Notes to the Financial Statements (continued)
| Forecast | Actual | ||||
|---|---|---|---|---|---|
| Original Budget $m |
Estimated Actuals $m |
30 June 2008 $m |
30 June 2007 $m | ||
| By type | |||||
| 17,732 | 18,683 | Government stock | 18,516 | 15,778 | |
| 2,786 | 1,389 | Treasury bills | 1,484 | 2,098 | |
| 358 | 386 | Government retail stock | 423 | 364 | |
| 7,523 | 7,465 | Settlement deposits with Reserve Bank | 7,750 | 7,507 | |
| 300 | 780 | Derivatives in loss | 1,591 | 1,126 | |
| 958 | 1,251 | Finance lease liabilities | 955 | 954 | |
| 16,707 | 15,592 | Other borrowings | 15,391 | 14,071 | |
| 46,364 | 45,546 | Total borrowings | 46,110 | 41,898 | |
| By source | |||||
| 38,876 | 37,034 | Core Crown | 37,167 | 35,885 | |
| 4,773 | 4,650 | Crown entities | 4,705 | 4,430 | |
| 12,155 | 12,608 | State-owned Enterprises | 12,817 | 10,293 | |
| (9,440) | (8,746) | Inter-segment eliminations | (8,579) | (8,710) | |
| 46,364 | 45,546 | Total borrowings | 46,110 | 41,898 | |
| By maturity | |||||
| 26,862 | 24,342 | Expected to be settled within one year | 21,610 | 19,973 | |
| 19,502 | 21,204 | Expected to be outstanding for more than one year | 24,500 | 21,925 | |
| 46,364 | 45,546 | Total borrowings | 46,110 | 41,898 | |
All principal, interest and other money payable in relation to money borrowed by the core Crown is a charge on, and payable out of, the revenues of the core Crown equally and rateably with all other general borrowing obligations of the core Crown.
Except for sums the Government is liable for under any Act, any guarantee given by the Government, by virtue of an action a creditor has against the Government, or liability the Government has to a creditor of the Reserve Bank, the Government is not liable to contribute towards the payments of debts of Government entities, their subsidiaries or any entity in which the Government has an interest or that is controlled or wholly owned by the Government.
| Forecast | Actual | ||||
|---|---|---|---|---|---|
| Original Budget $m |
Estimated Actuals $m |
30 June 2008 $m |
30 June 2007 $m |
||
| 11,044 | 13,202 | Government stock measured at amortised cost | 13,722 | 12,873 | |
| 6,688 | 5,481 | Government stock measured at fair value | 4,794 | 2,905 | |
| 17,732 | 18,683 | Total Government stock | 18,516 | 15,778 | |
Government stock is measured at amortised cost, unless it is managed and its performance is evaluated on a fair value basis. Where it is evaluated on a fair value basis it is reported at fair value with movements in fair value reported in the statement of financial performance.
The fair value of government stock measured at amortised cost is $13,778 million (2007: $12,561 million). This valuation is based on observable market prices.
The valuation of government stock reported at fair value is also based on observable market prices. There have been no changes in the international credit rating for New Zealand accordingly changes in fair value are due to factors other than Sovereign credit risk.
| Actual | ||
|---|---|---|
|
30 June 2008 $m |
30 June 2007 $m |
|
| Government stock measured at fair value | ||
| Carrying value | 4,794 | 2,905 |
| Amount payable on maturity | 5,608 | 4,281 |
Treasury Bills
Treasury bills are reported at fair value, with fair value based on observable market price. As these are short-term sovereign-issued instruments, the carrying value is not materially affected by changes in Sovereign credit risk and the carrying value approximates the amount payable at maturity.
Settlement Deposits with Reserve Bank
Settlement deposits with the Reserve Bank represent the level of money deposited with the Reserve Bank by commercial banks. It is a liquidity mechanism used to settle wholesale obligations between the banks and provides the basis for settling most of the retail transactions that occur every working day between corporates and individuals.
Settlement deposits with the Reserve Bank are financed from commercial banks and not by government funding. Settlement deposits with the Reserve Bank are technically a form of borrowing by the Reserve Bank, where the liability is matched by a corresponding financial asset (reported as an element of marketable securities and deposits - refer note 15). Settlement deposits are reported at fair value, which is equivalent to the amount payable to depositors given the short term (ie, overnight) nature of these liabilities. The value of these deposits is not affected by the Crown's credit rating.
Settlement accounts are administered through the Exchange Settlement Account System (ESAS). ESAS account holders receive interest at the Official Cash Rate on their end-of-day balances. The Reserve Bank provides collateralised overnight borrowing facilities for banks, at an interest rate set at a margin over the Official Cash Rate.
| Forecast | Actual | ||||
|---|---|---|---|---|---|
| Original Budget $m |
Estimated Actuals $m |
30 June 2008 $m |
30 June 2007 $m | ||
| Finance Lease Liabilities | |||||
| By source | |||||
| 5 | 7 | Core Crown | 6 | 8 | |
| 39 | 43 | Crown entities | 43 | 44 | |
| 914 | 1,202 | State-owned Enterprises | 906 | 902 | |
| - | (1) | Inter-segment eliminations | - | - | |
| 958 | 1,251 | Total finance lease liabilities | 955 | 954 | |
| Minimum Lease Payments | |||||
| No later than one year | 133 | 151 | |||
| Later than one year and not later than five years | 473 | 456 | |||
| Later than five years | 710 | 769 | |||
| Total minimum lease payments | 1,316 | 1,376 | |||
| Present Value of Minimum Lease Payments | |||||
| No later than one year | 67 | 88 | |||
| Later than one year and not later than five years | 289 | 258 | |||
| Later than five years | 569 | 600 | |||
| Total present value of minimum lease payments | 925 | 946 | |||
| Future finance charges | 391 | 430 | |||
Finance leases relate to aircraft, electricity generation and transmission equipment and office equipment. The Government entities entering into finance leases generally have options to purchase the equipment for a nominal amount at the conclusion of the lease agreements. The Government's obligations under finance leases are secured by the lessors' title to the leased assets.
The fair value of finance lease liabilities is approximately equal to their carrying value.
| Forecast | Actual | ||||
|---|---|---|---|---|---|
| Original Budget $m |
Estimated Actuals $m |
30 June 2008 $m |
30 June 2007 $m |
||
| 9,049 | 9,641 | Other borrowings measured at amortised cost | 10,737 | 7,920 | |
| 7,658 | 5,951 | Other borrowings measured at fair value | 4,654 | 6,151 | |
| 16,707 | 15,592 | Total other borrowings | 15,391 | 14,071 | |
Other borrowings are reported at fair value with movements in fair value reported in the statement of financial performance when they are held for trading or they are managed and performance is evaluated on a fair value basis.
The fair value of other borrowings measured at amortised cost is $10,933 million (2007: $8,142 million). The fair value of financial liabilities with standard terms and conditions traded on active liquid markets are determined by reference to quoted market prices. Where such prices are not available use is made of estimated discounted cash flows models with reference to market interest rates.
For those other borrowings designated at fair value through profit and loss, the value of these instruments will be affected by changes in interest rates due to credit risk and broader market influences.
Of these borrowings, $3,393 million (2007: $4,486 million) is Sovereign-issued debt administered by the Reserve Bank and NZDMO. As there have been no changes in the international credit rating for Sovereign debt there has been no value change attributable to credit risk for these borrowings.
The remaining borrowings of $11,998 million (2007: $9,585 million) comprise non-sovereign-issued debt of Crown entities and State-owned enterprises. The following table identifies the difference between the carrying amount and amount payable at maturity as well as the extent that fair value movements have resulted from changes in credit risk of the issuing entity. The carrying value can differ to the amount actually payable on maturity where the effect of discounting cash flows is material.
| Actual | ||
|---|---|---|
|
30 June 2008 $m |
30 June 2007 $m |
|
| Other borrowings measured at fair value | ||
| Carrying value | 4,654 | 6,151 |
| Amount payable on maturity | 4,809 | 6,220 |
| Fair value impact from changes in credit risk for the year | (158) | 122 |
| Cumulative fair value impact from changes in credit risk | (79) | 130 |
