Part 4: Forecast financial statements for 2012/13

Statement of Intent 2012–2015.

The Controller and Auditor-General's forecast financial statements have been prepared in keeping with sections 38, 41(1), and 45G of the Public Finance Act 1989 and are consistent with generally accepted accounting practice. The purpose of the forecast financial statements is to facilitate Parliament's consideration of the appropriations for, and planned performance of, the Controller and Auditor-General. Use of this information for other purposes may not be appropriate. Readers are cautioned that actual results are likely to vary from the information presented here and that the variations may be material.

These forecast financial statements have been prepared on the basis of assumptions as to future events that the Controller and Auditor-General reasonably expects to occur, associated with the actions she reasonably expects to take, as at the date that this information was prepared.

It is not intended that this published material will be updated.

Statement of significant underlying assumptions

The forecast financial statements on pages 59-75 have been compiled on the basis of existing government policies and after the Controller and Auditor-General consulted with the Speaker and the Officers of Parliament Committee. The main assumptions are that:

  • The Controller and Auditor-General's portfolio of entities will remain substantially the same as for the previous year.
  • The Controller and Auditor-General will continue to deliver the range of products currently provided and will also be in a position to deliver new products, or existing products in new ways, to cope with changing demands.
  • The scale of annual audits will remain substantially the same, and audits of most local authorities' long-term plans are not carried out in 2012/13.
  • The balance of activity associated with inquiries and with advice to Parliament and others will continue to vary because of increases in demand and the effects of the Public Audit Act 2001.
  • The Controller and Auditor-General will continue to use audit expertise from Audit New Zealand and private sector accounting firms.

These assumptions are adopted as at 29 March 2012.

Statement of accounting policies

Reporting entity

The Controller and Auditor-General is a corporation sole established by section 10(1) of the Public Audit Act 2001, is an Office of Parliament for the purposes of the Public Finance Act 1989, and is domiciled in New Zealand.

The Controller and Auditor-General's activities include work carried out by the Office of the Auditor-General (OAG) and Audit New Zealand (referred to collectively as "the Office"), and contracted audit service providers. The Office has designated itself as a public benefit entity for the purposes of New Zealand equivalents to International Financial Reporting Standards (NZ IFRS).

Measurement base

The forecast financial statements have been prepared on a historical cost basis. The financial statements are presented in New Zealand dollars, and all values are rounded to the nearest thousand dollars. The functional currency of the Office is New Zealand dollars.

Statement of compliance

This Statement of Intent complies with Financial Reporting Standard No. 42: Prospective Financial Statements.

The forecast financial statements for 2012/13 comply with the applicable financial reporting standards, which include NZ IFRS and other applicable financial reporting standards, as for a public benefit entity.

Changes in accounting policies

There have been no changes from the accounting policies adopted in the last audited financial statements.

Accounting policies

Income

Income is measured at the fair value of the consideration received. Income is derived from the Crown for outputs provided to Parliament, from audit fees for the audit of public entities' financial statements, and from other assurance work carried out by Audit New Zealand at the request of public entities.

Crown funding is recognised in the period to which it relates.

Fee revenue is recognised when earned by reference to the stage of completion of audit and other assurance work, if the outcome can be estimated reliably. Revenue accrues as the audit activity progresses by reference to the value of work performed, and as direct expenses that can be recovered are incurred. If the outcome of an audit cannot be estimated reliably, revenue is recognised only to the extent of the direct costs incurred for the work performed. If there are significant uncertainties regarding recovery or if recovery is contingent on events outside our control, no revenue is recognised.

Fee revenue generated by contracted audit service providers for audits

Fee revenue generated by contracted audit service providers for audits of public entities is also recognised as the work progresses, based on advice from the contracted audit service providers. Contracted audit service providers invoice and collect audit fees directly from public entities.

Expenditure

Expenses of audit service providers

Fees for audits of public entities carried out by contracted audit service providers are recognised as the work progresses, based on advice from the contracted audit service providers. Contracted audit service providers invoice and collect audit fees directly from public entities.

Leases

An operating lease is a lease that does not transfer substantially all the risks and rewards incidental to ownership of an asset. Lease payments under an operating lease are recognised as an expense on a straight-line basis over the lease term. All leases entered into by the Office are operating leases.

Foreign currency transactions

Foreign currency transactions (including those for which forward foreign exchange contracts are held) are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the surplus or deficit.

Capital Charge

The capital charge is recognised as an expense in the period to which the charge relates.

Financial instruments

Financial assets and financial liabilities are initially measured at fair value plus transaction costs, unless they are carried at fair value through profit or loss, in which case the transaction costs are recognised in the surplus or deficit.

Cash and cash equivalents

Cash includes cash on hand and highly liquid short-term deposits with banks.

Work in progress

Work in progress is stated at estimated realisable value, after providing for non-recoverable amounts. Work in progress represents unbilled revenue.

Debtors and other receivables

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

Impairment of a receivable is established when there is objective evidence that the Office will not be able to collect amounts due according to the original terms of the receivable. Significant financial difficulties of the debtor, probability that the debtor will enter into bankruptcy, and default in payments are considered indicators that the debt is impaired. The amount of the impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted using the original effective interest rate. The carrying amount of the asset is reduced through the use of an allowance account, and the amount of the loss is recognised in the surplus or deficit. Overdue receivables that are renegotiated are reclassified as current (that is, not past due).

Plant and equipment

Plant and equipment consists of furniture and fittings, office equipment, information technology hardware, and motor vehicles. Plant and equipment is shown at cost, less accumulated depreciation and impairment losses.

Additions

Individual assets, or group of assets, are capitalised if their cost is greater than $1,000.

The cost of an item of plant and equipment is recognised as an asset if, and only if, it is probable that future economic benefits or service potential associated with the item will flow to the Office and the cost of the item can be measured reliably.

In most instances, an item of plant and equipment is recognised at its cost. If an asset is acquired at no cost, or for a nominal cost, it is recognised at fair value as at the date of acquisition.

Disposals

Gains and losses on disposals are determined by comparing the proceeds with the carrying amount of the asset. Gains and losses on disposals are included in the surplus or deficit.

Subsequent costs

Costs incurred subsequent to initial acquisition are capitalised only when it is probable that future economic benefits or service potential associated with the item will flow to the Office and the cost of the item can be measured reliably.

The costs of day-to-day servicing of property, plant and equipment are recognised in the surplus or deficit as they are incurred.

Depreciation

Depreciation is provided on a straight-line basis on all plant and equipment, at rates that will write down the cost (or valuation) of the assets to their estimated residual values over their useful lives. The useful lives and associated depreciation rates of major classes of assets have been estimated as follows:

Furniture and fittings 4 years (25%)
Office equipment 2.5 to 5 years (20% to 40%)
Information technology hardware 2.5 to 5 years (20% to 40%)
Motor vehicles 3 to 5 years (20% to 33%).

The residual value and useful life of an asset is reviewed, and adjusted if applicable, at each balance date.

Intangible assets

Software acquisition and development

Acquired computer software licences are capitalised on the basis of the costs incurred to acquire and bring to use the specific software. Costs associated with maintaining computer software are recognised as an expense when incurred.

Costs that are directly associated with the development of software for internal use by the Office are recognised as an intangible asset. Direct costs include the software development and employee costs.

Staff training costs are recognised as an expense when incurred.

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 when the asset is derecognised. The amortisation charge for each period is recognised in the surplus or deficit.

The useful life and associated amortisation rate of computer software is estimated at between 2.5 and 5 years (20% to 40%).

Impairment of non-financial assets

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 through either continued use or disposal. 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 balance date is tested for impairment annually.

Value in use is depreciated replacement cost for an asset where the future economic benefits or service potential of the asset are not primarily dependent on the asset's ability to generate net cash inflows and where the entity would, if deprived of the asset, replace its remaining future economic benefits or service potential.

If an asset's carrying amount exceeds its recoverable amount, the asset is impaired and the carrying amount is written down to the recoverable amount. The impairment loss is recognised in the surplus or deficit. Any reversal of an impairment loss is also recognised in the surplus or deficit.

Creditors and other payables

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

Income in advance

Income in advance is recognised where invoiced audit fees exceed the value of time allocated within work in progress to public entities.

Employee entitlements

Short-term employee entitlements

Employee entitlements that the Office expects to be settled within 12 months of balance date are measured at nominal values based on accrued entitlements at current rates of pay.

These include salaries and wages accrued up to balance date, annual leave and time off in lieu earned but not yet taken at balance date, retiring and long service leave entitlements expected to be settled within 12 months, and sick leave.

The Office recognises a liability for sick leave to the extent that future absences are expected to be greater than the sick leave entitlements earned in the future. The amount is calculated based on the unused sick leave entitlements that can be carried forward at balance date, to the extent that the Office anticipates that these unused entitlements will be used by staff to cover those future absences.

The Office recognises a liability and an expense for bonuses where it is contractually obliged to pay them or where there is a past practice that has created a constructive obligation.

Long-term employee entitlements

Entitlements that are payable beyond 12 months, such as long service leave and retiring leave, have been calculated on an actuarial basis. The calculations are based on:

  • likely future entitlements based on years of service, years to entitlement, the likelihood that staff will reach the point of entitlement, and contractual entitlements information; and
  • the present value of the estimated future cash flows.

Presentation of employee entitlements

Sick leave, annual leave, time off in lieu of overtime worked, and vested long service leave are classified as a current liability. Non-vested long service leave and retiring/resigning leave expected to be settled within 12 months of balance date are classified as a current liability. All other employee entitlements are classified as a non-current liability.

Superannuation schemes

Obligations for contributions to the Auditor-General's Retirement Savings Plan, KiwiSaver, and the Government Superannuation Fund are accounted for as defined contribution plans and are recognised as an expense in the surplus or deficit as incurred.

Taxpayers' funds

Taxpayers' funds are the Crown's investment in the Office and are measured as the difference between total assets and total liabilities.

Commitments

Expenses yet to be incurred on non-cancellable contracts that have been entered into on or before balance date are disclosed as commitments to the extent that there are equally unperformed obligations.

Cancellable commitments that have penalty or exit costs explicit in the agreement on exercising that option to cancel are included in the Statement of commitments at the value of that penalty or exit cost.

Goods and Services Tax

All items in the financial statements, including appropriation statements, are stated exclusive of Goods and Services Tax (GST), except for receivables and payables in the Forecast statement of financial position, which are stated on a GST-inclusive basis.

If GST is not recoverable as input tax, it is recognised as part of the related asset or expense. The net amount of GST recoverable from, or payable to, the Inland Revenue Department (IRD) is included as part of receivables or payables in the Forecast statement of financial position. The net GST paid to, or received from, the IRD, including the GST for investing and financing activities, is classified as an operating cash flow in the Forecast statement of cash flows.

Commitments and contingencies are disclosed exclusive of GST.

Income tax

The Office is exempt from paying income tax in terms of section 43 of the Public Audit Act 2001. Accordingly, no charge for income tax has been provided for.

Output cost allocation

The Office has determined the cost of outputs using allocations as outlined below.

Direct costs are those costs directly attributable to a single output.

Direct costs that can readily be identified with a single output are assigned directly to the relevant output class. For example, the cost of audits carried out by contracted audit service providers is charged directly to output class: Audit and assurance services.

Indirect costs are all other costs. These costs include payroll costs, variable costs such as travel, and operating overheads such as property costs, depreciation, and capital charges.

Indirect costs are allocated according to the time charged to a particular activity.

There have been no changes in cost allocation policies since the date of the last audited financial statements.

Judgements and estimations

The preparation of these financial statements requires judgements, estimations, and assumptions that affect the application of policies and reported amounts of assets and liabilities, and income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. The assessment of work in progress value is the most significant area where such judgements, estimations, and assumptions are made.

Forecast statement of comprehensive income

for the year ending 30 June 2013

This statement reports the revenue and expenses relating to all outputs (goods and services) that we produce. A supporting statement showing the revenue and expenditure of each output class is on page 75.

2011/12 2012/13
Budgeted*
$000
Estimated actual
$000
Forecast
$000
Income
Crown funding 10,000 10,045 10,045
Audit fees – Departments 10,388 9,460 10,175
Audit fees – Other 32,789 32,746 30,427
Income of contracted audit service providers 28,674 28,674 28,491
Total income 81,851 80,925 79,138
Expenditure
Personnel costs 37,568 37,378 36,989
Operating costs 14,269 12,786 12,088
Depreciation and amortisation 1,071 901 1,204
Fees paid to contracted auditors for audits of public entities 28,674 28,674 28,491
Capital charge 269 322 366
Total expenditure 81,851 80,061 79,138
Total comprehensive income for the year 0 864 0

* Budgeted figures reflect the Main Estimates of Appropriations for 2011/12.

Forecast statement of movements in taxpayers' funds (equity)

for the year ending 30 June 2013

2011/12 2012/13
Budgeted
$000
Estimated
actual
$000
Forecast
$000
Taxpayers' funds brought forward at 1 July 4,021 4,021 4,021
Surplus for the year - 864 -
Provision for repayment of surplus to the Crown - (864) -
Capital contribution 2,200 - 2,200
Taxpayers' funds at 30 June 6,221 4,021 6,221

Forecast statement of financial position

as at 30 June 2013

This statement reports the total assets and liabilities. The difference between the total assets and total liabilities is called taxpayers' funds.

Budgeted as at 
30 June 
2012
$000
Estimated
actual as at 
30 June 
2012 
$000
Forecast 
as at 
30 June
2013
$000
Taxpayers' funds
General funds 6,221 4,021 6,221
Total taxpayers' funds 6,221 4,021 6,221
Represented by:
Current assets
Cash and cash equivalents 4,379 4,222 2,046
Prepayments 185 180 185
Work in progress 2,200 2,000 2,000
Debtors and other receivables 5,601 5,794 5,794
Total current assets 12,365 12,196 10,025
Non-current assets
Plant and equipment 1,646 1,407 4,692
Intangible assets 1,280 886 1,108
Total non-current assets 2,926 2,293 5,800
Total assets 15,291 14,489 15,825
Current liabilities
Creditors and other payables 4,783 5,153 5,153
Repayment of surplus - 864 -
Employee entitlements 3,707 3,865 3,865
Total current liabilities 8,490 9,882 9,018
Non-current liabilities
Employee entitlements 580 586 586
Total non-current liabilities 580 586 586
Total liabilities 9,070 10,468 9,604
Net assets 6,221 4,021 6,221

Forecast statement of cash flows

for the year ending 30 June 2013

This statement summarises the cash movements in and out during the year. It takes no account of money owed to, or owing by, the Office, and therefore differs from the Forecast statement of comprehensive income.

2011/12 2012/13
Budgeted
$000
Estimated
actual
$000
Forecast
$000
Cash flows from operating activities
Receipts from the Crown 10,000 10,045 10,045
Receipts from Departments 8,104 7,419 8,078
Receipts from other public entities 34,911 34,542 32,298
Payments to suppliers (10,043) (8,303) (8,219)
Payments to employees (37,459) (37,268) (36,878)
Capital charge paid (269) (322) (366)
Net GST paid (4,205) (4,178) (4,119)
Net cash flow from operating activities 1,039 1,935 839
Cash flows from investing activities
Receipts from sale of plant and equipment 92 72 43
Purchase of plant and equipment (950) (722) (4,144)
Purchase of intangible assets (850) (430) (250)
Net cash flow from (used in) investing activities (1,708) (1,080) (4,351)
Cash flows from financing activities
Capital contribution 2,200 - 2,200
Repayment of surplus to the Crown (500) (916) (864)
Net cash flow from (used in) financing activities 1,700 (916) 1,336
Total net increase/(decrease) in cash held 1,031 (61) (2,176)
Cash at the beginning of the year 3,348 4,283 4,222
Cash at the end of the year 4,379 4,222 2,046

* The Forecast statement of cash flows does not include the contracted audit service provider audit fees because these do not involve any cash transactions within the Office.

Reconciliation of surplus in the Forecast statement of comprehensive income to the forecast net cash flow from operating activities

for the year ending 30 June 2013

This reconciliation discloses the non-cash adjustments applied to the surplus reported in the Forecast comprehensive income statement on page 67 to arrive at the net cash flow from operating activities disclosed in the Forecast statement of cash flows on page 70.

2011/12 2012/13
Budgeted
$000
Estimated
actual
$000
Forecast
$000
Surplus - 864 -
Non-cash items
Depreciation and amortisation 1,071 901 1,204
Total non-cash items 1,071 901 1,204
Working capital movements
(Increase)/decrease in receivables and prepayments (166) (284) 0
(Increase)/decrease in work in progress - 114 0
Increase/(decrease) in payables 95 300 (365)
Increase/(decrease) in current employee entitlements 29 - -
Total net working capital movements (42) 130 (365)
Investing activity items
Loss/(profit) on disposal of assets - 40 -
Total investing activity items - 40 -
Movements in non-current liabilities
Increase/(decrease) in employee entitlements 10 - -
Net cash flow from operating activities 1,039 1,935 839

Statement of forecast capital expenditure

for the year ending 30 June 2013

This statement discloses the forecast capital expenditure for the 2012/13 financial year (incurred in accordance with section 24 of the Public Finance Act 1989), which is primarily routine replacement and upgrade of the Office's information technology, office equipment, and furniture and fittings.

Actual
June
2008
$000
Actual
June
2009
$000
Actual
June
2010
$000
Actual
June
2011
$000
Budget
June
2012
$000
Estimated
actual
June
2012
$000
Forecast
June
2013
$000
Plant and equipment
Furniture and fittings 125 63 42 4 210 40 3,453
Office equipment 7 20 15 43 10 0 100
Motor vehicles 382 184 406 396 380 361 216
Computer hardware 114 318 258 333 350 321 375
Intangible assets
Computer software 151 927 200 76 850 430 250
Total 779 1,512 921 852 1,800 1,152 4,394

Forecast details of non-current assets by category

as at 30 June 2013

As at 30 June 2012 Forecast position as at 30 June 2013
Budgeted
net book
value
$000
Estimated
actual net
book value
$000
Cost
$000
Accumulated
depreciation
$000
Net book
value
$000
Plant and equipment
Furniture and fittings 265 58 5,663 2,367 3,296
Office equipment 2 25 370 287 83
Motor vehicles 848 845 1,336 578 758
Computer hardware 531 479 2,504 1,949 555
Intangible assets
Computer software 1,280 886 4,010 3,262 748
Total 2,926 2,293 13,883 8,443 5,440

Forecast appropriation statement

for the year ending 30 June 2013

This statement breaks down the expenditure reported in the Forecast statement of comprehensive income on page 67 and the Forecast output class operating statements on page 75 with the corresponding appropriations appearing in Part B1 of Vote Audit for 2011/12 in the Estimates of Appropriations (parliamentary paper B.5, Vol. 1).

$000
Appropriations for output expenses
Legislative auditor (multi-class output appropriation)
- Supporting accountability to Parliament 2,685
- Performance audits and inquiries 6,587
Total legislative auditor 9,272
Audit and assurance services (revenue-dependent appropriation) 68,868
Audit and assurance services – Crown-funded small entity audits 150
Total appropriations for output expenses 78,290
Other expenses to be incurred by the Office
Remuneration of the Auditor-General and Deputy Auditor-General 848
Total other expenses 848
Total 79,138

Forecast output class operating statements

for the year ending 30 June 2013

Revenue
Crown
$000
Revenue
Depts
$000
Revenue
Other
$000
Total
Revenue
$000
Total
Expenses
$000
Surplus
$000
Output expenses
Audit and assurance services (revenue-dependent appropriation)
Scope: This appropriation is limited to the performance of audit and related assurance services as required or authorised by statute. The Auditor-General is required to audit the financial statements of the Government, public entities' financial statements, and other information that must be audited. The Auditor-General is also enabled to perform other services reasonable and appropriate for an auditor to perform and to audit other quasi-public entities.
- 9,950 58,918 68,868 68,868 0
Audit and assurance services
Scope: This appropriation is limited to the performance of audit and related assurance services as required or authorised by statute for smaller entities such as cemetery trusts and reserve boards.
150 - - 150 150 -
Statutory auditor function (multi-class output appropriation)
Basis – these output expenses use the same resources and contribute to the same outcome.
Supporting accountability to Parliament
Scope: This output class is limited to reporting to Parliament and others as appropriate on matters arising from annual and appropriation audits, reporting to and advising select committees, and advising other agencies on the requirements of parliamentary and related accountability systems, to support Parliament in its holding the Executive to account for its use of public resources.
2,460 225 - 2,685 2,685 -
Performance audits and inquiries
Scope: This output class is limited to undertaking and reporting on performance audits and inquiries relating to public entities under the Public Audit Act 2001 and responding to requests for approvals in relation to pecuniary interest questions regulated by the Local Authorities (Members' Interests) Act 1968.
6,587 - - 6,587 6,587 -

Total output expenses 9,197 10,175 58,918 78,290 78,290 0
Other expenses to be incurred by the Office
Remuneration of the Auditor-General and Deputy Auditor-General 848 0 0 848 848 0
Total operating expenses 10,045 10,175 58,918 79,138 79,138 0
page top