These prospective financial statements have been compiled on the basis of government policies and the Ministry for the Environment’s Output Plan as agreed with our Ministers.
The Ministry for the Environment is a Government department as defined in section 2 of the Public Finance Act (1989).
These are the financial statements of the Ministry for the Environment prepared pursuant to section 41 of the Public Finance Act (1989).
The financial statements have been prepared on the basis of historical cost with the exception of certain items for which specific accounting policies are identified.
The budget and appropriation figures are those presented in the Budget Night Estimates (Main Estimates) and those amended by the Supplementary Estimates and any transfer made by Order in Council under section 26A of the Public Finance Act (1989) (Supplementary Estimates).
The Ministry derives revenue through the provision of outputs to the Crown and for services to third parties. Such revenue is recognised when earned and is reported in the financial period to which it relates.
The Ministry for the Environment derives the costs of outputs using a cost allocation system. This is outlined below.
Direct costs are charged directly to the Ministry’s outputs. Indirect costs are charged to outputs based on a primary cost driver of salaried full-time equivalents.
‘Direct costs’ are those costs directly attributed to an output. ‘Indirect costs’ are those costs that cannot be directly associated with a specific output.
Direct costs are charged directly to outputs.
Indirect costs are assigned to outputs based on a proportion of the number of full-time equivalents assigned to each output.
Debtors and receivables are recorded at estimated realisable value, after providing for doubtful debts.
Leases, where the lessor effectively retains all the risks and benefits of ownership of the leased items, are classified as operating leases. Operating lease expenses are recognised on a systematic basis over the period of the lease.
All fixed assets are recorded at cost less accumulated depreciation. Fixed assets are recognised as individual items costing $1,500 (GST exclusive) or more, which have a useful life greater than one year.
Depreciation of fixed assets is calculated on a straight-line basis so as to allocate the cost of the assets, after recognising residual values, over their useful lives.
The estimated useful lives of the assets are:
|
Depreciation rate |
Useful
life |
|
|---|---|---|
|
Furniture and fittings |
12.5-20 |
5-8 |
|
Office equipment |
20 |
5 |
|
Computer software |
33 |
3 |
|
Computer hardware |
33 |
3 |
The cost of leasehold improvements (included in furniture and fittings) is capitalised and depreciated over the unexpired period of the lease or the estimated remaining useful lives of the improvements, whichever is shorter. Items classified as furniture and fittings but not deemed to be part of leasehold improvements are depreciated over their useful lives.
Losses and gains on disposal of fixed assets are taken into account in determining the operating result for the year.
Provision is made in respect of the Ministry’s liability for annual leave, retention/refresher leave, long service leave and retirement leave. Annual leave is calculated on an actual entitlement basis at current values of pay. All annual leave is expected to be settled within 12 months of the reporting date.
Long service leave and retirement leave are calculated on an actuarial basis, based on the present value of expected future entitlements. These have been provided for as long-term liabilities in the Statement of Financial Position.
‘Cash’ means cash balances on hand and cash held in bank accounts.
Operating activities include cash received from all income sources of the Ministry and record the cash payments made for the supply of goods and services.
Investing activities are those activities relating to the acquisition and disposal of non-current assets.
Financing activities comprise capital injections by, or repayment of capital to, the Crown.
The Ministry for the Environment is party to financial instrument arrangements as part of its normal operations. All financial instruments are recognised in the Statement of Financial Position and all revenues and expenses relating to financial instruments are recognised in the Statement of Financial Performance. The Ministry for the Environment has not entered into any off-balance sheet transactions.
The following methods and assumptions were used to value each class of financial instrument:
All statements are GST exclusive, except where otherwise stated. Creditors and Payables and Debtors and Receivables in the Statement of Financial Position are stated inclusive of GST. GST payable/receivable at balance date is included in Creditors and Payables or Debtors and Receivables.
The Ministry for the Environment is exempt from income tax in terms of the Income Tax Act (1994). Accordingly, no charge for income tax has been provided for.
Future expenses and liabilities to be incurred on contracts that have been entered into at balance date are disclosed as commitments at the point a contractual obligation arises, to the extent that they are equally unperformed obligations.
Contingent liabilities and contingent assets are disclosed at the point at which the contingency is evident.
Taxpayers’ funds are the Crown’s net investment in the Ministry.
There have been no changes in accounting policies since the date of the last audited financial statements. All policies will be applied consistently throughout the period.
| Unit | 2005/06 Main estimates $000 |
2005/06 Supplementary estimates $000 |
2005/06 Estimated actual $000 |
2006/07 Budget $000 |
|
|---|---|---|---|---|---|
| Operating results | |||||
| Revenue: Crown | $000 | 51,593 | 48,949 | 48,949 | 54,817 |
| Revenue: Departments and other | $000 | 438 | 774 | 774 | 438 |
| Output expenses | $000 | 52,026 | 49,517 | 47,217 | 55,250 |
| Net surplus/(deficit) | $000 | 5 | 206 | 2,506 | 5 |
| Working capital | |||||
| Net current assets | $000 | 763 | 679 | 679 | 1,028 |
| Liquid ratio | % | 129 | 124 | 113 | 138 |
| Resource utilisation | |||||
| Physical assets | $000 | 2,580 | 2,014 | 2,014 | 3,165 |
| Physical assets as % of total assets | % | 42.9 | 36.2 | 25.6 | 45.7 |
| Additions as % of physical assets | % | 48.4 | 29.8 | 29.8 | 60.0 |
| Physical assets per employee | $000 | 8.9 | 7.2 | 7.2 | 10.9 |
| Taxpayers’ funds | |||||
| Level at year-end | $000 | 2,693 | 2,043 | 2,043 | 3,543 |
| Level per employee | $000 | 9.3 | 7.3 | 7.3 | 12.2 |
| Forecast net cash flows | |||||
| Surplus/(deficit) from operating activities | $000 | 671 | (2,056) | 244 | 819 |
| Surplus/(deficit) from investing activities | $000 | (1,245) | (1,147) | (1,147) | (1,895) |
| Surplus/(deficit) from financing activities | $000 | 845 | (775) | (775) | (1,006) |
| Net increase/(decrease) in cash held | $000 | 271 | (3,978) | (1,678) | (2,082) |
| Human resources | |||||
| Staff turnover | % | 12 | 14 | 14 | 13 |
| Average length of service | Years | 3.3 | 3.9 | 3.9 | 4.1 |
| Total staff | No. | 290 | 280 | 280 | 285 |
All work programmes and output classes contribute to the achievement of the Ministry’s outcomes. While some programmes and classes only contribute to one outcome, others contribute to several.
At the Ministry, we will only undertake work if it contributes to at least one of our outcomes. We also favour (new) work programmes that are directly connected with one of the Government’s three priorities.
Further information on the linkages between the output classes and outcomes can be found on the Ministry’s website: www.mfe.govt.nz.