| Forecast Financial Statements |
| Statement of Forecast Financial Performance |
| |
| |
| |
|
|
2003/04
$000 |
|
2004/05
$000 |
|
2005/06
$000 |
|
2006/07
$000 |
|
2007/08
$000 |
|
2008/09
$000 |
|
2009/10
$000 |
|
2010/11
$000 |
|
2011/12
$000 |
|
2012/13
$000 |
|
2013/14
$000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant Activities |
14,767 |
|
16,889 |
|
16,734 |
|
15,704 |
|
16,594 |
|
16,885 |
|
15,737 |
|
17,893 |
|
17,947 |
|
18,325 |
|
17,075 |
|
Rates |
10,290 |
|
10,823 |
|
13,144 |
|
12,685 |
|
12,891 |
|
13,007 |
|
13,108 |
|
13,252 |
|
13,549 |
|
13,727 |
|
13,872 |
|
Other Revenue |
534 |
|
465 |
|
465 |
|
465 |
|
465 |
|
465 |
|
465 |
|
465 |
|
465 |
|
465 |
|
465 |
|
Total Operating Revenue |
25,591 |
|
28,177 |
|
30,343 |
|
28,854 |
|
29,950 |
|
30,357 |
|
29,310 |
|
31,610 |
|
31,961 |
|
32,517 |
|
31,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenditure |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant Activities |
25,469 |
|
27,373 |
|
29,276 |
|
28,565 |
|
29,185 |
|
29,441 |
|
28,940 |
|
30,339 |
|
30,936 |
|
31,328 |
|
30,840 |
|
Other Costs |
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
15 |
|
Total Operating Costs |
25,484 |
|
27,388 |
|
29,291 |
|
28,580 |
|
29,200 |
|
29,456 |
|
28,955 |
|
30,354 |
|
30,951 |
|
31,343 |
|
30,855 |
|
Net Surplus/(Deficit) |
107 |
|
789 |
|
1,052 |
|
274 |
|
750 |
|
901 |
|
355 |
|
1,256 |
|
1,010 |
|
1,174 |
|
557 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|