Forecast statement of changes in equity

FOR THE YEAR ENDED 30 JUNE      
  2010/11
$
2011/12
$
2012/13
$
Public equity at beginning of year
Taxpayer funds 200,000 200,000 200,000
Retained earnings 788,582 453,579 405,636
Deficit for the year (335,003) (47,943) (71,229)
Public equity at end of year
Taxpayer funds 200,000 200,000 200,000
Retained earnings 453,579 405,636 334,407
  653,579 605,636 534,407