Portfolio budget statements

Portfolio Budget Statements 2004-2005

Environment and Heritage Portfolio
Budget Initiatives and Explanations of Appropriations 2004-2005
Budget Related Paper No. 1.7
ISSN 1448-1219 (Online), 1448-1200 (Print)

Part C - Agency Budget Statements (continued)
Australian Greenhouse Office (continued)

Section 3 - Budgeted Financial Statements

Budgeted Financial Statements

The following budgeted departmental financial statements and administered notes for the Australian Greenhouse Office are presented in this section. Information from the following budgeted financial statements, forms part of the financial statements that will appear in the Australian Greenhouse Office's 2004-2005 Annual Report, and is also required as input into the Whole of Government Accounts.

ANALYSIS OF BUDGETED FINANCIAL STATEMENTS

Budgeted Departmental Statement of Financial Performance

There is a decrease in both Budget revenues of $28.0 million and expenses of $34.5 million from 2003-04 to 2004-05. The primary cause of the decreases is the reclassification of Departmental grants in the 2004-05 Budget to Administered, as determined by the Department of Finance and Administration under the Finance Minister's Orders. There is also a decrease of $8.4 million in supplier expenses reflecting reduced administrative costs associated with the delivery of programmes over the Budget and forward years.

Schedule of Budgeted Revenues and Expenses Administered on behalf of Government

There is an increase in grants funding from 2003-04 to 2004-05 of $53.9 million, reflecting both the reclassification of Departmental grants in the 2004-05 Budget to Administered, as determined by the Department of Finance and Administration under the Finance Minister's Orders, and increased grants funding under a range of programmes reflecting the contracted and expected milestone payment schedules for these programmes.

DEPARTMENTAL FINANCIAL STATEMENTS

Budgeted Departmental Statement of Financial Performance

This statement provides a picture of the expected financial results for the Australian Greenhouse Office by identifying full accrual expenses and revenues and highlights whether the Australian Greenhouse Office is operating at a sustainable level.

Budgeted Departmental Statement of Financial Position

This statement shows the financial position of the Australian Greenhouse Office. It helps decision makers to track the management of the Australian Greenhouse Office's assets and liabilities.

Budgeted Departmental Statement of Cash Flows

Budgeted cash flows, as reflected in the statement of cash flows, provide important information on the extent and nature of cash flows by categorising them into expected cash flows from operating activities, investing activities and financing activities.

Departmental Capital Budget Statement

Shows all planned capital expenditure (capital expenditure on non-financial assets), whether funded either through capital appropriations for additional equity or borrowings, or from funds from internal sources.

Departmental Non-financial Assets - Summary of Movement

Shows budgeted acquisitions and disposals of non-financial assets during the budget year.

SCHEDULE OF ADMINISTERED ACTIVITY

Schedule of Budgeted Revenues and Expenses Administered on behalf of Government

This schedule identifies the main revenues and expenses administered on behalf of the Government except revenue from administered appropriations. As a result of new requirements under the Finance Minister's Orders (FMO) in 2001-02, the receipt of administered appropriations from the Official Public Account is no longer reported as administered revenue. Under the new FMOs only transactions external to the Commonwealth are reported as revenue.

Schedule of Budgeted Assets and Liabilities Administered on behalf of Government

This schedule shows the assets and liabilities administered on behalf of the Government.

Schedule of Budgeted Administered Cash Flows

This schedule shows cash flows administered on behalf of the Government.

Schedule of Administered Capital Budget

This schedule shows details of planned administered capital expenditure.

Schedule of Administered Non-financial Assets - Summary of Movement

This schedule discloses details of movements in administered non-financial assets.

TABLE 3.1 BUDGETED DEPARTMENTAL STATEMENT OF FINANCIAL PERFORMANCE
(for the period ended 30 June 2005)
    Estimated Budget FORWARD
    Actual Estimate ESTIMATES
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
REVENUES FROM ORDINARY ACTIVITIES            
Revenues from Government   72,697 44,719 45,228 47,246 47,434
Interest   0 0 0 0 0
Total revenues from ordinary activities   72,697 44,719 45,228 47,246 47,434
             
EXPENSES FROM ORDINARY            
ACTIVITIES (excluding borrowing costs expense)            
Employees   17,032 16,804 17,416 17,508 17,520
Suppliers   36,209 27,849 27,732 29,662 29,876
Grants   25,878 0 0 0 0
Depreciation and amortisation   85 66 80 76 38
Total expenses from ordinary activities (excluding borrowing costs expense)   79,204 44,719 45,228 47,246 47,434
Borrowing cost expense   0 0 0 0 0
Net Surplus or (deficit) from ordinary activities   (6,507) 0 0 0 0
Gain or loss on extraordinary items   0 0 0 0 0
Net Surplus or (deficit)   (6,507) 0 0 0 0

TABLE 3.2 BUDGETED DEPARTMENTAL STATEMENT OF FINANCIAL POSITION
(as at 30 June 2005)
    Estimated Budget FORWARD
    Actual Estimate ESTIMATES
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
ASSETS            
Financial Assets            
Cash   3,379 1,510 1,689 1,689 1,694
Receivables   22,251 22,178 22,206 22,206 22,206
Accrued revenues   0 0 0 0 0
Total financial assets   25,630 23,688 23,895 23,895 23,900
             
Non-financial assets            
Infrastructure, plant and equipment   260 194 114 38 0
Other   14 14 89 165 198
Total Non-financial assets   274 208 203 203 198
             
Total Assets   25,904 23,896 24,098 24,098 24,098
             
LIABILITIES            
Interest bearing liabilities            
Loans   0 0 0 0 0
Other   0 0 0 0 0
Total debt   0 0 0 0 0
             
Provisions            
Employees   4,759 5,074 5,415 5,415 5,415
Other   0 0 0 0  
Total Provisions   4,759 5,074 5,415 5,415 5,415
             
Payables            
Suppliers   3,005 1,731 1,592 1,592 1,592
Grants   1,049 0 0 0 0
Other   0 0 0 0 0
Total Payables   4,054 1,731 1,592 1,592 1,592
             
Total Liabilities   8,813 6,805 7,007 7,007 7,007
             
EQUITY            
Parent entity Interest            
Contributed equity   0 0 0 0 0
Reserves   0 0 0 0 0
Statutory funds   0 0 0 0 0
Retained surpluses or accumulated deficits   17,091 17,091 17,091 17,091 17,091
Total parent entity interest   17,091 17,091 17,091 17,091 17,091
             
Total equity   17,091 17,091 17,091 17,091 17,091
             
             
Total assets and liabilities by maturity            
Current liabilities   7,541 5,438 5,538 5,538 5,538
Non-current liabilities   1,272 1,367 1,469 1,469 1,469
Current assets   25,644 23,702 23,984 24,060 24,098
Non-current assets   260 194 114 38 0

TABLE 3.3 BUDGETED DEPARTMENTAL STATEMENT OF CASH FLOWS
(for the period ended 30 June 2005)
    Estimated Budget FORWARD
    Actual Estimate ESTIMATES
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
OPERATING ACTIVITIES            
Cash received            
Appropriations for outputs   79,204 44,719 45,228 47,246 47,434
Sales of goods and services   1,258 0 0 0 0
Interest   0 0 0 0 0
Other - GST Input Credit   8,830 3,339 3,131 3,340 3,356
Total cash received   89,292 48,058 48,359 50,586 50,790
             
Cash Used            
Employees   16,820 16,489 17,075 17,508 17,520
Suppliers   35,743 29,123 27,946 29,739 29,909
Grants   25,783 1,049 0 0 0
Other - GST Payments to Suppliers   8,855 3,266 3,159 3,339 3,356
Total cash used   87,201 49,927 48,180 50,586 50,785
             
Net cash from operating activities   2,091 (1,869) 179 0 5
             
INVESTING ACTIVITIES            
Cash Received            
Proceeds from sale of property, plant   0 0 0 0 0
and equipment   0 0 0 0 0
Total Cash Received   0 0 0 0 0
             
Cash used            
Purchase of property, plant and equipment   0 0 0 0 0
Other   0 0 0 0 0
Total cash used   0 0 0 0 0
             
NET CASH FROM INVESTING ACTIVITIES   0 0 0 0 0
             
FINANCING ACTIVITIES            
             
Cash Received            
Proceeds from debt   0 0 0 0 0
Proceeds from issuing equity instruments   0 0 0 0 0
Total Cash Received   0 0 0 0 0
             
Cash Used            
Capital use charge paid   0 0 0 0 0
Total Cash Used   0 0 0 0 0
             
NET CASH FROM FINANCING ACTIVITIES   0 0 0 0 0
             
Net increase/decrease in cash held   2,091 (1,869) 179 0 5
             
Cash at the beginning of the reporting period   1,288 3,379 1,510 1,689 1,689
Cash at the end of the reporting period   3,379 1,510 1,689 1,689 1,694

TABLE 3.4 - DEPARTMENTAL CAPITAL BUDGET STATEMENT
The Australian Greenhouse Office has not been appropriated any Departmental Capital in 2004-05.

TABLE 3.5 - DEPARTMENTAL NON-FINANCIAL ASSETS
SUMMARY OF MOVEMENT (BUDGET YEAR 2004-05)
      Other        
      Infrastruc Heritage      
      Plant and and cultural Computer Other  
  Land Buildings Equipment assets software intangibles Total
  $'000 $'000 $'000 $'000 $'000 $'000 $'000
Carrying amount at the start of the year     113   147   260
Additions              
Disposals              
Revaluation Increments              
Recoverable Amount Write-Downs              
Net Transfers free of Charge              
Depreciation/Amortisation Expense     38   28   66
Write-off of Assets              
Carrying amount at the end of the year    
75
 
119
 
194

TABLE 3.6 - SCHEDULE OF BUDGETED REVENUES AND EXPENSES ADMINISTERED ON BEHALF OF GOVERNMENT
(for the period ended 30 June 2005)
    Estimated Budget      
    Actual Estimate ESTIMATED
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
Revenues            
Non-taxation            
Revenues from Government   0 0 0 0 0
Other sources of non-taxation revenue   1,764 0 0 0 0
Total non-taxation   1,764 0 0 0 0
Total revenues administered on behalf of the Government   1,764 0 0 0 0
             
Expenses            
Grants   17,937 71,845 74,081 65,285 57,117
Total expenses administered on behalf of the Government   17,937 71,845 74,081 65,285 57,117

TABLE 3.7 - SCHEDULE OF BUDGETED ASSETS AND LIABILITIES ADMINISTERED ON BEHALF OF GOVERNMENT
(as at 30 June 2005)
    Estimated Budget      
    Actual Estimate ESTIMATED
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
ASSETS            
Financial Assets            
Cash   0 0 0 0 0
Receivables   0 0 0 0 0
Total financial assets   0 0 0 0 0
             
Non-financial assets            
Infrastructure, plant and equipment   0 0 0 0 0
Other   0 0 0 0 0
Total Non-financial assets   0 0 0 0 0
             
Total Assets Administered on behalf of the Government   0 0 0 0 0
             
LIABILITIES            
Provisions            
Employees   0 0 0 0 0
Other   0 0 0 0 0
Total Provisions   0 0 0 0 0
             
Payables            
Suppliers   0 0 0 0 0
Grants   0 0 0 0 0
Other   2,010 2,010 2,010 2,010 2,010
Total Payables   2,010 2,010 2,010 2,010 2,010
Total Liabilities Administered on behalf of the Government   2,010 2,010 2,010 2,010 2,010
             
Current liabilities   2,010 2,010 2,010 2,010 2,010
Non-current liabilities   0 0 0 0 0
Current assets   0 0 0 0 0
Non-current assets   0 0 0 0 0

TABLE 3.8 - SCHEDULE OF BUDGETED ADMINISTERED CASH FLOWS
(for the period ended 30 June 2005)
    Estimated Budget  
    Actual Estimate ESTIMATED
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
OPERATING ACTIVITIES            
Cash received            
Sales of goods and services   0 0 0 0 0
Interest   0 0 0 0 0
Cash from Official Public Account   18,020 71,928 74,164 65,368 57,200
Special Accounts   0 0 0 0 0
Others   1,847 83 83 83 83
Total cash received   19,867 72,011 74,247 65,451 57,283
             
Cash Used            
Suppliers   0 0 0 0 0
Grants   17,937 71,845 74,081 65,285 57,117
Cash to Official Public Account   1,847 83 83 83 83
Special Accounts   0 0 0 0 0
Others   83 83 83 83 83
Total cash used   19,867 72,011 74,247 65,451 57,283
             
Net cash from operating activities   0 0 0 0 0
             
INVESTING ACTIVITIES            
Cash Received   0 0 0 0 0
Total Cash Received   0 0 0 0 0
             
Cash Used   0 0 0 0 0
Total cash used   0 0 0 0 0
             
Net cash from investing activities   0 0 0 0 0
             
FINANCING ACTIVITIES            
Cash Received   0 0 0 0 0
Total Cash Received   0 0 0 0 0
             
Cash Used   0 0 0 0 0
Total cash used   0 0 0 0 0
             
Net cash from financing activities   0 0 0 0 0
             
Net increase/decrease in cash held   0 0 0 0 0
             
Cash at the beginning of the reporting period   0 0 0 0 0
Cash at the end of the reporting period   0 0 0 0 0

TABLE 3.9 - SCHEDULE OF ADMINISTERED CAPITAL BUDGET
The Australian Greenhouse Office has not been appropriated any Administered Capital in 2004-05.

TABLE 3.10 - SCHEDULE OF ADMINISTERED NON-FINANCIAL ASSETS - SUMMARY OF MOVEMENT (BUDGET YEAR 2004-05)
The Australian Greenhouse Office does not administer any non-financial assets on behalf of the Commonwealth.

Notes to the Financial Statements

1. General notes on accrual budgeting framework
(a) Departmental Financial Statements and Notes of Administered Items

Under the Commonwealth's accrual budgeting framework, and consistent with Australian Accounting Standards, transactions that agencies control (departmental transactions) are separately budgeted for and reported on from transactions over which agencies do not have control (administered transactions). This ensures that agencies are only held fully accountable for the transactions over which they have control.

(b) Appropriations in the Accrual Budgeting Framework

Under the Commonwealth's accrual budgeting framework, separate annual appropriations are provided for:

Special appropriations exist under the accrual appropriation framework, and fund the majority of payments from the Consolidated Revenue Fund.

(d) Administered investments in controlled entities

Each Commonwealth Department is required to show an administered investment in each Commonwealth Authority and Company Act entity within their portfolio. These administered investments should be valued at the Commonwealth's ownership interest in the net assets of those CAC entities, fixed at a notional acquisition date of 30 June 1997.

(e) Asset Valuation

From 1 July 2002 Commonwealth agencies and authorities are required to use either the cost basis or the fair value basis to measure property, plant and equipment. The shift from the deprival method of valuation to fair value should occur gradually over a three-year period. Fair value essentially reflects the current market value of an asset. See guidance from the Department of Finance and Administration on how to calculate fair value.

Before you download

Some documents are available as PDF files. You will need a PDF reader to view PDF files.
List of PDF readers 

If you are unable to access a publication, please contact us to organise a suitable alternative format.

Key

   Links to another web site
   Opens a pop-up window