Operating statement
For the year ended 30 June 2016 | 2015-16 $'000 |
2014-15 $'000 |
---|---|---|
Income from transactions | ||
Revenue from government* | 92,267 | 80,219 |
Sales of goods and services | 756 | 405 |
Payments to consolidated fund | (1,775) | (1) |
Total income from transactions | 91,248 | 80,623 |
Expenses from transactions | ||
Employee benefits | 48,462 | 50,210 |
Supplies and services | 19,732 | 16,101 |
Depreciation and amortisation | 18,683 | 8,465 |
Grants and other transfers | 4,754 | 4,621 |
Capital asset charge | 28 | 84 |
Interest expenses | 3 | 448 |
Total expenses from transactions | 91,662 | 79,929 |
Net result from transactions | (414) | 694 |
Other economic flows in net result | ||
Net gains / (losses) on financial instruments | (2) | - |
Net gains / (losses) on non-financial assets | 9 | 7 |
Other gains / (losses) on other economic flows | (679) | (58) |
Total other economic flows in net result | (672) | (51) |
Net surplus/(deficit) for reporting period | (1,086) | 643 |
* Revenue from government represents the output budget allocated to SRO |
Notes to the operating statement
- The decrease of $1.748 million in employee benefits was mainly due to the reclassification of labour contractor costs of $4.617 million to supplies and services in 2015-16, which was partly offset by the increase in workforce size and the general wages increase. This change forms the primary reason for the increase in supplies and services.
- The increase of $10.218 million in depreciation and amortisation was mainly due to an increase in amortisation expenses related to municipal valuations. Municipal valuations are amortised for up to two years and due to the timing of purchases the amortisation expense is always higher in the second year of the cycle. 2015-16 was the second year of the two-year cycle.
- Grants and other transfers consist of payments made to municipal councils in relation to the administration of the Fire Service Property Levy, which were based on the Treasurer’s determination under s70 of the Fire Services Property Levy Act 2012.
- Expenses from transactions include $0.602 million in relation to the administration of the Growth Area Infrastructure Contribution and Metropolitan Planning Levy. Costs recovered from the relevant trust funds were reported as sales of goods and services.
Administered items
Administered revenues
Administered revenues | 2015-16 $'000 | 2014-15 $'000 |
---|---|---|
Payroll tax | 5,948,733 | 5,681,309 |
Duties* | 7,000,745 | 6,034,735 |
Land tax | 1,792,873 | 1,754,156 |
Congestion Levy | 102,053 | 110,603 |
Growth Areas Infrastructure Contribution | 149,352 | 128,767 |
Metropolitan Planning Levy | 19,832 | 2 |
Fire Services Property Levy | 674,063 | 588,478 |
Licence fees | 22,026 | 22,544 |
Total | 15,709,677 | 14,320,594 |
Less: Cattle Compensation Fund | (4,985) | (4,161) |
Less: Swine Compensation Fund | (189) | (179) |
Less: Sheep and Goat Compensation Fund | (1,296) | (1,404) |
Add: Unclaimed money receipts | 96,491 | 90,825 |
Add: User charges | 3,232 | 3,251 |
Add: Sundry income | 1,187 | 902 |
Total administered revenues | 15,804,117 | 14,409,828 |
* Includes Cattle Compensation Fund, Swine Compensation Fund and Sheep & Goat Compensation Fund |
Administered expenses
Work in progress** 1,560 2,359 Total written-down value of intangible assets 7,601 21,648 *All municipal valuations will be fully amortised by 30 June 2016
** Capitalised and uncapitalised expenditure on e-Sys Life Extension Project
Other non-financial assets
Other non-financial assets | 2015-16 $'000 |
2014-15 $'000 |
---|---|---|
Prepayments | 1,594 | 1,464 |
Motor vehicle leased | 275 | 212 |
Total other non-financial assets | 1,869 | 1,676 |
Payables
Current payables | 2015-16 $'000 |
2014-15 $'000 |
---|---|---|
Unpresented cheques | 559 | 66 |
Trade creditors | 2,071 | 956 |
Accruals | 4,939 | 4,627 |
Other payables | 2,733 | 3,671 |
Total payables | 10,302 | 9,320 |
Interest-bearing liabilities
Interest-bearing liabilities | 2015-16 $'000 |
2014-15 $'000 |
---|---|---|
Current liabilities | ||
Motor vehicle leases | 131 | 139 |
Total current liabilities | 131 | 139 |
Non-current liabilities | ||
Motor vehicle leases | 146 | 75 |
Total non-current liabilities | 146 | 75 |
Total interest-bearing liabilities | 277 | 214 |
Provisions
Provisions | 2015-16 $'000 |
2014-15 $'000 |
---|---|---|
Current provisions | ||
Annual leave | 2,841 | 2,678 |
Long service leave | 9,497 | 8,077 |
Other Employee Entitlements | 1,500 | 1,698 |
Total current provisions | 13,838 | 12,453 |
Non-current provisions | ||
Long service leave | 1,304 | 1,178 |
Total non-current provisions | 1,304 | 1,178 |
Total provisions | 15,142 | 13,631 |