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