Val: FY1: FY2: Group: Sort:
Assessment Code	07830 477 00	07830 477 00
Financial Year	2025	2026
Location	WAIAPU ROAD	WAIAPU ROAD
Legal Desc	PUHUNGA A4B3A	PUHUNGA A4B3A
Land Value	112,000	112,000
Improvements Value	3,000	3,000
Capital Value	115,000	115,000
Improvements	FG	FG
Land Area	10.2460 ha	10.2460 ha
Total Rates (inc)	$ 293.75	$ 318.51

Rates Assessment Comparison

For the financial years 2025 and 2026

General Rate		2025					2026					Diff
3000	General Rate	AllRateableLand	Capital Value	115000.0	0.00044455	51.12	AllRateableLand	Capital Value	115,000	0.00054177	62.30	11.18
TOTAL General Rate		51.12					62.30					11.18

Targeted Rate		2025					2026					Diff
3081	Aquatic&RecreationalFacilities -Outer	Location	Capital Value	115000.0	0.00003493	4.02	Location	Capital Value	115,000	0.00003925	4.51	0.49
2001	Building Services-Outer Zone	Location	Capital Value	115000.0	0.00002138	2.46	Location	Capital Value	115,000	0.00002201	2.53	0.07
5096	Fld Damge&EmergencyRdHort Past	Land Use	Capital Value	115000.0	0.00003079	3.54	Land Use	Capital Value	115,000	0.00003085	3.55	0.01
4050	Non- Subsidised Roading-Rural	Location	Capital Value	115000.0	0.00000920	1.06	Location	Capital Value	115,000	0.00000939	1.08	0.02
1935	Pests & Plants	Location	Land Value	112000.0	0.00009883	11.07	Location	Land Value	112,000	0.00010247	11.48	0.41
5095	Recovery-Woody Debris Pastoral	Land Use	Capital Value	115000.0	0.00003094	3.56	Land Use	Capital Value	115,000	0.00003190	3.67	0.11
5100	Resource consents and Planning	AllRateableLand	Land Value	112000.0	0.00036362	40.73	AllRateableLand	Land Value	112,000	0.00036922	41.35	0.62
2004	SoilConservation Advocacy-DRA5	Location	Land Value	112000.0	0.00057418	64.31	Location	Land Value	112,000	0.00062034	69.48	5.17
3096	Subsidised Local Roads-Horticultural/Pastoral	Land Use	Capital Value	115000.0	0.00047709	54.87	Land Use	Capital Value	115,000	0.00049700	57.16	2.29
5180	Theatres Outer Zone	Location	Capital Value	115000.0	0.00001531	1.76	Location	Capital Value	115,000	0.00001643	1.89	0.13
0528	Waiapu Riv Erosion protectn-Indirect	Location	Capital Value	115000.0	0.00001044	1.20	Location	Capital Value	115,000	0.00001061	1.22	0.02
1590	Water Conservation-Outer Zone	Location	Land Value	112000.0	0.00014055	15.74	Location	Land Value	112,000	0.00014967	16.76	1.02
TOTAL Targeted Rate		204.32					214.68					10.36

Total Excluding		255.44					276.98
GST Amount		38.31					41.53
Total Including		293.75					318.51					24.76