Income Statement for the year ending 30 June
|
| |
2006 Actual |
2007 Supplementary Estimates |
2007 Estimated Actual |
2008 Plan |
|
| Revenue: |
|
|
|
|
Crown |
83,398 |
92,132 |
89,216 |
91,035 |
Department |
1,688 |
1,816 |
1,816 |
1,190 |
Other |
979 |
1,151 |
1,151 |
1,512 |
|
| Total revenue |
86,065 |
95,099 |
92,183 |
93,737 |
|
| Expenditure |
|
|
|
|
Personnel |
37,485 |
41,415 |
41,415 |
42,938 |
Operating |
44,084 |
50,229 |
47,313 |
46,615 |
Depreciation |
2,446 |
2,560 |
2,560 |
3,225 |
Capital charge |
701 |
895 |
895 |
959 |
|
| Total expenditure |
84,716 |
95,099 |
92,183 |
93,737 |
|
| Net surplus |
1,349 |
0 |
0 |
0 |
|
(The Statement of Accounting Policies should be read in conjunction with these financial statements)