The Treasury

Global Navigation

Personal tools

Note 26:  Provisions

Forecast Actual
Original
Budget
$m
Estimated
Actuals
$m
30 June 2008
$m
30 June 2007
$m
By type  
1,621 1,738 Provision for employee entitlements 2,220 1,828
557 482 Provision for Kyoto 562 704
805 780 Provision for National Provident Fund guarantee 907 771
867 1,045 Other provisions 1,064 1,253
3,850 4,045 Total provisions 4,753 4,556
By source  
2,267 2,353 Core Crown 2,763 2,537
1,042 1,214 Crown entities 1,500 1,195
757 610 State-owned Enterprises 684 852
(216) (132) Inter-segment eliminations (194) (28)
3,850 4,045 Total provisions 4,753 4,556
By maturity  
1,849 1,536 Expected to be settled within one year 2,281 2,171
2,001 2,509 Expected to be outstanding for more than one year 2,472 2,385
3,850 4,045 Total provisions 4,753 4,556
Provision for employee entitlements  
Opening provision 1,828 1,636
Additional provisions recognised 1,467 1,134
Provision used during the period (976) (803)
Reversal of previous provision (99) (137)
Unwind of discount rate (2)
Closing provision 2,220 1,828

The provision for employee entitlements represents annual leave, accrued long service leave and retiring leave, and sick leave entitlements accrued by employees. Probability assumptions about continued future service affecting entitlements accrued as at reporting date have been made using previous employment data. For entitlements that vest over a period exceeding one year a discount rate of 5.5% has been used.

Actual
30 June 2008
$m
30 June 2007
$m
Provision for Kyoto  
Opening provision 704 656
Change in the price of carbon and foreign exchange rate 226 (20)
Change in net projected emission units (368) 68
Closing provision 562 704

30 June 2008
Emission Units

million tonnes (Mt)

30 June 2007
Emission Units

million tonnes (Mt)

Provision for Kyoto
Kyoto target (assigned amount units) 309.6 309.5
Less AAUs allocated to emission reducing projects 7.0 7.5
Total commitment target 302.6 302.0
Projected emission units
Agriculture 198.5 203.1
Energy (incl. transport) and industrial processes 185.6 195.1
Waste 7.2 7.0
Solvent and other product use 0.2 0.3
Total projected emission units 391.5 405.5
Removals via forest 84.1 79.0
Deforestation emissions (16.9) (21.0)
Less net removals via forests 67.2 58.0
Net projected emission units 324.3 347.5
Deficit in units 21.7 45.5

New Zealand has committed under the Kyoto Protocol 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. This obligation will crystallise when the first Kyoto commitment period is settled up post-2012.

New Zealand's net obligation as at 30 June 2008 of $NZ562 million (2007: $NZ704 million) is based on a deficit of 21.7 million Kyoto Protocol emission units and a carbon price of €12.50 per unit. The carbon price in New Zealand dollars equates to $NZ25.89, using the 30 June 2008 exchange rate of €0.48285 = $NZ1 (30 June 2007: €0.5726 = $NZ1, and a carbon price of €8.86 per unit).

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 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 14 April 2008.

AEA Technology, an independent UK based firm, has assessed the robustness of the assumptions and methodologies underpinning the projections and found them to be sound and reasonable.

The movement in the projected balance of Kyoto Protocol units is set out in the Net Position Report 2008. Projected balance of Kyoto Protocol units during the first commitment period which is published by the Ministryfor the Environment. The movement in the projected emission units deficit is primarily related to the following key factors: transport sector emissions are projected to be lower than in 2007 due to actual fuel use data in 2007 being lower than projected and fuel prices being higher; agriculture emissions are projected to be lower due to the effects of drought early in 2008 and a continuing decline in sheep numbers; based on an intentions survey, emissions from deforestation are projected to be lower than in 2007 mainly due to the implementation of an Emissions Trading Scheme; and there is an increase in the estimate of removals due to the implementation of recommendations made by AEA Technology. A full copy of this report can be found on the Ministry's website: www.mfe.govt.nz .

The carbon price has been determined by the Treasury. The Allen Consulting Group have reviewed this work and are satisfied that the methodology (and data sources) applied is a robust high level approach, and that €12.50 is a reasonable carbon price estimate at this time for valuing the New Zealand Government's possible future liabilities under the Kyoto Protocol.

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, movements in the price of carbon and the exchange rate with the European currency unit, and government policy changes.

The Climate Change (Emissions Trading and Renewable Preference) Bill had its third and final reading on 10 September 2008. This Bill establishes an Emissions Trading Scheme (ETS) in New Zealand. The Net PositionReport 2008 has been prepared on the basis of the government decision to introduce an ETS in New Zealand.

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.

Actual
30 June 2008
$m
30 June 2007
$m
Provision for National Provident Fund guarantee  
Opening provision 771 803
Additional provisions recognised 46
Reversal of previous provision (18)
Unwind of discount rate and effect of changes in discount rate 90 (14)
Closing provision 907 771

The Government has guaranteed superannuation schemes managed by the National Provident Fund (NPF) (refer to note 31 Contingent Liabilities and Contingent Assets for details of the guarantee). As at 30 June 2008 the NPF's DBP Annuitants' scheme was in a net deficit position of $907 million (2007:$771 million), represented by a gross estimated pension obligation of $1,020 million (2007: $994 million) with net investment assets valued at $ 113 million (2007: $223 million). No additional provision was required in the year for other pension schemes managed by NPF under the Government's guarantee .

Actual
30 June 2008
$m
30 June 2007
$m
Other provisions  
Opening provision 1,253 1,038
Additional provisions recognised 309 495
Provision used during the period (479) (264)
Reversal of previous provision (22) (78)
Unwind of discount rate and effect of changes in discount rate 3 62
Closing provision 1,064 1,253
Page top