|
Table 11Water FundChange in Net Capital AssestsPrior Year Actual Prior Year Actual Current Year2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034Balance of Capital Assets and DepreciationCapital assets 65,601,629 72,596,436 73,977,780 75,644,255 77,124,365 80,190,366 81,993,366 83,681,629 85,826,286 88,040,700 88,298,973 90,009,113 90,094,966 Less allowance for depreciation 11,665,199 13,813,730 15,996,795 18,221,521 20,483,250 22,821,630 25,205,084 27,630,745 30,110,022 32,644,659 35,185,754 37,769,602 40,355,596 Net capital assets 53,936,430 58,782,706 57,980,985 57,422,734 56,641,115 57,368,736 56,788,282 56,050,884 55,716,264 55,396,041 53,113,220 52,239,511 49,739,370 Acquisition of capital assets 10,199,783 6,994,807 1,381,344 1,666,475 1,480,110 3,066,001 1,803,000 1,688,263 2,144,657 2,214,414 258,274 1,710,140 85,853 Less allowance for depreciation on current assets 1,868,224 2,148,531 2,148,531 2,183,065 2,224,726 2,261,729 2,338,379 2,383,454 2,425,661 2,479,277 2,534,638 2,541,094 2,583,848 Less allowance for depreciation on new assets 34,534 41,662 37,003 76,650 45,075 42,207 53,616 55,360 6,457 42,753 2,146 Total increase in allowance for depreciation 1,868,224 2,148,531 2,183,065 2,224,726 2,261,729 2,338,379 2,383,454 2,425,661 2,479,277 2,534,638 2,541,094 2,583,848 2,585,994 Change in net capital assets 8,331,559 4,846,276 (801,721) (558,251) (781,619) 727,622 (580,455) (737,398) (334,620) (320,223) (2,282,821) (873,708) (2,500,141) * Number of years new assets depreciated over: 40 Projected
|