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