Skip to main content.

Financial Statements for the Ministry for the Environment

Notes to the Financial Statements

1. Statement of accounting policies for the year ended 30 June 2009

Reporting entity

The Ministry for the Environment is a government department as defined by section 2 of the Public Finance Act 1989.

The financial statements of the Ministry for the Environment are for the year ended 30 June 2009. The primary objective of the Ministry is to provide services to the public rather than making a financial return. Accordingly, the Ministry has designated itself as a public benefit entity for the purposes of New Zealand equivalents to International Financial Reporting Standards (NZ IFRS).

In addition, the Ministry has reported the Crown activities, which it administers.

The financial statements were authorised for issue by the Chief Executive of the Ministry on 30 September 2009.

Basis of preparation

These financial statements have been prepared in accordance with the requirements of the Public Finance Act 1989, which includes the requirement to comply with the New Zealand generally accepted accounting practices (NZ GAAP). They also comply with New Zealand equivalents to International Financial Reporting Standards (NZ IFRS) and other applicable financial reporting standards, as appropriate for public benefit entities.

Accounting policies

The accounting policies set out below have been applied consistently to all periods presented in these financial statements.

The financial statements have been prepared on the basis of historical cost.

The accrual basis of accounting has been used unless otherwise stated.

The financial statements are presented in New Zealand dollars and all values are rounded to the nearest thousand dollars ($’000). The functional currency of the Ministry for the Environment is New Zealand dollars.

Standards, amendments and interpretations issued that are not yet effective and have not been early adopted, and which are relevant to the Ministry, include:

  • NZ IAS 1 Presentation of Financial Statements (revised 2007) replaces NZ IAS 1 Presentation of Financial Statements (issued 2004) and is effective for reporting periods beginning on or after 1 January 2009. The revised standard requires information in financial statements to be aggregated on the basis of shared characteristics and to introduce a statement of comprehensive income. This will enable readers to analyse changes in equity resulting from transactions with the Crown in its capacity as ‘owner’ separately from ‘non-owner’ changes. The revised standard gives the Ministry the option of presenting items of income and expense and components of other comprehensive income either in a single statement of comprehensive income with subtotals, or in two separate statements (a separate income statement followed by a statement of comprehensive income). The Ministry expects it will apply the revised standard for the first time for the year ended 30 June 2010, and is yet to decide whether it will prepare a single statement of comprehensive income or a separate income statement followed by a statement of comprehensive income.

(i) Budget figures

The budget figures are those amended by the 2008/09 Supplementary Estimates.

(ii) Revenue

Operations

The Ministry derived revenue through the provision of outputs to the Crown and for services to third parties. Revenue from the supply of goods and services is measured at the fair value of consideration received. Revenue earned from the supply of goods is recognised when the significant risks and rewards of ownership have been transferred to the buyer. Revenue from the supply of services is recognised at balance date on a straight-line basis over the specified period for the services unless an alternative method better represents the stage of completion of the transaction.

Rental income

Rental income is recognised in the Statement of Financial Performance on a straight-line basis over the term of the lease. Lease incentives granted are recognised evenly over the term of the lease as a reduction in total rental income.

(iii) Expenditure

Grants/subsidies

Where grants and subsidies are discretionary until payment, the expense is recognised when the payment is made. Otherwise, the expense is recognised when the specified criteria have been fulfilled and notice has been given to the Crown.

Cost allocation

The Ministry derived the costs of outputs using a cost allocation system. 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. There were no material changes to the cost allocation model during the 2008/09 year.

Criteria for direct and indirect costs

‘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 assigned to outputs

All direct operating costs are charged directly to outputs. Direct personnel costs are charged on the basis of the full-time equivalents that are directly attributable to an output. For the year ended 30 June 2009, direct costs accounted for 74% of the Ministry’s costs (2008: 76%).

Indirect costs assigned to outputs

All indirect costs are assigned to outputs on a percentage basis calculated on the number of full-time equivalents per output. For the year ended 30 June 2009, indirect costs accounted for 26% of the Ministry’s costs (2008: 24%).

(iv) Leases

Operating leases

An operating lease is a lease where the lessor does not transfer substantially all the risks and rewards of ownership of an asset. Lease payments under an operating lease are recognised as an expense in a systematic manner over the term of the lease. Lease incentives received are recognised evenly over the term of the lease as a reduction in rental expense.

(v) Foreign currency

Transactions in foreign currencies are initially translated at the foreign exchange rate at the date of the transaction.

Monetary assets and liabilities denominated in foreign currencies at balance date are translated to New Zealand dollars at the foreign exchange rate at balance date. Foreign exchange gains or losses arising from translation of monetary assets and liabilities are recognised in the Statement of Financial Performance.

(vi) Cash and cash equivalents

Cash and cash equivalents include cash on hand and funds on deposit with banks.

(vii) Debtors and other receivables

Debtors and other receivables are initially measured at fair value and subsequently measured at amortised cost using the effective interest rate, less impairment changes.

(viii) Property, plant and equipment

Property, plant and equipment consists of land, buildings, leasehold improvements, furniture and office equipment, and computer hardware.

Property, plant and equipment are shown at cost, less accumulated depreciation and impairment losses.

Additions

Individual assets, or group of assets, are capitalised if their cost is greater than $1,500. The value of an individual asset that is less than $1,500 and is part of a group of similar assets is capitalised.

Disposals

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount of the asset. Gains and losses arising from disposal of property, plant and equipment are recognised in the Statement of Financial Performance in the period in which the transaction occurs. Any balance attributable to the disposed asset in the asset revaluation reserve is transferred to retained earnings.

Depreciation

Depreciation is provided on a straight-line basis on all property, plant and equipment, other than land, at a rate that will write off the cost or valuation of the assets, over their useful lives. The useful lives and associated depreciation rates of major classes of assets have been estimated as follows:

Depreciation rate
(%)
Useful life
(years)

Furniture and fittings

12.5 – 20

5 – 8

Office equipment

20

5

Computer hardware

25 – 33

3 – 4

Leasehold improvements (included in furniture and fittings) are 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.

(ix) Intangible assets

Software acquisition and development

Acquired computer software licenses are capitalised on the basis of the costs incurred to acquire and bring to use the specific software.

Costs that are directly associated with acquiring software for use by the Ministry, are recognised as an intangible asset.

Amortisation

The carrying value of an intangible asset with a finite life is amortised on a straight-line basis over its useful life. Amortisation begins when the asset is available for use and ceases at the date the asset is derecognised. The amortisation charge for each period is recognised in the Statement of Financial Performance.

Typically, the estimated useful lives and associated amortisation rates of intangible assets have been estimated as follows:

Amortisation rate
(%)

Useful life
(years)

Computer software

33

3

Computer software licences (Land Use and Carbon Analysis System)

13.33

7.5

(x) Impairment of non-financial assets

Property, plant and equipment and intangible assets that have a finite useful life are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset’s carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset’s fair value less costs to sell and value in use.

An intangible asset that is not yet available for use at the balance date is tested for impairment annually.

(xi) Creditors and other payables

Creditors and other payables are initially measured at fair value and subsequently measured at amortised cost using the effective interest method.

(xii) Employee entitlements

Pension liabilities

Obligations for contributions to defined contribution retirement plans are recognised in the Statement of Financial Performance as they fall due. Obligations for defined benefit retirement plans are recorded at the latest actuarial value of the Crown liability. All movements in the liability, including actuarial gains and losses, are recognised in full in the Statement of Financial Performance in the period in which they occur.

Other employee entitlements

Employee entitlements to salaries and wages, annual leave, long service leave, retiring leave and other similar benefits are recognised in the Statement of Financial Performance when they accrue to employees. Employee entitlements to be settled within 12 months are reported at the amount expected to be paid. The liability for long-term employee entitlements is reported on an actuarial basis, based on the present value of the expected future entitlements.

Termination benefits

Termination benefits are recognised in the Statement of Financial Performance only when there is a demonstrable commitment to either terminate employment before normal retirement date or to provide such benefits as a result of an offer to encourage voluntary redundancy. Termination benefits settled within 12 months are reported at the amount expected to be paid, otherwise they are reported as the present value of the estimated future cash outflows.

(xiii) Superannuation schemes

Obligations for contributions to the Sate Sector Retirement Savings Scheme, Kiwisaver and the Government Superannuation Fund are accounted for as defined contribution schemes and are recognised as an expense in the statement of financial performance as incurred.

(xiv) Statement of cash flows

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 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.

(xv) Goods and Services Tax (GST)

All items in the financial statements, including appropriation statements, are stated exclusive of GST except where otherwise stated. Creditors and other payables and Debtors and other receivables in the Statement of Financial Position are stated inclusive of GST. Where GST is not recoverable as an input tax, then it is recognised as part of the related asset or expense.

The GST payable or receivable at balance date is included in Creditors and other payables or Debtors and other receivables in the Statement of Financial Position.

(xvi) Taxation

The Ministry is exempt from income tax in terms of the Income Tax Act 2004. Accordingly, no charge for income tax has been provided for.

(xvii) Critical accounting estimates and assumptions

In preparing these financial statements the Ministry has made no significant estimates and assumptions concerning the future that affect the application of policies and reported amounts of assets and liabilities, income and expenses.

(xviii) Commitments

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 yet to be performed.

(xix) Contingencies

Contingent liabilities and contingent assets are disclosed at the point at which the contingency is evident.

(xx) Taxpayers’ funds

Taxpayers’ funds is the Crown’s net investment in the Ministry and is measured as the difference between total assets and liabilities. Taxpayers’ funds is disaggregated and classified as general funds.

(xxi) Comparatives

When presentation or classification of items in the financial statements is amended or accounting policies are changed voluntarily, comparative figures are restated to ensure consistency with the current year.

2. Revenue other

Actual
30/06/2008
$000
Actual
30/06/2009
$000

521

Departmental

600

1,598

Other

1,850

2,119
Total revenue other
2,450

3. Gains

Actual
30/06/2008
$000
Actual
30/06/2009
$000

0

Net gain on disposal of property, plant and equipment

0

0
Total gains
0

4. Personnel costs

Personnel costs include expenditure and provisions for salaries, wages, annual leave, retirement and long service leave.

Actual
30/06/2008
$000

Actual
30/06/2009
$000

22,809

Salaries and wages

26,436

619

Employer contribution to defined contribution plans

706

269

Increase in employee entitlements

463

5

Other

47

23,702

Total personnel costs
27,652

Employer contributions to defined contribution plans include contributions to the State Sector Retirement Savings Scheme, Kiwisaver and Government Superannuation Fund.

5. Capital charge

The Ministry pays a capital charge to the Crown on its taxpayers’ funds as at 30 June and 31 December each year. The capital charge rate for the year ended 30 June 2009 was 7.5% (2008: 7.5%).

6. Other operating expenses

Actual
30/06/2008
$000

 

Actual
30/06/2009
$000

 

Fees to auditor:

 

132

Audit fees for the financial statement audit

149

10

Audit fees for NZ IFRS transition

5

0

Fees for other services

0

1,790

Operating lease payments

2,039

842

Advertising and publicity

923

5,350

Contributions and sponsorship

3,123

17,013

Consultancy

20,591

5,121

General and administration

4,740

11

Net loss on disposal of property, plant and equipment and intangibles

676

3,804

Other operating costs

3,761

34,073

Total other operating expenses

36,007

7. Debtors and other receivables

Actual
30/06/2009
$000
Actual
30/06/2008
$000

Debtors

4,312

1,186

Less provision for doubtful debts

0

0

Net debtors

4,312

1,186

GST receivable

811

183

Total debtors and other receivables
5,123
1,369

The carrying value of debtors and other receivables approximates their fair value.

As at 30 June 2009 and 2008, all overdue receivables have been assessed for impairment and the appropriate provision applied, as detailed below:

2009
2008
Gross
2009 Impairment
Net
Gross
2008 Impairment
Net

Not past due

5,032

0

5,032

573

0

573

Past due 1 – 30 days

74

0

74

565

0

565

Past due 31 – 60 days

0

0

0

226

0

226

Past due 61 – 90 days

17

0

17

0

0

0

Past due > 91 days

0

0

0

5

0

5

Total

5,123

0

5,123

1,369

0

1,369

No provision has been made for doubtful debts as all debtors are current. There were no indications at balance date that any of these debtors are impaired.

8. Property, plant and equipment

Furniture and fixtures
$000
Office equipment
$000
Computer hardware
$000
Total
$000
Cost or valuation

Balance as at 1 July 2007

1,891

178

1,310

3,379

Additions

0

22

448

470

Add: Closing work in progress

0

0

188

188

Less: Opening work in progress

0

0

(237)

(237)

Revaluation increase

0

0

0

0

Transfer to be held for sale

0

0

0

0

Disposals

(49)

0

(147)

(196)

Balance at 30 June 2008

1,842

200

1,562

3,604

Balance as at 1 July 2008

1,842

200

1,562

3,604

Additions

0

17

476

493

Add: Closing work in progress*

0

0

12

12

Less: Opening work in progress

0

0

(188)

(188)

Revaluation increase

0

0

0

0

Transfer to be held for sale

0

0

0

0

Disposals

(13)

(13)

(116)

(142)

Balance at 30 June 2009

1,829

204

1,746

3,779

Accumulated depreciation and impairment losses

Balance as 1 July 2007

509

121

733

1,363

Depreciation expense

226

18

328

572

Eliminate on disposal

(8)

0

(147)

(155)

Eliminate on revaluation

0

0

0

0

Eliminate on transfer to be held for sale

0

0

0

0

Impairment losses

0

0

0

0

Balance at 30 June 2008

727

139

914

1,780

Balance as 1 July 2008

727

139

914

1,780

Depreciation expense

226

19

331

576

Eliminate on disposal

(7)

(11)

(116)

(134)

Eliminate on revaluation

0

0

0

0

Eliminate on transfer to be held for sale

0

0

0

0

Impairment losses

0

0

0

0

Balance at 30 June 2009

946

147

1,129

2,222

Carrying amounts

At 1 July 2007

1,382

57

577

2,016

At 30 June and 1 July 2008

1,115

61

648

1,824

At 30 June 2009

883

57

617

1,557

* The amount of work in progress as at 30 June 2009, $11,913 relates to the additions of servers (2008: $187,558 relates to the development of the Land Use and Carbon Analysis System to assist New Zealand in assessing its compliance with the Kyoto Protocol.)

There are no restrictions over the title of the Ministry’s property, plant and equipment, nor are any property, plant and equipment pledged as security for liabilities.

9. Intangible assets

Acquired software
$000
Acquired software licences
$000
Internally generated software (Online Waste Levy System) $000
Internally generated software (LUCAS) $000
Total $000
Cost

Balance at 1 July 2007

1,475

0

0

0

1,475

Additions

87

187

0

406

680

Add: Closing work in progress

187

0

0

643

830

Less: Opening work in progress

(243)

0

0

(772)

(1,015)

Disposals

0

0

0

0

0

Balance at 30 June 2008

1,506

187

0

277

1,970

Balance as at 1 July 2008

1,506

187

0

277

1,970

Additions

293

0

0

1,392

1,685

Add: Closing work in
progress **

16

0

149

425

590

Less: Opening work in progress

(187)

0

0

(643)

(830)

Disposals ***

(7)

0

0

(764)

(771)

Balance at 30 June 2009

1,621

187

149

687

2,644

Accumulated amortisation and impairment losses

Balance as 1 July 2007

164

0

0

0

164

Amortisation expense

121

21

0

201

343

Disposals

0

0

0

0

0

Impairment losses

0

0

0

0

0

Balance at 30 June 2008

285

21

0

201

507

Balance at 1 July 2008

285

21

0

201

507

Amortisation expense

197

30

0

177

404

Disposals

(7)

0

0

(95)

(102)

Impairment losses

0

0

0

0

0

Balance at 30 June 2009

475

51

0

283

809

Carrying amounts

At 1 July 2007

1,311

0

0

0

1,311

At 30 June and 1 July 2008

1,221

166

0

76

1,463

At 30 June 2009

1,146

136

149

404

1,835

** The amount of work in progress as at 30 June 2009 relates to the development of the Online Waste Levy system $149,081; upgrade of library information management system $16,140; and the development of Land Use and Carbon Analysis System $425,175 (2008: $830,287 – development of Land Use and Carbon Analysis System and Financial Management Information System.)

*** The disposals as at 30 June 2009 $763,228 relates to the Write off for the development work carried out for the Calculation and Reporting Application work not being used for the current development of Land Use and Carbon Analysis System.

There are no restrictions over the title of the Ministry’s intangible assets, nor are any intangible assets pledged as security for liabilities.

10. Creditors and other payables

Actual
30/06/2009
$000
Actual
30/06/2008
$000

Creditors

1,926

3,188

Accrued expenses

4,962

5,158

Provisions

470

0

Fixed asset payable

0

0

Total creditors and other payables
7,358
8,346

Creditors and other payables are non-interest bearing and are normally settled within 30 days, therefore the carrying value of creditors and other payables approximates their fair value.

Provisions relate to the Mapua contaminated site clean-up project. This is a new provision made in 2008/09.

11. Repayment of surplus

Actual
30/06/2009
$000
Actual
30/06/2008
$000

Net surplus

998

8,890

Total repayment of surplus
998
8,890

The repayment of surplus is required to be paid by the 31st October of each year.

12. Employee entitlements

Actual
30/06/2009
$000
Actual
30/06/2008
$000
Current employee entitlements are represented by:

Salary accrual

925

301

Annual leave

1,330

1,111

Retirement and long service leave

146

109

Total current portion

2,401

1,521

Non-current employee entitlements are represented by:

Retirement and long service leave

1,036

829

Total employee entitlements
3,437
2,350

The retirement and long service leave were valued by AON Consulting as at 30 June 2009. The major assumptions used in the actuarial valuation were:

  • a discount rate has been used by finding the weighted averages of returns on government stock of different terms as at 30 June 2009. The rates used range from 3.49% to 6.35% depending on the term of the liability for each employee (30 June 2008: 6.42% to 7.09%)
  • a long-term annual salary growth rate of 3.0% (2008: 3.0%)
  • a promotional salary scale derived from the experience of New Zealand superannuation schemes
  • the value of the liability is not material for the Ministry’s financial statements; therefore, any changes in assumptions will not have a material impact on the financial statements.

13. Taxpayers’ funds

Actual
30/06/2009
$000
Actual
30/06/2008
$000
General funds

Balance of 1 July

3,712

3,039

Net surplus

998

8,890

Capital contribution from Crown

1,389

673

Provision for repayment of surplus to Crown

(998)

(8,890)

General funds at 30 June
5,101
3,712

14. Reconciliation of net surplus to net cash from operating activities

Actual
30/06/2009
$000
Actual
30/06/2008
$000
Net surplus
998
8,890
Add/(less) non-cash items:

Depreciation and amortisation expense

980

915

Total non-cash items

980

915

Add/(less) items classified as investing or financing activities:

(Gains)/losses on disposal of property, plant and equipment

679

11

Add/(less) movements in working capital items:

(Increase)/decrease in debtors and other receivables

(3,754)

(138)

(Increase)/decrease in pre-payments

(28)

1

Increase/(decrease) in creditors and other payables*

(1,033)

(736)

Increase/(decrease) in employee entitlements

1,087

296

Net movements in working capital items

(3,049)

(566)

Net cash from operating activities
(1,071)
9,239

* Creditors and accruals for capital expenditure are excluded when calculating this increase or decrease.

15. Related party transactions and key management personnel

Related party transactions

The Ministry is a wholly owned entity of the Crown. The Government significantly influences the roles of the Ministry as well as being its major source of revenue.

The Ministry enters into transactions with government departments, Crown entities and state-owned enterprises on an arm’s length basis. These transactions are not considered to be related party transactions.

Apart from those transactions described above, the Ministry has not entered into any related party transactions.

Key management personnel compensation

Actual
30/06/2009
$000
Actual
30/06/2008
$000

Salaries and other short-term employee benefits

1,766

1,725

Post-employment benefits

45

55

Other long-term benefits

0

0

Termination benefits

248

83

Total key management personnel compensation
2,059
1,863

Key management personnel include the Chief Executive and the seven members of the Senior Management Team (2008: The Chief Executive and the seven members of the Senior Management Team).

16. Events after the balance sheet date

No significant events which may impact on the results have occurred between year end and the signing of these financial statements.

17. Financial instruments’ risks

The Ministry’s activities expose it to a variety of financial instrument risks, including market risk, credit risk and liquidity risk. The Ministry has a series of policies to manage the risks associated with financial instruments and seeks to minimise exposure from financial instruments. These policies do not allow any transactions that are speculative in nature to be entered into.

Market risk

Currency risk

Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates. The Ministry has no significant exposure to currency risk on its financial instruments. Accordingly, no sensitivity analysis has been completed.

Interest rate risk

Interest rate risk is the risk that the return on invested funds will fluctuate due to changes in market interest rates. Under the Public Finance Act 1989, the Ministry cannot raise a loan without Ministerial approval and no such loans have been raised. Accordingly, there is no interest rate exposure on funds borrowed.

The Ministry has no significant exposure to interest rate risk on its financial instruments.

Credit risk

Credit risk is the risk that a third party will default on its obligations to the Ministry, causing the Ministry to incur a loss.

In the normal course of its business, credit risk arises from debtors and deposits with banks.

The Ministry is only permitted to deposit funds with Westpac, a registered bank. Westpac bank has a high credit rating of AA. For its other financial instruments, the Ministry does not have significant concentrations of credit risk.

The Crown Retail Deposit Guarantee Scheme for deposits held with banks that have opted into the scheme provides a guarantee of $1million per depositor per guaranteed institution. Deposits beyond this level are not covered by this scheme.

The Ministry’s maximum credit exposure for each class of financial instrument is represented by the total carrying amount of cash and cash equivalents, and net debtors (note 7). There is no collateral held as security against these financial instruments, including those instruments that are overdue or impaired.

Liquidity risk

Liquidity risk is the risk that the Ministry will encounter difficulty raising liquid funds to meet commitments as they fall due.

In meeting its liquidity requirements, the Ministry closely monitors its forecast cash requirements with expected cash drawdowns from the New Zealand Debt Management Office. The Ministry maintains a target level of available cash to meet liquidity requirements.

The table below analyses the Ministry’s financial liabilities that will be settled based on the remaining period at the balance sheet date to the contractual maturity date. The amounts disclosed are the contractual undiscounted cash flows.

Less than
6 months
$000
Between
6 months and 1 year
$000
Between
1 and 5 years
$000
Over 5 years
$000
2008

Creditors and other payables (note 10)

8,346

0

0

0

2009

Creditors and other payables (note 10)

7,358

0

0

0

18. Categories of financial instruments

The carrying amounts of financial assets and financial liabilities in each of the categories are as follows:

Actual
30/06/2009
$000
Actual
30/06/2008
$000

Loans and receivables

Cash and cash equivalents

8,197

18,488

Debtors and other receivables (note 7)

5,123

1,369

Total loans and receivables

13,320

19,857

Financial liabilities measured at amortised cost

Creditors and other payables (note 10)

7,358

8,346

19. Capital management

The Ministry’s capital is its equity (or taxpayers’ funds), which comprise general funds. Equity is represented by net assets.

The Ministry manages its revenues, expenses, assets, liabilities and general financial dealings prudently. The Ministry’s equity is largely managed as a by-product of managing income, expenses, assets, liabilities and compliance with the Government Budget processes and with Treasury instructions.

The objective of managing the Ministry’s equity is to ensure the Ministry effectively achieves its goals and objectives for which it has been established, whilst remaining a going concern.

20. Explanations of major variances against budget

Explanations for major variances from the Ministry’s estimated figures in the 2008/09 Main Estimates are as follows:

(i) Statement of financial performance
Actual
30/06/2009
$000
Main estimates
30/06/2009
$000
Variance
$000

Revenue: Crown

63,570

78,320

14,750

Personnel costs

27,652

23,484

4,168

Consultancy

20,591

31,476

(10,885)

General and administration

4,740

11,858

(7,118)

Crown revenue was lower than budget partly due to transfer of $3.6m from 2008/09 to 2009/10 for various work programmes. The Ministry also identified $10.546m savings in several work programmes as part of the Value For Money review. The Ministry also drew down less cash from Crown than budgeted in its Supplementary Estimates.

Personnel costs were higher than budget because of the increased staff numbers during the course of the year and includes increases in remuneration and some redundancy costs. The increase in staff numbers were in particular a result of implementing the Emission Trading Scheme and Waste Minimisation Act.

Consultancy costs (including contractors’ fees) were lower than budget partly due to the transfer of funds from 2008/09 to 2009/10 for several work programmes. Also several work programmes were completed using resources within the Ministry. The Ministry also identified $10.546m savings in several work programmes as part of the Value for Money review.

General and administration costs were also lower than budget due to the savings identified in several work programmes as part of the Value for Money review.

(ii) Statement of financial position
Actual
30/06/2009
$000
Main estimates
30/06/2009
$000
Variance
$000

Debtors and other receivables

5,123

350

4,773

Creditors and other payables

7,358

5,880

(1,480)

Employee entitlements

3,437

1,400

(2,037)

The higher level of Debtors and other receivables relates to amounts receivable from Crown, GST receivable and invoices raised for the recovery of Resource Management Act Call-ins costs and other costs at 30 June 2009.

The Ministry accrued many invoices due to suppliers/providers not providing invoices before the year end cut off. Hence, creditors and other payables are higher than budgeted.

Employee entitlements were higher than budget due to the year end salary accrual and also annual and other leave liabilities were higher than anticipated.

(iii) Statement of cash flows
Actual
30/06/2009
$000
Main estimates
30/06/2009
$000
Variance
$000

Receipts from Crown

60,153

78,320

(18,167)

Payments to suppliers

(36,388)

(53,864)

17,476)

Payments to employees

(26,565)

(23,484)

(3,081)

Repayment of surplus

(8,890)

(5)

(8,885)

Explanations for variances in the Statement of Cash Flows are explained above.


|