Note 15: Payables and Provisions
| Forecast | Actual | |||
|---|---|---|---|---|
| Original Budget $m | Estimated Actual $m | 30 June 2006 $m | 30 June 2005 $m | |
| 8,957 | 7,131 | Accounts payable and accruals | 8,899 | 8,593 |
| 2,326 | 2,742 | Taxes repayable | 3,570 | 2,778 |
| 541 | 488 | Provisions | 477 | 466 |
| - | 582 | Provision for Kyoto Protocol | 656 | 310 |
| 891 | 944 | National Provident Fund guarantee | 998 | 944 |
| 1,271 | 1,388 | Provision for employee entitlements | 1,533 | 1,360 |
| 13,986 | 13,275 | Total Payables and Provisions | 16,133 | 14,451 |
The Crown guarantees the payment of benefits by the Board of Trustees of the National Provident Fund. The annual report of these schemes as at 31 March 2006, prepared in June2006, has indicated the DBP Annuitants Scheme, which contains pensioners only, has a deficit of $998 million, a increase of $54 million from 30 June 2005.
| Analysis of Provisions | ||||
|---|---|---|---|---|
| 541 | 466 | Opening balance | 466 | 485 |
| 100 | 157 | Additional provisions made in the year | 469 | 310 |
| (99) | (123) | Provisions used in period | (360) | (243) |
| (1) | (12) | Reversal of previous provision | (98) | (86) |
| 541 | 488 | Closing Balance | 477 | 466 |
| Analysis of Provision for Kyoto Protocol Obligation | ||||
| - | 310 | Opening balance | 310 | - |
| - | 272 | Additional provisions made in the year | 346 | 310 |
| - | 582 | Closing Balance | 656 | 310 |
| Actual 30 June 2006 Emission Units[3] million tonnes (Mt) | Actual 30 June 2005 Emission Units million tonnes (Mt) | |
|---|---|---|
| Kyoto Target (Assigned Amount Units) | 307.6 | 307.6 |
| Less AAUs allocated to emission reducing projects | 7.5 | 7.5 |
| Total commitment target | 300.1 | 300.1 |
| Projected emission units | ||
| Agriculture | 198.7 | 202.0 |
| Energy (including transport) and industrial processes | 193.0 | 194.4 |
| Waste | 6.5 | 5.3 |
| Solvent and other product use | 0.3 | 0.0 |
| Total projected emission units | 398.5 | 401.7 |
| Less net removals via forests | 57.2 | 70.9 |
| Add statistical adjustment | 0.0 | 5.5 |
| Net projected emission units | 341.3 | 336.3 |
| Deficit in units | 41.2 | 36.2 |
| $ million | $ million | |
| Deficit in $ millions | 656 | 310 |
New Zealand ratified the Kyoto Protocol in December 2002. This international agreement commits New Zealand to reducing its average net emissions of greenhouse gases over 2008-2012 (the first commitment period of the Kyoto Protocol or CP1) to 1990 levels or to take responsibility for the difference. New Zealand can meet its commitment through emissions reductions and use of the Kyoto Protocol flexibility mechanisms such as Joint Implementation, the Clean Development Mechanism, and offsetting increased emissions against carbon removed by forests.
The estimate of New Zealand’s net obligation at 30 June 2006 $NZ656 million (2005: $NZ310 million). This obligation is based on a deficit of 41.2 Mt of emission units measured using an exchange rate of $US0.6063 = $NZ1 (based on 30 June 2006 exchange rate) and a carbon price of $US9.65 per unit. (30 June 2005 $US0.7010 = $NZ1, and carbon price $US6 per unit). In December 2005, the quantum of the deficit was adjusted upwards from 36.2 Mt to 64.0 Mt. This reflected the Government’s decision not to proceed with the carbon tax and also a reassessment of likely levels of deforestation in the first Kyoto commitment period. The subsequent change to 41.2 Mt from the figure of 64.0 Mt reflects the re-estimation of likely levels of emissions as discussed above.
Provisions by their nature are more uncertain than most other items in the statement of financial position. Fluctuations in the value of the estimate may occur through changes in the assumptions underlying the quantum, through movements in the price of carbon and the exchange rate of the United States dollar.
The quantum of the deficit has been compiled from agricultural, forest sink and deforestation projections provided by the Ministry of Agriculture and Forestry, energy (including transport) and industrial processes projections from the Ministry of Economic Development and waste projections from the Ministry for the Environment. The estimate includes the effects of refinements in modelling processes and updated assumptions on variables such as economic growth, population growth and oil prices as at May 2006. The projections use the latest information from the national inventory of greenhouse gas emissions and removals submitted to the United Nations Framework Convention on Climate Change Secretariat on 13 April 2006. The net removals via forests is reported after deducting 21 Mt for estimated deforestation. This estimate assumes policy interventions to operationalise the Government’s policy to cap its liability at this amount. In the absence of policy interventions, and assuming current market conditions prevail, a deforestation intentions survey conducted in 2005 indicated likely deforestation of 38.5 Mt, which would result in an increase in the provision of $279 million.
AEA Technology, an independent UK based firm, has assessed the reasonableness of the assumptions and methodologies underpinning the projections in 2005. The review team’s key finding was that “the methodologies employed to project emissions and sinks across the different sectors [are] generally sound and reasonable in their approach”. This report was finalised in October 2005.
The carbon price has been determined by the Treasury based on a consultant’s report. The Allen Consulting Group has reviewed this work.
No liability or contingent liability for periods beyond 2012 has been recognised, as New Zealand currently has no specific obligations beyond the First Commitment Period. The architecture of any obligations in future periods has yet to be negotiated.
Notes
- [3]One emission unit is equivalent to one tonne of greenhouse gas emissions converted to carbon dioxide equivalents by the global warming potential.
