Department of Infrastructure and Regional Development

Section 3: Explanatory tables and budgeted financial statements

3.1: Explanatory tables

Estimates of special account flows

Special accounts provide a means to set aside and record amounts used for specified purposes. Table 3.1.1 shows the expected additions (receipts) and reductions (payments) for each account used by the Department. The corresponding table in the 2014‑15 PB Statements is Table 3.1.2.

Table 3.1.1: Estimates of Special Account flows and balances

3.2: Budgeted financial statements

3.2.1: Analysis of budgeted financial statements

An analysis of the Department's financial position, as reflected in the budgeted departmental financial statements and administered schedules for 2014‑15, is provided below.


Budgeted departmental income statement

Total expenses are estimated to be $288.2m in 2014‑15, an increase of $3.5m from Budget. The increase is primarily due to increased revenue ($2.6m) and revised depreciation estimates ($1.0m).

Chart 3.1: Total departmental expenses

Chart 3.1: Total departmental expenses

Budgeted departmental balance sheet

The Department's major assets are in Buildings ($16.4m), Property, plant & equipment ($7.6m) and Intangibles ($17.9m). The Department's primary liability continues to be accrued employee leave entitlements, estimated at $48.1m.


Schedule of budgeted income and expenses administered on behalf of government

The Department administers the collection of taxes, fees and fines, other non-taxation revenue and interest and dividends estimated at $744.9m in 2014‑15, representing a decrease of $7.5m from Budget. The decrease is primarily due to a decrease in dividends from the Australian Rail Track Corporation Limited ($28.5m) and reduced revenue under the Interstate Road Transport fees administered item ($6.0m). The decrease is partially offset by increased interest revenue ($14.8m) and increased revenue under the Services to Indian Ocean Territories administered item ($14.0m).

Administered expenses are budgeted at $4 471.9m in 2014‑15, representing an increase of $32.1m from Budget and will be incurred for the administered items set out at Section 2. The increase is primarily due to the movement of administered funds approved since Budget ($30.3m), the recognition of expenses associated with concessional loans ($27.7m) and increased funding for payments to corporate entities ($23.7m) and the Services to Indian Ocean Territories administered item ($17.1m). The increase was partially offset by the reallocation of expense estimates between the Department of the Treasury for the Infrastructure Investment Programme administered item ($67.8m).

Chart 3.2: Total administered expenses

Chart 3.2: Total administered expenses

Schedule of budgeted assets and liabilities administered on behalf of government

Total assets are expected to increase in 2014‑15 by $730.2m to $6 158.4m from the 2013‑14 actual result. The increase relates mainly to the loan provided to the Australian Capital Territory Government for the purpose of undertaking its loose fill asbestos remediation programme ($750.0m).

3.2.2: Budgeted financial statements tables

Table 3.2.1: Comprehensive income statement (showing net cost of services) (for the period ended 30 June)

Table 3.2.2: Budgeted departmental balance sheet (as at 30 June)

Table 3.2.3: Departmental statement of changes in equity—summary of movement (Budget year 2014‑15)

Table 3.2.4: Budgeted departmental statement of cash flows (for the period ended 30 June)

Table 3.2.5: Departmental capital budget statement

Table 3.2.6: Statement of asset movements (2014‑15)

Table 3.2.7: Schedule of budgeted income and expenses administered on behalf of Government (for the period ended 30 June)

Table 3.2.8: Schedule of budgeted assets and liabilities administered on behalf of Government (as at 30 June)

Table 3.2.9: Schedule of budgeted administered cash flows (for the period ended 30 June)

Table 3.2.10: Schedule of administered capital budget

Table 3.2.11: Schedule of asset movements (2014‑15)

3.2.3: Notes to the financial statements

1. Accounting policy

The budgeted financial statements have been prepared on an accrual accounting basis, having regard to Statements of Accounting Concepts, and in accordance with:

  • the Finance Minister's Orders;
  • Australian Accounting Standards;
  • Other authoritative pronouncements of the Australian Accounting Standards Board; and
  • The Consensus Views of the Urgent Issues Group.

2. Departmental and administered items

Entity assets, liabilities, revenues and expenses are those items that are controlled by the Department and are used by the Department in producing its outputs and include:

  • computers, plant and equipment used in providing goods and services;
  • liabilities for employee entitlements;
  • revenue from appropriations or independent sources in payment for outputs; and
  • employee, supplier and depreciation expenses incurred in providing entity outputs.

Administered items are those items incurred in providing programmes that are controlled by government and managed, or oversighted, by the Department on behalf of government. Administered expenses include grant payments and subsidies, and administered revenues include levies, fees and fines.

3. Departmental expenses—employees

Payments and net increases in entitlements to employees for services rendered in the financial year.

4. Departmental expenses—suppliers

Payments to suppliers for goods and services used in providing entity outputs.

5. Departmental expenses—depreciation and amortisation

Depreciable infrastructure, plant and equipment, buildings and intangible assets are written-off to their estimated residual values over their estimated useful life to the Department, using the straight-line calculation method.

6. Departmental own-source revenue

Revenue from government represents the purchase of outputs from the Department by government and is recognised to the extent that it has been received into the Department's bank account.

Revenue from other sources, representing sales from goods and services, is recognised when:

  • the risks and rewards of ownership have been transferred to the buyer;
  • the seller retains no managerial involvement nor effective control over the goods;
  • the revenue and transaction costs incurred can be reliably measured; and
  • it is probable that the economic benefits associated with the transaction will flow to the Department.

7. Departmental assets—financial assets

The primary financial asset relates to receivables. Financial assets are used to fund the Department's capital programme, employee entitlements, creditors and to provide working capital.

8. Departmental assets—non-financial assets

These items represent future economic benefits that the Department will consume in producing outputs. The reported value represents the purchase price paid less depreciation incurred to date in using the asset.

9. Departmental liabilities—provisions

Provision has been made for the Department's liability for employee entitlements arising from services rendered by employees. This liability includes unpaid annual leave and long service leave.

10. Expenses administered on behalf of Government

The majority of the Department's administered programmes are classified as grants, the most significant being the AusLink Programme, AusLink Plan for the Future and Local Government Financial Assistance Grants administered items.

11. Own-source revenues administered on behalf of Government

Details of the range of taxation and non-taxation revenue collected by the Department are provided at Appendix 3.2.1.

12. Administered assets—financial assets

Comprise primarily the Australian Government's investments in portfolio agencies.

Appendix 3.2.1: Administered own-source revenue

Appendix 3.2.2: Administered loan repayments


Prev. Index Next