Forecast Statement of Financial Position



 

2005/06
Budget
$000

2005/06
Estimated
Actual $000

2006/07
Forecast
$000


ASSETS
Current Assets

Cash and bank balances 
Prepayments  
Accounts receivable
Inventories  

 

69,640
625
6,800
4,700

 

31,524
625
4,050
3,842

 

17,383
625
4,050
3,842

Total current assets

81,765

40,041

25,900

Non-current assets
Livestock  
Investments  
Physical assets  

6,840
5,750
1,262,977

8,350
6,608
1,430,349

 

8,350
6,608
1,662,172

Total non-current assets 

1,275,567

1,445,307

1,677,130

Total assets 

1,357,332

1,485,348

1,703,030


LIABILITIES
Current Liabilities
Accounts payable
Provision for repayment of surplus
Provision for employee entitlements

42,540
-
32,950

95,649
-
32,950

95,649
-
32,950

Total current liabilities

75,490

128,599

128,599


Term liabilities
Provision for employee entitlements

9,900

9,900

9,900

Total term liabilities

9,900

9,900

9,900

Total liabilities

85,390

138,499

138,499


TAXPAYERS' FUNDS
General funds  
Revaluation reserves 

1,271,704
238 

1,257,940
88,909

1,475,622
88,909

Total taxpayers' funds

1,271,942

1,346,849

1,564,531

Total liabilities and taxpayers’ funds

1,357,332

1,485,348

1,703,030