|
  
Financial Reports (OBU 4430)
The following pages show comparisons of the 1995/96 year with the 1994/95 year, and the forecast for the 1996/97 year.
These accounts are GST exclusive and have been audited in conjunction with the Ministry of Commerce's accounts for the year.
The following chart shows how the Boards Output Business Units (OBU's) are now arranged.

With the advent of the purchase of administrative services from the Ministry of Commerce through the Memorandum of Understanding, and for the purpose of transparency, the Board has now separated its budget to reflect the changed environment it now operates in. There are now three output Business Units (OBU's) associated with the Board's activities.
OBU 4430 is the overriding budget of the Board. This budget is controlled by the Board itself and records all revenue payable to the Board.
Expenditure incurred directly by the Board (ie payment for contractual work) or that payable for the services purchased under the Memorandum of Understanding are shown in OBU 4430.
Board Budget (OBU 4430)
| |
Estimates
1996/97
$000 |
|
|
Estimates
1996/97
$000 |
| Income |
|
|
Expenditure |
|
| Practising Licenses |
1692 |
|
Personnel |
62 |
| Certificates of Compliance |
995 |
|
Operating |
1451 |
| Registration/Examination |
281 |
|
Deprciation/Capital |
0 |
| Sale of Publications |
9 |
|
Overheads |
220 |
| Transfer from accumulated surpluses |
308 |
|
Transfer under Memorandum of Understanding |
1552 |
| Total Income |
3285 |
|
Total Expenditure |
3285 |
-
-
-
-
-
Accumulated Surpluses:
| |
Actual
1993/94
$000 |
Actual
1994/95
$000 |
Actual
1995/96
$000 |
Estimated
1996/97
$000 |
| Opening balance |
|
794 |
843 |
1200 |
| Add surplus (deficit) |
794 |
49 |
257 |
(308) |
| Closing balance |
794 |
843 |
1200 |
892 |
The closing balance represents the accumulated surpluses and deficits arising from audit operations from 1 July 1993.
Audit Administration Budget (OBU 4434)
| |
Actual
1994/95
$000 |
Estimates
1995/96
$000 |
Actual
1995/96
$000 |
Estimates
1996/97
$000 |
Income |
| Practising Licences |
1127 |
1133 |
998 |
|
| Certificates of Compliance |
995 |
966 |
1033 |
|
| Transfer from Board Budget under Memorandum of Understanding |
|
|
|
632 |
| Total Income |
2122 |
2099 |
2031 |
632 |
| |
Expenditure |
| Personnel |
201 |
147 |
182 |
179 |
| Operating |
1727 |
1805 |
1395 |
291 |
| Depreciation/Capital |
5 |
4 |
8 |
9 |
| Overheads |
140 |
177 |
189 |
153 |
| Total Expenditure |
2073 |
2133 |
1774 |
632 |
| |
|
|
|
|
| Surplus (Deficit) |
49 |
(34) |
257 |
0 |
-
-
-
-
General Budget (OBU 4432)
| |
Actual
1994/95
$000 |
Estimates
1995/96
$000 |
Actual
1995/96
$000 |
Estimates
1996/97
$000 |
Income |
| Sale of Publications |
9 |
17 |
6 |
|
| Practising Licences |
656 |
566 |
506 |
|
| Fees and Charges |
300 |
292 |
288 |
|
| Net Contribution from Electricity Levy |
102 |
219 |
380 |
|
| Transfer from Board Budget under Memorandum of Understanding |
|
|
|
920 |
| Total income |
976 |
1094 |
1180 |
920 |
| |
Expenditure |
| Personnel |
368 |
370 |
337 |
232 |
| Operating |
186 |
320 |
418 |
194 |
| Depreciation/Capital |
14 |
14 |
17 |
16 |
| Overheads |
408 |
390 |
408 |
478 |
| Total Expenditure |
976 |
1094 |
1180 |
920 |
| |
|
|
|
|
| Surplus |
0 |
0 |
0 |
0 |
-
-
-
-
  
|