Waitomo District Council
Forecast public equity and total assets
All figures in $000s, as at year ended 30 June 2019 - 2028.
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
---|---|---|---|---|---|---|---|---|---|---|
Investment in CCOs, CCTOs & other | 4,520 | 4,520 | 4,520 | 4,520 | 4,520 | 4,520 | 4,520 | 4,520 | 4,520 | 4,520 |
Other assets | 7,685 | 7,732 | 7,943 | 8,050 | 8,180 | 8,638 | 8,880 | 9,073 | 9,344 | 9,402 |
Total fixed assets | 347,181 | 357,552 | 366,249 | 370,203 | 391,062 | 400,405 | 403,508 | 427,069 | 437,629 | 441,640 |
Cash & monetary assets | 708 | 780 | 852 | 924 | 1,046 | 1,071 | 1,096 | 1,121 | 1,146 | 1,171 |
Total assets | 360,094 | 370,584 | 379,564 | 383,697 | 404,808 | 414,634 | 418,004 | 441,783 | 452,639 | 456,733 |
Public equity | 304,743 | 314,593 | 323,187 | 329,244 | 352,084 | 364,661 | 371,729 | 399,593 | 414,798 | 423,466 |
- Source
- The Council's 2018-2028 Long-Term Plan.