STATEMENT OF FORECAST FINANCIAL PERFORMANCE
For the year ending 30 June 2006
Statement of forecast financial performance for the year ending 30 June 2006.
|
| |
2003/04 Actual |
2004/05 Estimated |
2005/06 Plan |
|
| Revenue |
|
|
|
| Crown |
69019 |
80617 |
82405 |
| Department |
804 |
868 |
1372 |
| Other |
1461 |
875 |
1967 |
|
| Total revenue |
71284 |
82360 |
85744 |
|
| Expenditure |
|
|
|
| Personnel |
28135 |
33713 |
38227 |
| Operating |
37329 |
44846 |
44224 |
| Depreciation |
2350 |
2500 |
2560 |
| Capital charge |
711 |
701 |
733 |
|
| Total expenditure |
68525 |
81760 |
85744 |
|
| Net surplus |
2759 |
600 |
0 |
|
The Statement of Accounting Policies should be read in conjunction with these financial statements