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)
Office of Renewable Energy Regulator (continued)

Section 3 - Budgeted Financial Statements

The budgeted departmental financial statements for the Office of the Renewable Energy Regulator (ORER) are presented in this section. Information from the budgeted financial statements, forms part of the financial statements that will appear in the ORER's 2004-05 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

The Agency is budgeting towards a small surplus for 2004-05, representing funds retained for capital purchases. The Agency also projects a small deficit position for 2003-04 as it utilises unspent funds from prior year appropriations. The statement also reflects a transfer of $0.365m from the ORER to the Official Public Account (OPA). This represents prior year renewable energy certificate related revenue required to be returned to the OPA.

Total revenue is increased from previous years and reflects the increasing administration costs of the mandatory renewable energy target as the target grows in size and numbers of participants increases.

The ORER is anticipating increased costs particularly in the areas of service provision (relating to operating an internet-based registry for renewable energy certificates) and, to a lesser extent, in staffing costs.

Budgeted Departmental Statement of Financial Position

The agency's budget displays asset purchases, as a licence to technical software required to administer the Renewable Energy (Electricity) Act 2000 is purchased and depreciated.

Schedule of Budgeted Revenues and Expenses Administered on behalf of Government

The ORER is responsible for three types of administered funds. While these funds are handled through the ORER, none of these funds are available for the ORER to access. The three administered funds are:

Incoming revenue – Renewable energy certificate related fees: These are statutory fees for the creation and surrender of renewable energy certificates under the Renewable Energy (Electricity) Act 2000. The ORER collects these fees and returns any revenue to the Official Public Account.

Incoming revenue – Renewable energy shortfall related fees: These are the penalties under the Renewable Energy (Electricity) Act 2000 which are imposed when a party liable to surrender renewable energy certificates fails to surrender sufficient certificates to discharge their liability (within a certain flexibility margin).

Outgoing expenses – Renewable energy shortfall related fees: The ORER is appropriated funds to meet the cost of paying renewable energy shortfall fees. The Act provides that a company paying a renewable energy shortfall fee can recover that shortfall payment if, in the next three years, the company surrenders additional renewable energy certificates to cover the shortfall. In these instances, the ORER draws from the Official Public Account an amount equal to the refund amount, less any administration fees specified in regulations.

DEPARTMENTAL FINANCIAL STATEMENTS


Budgeted Departmental Statement of Financial Performance

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

Budgeted Departmental Statement of Financial Position

This statement shows the financial position of the Office of the Renewable Energy Regulator. It helps decision makers to track the management of the Office of the Renewable Energy Regulator'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   1,563 2,646 2,686 2,753 2,641
Sales of goods and services   0 0 0 0 0
Other   0 0 0 0 0
Total revenues from ordinary activities   1,563 2,646 2,686 2,753 2,641
             
EXPENSES FROM ORDINARY            
ACTIVITIES (excluding borrowing costs expense)            
Employees   907 943 1,007 1,007 1,008
Suppliers   990 1,463 1,559 1,626 1,633
Grants   0 0 0 0 0
Depreciation and amortisation   7 113 120 120 0
Total expenses from ordinary activities
(excluding borrowing costs expense)
  1,904 2,519 2,686 2,753 2,641
Borrowing cost expense            
Net Surplus or (deficit) from ordinary activities   (341) 127 0 0 0
Dividend paid to Commonwealth   0 0 0 0 0
Other movements in accumulated results   (365) 0 0 0 0
Net Surplus or (deficit)   (706) 127 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   241 241 361 481 481
Receivables   102 102 102 102 102
Accrued revenues   0 0 0 0 0
Other   0 0 0 0 0
Total financial assets   343 343 463 583 583
             
Non-financial assets            
Land and buildings   0 0 0 0 0
Infrastructure, plant and equipment   113 240 120 0 0
Total Non-financial assets   113 240 120 0 0
             
Total Assets   456 583 583 583 583
             
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   184 184 184 184 184
Other   145 145 145 145 145
Total Provisions   329 329 329 329 329
             
Payables            
Suppliers   0 0 0 0 0
Grants   0 0 0 0 0
Other   0 0 0 0 0
Total Payables   0 0 0 0 0
             
Total Liabilities   329 329 329 329 329
             
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   127 254 254 254 254
Total parent entity interest   127 254 254 254 254
             
Total equity   127 254 254 254 254
             
             
Total assets and liabilities by maturity            
Current liabilities   329 329 329 329 329
Non-current liabilities   0 0 0 0 0
Current assets   343 343 463 583 583
Non-current assets   113 240 120 0 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
OPERATING ACTIVITIES   $'000 $'000 $'000 $'000 $'000
Cash received            
Appropriations for outputs   1,563 2,646 2,686 2,753 2,641
Other   0 0 0 0 0
Total cash received   1,563 2,646 2,686 2,753 2,641
             
Cash Used            
Employees   907 943 1,007 1,007 1,008
Suppliers   990 1,463 1,559 1,626 1,633
Other   0 0 0 0 0
Total cash used   1,897 2,406 2,566 2,633 2,641
             
Net cash from operating activities   (334) 240 120 120 0
             
INVESTING ACTIVITIES            
Cash Received            
Proceeds from sale of property, plant   0 0 0 0 0
and equipment            
Total Cash Received   0 0 0 0 0
             
Cash used            
Purchase of property, plant and equipment   120 240 0 0 0
Other   0 0 0 0 0
Total cash used   120 240 0 0 0
             
Net Cash from Investing Activities   (120) (240) 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            
Repayment of debt   0 0 0 0 0
Other   365 0 0 0 0
Total Cash Used   365 0 0 0 0
             
Net Cash from Financing Activities   (365) 0 0 0 0
             
Net increase/decrease in cash held   (819) 0 120 120 0
             
Cash at the beginning of the reporting period   1,060 241 241 361 481
Cash at the end of the reporting period   241 241 361 481 481

 

TABLE 3.4 - DEPARTMENTAL CAPITAL BUDGET STATEMENT
    Estimated Budget      
    Actual Estimate ESTIMATED
  Note 2003-04 2004-05 2005-06 2006-07 2007-08
    $'000 $'000 $'000 $'000 $'000
Capital appropriations            
Total equity injections            
Total loans            
             
Represented by:            
Purchase of non-current assets            
Other            
             
Purchase of non-current assets            
Funded by capital appropriations            
Funded internally by departmental resources   120 240      

 

TABLE 3.5 - DEPARTMENTAL NON-FINANCIAL ASSETS
SUMMARY OF MOVEMENT (BUDGET YEAR 2003-04)
      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
 
113
Additions*         240   240
Disposals              
Revaluation Increments              
Recoverable Amount Write-Downs              
Net Transfers free of Charge              
Depreciation/Amortisation Expense         113   113
Write-off of Assets              
Carrying amount at the end of the year        
240
 
240
* TOTAL ADDITIONS
Self funded         240   240
TOTAL         240   240

 

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
Statutory Fees   352 500 600 700 900
Penalties   144 208 408 720 1,120
Total non-taxation   496 708 1,008 1,420 2,020
Total revenues administered on behalf of
the Government
  496 708 1,008 1,420 2,020
             
Expenses            
Refunds of penalties   123 502 208 408 720
Grants   0 0 0 0 0
Total expenses administered on behalf of the Government   123 502 208 408 720

 

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   0 0 0 0 0
Total Payables   0 0 0 0 0
Total Liabilities Administered on behalf of the Government   0 0 0 0 0
             
Current liabilities   0 0 0 0 0
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            
Statutory Fees   352 500 600 700 900
Penalties   144 208 408 720 1,120
Cash from Official Public Account   0 0 0 0 0
Appropriations   123 502 208 408 720
Special Accounts   0 0 0 0 0
Other - GST Input Credit   0 0 0 0 0
Total cash received   619 1,210 1,216 1,828 2,740
             
Cash Used            
Suppliers   0 0 0 0 0
Grants   0 0 0 0 0
Cash to Official Public Account   496 708 1,008 1,420 2,020
Appropriations   123 502 208 408 720
Special Accounts   0 0 0 0 0
Other - GST Payments to Suppliers   0 0 0 0 0
Total cash used   619 1,210 1,216 1,828 2,740
             
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 Office of the Renewable Energy Regulator 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 Office of the Renewable Energy Regulator 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 Australian Government'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 Australian Government's accrual budgeting framework, separate annual appropriations are provided for:

Special appropriations fund the majority of payments from the Consolidated Revenue Fund (especially for those that are entitlement driven or involve transfers to state governments).

(c) Administered investments in controlled entities

Each Commonwealth Department is required to show an administered investment in each Commonwealth Authority and Company (CAC) Act 1997 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.

(d) 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