Thames-Coromandel District Council
THAMES -COROMANDEL DISTRICT COUNCIL FINANCIAL RESULTS - AT A GLANCE For the six month period ending 31 December 2012 STATEMENT OF COMPREHENSIVE INCOME 2012/13 Last YTD Annual YTD YTD YTD October` Forecast Actual Plan Estimate Actual Variance Revision Variance $000's $000's $000's $000's $000's $000's $000's REVENUE 2,282 Activity revenue 10,050 5,132 4,463 (669) 8,792 (1,258) 422 Contributions revenue 2,484 1,242 391 (851) 856 (1,628) 5 Investment revenue 15 8 9 1 15 0 19,598 Rates revenue 56,338 37,280 37,346 66 56,262 (76) 691 Subsidies revenue 6,150 3,461 2,471 (990) 5,321 (829) 0 Gain on Revaluation of Derivative Financial Instruments 691 0 0 0 0 (691) 0 Gain on Revaluation of Forestry Assets 117 0 0 0 0 (117) 0 Assets vested and introduced 2,700 0 33 33 846 (1,854) 22,998 TOTAL REVENUE 78,545 47,123 44,713 (2,410) 72,092 (6,453) EXPENDITURE 4,590 Depreciation and amortisation 18,675 9,337 9,299 38 18,415 260 894 Finance costs 4,176 2,088 1,702 386 3,513 663 13,189 Other direct operating expenses 52,215 26,953 24,373 2,580 51,622 593 0 Loss on Revaluation of Derivative Financial Instruments 0 0 0 0 0 0 18,673 TOTAL EXPENSES 75,066 38,378 35,374 3,004 73,550 1,516 4,325 NET SURPLUS 3,479 8,745 9,338 594 (1,458) (4,937) Variance Explanations - Actual to Original Budget Activity Revenue • Dog registration revenue is $225,000 compared to the budget of $126,000 with a variance therefore of $99,000.
[Show full text]