|
|
 |
Statement of Intent 2006 - 2009
Forecast Financial Statements
Statement of Forecast Financial Performance for the year ended 30 June 200
| |
2006/07
Forecast
$000 |
2005/06
Estimate
$000 |
| Income |
|
|
| Government grant |
6,501 |
5,478 |
| Administrative services to Takeovers Panel |
1,230 |
1,093 |
| Exemptions and authorisations fees |
235 |
223 |
| Interest |
120 |
117 |
| Other income |
- |
12 |
| Litigation fund income – government grant and bank interest |
1,500 |
818 |
| Total income |
9,586 |
7,741 |
| |
|
|
| Expense |
|
|
| Personnel expenses |
4,810 |
3,856 |
| Occupancy expenses |
501 |
499 |
| Depreciation |
389 |
432 |
| Other operating expenses |
2,374 |
1,681 |
| Litigation fund expense |
1,500 |
818 |
| Total expense |
9,574 |
7,286 |
| |
|
|
| Surplus (deficit) |
12 |
455 |
Statement of Forecast Financial Position as at 30 June 2007
| |
2006/07 Forecast $000 |
2005/06 Estimate $000 |
| |
|
|
|
| Equity |
3,611 |
3,599 |
| Accumulated funds |
2,767 |
2,755 |
| Litigation fund |
844 |
844 |
|
|
|
| Assets |
|
|
| Current assets |
2,603 |
2,443 |
| Non-current assets |
1,516 |
1,589 |
|
|
|
| Liabilities |
|
|
| Current liabilities |
448 |
361 |
| Non-current liabilities |
60 |
72 |
|
|
|
| Net assets |
3,611 |
3,599 |
|
 |