annual report - City of Bayswater

annual report - City of Bayswater annual report - City of Bayswater

bayswater.wa.gov.au
from bayswater.wa.gov.au More from this publisher
06.11.2014 Views

Rate Setting Statement (continued) for the year ended 30 June 2009 2008/2009 BUDGET Total Significant Item Road Asset Revaluation - (10,741,911) EMRC Asset Revaluation - 497,568 TOTAL OPERATIONS ($23,482,278) ($24,424,834) ADD OTHER DEFERRED DEBTORS - (17,889) E.S.L NON-CURRENT ADJUSTMENT - 4,462 SELLING PRICE OF ASSETS 431,000 445,339 RESERVES MOVEMENT (Net) 135,744 (3,337,771) PRINCIPAL LOAN RECOVERIES 62,634 64,160 AGED PERSONS LIABILITY MOVEMENT ADJUSTMENT - 2,651,802 LOAN FUNDING - - PROVISION FOR LONG SERVICE LEAVE NON-CURRENT ADJUSTMENT - (31,068) LOSS ON DISPOSAL OF ASSETS - 49,427 ROAD ASSET REVALUATION - 10,741,911 EMPLOYEE PROVISIONS (208,000) - DEPRECIATION 9,664,800 8,461,912 $10,086,178 $19,032,285 LESS CAPITAL EXPENDITURE 17,302,191 9,867,809 PENSIONER DEFERRED RATES ADJUSTMENT - 6,455 EMRC ASSET REVALUATION - 497,568 REPAYMENT OF DEBT 392,842 393,442 $17,695,033 $10,765,274 OPENING BALANCE $5,412,597 $5,499,006 CLOSING BALANCE - $14,915,554 AMOUNT TO BE MADE UP FROM RATES ($25,678,536) ($25,574,371) 44 city of bayswater annual report 2008-09

Rate Setting Statement (continued)<br />

for the year ended 30 June 2009<br />

2008/2009<br />

BUDGET<br />

Total<br />

Significant Item<br />

Road Asset Revaluation - (10,741,911)<br />

EMRC Asset Revaluation - 497,568<br />

TOTAL OPERATIONS ($23,482,278) ($24,424,834)<br />

ADD<br />

OTHER DEFERRED DEBTORS - (17,889)<br />

E.S.L NON-CURRENT ADJUSTMENT - 4,462<br />

SELLING PRICE OF ASSETS 431,000 445,339<br />

RESERVES MOVEMENT (Net) 135,744 (3,337,771)<br />

PRINCIPAL LOAN RECOVERIES 62,634 64,160<br />

AGED PERSONS LIABILITY MOVEMENT ADJUSTMENT - 2,651,802<br />

LOAN FUNDING - -<br />

PROVISION FOR LONG SERVICE LEAVE NON-CURRENT ADJUSTMENT - (31,068)<br />

LOSS ON DISPOSAL OF ASSETS - 49,427<br />

ROAD ASSET REVALUATION - 10,741,911<br />

EMPLOYEE PROVISIONS (208,000) -<br />

DEPRECIATION 9,664,800 8,461,912<br />

$10,086,178 $19,032,285<br />

LESS<br />

CAPITAL EXPENDITURE 17,302,191 9,867,809<br />

PENSIONER DEFERRED RATES ADJUSTMENT - 6,455<br />

EMRC ASSET REVALUATION - 497,568<br />

REPAYMENT OF DEBT 392,842 393,442<br />

$17,695,033 $10,765,274<br />

OPENING BALANCE $5,412,597 $5,499,006<br />

CLOSING BALANCE - $14,915,554<br />

AMOUNT TO BE MADE UP FROM RATES ($25,678,536) ($25,574,371)<br />

44 city <strong>of</strong> bayswater <strong>annual</strong> <strong>report</strong> 2008-09

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

Saved successfully!

Ooh no, something went wrong!