Statement of Forecast Financial Performance for Non-Departmental Activities Administered by the Ministry of Economic Development for the Year Ending 30 June 2007
| |
2005/2006 Budget27 $000 |
2005/2006 Estimated Actual $000(thousands of dollars) |
2006/2007 Forecast $000(thousands of dollars) |
| Revenue |
|
|
|
| Tax |
63,500 |
63,500 |
57,500 |
| Non-tax |
302,649 |
302,571 |
200,449 |
| Total Revenue |
366,149 |
366,071 |
257,949 |
| Expenses |
|
|
|
| Output Expenses - Annual |
409,099 |
408,481 |
318,617 |
| Output Expenses - Multi-year Appropriation's |
80,335 |
80,335 |
19,700 |
| Other expenses to be incurred by the Crown - Annual |
154,633 |
149,653 |
120,597 |
| Other expenses to be incurred by the Crown - Multi-year Appropriation |
19,882 |
19,882 |
22,778 |
| Depreciation Expense |
12,739 |
12,739 |
13,286 |
| GST |
66,556 |
65,856 |
43,810 |
| Total Expenses |
743,244 |
736,946 |
538,788 |
| Net Surplus/(Deficit) |
(377,095) |
(370,875) |
(280,839) |
Back to Top