivalent Assets<br />

Total Current Assets<br />

14,626,388<br />

14,626,388<br />

6,359,932 14,057,578<br />

6,359,932 14,057,578<br />

TOTAL ASSETS<br />

14,626,388<br />

6,359,932 14,057,578<br />

LIABILITIES<br />

Current Liabilities<br />

Trade and Other Payables<br />

Total Current Liabilities<br />

(3,850)<br />

(3,850)<br />

- -<br />

- -<br />

TOTAL LIABILITIES<br />

Net Assets<br />

3,850<br />

14,622,538<br />

- -<br />

6,359,932 14,057,578<br />

EQUITY<br />

Accumulated Surplus<br />

Total Equity<br />

14,622,538<br />

14,622,538<br />

6,359,932 14,057,578<br />

6,359,932 14,057,578<br />

(vi) East Wanneroo Development Area - Cell 5<br />

$<br />

20<strong>15</strong> 20<strong>15</strong> <strong>2014</strong><br />

Actual Budget Actual<br />

Operating Income<br />

Development Headworks Levy<br />

Construction Costs Reimbursement<br />

Interest on Investments<br />

5,123,958<br />

-<br />

285,589<br />

5,409,547<br />

1,500,000 123,636<br />

- 29,875<br />

252,852 307,284<br />

1,752,852 460,795<br />

Operating Expense<br />

Compensation Payments - Public Open Spaces<br />

Legal Fees<br />

Contract Expenses<br />

Consulting Fees<br />

Administration Allocation<br />

(1,702,758) (3,505,000) -<br />

(105,127) (50,000) (28,999)<br />

-<br />

- (1,068)<br />

(16,538) (20,000) (9,295)<br />

(17,168) (23,000) (25,693)<br />

(1,841,591) (3,598,000) (65,055)<br />

Net Result<br />

3,567,956<br />

(1,845,148) 395,740<br />

page 80<br />

| ANNUAL REPORT <strong>2014</strong>/20<strong>15</strong> | CITY OF WANNEROO | FINANCIAL REPORT<br />

217

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

Saved successfully!

Ooh no, something went wrong!