Statement of Forecast Changes in Taxpayers' Funds for the year ending 30 June 2013
| 2010/11 | 2011/12 | 2012/13 | |||
|---|---|---|---|---|---|
| Note | Actual $000 |
In 2011 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Balance at 1 July |
|||||
| General funds | - | 11,340 | 11,250 | 5,750 | |
| Revaluation reserve | - | - | - | - | |
| Other reserves | - | - | - | - | |
| Taxpayers' Funds Opening Balance | - | 11,340 | 11,250 | 5,750 | |
Changes in Taxpayers' Funds |
|||||
| Comprehensive income for the period | 344 | - | 694 | - | |
| Repayment of surplus | (344) | - | (694) | - | |
| Capital contribution | 11,250 | 500 | 500 | - | |
| Capital withdrawal | - | - | (6,000) | - | |
| Other | - | - | - | - | |
| Total Changes in Taxpayers' Funds | 11,250 | 500 | (5,500) | - | |
Balance at 30 June |
|||||
| General funds | 11,250 | 11,840 | 5,750 | 5,750 | |
| Revaluation reserve | - | - | - | - | |
| Other reserves | - | - | - | - | |
| Taxpayers' Funds Closing Balance | 11,250 | 11,840 | 5,750 | 5,750 | |
