Economic and fiscal update

Pre-election Economic and Fiscal Update 2005

Formats and related files

This document is available in both Adobe PDF format and HTML.

Statement of Responsibility#

On the basis of the economic and fiscal information available to it, the Treasury has used its best professional judgement in supplying the Minister of Finance with this Economic and Fiscal Update. The Update incorporates the fiscal and economic implications both of Government decisions and circumstances as at 8 August 2005 that were communicated to me, and of other economic and fiscal information available to the Treasury in accordance with the provisions of the Public Finance Act 1989.

John Whitehead

Secretary to The Treasury

11 August 2005

 

This Economic and Fiscal Update has been prepared in accordance with the Public Finance Act 1989. I accept overall responsibility for the integrity of the disclosures contained in this Update, and the consistency and completeness of the Update information in accordance with the requirements of the Public Finance Act 1989.

 

To enable the Treasury to prepare this Update, I have ensured that the Secretary to the Treasury has been advised of all Government decisions and other circumstances as at 8 August 2005 of which I was aware and that had material economic or fiscal implications.

Hon Dr Michael Cullen

Minister of Finance

11 August 2005

Ministerial Statement#

Hon Dr Michael Cullen

It has been a relatively short time between the presentation of Budget 2005 and the preparation of the Pre-election Economic and Fiscal Update. The Pre-EFU outlook has changed little from that outlined in the Budget.

The Government’s key messages still hold true:

  • sustainable economic growth is a core focus
  • delivering real and sustainable improvements in the lives and living standards of all New Zealanders remains a priority, and
  • future uncertainty and costs associated with an ageing population mean that a commitment to responsible fiscal management is imperative.

Since 1999 the Government has remained committed to a sound fiscal strategy and has delivered a strong record of achievement:

  • sustained economic growth over the last six years has led to significant employment and income growth. The 1999 Pre-EFU forecast an unemployment rate of 7.0 percent in the year to March 2000 compared with a rate of 3.9 percent forecast in this Pre-EFU for the year to March 2006. Average GDP growth since the March 2000 year has averaged 3.9 percent per annum
  • continued investment at many levels has delivered real improvements in health and education, services for older citizens and families, and improvements to infrastructure and law and order. Between the year to June 1999 and the year to June 2006 expenditure on vote health will have increased 63.4 percent and expenditure on vote education will have increased by 51.2 percent
  • sensible management of the public finances enabled the Government to deliver a sizeable social dividend to low- and middle-income families via the Working for Families package in Budget 2004, and
  • the Government’s prudent approach to fiscal management has allowed the Government to deliver on two fronts:
  • -significantly reducing the ratio of debt to GDP from 32.8 percent at June 2000 to 23.3 percent at June 2005, and
  • -accumulating financial assets through contributions to the New Zealand Superannuation (NZS) Fund: the NZS Fund now stands at $6.6 billion and returned an impressive 14.1 percent in the year to June 2005.

The nation is now well placed to deal with the coming demographic transition and any unexpected external shocks.

The current economic and fiscal position is starkly different from that which was inherited by the Government in 1999 and has improved significantly across all fronts. The economy is much healthier and the Crown financial statements are much stronger than they were six years ago.

The sound fiscal outlook will allow further investment in the things that are important to all New Zealanders – health, education, business growth and our future security.

This Government is proud of what it has achieved over the last two terms. We remain committed to delivering on our promise of a stronger fairer New Zealand for all our people. Our country is on the way up and is well placed to enter the future with confidence, security and optimism.

Hon Dr Michael Cullen

Minister of Finance

11 August 2005


Treasury Forecast Update Process#

The Public Finance Act 1989 requires a Pre-election Economic and Fiscal Update (Pre-EFU) to be published between 20 and 30 working days prior to an election.

With the announcement of an election date of 17 September 2005, there has been limited time available for the Treasury to update its 2005 Budget Economic and Fiscal Update (Budget Update) forecasts.

A complete set of macroeconomic forecasts have been produced taking into account the most recent economic developments since Budget Update. We have not however, undertaken the usual process of drawing on information from many private sector businesses and government organisations, and no independent panel has reviewed the Pre-EFU macroeconomic forecasts.

The Pre-EFU macroeconomic forecasts were finalised on 27 July 2005. Since the forecasts were finalised the Quarterly Employment Survey and Household Labour Force Survey for the June 2005 quarter were released. These releases show a labour market that is marginally stronger than forecast. This does not, however, change our view of future labour market developments, and our overall view of the economy.

The preparation of the Pre-EFU fiscal forecasts has involved:

  • reassessing tax revenue (in conjunction with IRD) and benefit expense forecasts in light of the revisions to the macroeconomic forecasts
  • updating the operating results and expense forecasts using the pre-audited financial information of departments, the NZS Fund, GSF and ACC
  • considering the impact of additional actual financial information that has occurred since the finalisation of the Budget Update forecasts on 9 May 2005, and
  • incorporating the fiscal impact of significant cabinet decisions made since the Budget Update, up to and including 8 August 2005.

In line with established practise, IRD has prepared an independent set of tax forecasts, based in the short term on more detailed analysis of taxpayer information, and in the longer term on the same underlying macroeconomic trends that underpin Treasury’s tax forecasts.

The Pre-EFU fiscal forecasts were finalised on 8 August 2005.

The Specific Fiscal Risks have been updated to reflect all developments since the Budget Update up to and including 8 August 2005.

1 Economic and Fiscal Outlook#

Summary#

After a number of years of strong performance, economic growth is forecast to slow…

  • Real Gross Domestic Product (GDP) growth of 2.2% is forecast for the March 2006 year and 2.6%, 3.5%, and 3.1% in the following three years. This is very similar to the forecast in the Budget Update.
  • While still easing, growth in real private consumption and residential investment is expected to be stronger in the March 2006 year than was forecast in the Budget Update. This reflects the stronger housing market and residential investment activity that has been recorded recently, including house price inflation remaining more robust than expected. Other factors include slightly higher wage growth, and a relatively slow pass-through of higher wholesale interest rates to the effective mortgage rates faced by households.
  • Government consumption and investment contribute to domestic demand growth throughout the forecast period.
  • Relative to the Budget Update,export prices are expected to be higher over most of the forecast period. Import prices are also expected to be higher, partly as a result of the fall in the New Zealand dollar and also higher oil prices. In the near term higher import prices, higher import volumes and lower export volumes relative to the Budget Update are forecast to result in the current account deficit increasing to around 7¾% of GDP by the end of calendar 2005.
  • Overall, relative to the Budget Update, domestic demand makes a greater contribution to growth over the near term. The associated higher imports, as well as lower export volumes, detract from growth.
Figure 1.1 – Growth in real GDP
Figure 1.1 – Growth in real GDP.
Sources:Statistics New Zealand, The Treasury

… allowing room for some of the “imbalances” that have begun to appear to unwind  

  • Annual Consumers Price Index (CPI) inflation is now expected to remain near 3% for most of the next two years after surpassing 3% in the September 2005 quarter. This reflects more persistent, albeit slowing, domestic demand growth (especially in the stretched construction sector), a depreciating exchange rate and higher oil prices.
  • Higher and more persistent CPI inflation and a larger and increasing current account deficit reflect an economy that is showing more signs of macroeconomic imbalance than in previous forecasts.
  • Taking account of assumed monetary and fiscal policy settings and what we currently know about the forces at work in the economy leads us to predict that these imbalances will unwind in a fairly benign manner. A continued build-up of these imbalances - through, for instance, domestic demand growth not slowing as expected - would increase the risk of further monetary policy tightening and/or a rapid and substantial market-led exchange rate depreciation. In either case a much more pronounced growth cycle may eventuate.

Tax revenue forecasts are higher than in the Budget Update, especially in 2005/06 and 2006/07…

  • Tax revenue was $541 million higher in the 2005 June year than forecast in the Budget Update. Over the forecast period total tax revenue is forecast to be $731 million higher than in the Budget Update in the 2006 June year, $1,001 million higher in the 2007 June year, $334 million higher in the 2008 June year and $229 million higher in the 2009 June year.

…despite recent outturns for nominal GDP coming in lower than expected…

  • Nominal GDP was $1.2 billion lower than forecast in the Budget Update in the 2005 March year. Most of this ground is expected to be made up over the next year with nominal GDP growth forecast to be stronger than the Budget Update, reflecting stronger domestic price pressures and a higher terms of trade. With nominal GDP growth also stronger in the 2007 March year the level of nominal GDP is forecast to be around $500 million higher than the Budget Update in this year before ending the forecast period around $250 million lower than the Budget Update in the 2009 March year.

This combination implies a temporary jump in the tax-to-GDP ratio

  • Lower than expected nominal GDP and higher than expected tax revenue results in a jump in the ratio of tax-to-GDP over 2004/05. This jump is sustained into the initial part of the forecast period before unwinding back to 2003/04 levels.

The fiscal position follows a similar trend to that of the Budget Update

  • The OBERAC is forecast to decline to around 3.1% of GDP by the end of the forecast period from an estimated 5.6% in 2004/05.
  • With largely unchanged operating and capital spending plans, the increase in tax revenue forecasts has resulted in an increase to the operating balance and a decrease in the financing requirement forecasts from 2005/06 onwards, relative to the Budget Update.
  • No change has been made to the Government’s 2005/06 domestic debt programme.
  • Gross sovereign-issued debt is forecast to be higher than the Budget Update in 2004/05 due to the additional issuance of Treasury bills and increased Reserve Bank holdings. The increase in residual cash available for debt repayment from 2003/04 and 2004/05 results in gross debt being $1.9 billion lower in 2008/09 than at the time of the Budget Update.
  • Net core Crown debt is forecast to be lower than the Budget Update in 2004/05 and the forecast years due to the accumulating impact of the cash available for debt repayment.
Figure 1.2 – OBERAC
Figure 1.2 – OBERAC.
Source: The Treasury

Recent Developments in Economic and Tax Outlook#

Aggregate economic activity has been largely in line with expectations …

Since the finalisation of the Budget Update, data outturns and indicators of economic activity at an aggregate level have been broadly in line with the forecast. March quarter GDP data released on 24 June 2005 showed annual average growth in real production GDP slowing to 4.2% for the year ending 31 March 2005, identical to the Budget Update forecast. Seasonally adjusted production GDP expanded by 0.6% in the 2005 March quarter, below the Budget Update forecast of 0.9%. The March quarter result may have been influenced by the timing of Easter this year but no adjustment was made in the national accounts data for this.[1]

… but more of the growth has come from domestic demand than was forecast…

March quarter growth in domestic demand was stronger than forecast, largely due to renewed strength in residential investment and higher than expected private consumption growth. Reflecting this stronger domestic demand, import growth was higher than forecast. Export volumes fell 2.6% in the March quarter, a much weaker result than was forecast in the Budget Update. Overall real expenditure GDP growth came in lower than forecast and this, combined with downward revisions to historical data and a lower deflator, resulted in nominal GDP for the year ending 31 March 2005 being $1.2 billion lower than forecast.

Figure 1.3 –March 2005 quarter GDP growth
Figure 1.3 –March 2005 quarter GDP growth.
Source: Statistics New Zealand, The Treasury

… contributing to domestic price pressure …

The CPI increased 0.9% in the June quarter taking annual inflation to 2.8%. Consistent with continued strength in the housing market, the housing group made the largest contribution to the quarterly CPI increase.

While labour market conditions remain tight, the labour market data received since the Budget Update was slightly weaker than forecast. The unemployment rate increased to 3.9%, above the forecast of 3.4%. Contributing to this was weaker than expected employment growth, which was flat in seasonally adjusted terms. Consistent with this, the number of firms finding the lack of labour and capacity as constraints to further expansion fell somewhat in the latest Quarterly Survey of Business Opinion (QSBO). Marginally higher than forecast wage growth has resulted in labour income being in line with forecast, despite the weaker employment growth.

…and an increase in the current account deficit despite export prices having been stronger than forecast

The world price received for many of the goods New Zealand exports, as measured by the ANZ Commodity Price Index, remains near historical highs. Current world price levels are higher than expected in the Budget Update, particularly for dairy and meat. In the short term several supply related issues are likely to remain supportive of these prices. These factors include dry weather in parts of Australia which is slowing the recovery of Australian dairy volumes and a BSE case in the US resulting in a continuation, or in some cases a reintroduction, of import bans on US beef products in some key Asian markets.

Import prices in New Zealand dollar terms are also above the levels forecast in the Budget Update. Machinery prices made a large contribution to higher import prices and recently oil prices have increased above the level assumed in the Budget Update, with oil futures prices suggesting they may remain above the Budget Update level for some time. Overall the terms of trade have been in line with our expectations, with the increased import prices being offset by the higher export prices.

Higher import prices and volumes, as well as lower export volumes, contributed to the annual current account deficit increasing to 7.0% of GDP in the March quarter. This was a larger deficit than both the market and we were expecting.

The net result is an economy showing more signs of “imbalance” than previously expected

Recent economic data indicates that some of the rebalancing of the drivers of growth that we have been expecting to take place and relieve some of the pressures in the economy have not yet eventuated, or at most are only progressing at a very gradual pace. In particular, the easing in domestic demand growth we had been anticipating has progressed only very slowly, with residential investment growth actually picking up again over recent quarters. Household spending is the main factor behind the recent durability of domestic demand, with households continuing to accumulate debt against the rising value of their housing assets. Ongoing wage and salary income and low unemployment have also no doubt contributed to general consumer confidence. Alongside this, export volume growth has slowed more than expected. Part of this has been lower agricultural production, but the exchange rate is also acting as a significant drag on other parts of the export sector, discouraging volume growth.

The recent strength in domestic demand and weak exports, together with strong company profitability, high oil prices and the exchange rate making imports very price competitive have seen the current account deficit move much higher than expected over the last six months. While headline CPI inflation has so far tracked in-line with Budget Update forecasts, its component drivers, particularly housing related costs, are pointing to more persistence in underlying inflation. Some rebalancing of the drivers of growth and correction of these imbalances is desirable, sooner rather than later, in order to reduce the risk of the economy going through a disruptive and pronounced cycle at some point in the future. Macroeconomic developments over the next year are likely to be important in this regard.

The exchange rate appears to be depreciating earlier than was incorporated in the Budget Update

In early July the New Zealand Dollar (NZD), as measured by the Trade Weighted Index (TWI), began to depreciate from its historic highs, taking the TWI average for July to 69. This was a fall of 2.8% relative to its average level in June and below our assumed average level for the September 2005 quarter of just below 70 in the Budget Update. The decline was mostly due to a strengthening of the US dollar against most currencies. In early July the NZD fell nearly 4% against the US dollar. In addition there have been negative factors associated with the NZD, such as slowing growth and an increasing current account deficit, leading to a smaller easing against other currencies as well, including falling below $0.90 against the Australian dollar. As a consequence we have revised down our exchange rate assumption by bringing forward the fall in the NZD by one quarter.

Tax revenue has continued to exceed forecast since the Budget Update…

Table 1.1 – Consolidated tax revenue (2005 June year) – Estimated actual and forecast[2]
  Estimated Actual
$ million
Forecast
$ million
Variance
$ million
Variance
%
Source deductions 18,324 18,189 135 0.7
Other persons tax 3,227 3,088 139 4.5
Corporate taxes 8,432 8,164 268 3.3
RWT on interest 1,501 1,420 81 5.7
GST 10,144 10,214 -70 -0.7
Other 4,893 4,905 -12 -0.2
Total tax revenue 46,521 45,980 541 1.2

Source: The Treasury

Despite economic data pointing to a slowdown in growth, tax revenue has continued to surprise on the upside. All of the major income tax types (ie, source deductions, other persons tax, corporate taxes and withholding tax on resident interest) came in above expectations. The main factors behind this were:

  • current-year incomes of individuals, trusts, and companies were higher than expected at the time of the Budget Update, and
  • terminal assessments of company income tax made an unexpectedly high contribution to tax revenue in the June quarter.

Goods and Services Tax (GST) and other indirect taxes were marginally below forecast.

… somewhat at odds with nominal GDP

In contrast to tax revenue, nominal GDP for the year to March 2005 was $1.2 billion below the Budget Update forecast. Since tax revenue is dependent on what is happening in the economy, this is somewhat of a surprise. Economic data, including nominal GDP, at any point in time are estimates and are subject to future revision.[3] Tax revenue outturns, on the other hand, are not subject to revision and may thus be regarded as certain, in as much as they represent tax actually received by the Crown. There seem to be no major timing issues in the tax data, so we view the estimated actual tax position to June 2005 as an appropriate starting point for these Pre-Election Update tax forecasts.[4]

Assumptions Underlying the Economic Forecasts

Global economic activity – global economic growth, inflation and interest rate forecasts are assumed to conform to those presented in the April 2005 and July 2005 Consensus Forecasts and Asia Pacific Consensus Forecasts. Economic growth for New Zealand’s major trading partners is forecast at 3.0% for calendar 2005, a fall from the estimate of 3.9% for 2004. Growth then picks up over the next 3 years, reaching 3.5% in calendar 2008.

Table 1.2 – Global GDP growth (annual average % change)
Calendar year 2003 2004 2005f 2006f 2007f 2008f 2009f
Australia 3.3 3.2 2.3 3.1 3.4 3.7 3.4
United States 3.0 4.5 3.6 3.2 3.3 3.2 3.2
Europe  & UK 1.3 2.2 1.6 1.9 2.1 1.9 2.0
Japan 1.4 2.6 1.5 1.5 1.5 1.7 1.7
Non-Japan Asia 5.4 7.1 5.9 5.8 6.1 6.3 6.0
Trading-partner average 3.0 3.9 3.0 3.2 3.4 3.5 3.3

Sources: Consensus Economics, The Treasury

Oil prices – Brent crude oil prices have increased since the Budget Update and are assumed to rise from their estimated level of US$56.00 per barrel in the September quarter 2005 to US$59.10 per barrel in the first quarter of 2006, before declining gradually over the remainder of the forecast period to US$53.60 per barrel in the March quarter 2009. This outlook is based on futures pricing at the time the forecasts were finalised.

Net migration – net migrant inflows have continued to decline and are assumed to fall to 6,000 in calendar year 2005, before increasing again to their assumed long-term average of 10,000 per annum in calendar year 2006.

Monetary conditions – the New Zealand dollar exchange rate as measured by the TWI is assumed to depreciate from its level of 70.8 in the second quarter of 2005. The TWI declines steadily to its estimated equilibrium level of around 59. A neutral short-term interest rate of 5.8% is assumed.

Climate – agricultural growing conditions and the level of hydro electricity storage lakes are assumed to be normal over the forecast period.

Table 1.3 – Economic outlook1
(Annual average % change,year to 31 March) 2004
Actual
2005
Actual
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Private consumption 5.7 5.7 3.7 1.8 2.1 2.4
Public consumption2 3.1 6.4 3.9 5.2 3.6 3.0
Total Consumption 5.1 5.9 3.8 2.5 2.4 2.6
Residential investment 15.8 2.0 -1.2 -7.9 -0.5 0.8
Central government investment 0.5 1.4 2.4 6.1 7.9 -0.8
Other investment 15.1 12.7 7.6 -0.9 1.8 3.4
Total Investment 14.3 8.8 5.1 -2.0 1.7 2.7
Stock change3 0.2 0.4 -0.3 0.0 0.0 0.0
Gross National Expenditure 7.2 6.8 3.8 1.5 2.2 2.6
Exports 1.0 2.9 1.3 5.7 4.8 4.1
Imports 11.9 13.3 6.5 2.1 1.3 2.2
GDP (Production Measure) 3.6 4.2 2.2 2.6 3.5 3.1
 - annual % change 5.0 2.5 2.2 3.0 3.4 2.9
Real GDP per capita 1.9 2.9 1.2 1.7 2.5 2.2
Nominal GDP (expenditure basis) 6.4 7.5 5.0 3.5 4.4 4.9
GDP deflator 2.7 3.8 2.8 1.0 0.9 1.7
Employment4 2.9 3.6 1.3 0.7 1.1 1.2
Unemployment5 4.2 3.9 3.9 4.4 4.5 4.7
Wages6 3.4 3.3 4.3 4.3 3.5 3.5
CPI inflation 1.5 2.8 3.0 2.9 2.4 2.0
Export prices7 -8.2 3.7 2.3 4.4 0.0 0.1
Import prices7 -11.6 -2.0 1.3 7.5 2.3 0.6
Current account balance            
  - $ million -6,326 -10,349 -11,958 -11,711 -11,220 -10,950
  - % of GDP -4.6 -7.0 -7.7 -7.3 -6.7 -6.2
TWI8 66.9 69.6 65.5 61.7 59.8 58.8
90-day bank bill rate8 5.5 6.9 7.0 6.3 5.8 5.8
10-year bond rate8 5.9 6.0 6.0 6.2 6.0 6.0

Sources:Statistics New Zealand, Reserve Bank of New Zealand, The Treasury

NOTES:

  1. Forecasts finalised on 27 July 2005.
  2. 1
  3. The forecast profile for public consumption is influenced by government defence spending.
  4. Contribution to GDP growth.
  5. Household Labour Force Survey, full-time equivalent employment.
  6. Household Labour Force Survey, percentage of the labour force, March quarter, seasonally adjusted.
  7. Quarterly Employment Survey, average hourly ordinary time earnings.
  8. Overseas Trade Index basis, annual average percentage change, March quarter.
  9. Average for the March quarter.

Notes

  • [1]Although Easter involved two additional holidays in the March quarter, Waitangi Day fell on a Sunday, resulting in one less production day than normal in the March quarter.
  • [2]Consolidated tax revenue excludes GST paid by the Crown and income tax paid by State-Owned Enterprises (SOEs), Crown Entities, the New Zealand Superannuation (NZS) Fund and the Government Superannuation Fund (GSF).
  • [3]While not certain, it is possible that the recent strength in taxation revenue may signal the possibility of an upward revision to nominal GDP when annual national accounts figures are released. Over the last few years the release of annual national accounts has been associated with upward revisions to nominal GDP. Any upward revision would result in a lower tax-to-GDP track than presented in these forecasts.
  • [4]At the time of writing, unaudited tax outturns to June 2005 were available.

Economic and Tax Forecasts#

Looking ahead we see the growth outlook for the New Zealand economy as similar to that presented in the Budget Update. We expect the near term composition of growth to differ with relatively more growth coming from domestic demand and less from exports, while stronger imports make a larger negative contribution.

We are predicting quarterly growth for the June quarter of 0.7%, slightly stronger than the 0.6% growth recorded for the March quarter. Influencing the slightly higher June quarter estimate is a degree of technical recovery in June quarter GDP due to the ‘Easter-effect’ that resulted in relatively more production and trading days than is normal after lower than normal production and trading days in the March quarter. Growth in real annual GDP is expected to slow from a peak of 4.8% in the 2004 calendar year to 2.2% in the March 2006 year and 2.6% in the March 2007 year. Contributing to the slowdown are the lagged effects of the high exchange and interest rates, a continued slowing in net migration inflows, slower trading partner growth over 2005 and a forecast decline in the terms of trade.

Government consumption and investment are expected to make a positive contribution to growth in the economy throughout the forecast period, with growth in public consumption at its strongest in the March 2007 year. Despite a pick-up in export growth in the March 2007 year, weak residential investment growth results in overall GDP growth remaining relatively muted.

GDP growth is forecast to pick up to 3.5% in the March 2008 year and 3.1% in the March 2009 year. Underlying this pick-up is robust export growth following its recovery in the March 2007 year. A degree of recovery in private consumption growth, due to increasing labour and export incomes and a projected fall in interest rates, also plays a part in the recovery as does residential investment growth as the decline in residential investment comes to an end. Import growth remains relatively muted due to the low exchange rate.

These forecasts, like any, are subject to uncertainty. These forecasts incorporate a reasonably rapid export response as the exchange rate depreciates and this means that despite a considerable slowing in domestic demand the bottom of the growth cycle is reasonably modest. As discussed in the Budget Update, there is uncertainty as to the timing and magnitude of the impact of exchange rate changes on export levels. Should the recent high level of the exchange rate have a greater impact on export volumes, or if the exchange rate does not depreciate as is assumed, it is possible that the economy may face a more protracted slowdown period with the recovery pushed further out.

We believe that the most likely path for the economy is one in which imbalances, such as continued inflation pressures and an increasing current account deficit, gradually unwind in a fairly benign manner. There is however the risk that any adjustment may occur in a less orderly manner with the potential that economic growth could prove more volatile than the profile incorporated in these forecasts. The potential for a less orderly adjustment would increase if the current imbalances were to become significantly larger.

The outlook for the labour market is similar to the Budget Update

With similar overall growth to that forecast in the Budget Update, the outlook for the labour market is little changed from the Budget Update. The main difference relates to the unemployment rate which is higher throughout the forecast period. Wage outturns are also suggestive of slightly higher wage growth, resulting in marginally higher labour income throughout most of the forecast period.

The tax type most closely linked to the labour market is source deductions, which is mostly PAYE tax deducted at source on salaries and wages. Outturns of source deductions since the Budget Update were above forecast, reflecting wage growth in the June quarter.

Growth in aggregate salaries and wages (compensation of employees) is forecast to grow at an average rate of nearly 5% through the forecast period. Source deductions growth is a little higher than this, owing to the progressive nature of the personal tax system. Source deductions growth slows towards the end of the forecast period owing to the introduction of the triennial tax threshold indexation.

Figure 1.5 – Compensation of Employees and Source Deductions tax growth
Figure 1.5 - Compensation of Employees and Source Deductions tax growth.
Source: Statistics New Zealand, The Treasury

The higher labour income included in these forecasts contributes to source deductions being $130 million to $160 million a year higher than Budget Update levels throughout the forecast period.

Private consumption growth is still expected to ease but is likely to be slightly stronger than forecast in the Budget Update

Real private consumption growth was stronger than forecast in the Budget Update with quarterly growth of 1.7% in the March quarter taking annual average growth to 5.7% in the March 2005 year. Factors supporting this stronger growth include slightly higher wage growth, net migration not slowing as rapidly as expected, and house price inflation holding up (rather than slowing considerably). In addition consumer confidence, while declining, remains at a high level and the pass-through of higher wholesale interest rates to the effective rates faced by households is occurring reasonably slowly due to a move to relatively attractive fixed mortgage interest rates over the last few years.

Figure 1.6 – Growth in real private consumption
Figure 1.6 - Growth in real private consumption.
Source: Statistics New Zealand, The Treasury

These factors mean that private consumption growth is expected to be 3.7% in the year to March 2006, a less rapid slowing than was forecast in the Budget Update. A slowing labour market, much lower house price growth and higher debt servicing costs mean that real private consumption growth slows to 1.8%, 2.1% and 2.4% in the 2007, 2008 and 2009 March years. While growth in these years is slower than forecast in the Budget Update, the overall level of private consumption at the end of the forecast period remains similar to that in the Budget Update.

Implicit in the forecast is the judgement that the continued accumulation of debt by households will act as a constraint on future private consumption growth. The ratio of debt to household income is expected to continue to increase over the forecast period. There is uncertainty around households’ willingness to continue to expand debt further and the impact of higher debt servicing costs. A more substantial attempt by households at debt consolidation would pose downside risk to consumption growth. Alternatively, if debt accumulation and servicing does not impinge as strongly on the spending decisions of households, there may be upside risk to household spending on consumption items and housing.

There was a resurgence in residential investment during late 2004 and early 2005, but fundamentals are inconsistent with a continuation of this renewed strength

From the end of 2003, activity in the housing market was becoming less intense; the number of house sales was declining, house price inflation was easing and the number of new house consents had started on a downward trend. However, the last couple of quarters of published data have shown a pick up in residential investment growth. House price growth has not cooled as much as we expected in the Budget Update. Annual house price inflation, as measured by the Quotable Value House Price Index, was 13.5% in the year to March 2005, stronger than the 8.0% forecast in the Budget Update. Prices appear to have continued to increase in the June quarter, a period in which we were expecting some easing of prices. Despite this, forward indicators point to eventual weakness in residential investment growth. Economic growth is still expected to slow, interest rates have increased over the last eighteen months and are not predicted to change markedly in the immediate future, and reduced net migration results in slower population growth. Nevertheless, the recent strength in residential investment has led us to revise our forecast for real residential investment growth in the March 2006 year from -8.6% in the Budget Update to -1.2%. The slowing in residential investment is then forecast to continue with a fall of 7.9% in the March 2007 year prior to recovering to a fall of only 0.5% in the March 2008 year and growth of 0.8% in the March 2009 year.

Government spending will contribute to domestic demand over the forecast period

Annual nominal government consumption spending is forecast to rise from $26.5 billion in 2004/05 to approximately $35.8 billion by the end of the 2008/09 March year, a little lower than forecast in the Budget Update.[5] The lower 2004/05 figure reflects a downward revision to historical data by Statistics New Zealand and Crown financial data indicating that departments spent less than was budgeted for in the 2004/05 fiscal year.

In real terms, government consumption growth is expected to exceed GDP growth, growing by around 3% to 5% per year, following 6% growth in 2004/05. Growth is slightly weaker than in the Budget Update, particularly in the short term, as more of the increase in nominal spending goes to meet rising prices and wages. Non-market investment (eg, roads, hospitals etc) is also forecast to record strong growth over the forecast horizon.

Figure 1.7 – Fiscal impulse
Figure 1.7 - Fiscal impulse.
Sources: The Treasury

Taking into account transfer spending and offsetting forecast revenue flows, fiscal policy is shifting to a more expansionary stance over the forecast period, after acting as a contractionary influence over 2004/05.[6]

GST forecast similar to Budget Update

Nominal consumption and residential investment are important drivers of the level of GST collected by the government. With relatively more momentum in consumer spending than was allowed for in the Budget Update, nominal residential investment and consumption are higher than previously forecast throughout the majority of the forecast period. The relationship between GST and consumer spending on consumption and residential investment is not perfect, however, given that not all private consumption attracts GST. For example, spending by New Zealanders overseas counts as private consumption but does not attract GST.

Figure 1.8 – GST growth and growth in consumption (public and private) and residential investment
Figure 1.8 - GST growth and growth in consumption (public and private) and residential investment.
Sources: Statistics New Zealand, The Treasury

In addition, the level of public consumption also influences GST. These private and public nominal consumption influences largely offset each other so that the GST forecast is little changed since the Budget Update.

Slightly stronger corporate profit growth supports investment…

Business investment growth has been strong over the last couple of years with annual average growth in market investment of 15.1% and 12.7% in the 2004 and 2005 March years. This strong growth has been the result of strong demand, rising firm profitability, increased difficulty finding labour and lower prices for imported capital goods resulting from the high exchange rate. Investment intentions remain positive and corporate profitability growth in the March 2006 year, while still slowing, is expected to be a little stronger than was forecast in the Budget Update given relatively higher domestic demand. Market investment growth is therefore expected to hold up at a higher level than was forecast in the Budget Update, prior to slightly weaker growth over the remainder of the forecast period. Market investment growth of 7.6% is expected in the March 2006 year prior to falling to -0.9% in the March 2007 year as demand and profitability decline and capital goods become relatively more expensive with the depreciating exchange rate. Growth then picks up later in the forecast period as firms respond to the export recovery.

… and also contributes to a higher corporate tax take

The main driver of corporate tax is corporate profits. However, other elements, such as the timing of revenue recognition, tax loss generation and utilisation, and tax policy changes can also have marked effects. While underlying corporate tax is expected to grow in line with corporate profits (as proxied by the economic measure of operating surplus), changes in tax rules, such as the new thin capitalisation rules for banks and new depreciation rules, have varying effects on the corporate tax take. Aligning provisional tax due dates with GST due dates is expected to take about $600 million out of company tax in the 2008 June year, as the 7 June provisional tax due date moves out past the fiscal year boundary to 28 July.

Figure 1.9 – Corporate tax and corporate profit growth
Figure 1.9 - Corporate tax and corporate profit growth.
Sources: Statistics New Zealand, The Treasury

With negligible profit growth expected at the trough of the business cycle, we expect that there will be some tax loss build-up in 2007. In the normal course of events, these tax losses would be offset against subsequent profits, thereby reducing corporate tax growth over the following years. This occurred in the mid-1990s (following the recession of the early 1990s) and late 1990s/early 2000s (following the 1997/98 recession), as can be seen in Figure 1.10.

Figure 1.10 – Company tax loss utilisation[7]
Figure 1.10 - Company tax loss utilisation.
Source: The Treasury

While a repeat of the mid-1990s or even 1999 and 2001 is not present in the company tax forecasts, tax loss utilisation is assumed to be a little higher through 2008 and 2009 than has been seen in recent years. This implies that, should there be a larger response to the business cycle than is in the tax forecast, corporate tax would be somewhat lower than forecast for 2008 and 2009. However, with corporate balance sheets now more robust than in either of the last two downturns, we do not expect loss utilisation to reach the heights of the 1990s. Alternatively, in the event that there is no significant tax loss build up, corporate tax revenue would be considerably higher than the 2008 and 2009 forecasts.

A tax-loss cycle was also present in the Budget Update forecasts, but it has been delayed a year in these forecasts owing to an increased corporate profit outlook for 2006. This results in a greater increase to the forecast in 2007 than in 2008 and 2009, when corporate tax is expected to be around $100 million above the Budget Update forecast.

Notes

  • [5]This assumes all of the allowance for new initiatives is allocated to consumption spending.
  • [6]The fiscal impulse indicator used here removes cyclical influences and net interest payments to provide a measure of “discretionary” fiscal policy changes. This includes operating expenditure, tax and investment. Indicators based on fiscal aggregates have limitations. At best they can only provide an indication of the first round impact of changes in fiscal policy. No account is taken of the composition of policy changes or of any supply side effects that may arise. Refer to the 2003 December Economic and Fiscal Update for more details.
  • [7]Based on Treasury’s interpretation of aggregated Inland Revenue data.

Stronger domestic demand draws in more imports relative to the Budget Update

The stronger domestic demand, discussed earlier, results in the economy drawing in more imports relative to the Budget Update. Import volume growth peaked at just under 16% in the 2004 calendar year as consumers and businesses took advantage of buoyant economic conditions and the high level of the exchange rate. With slowing domestic demand and a depreciating currency, import volume growth is forecast to subside. Import growth of 6.5% is now expected in the 2006 March year – just over 2% higher than forecast at the Budget Update. Growth then slows further to 1.3% in the March 2008 year as consumer demand growth slows and imports (including overseas travel by New Zealanders) become relatively more expensive as the exchange rate depreciates.

The level of demand for New Zealand’s exports is influenced by the economic performance of our trading partners. Since the Budget Update, there has been a minor decrease in trading partner economic growth forecasts for the 2005 and 2006 calendar years, and a minor increase in subsequent years. Trading-partner growth is projected to recover over the remainder of 2005 and into 2006, returning to a trend rate of around 3½% per year. An expected return to normal rates of growth in Australia, after a period of slowing over the last half of 2004, is the major source of movement in total trading-partner growth over the forecast period.

Export growth is weaker as exporters are under pressure from the high exchange rate…

Export growth was particularly weak in the March quarter with export volumes falling 2.6%. Exporters have been under pressure from the high exchange rate and, as noted in the Budget Update, there was and still is uncertainty about how negatively the high exchange rate would impact on exports over the near term. It appears that the impact may have been greater than initially incorporated and hence we have revised down our forecasts of export volume growth. Growth in the 2006 March year is now expected to be around 1.3%, about half what we were predicting in the Budget Update.

Figure 1.11 – Exchange rate assumption (TWI)
Figure 1.11 – Exchange rate assumption (TWI).
Sources: RBNZ, The Treasury

Also contributing to the weak export growth in the March 2006 year are relatively weak dairy exports due to lower than normal production over 2004/05 as a result of sub-optimal weather conditions. We assume that weather conditions will return to normal and this should result in an increase in dairy production which contributes to a recovery in export volumes in the March 2007 year.

... but forecast exchange rate depreciation will help

As a result of the recent depreciation in the exchange rate we have adjusted our exchange rate assumption underpinning these forecasts. The exchange rate begins the September quarter at a lower level and the TWI remains below the Budget Update level throughout the majority of the forecast period prior to returning to its estimated equilibrium level at the end of the forecast period. This earlier depreciation and consequently lower TWI reduces pressure on exporters and subsequently export growth recovers such that export volumes return to Budget Update levels in the 2008 calendar year despite the much lower starting point. Export growth of 5.7% is expected in the March 2007 year, supported by the return to more normal dairy production levels. The depreciation of the exchange rate contributes to robust export growth of 4.8% in the March 2008 year and 4.1% in the final year of the forecasts.

Oil prices are currently at historically high levels in nominal terms. The forecast assumption for oil prices that underpins these forecasts is based on available futures prices. This approach results in an oil price assumption that is significantly higher than in the Budget Update from the end of the 2005 calendar year to the end of the forecast period. Brent oil prices are assumed to reach a quarterly average peak of $US59.10 a barrel in the March 2006 quarter, just over $US3 a barrel higher than the peak in the Budget Update. Oil prices then gradually decline over the remainder of the forecast period, reaching $US53.60 a barrel at the start of 2009 compared to $US47.00 a barrel in the Budget Update.

Should oil prices continue to increase significantly this may pose downside risk to world growth. This in turn could negatively impact on demand for New Zealand’s exports and by doing so affect both export volumes and the price received for our exports. New Zealand has been receiving high world prices for a number of our important exports, in particular meat and dairy. Export prices are forecast to fall from the December quarter of 2005. However, as noted earlier, several supply factors - including dry weather in parts of Australia and a BSE case in the United States - may provide some support to prices in the shorter term.

The current account deficit initially increases

The combined result of higher import volumes, high oil prices and relatively weak export volume growth is a higher current account deficit of 7.8% of GDP by the end of calendar 2005. The current account deficit is then expected to decline over the remainder of the forecast period as export volumes recover and import growth declines due to lower domestic demand and the impact of a depreciating exchange rate. At the end of the forecast period the current account deficit is forecast to be just above 6% of GDP.

Inflationary pressures persist…

Higher oil prices, more sustained resource pressures as a result of higher domestic demand growth relative to the Budget Update, and a depreciating exchange rate contributing to greater tradables inflation, all result in more persistent inflationary pressures than were captured in the Budget Update. Annual consumer price inflation is expected to remain above the Budget Update level until mid 2007. Annual consumer price inflation is predicted to peak at 3.1% in the September quarter of 2005 and remain near 3% for much of the next two years.

Figure 1.12 – Consumer price inflation
Figure 1.12 – Consumer price inflation.
Sources: Statistics New Zealand, The Treasury

With relatively sustained inflation pressures there is limited scope for an easing in monetary policy, resulting in 90-day bank bill rates remaining around current levels until the second half of 2006. In the Budget Update 90-day bank bill rates started to ease in the first quarter of 2006. As alluded to earlier, inflation pressures could be intensified or sustained for longer if domestic demand should continue to show greater relative strength than is currently forecast. If inflation pressures were to intensify this may necessitate further monetary policy response.

… contributing to higher nominal GDP growth over the next two years …

Higher domestic inflation and a higher terms of trade result in forecast growth in nominal GDP being higher than the Budget Update in the March 2006 and 2007 years. Nominal GDP growth of 5.0% in the March 2006 year and 3.5% in the March 2007 year are forecast. With inflation returning to similar levels to the Budget Update in the 2008 and 2009 March years, but with a slightly lower terms of trade, nominal GDP growth is forecast to be a little slower than in the Budget Update in the 2008 and 2009 March years with growth of 4.4% in 2008 and 4.9% in 2009. Nominal GDP for the year ending March 2005 came in around $1.2 billion lower than forecast in the Budget Update. The faster nominal GDP growth in the March 2006 year means that most of this lower starting point is recouped with nominal GDP around $200 million lower in the March 2006 year than was forecast in the Budget Update. The continuation of higher nominal GDP growth in the March 2007 year means the forecast level of nominal GDP surpasses the Budget Update level by around $500 million in 2007. Slower growth in the final two years of the forecast means that the forecast level of nominal GDP is just over $100 million lower in the 2008 March year and around $250 million lower in 2009. 

…and tax revenue that is higher than forecast in the Budget Update

Compared with the Budget Update, a higher tax base in the 2005 June year and higher nominal GDP growth through 2006 and 2007 produce increases to the tax forecasts across all years. A shorter, sharper corporate profit cycle than was present in the Budget Update forecast has the effect of advancing some corporate tax revenue from the 2008 and 2009 June years into 2007 (relative to the Budget Update forecast), resulting in lower increases to the tax forecasts in the later years of the forecast horizon than in the earlier years. Nominal GDP is also lower in the last two forecast years than in the Budget Update, contributing to the increase in tax relative to the Budget Update being lower than in the 2005 June year.

Inland Revenue's forecasts are generally similar to those of the Treasury, but show greater revenue in 2008 and 2009, with higher company tax in those years. A detailed comparison of Treasury and Inland Revenue forecasts can be found at www.treasury.govt.nz/forecasts/prefu/2005.

With forecast expenditure relatively unchanged, this results in higher operating balances than the Budget Update

Core Crown expenses are expected to rise by around 2% of GDP over the forecast horizon similar to the Budget Update, as no changes to future new operating spending allowances for Budgets 2006 to 2008 have been made.

Figure 1.13 – Net allowance for new operating initiatives (GST exclusive)
Figure 1.13 – Net allowance for new operating initiatives (GST exclusive).
Source: The Treasury

Revenues are forecast to exceed operating expenses…

Over the forecast horizon revenue is expected to be more than sufficient to meet operating expenses (salaries, benefit payments, depreciation costs etc).

Forecast expenditure follows a similar trend to that outlined in the Budget Update. This translates into an OBERAC that is forecast to fall from $8.3 billion (5.6% of GDP) in 2004/05 to $4.2 billion (2.5% of GDP) by 2007/08, before rising to $5.5 billion (3.1% of GDP) by 2008/09.

Figure 1.14 – Total Crown revenue, expenses and operating balance
Figure 1.14 – Total Crown revenue, expenses and operating balance.
Source: The Treasury

… as a result the fiscal position is expected to strengthen…

Net worth is forecast at $41.9 billion (28.1% of GDP) in 2004/05 and is expected to rise to $65.2 billion (36.7% of GDP) by 2008/09. The forecast increase in net worth is driven by the operating surpluses expected to be run over the forecast horizon.

… by accumulating assets…

In line with the Government’s fiscal objectives the OBERAC has been applied to fund investments. The existing fiscal strategy is to strengthen public finances to prepare for future fiscal costs associated with an ageing population. Over the forecast period total assets are expected to increase by around $36.8 billion.

The OBERAC is not fully available to finance the capital programme. This is because some components of the OBERAC are non-cash (ie, depreciation) or retained by entities within the Crown (ie, SOE/Crown entity surpluses and NZS Fund returns) for the purpose of achieving their long-term objectives. Adjusting for these items gives the core Crown operating cash flows. Table 1.4 shows the cumulated balance sheet impact.

Table 1.4 – Impact of Crown operating surpluses on the balance sheet from 2004/05 to 2008/09 inclusive
Table 1.4 – Impact of Crown operating surpluses on the balance sheet from 2004/05 to 2008/09 inclusive.
Source: The Treasury

As outlined in Table 1.4, the operating balance is forecast to be in surplus by a total of $29.1 billion over the years from 2004/05 to 2008/09. Adjusting for returns retained by entities within the Crown ($11 billion) and non-cash items ($9.1 billion) gives a cash flow from operations which generates around $27.2 billion over the forecast horizon.

This will be invested primarily in NZS Fund contributions of $12.2 billion, purchases of physical assets of $8.5 billion (for example, schools and defence equipment), advances of $3.9 billion (mainly student loans and refinancing existing private sector debt of the health and housing sectors), purchase of foreign exchange reserves of $2 billion and equity injections into Crown entities for hospitals and housing of $1.7 billion.

There is a residual financing requirement of around $1 billion, which will be partially met by reducing the holdings of marketable securities and deposits which have accumulated from 2003/04 and 2004/05, and by raising some debt.

… while gross debt as a percentage of GDP slowly reduces over the forecast period

As a percentage of GDP, gross debt is expected to fall from 25.3% in 2003/04 to 19.1% by 2008/09. In nominal terms, gross debt is also forecast to fall to $32.2 billion by 2006/07 and then increase to $34 billion by the end of the forecast horizon.

Figure 1.15 – Gross sovereign-issued debt (% of GDP and $ million)
Figure 1.15 – Gross sovereign-issued debt (% of GDP and $ million).
Source: The Treasury

The initial decrease in debt in nominal terms reflects residual cash available for debt repayment from 2003/04 and 2004/05. Gross debt is then expected to slowly increase, reflecting the fact that capital spending will be greater than the funding available due to the OBERAC.

No change to the Government’s 2005/06 bond programme from the Budget Update has been forecast. However, the lower financing requirement (cash shortfall) has resulted in reductions to the 2006/07, 2007/08 and 2008/09 domestic bond programmes of $750 million in each of those years.

Net core Crown debt is also expected to fall before flattening by the end of the forecast horizon

Net core Crown debt[8] in nominal terms and as a percentage of GDP is forecast to fall in 2004/05, reflecting the cash available for debt repayment in 2004/05. Net core Crown debt is expected to remain relatively flat as a percentage of GDP between 2005/06 and 2008/09. The difference in the trend of gross debt arises because some of the expected borrowing will be used to fund financial assets including student loans and reserves.

Net core Crown debt with the financial assets of the NZS Fund is forecast to be below zero by 2005/06.

Figure 1.16 – Net debt (% of GDP and $ million) and % of GDP including assets of NZS Fund
Figure 1.16 – Net debt (% of GDP and $ million) and % of GDP including assets of NZS Fund.
Source: The Treasury

Notes

  • [8]Net core Crown debt excludes the assets of the NZS Fund and GSF.

Why is there an operating surplus?

A surplus represents the difference between operating revenues (eg, taxes) and operating spending (eg benefit payments, health and education spending, etc.). It is a measure of the ongoing operations of a government.

A government also has a capital expenditure programme whereby it provides money for student loans, saves some money by making contributions to the New Zealand Superannuation Fund, invests in asset acquisitions (eg building more roads, prisons, new hospitals, schools and defence equipment) and other capital activity. None of this shows up as operating expenses as it is the purchase of an asset (with a useful life in excess of one year and will provide benefits through time rather than an operating expense such as a benefit payment). All of this type of activity is called investment expenditure.

The cash generated from the operating balance is not always sufficient to meet all investing decisions. There may still be a need to borrow some money in many years to fund the shortfall between the forecast operating surplus and the capital programme (which is often larger than the surplus).

The following graph shows how the operating surplus (or OBERAC) is used in each year over the forecast horizon, and therefore why nominal debt can increase even when there is a “surplus”.

OBERAC.

Source: The Treasury

The following table explains how the operating surplus/OBERAC is calculated for the 2004/05 and the 2005/06 financial years and then how it is applied.

$ million 2004/05 2005/06 Description of Items
  51,934 54,034 Core Crown revenues – these are the revenues the Government collects.  They are mainly taxes.
  (46,317) (48,449) Core Crown expenses – these represent most of the Government’s spending, BUT not all of it.  They are the day-to-day spending (salaries, benefit payments, etc) that does not create government assets.  They also include the amount for new initiatives in forecast years (refer to page 83).
  159 1,708 Net surplus of SOEs and Crown entities – this is the net surplus (after dividends) that SOEs and Crown entities make. 
Operating balance 5,776 7,293 Operating balance – the residual of revenues less expenses plus surpluses from SOEs and Crown entities.  It is the Government’s operating profit or loss. 
  2,541 - OBERAC adjustments – removal of revaluation movements.
OBERAC 8,317 7,293 OBERAC – the residual from revenues and expenses less removal of large valuation movements (the OBERAC and operating balance are the same in forecast years).
Less 383 (441) Retained items and non-cash items – items such as the net surplus of SOEs/Crown entities and the net investment returns of the NZS Fund are retained by these entities.  The surpluses generated (unless withdrawn from the entities) cannot be used for other purposes so do not aid in funding other government spending.  Depreciation expense is also removed as it is non-cash (it is captured in the actual purchase of assets below).  Additionally, the actual working capital movements, such as payment of creditors, impact on the level of net cash flows from operations.
Equals surplus cash flows 8,700 6,852 Cash from operations – these are the cash flows from core Crown operations (excluding the NZS Fund).  This is the cash equivalent of the operating surplus and is available to assist in funding capital spending.
Less capital spending (2,107) (2,337) Contributions to the NZS Fund – the Government’s annual contribution to the NZS Fund to build up assets to contribute to future NZS payments.
  (1,373) (2,173) Purchase of assets – departments buy assets including computer equipment, new buildings and defence equipment.
  (628) (790) Loans to others (advances) – these are mainly student loans (the Government is committed to help students access tertiary education by funding student loans).
  (670) (448) Net capital injections – investments in Crown entities to enable them to build hospitals and housing.
  (766) (500) Reserve Bank reserves – purchase of extra reserves to assist the Reserve Bank to maintain financial stability.
  - (56) Capital forecast – an amount set aside for further capital activity.  The Government has not yet decided on the specific initiatives.
What is left 3,156 548 Cash available/(shortfall) – this amount needs to be funded if it is a shortfall.  Funding is provided by selling surplus financial assets (because of surplus cash from prior years) or borrowing more.

Changes to the fiscal forecasts since the Budget Update#

The overall trend of the fiscal forecasts is relatively unchanged from that outlined in the 2005 Budget Update.

Operating balance

Table 1.5– Operating balance reconciliation(explains changes to the operating balance since the Budget Update)
($ million) 2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Operating balance 2005 Budget Update 5,891 6,665 5,330 3,894 5,275
Changes          
Tax revenue (forecasting) 541 731 1,001 334 229
Investment income 414 - - - -
Increase in debt provisioning (402) - - - -
Kyoto liability (310) - - - -
Expense underspends 563 - - - -
Expense transfers - (150) (10) (15) -
Movement in GSF gross liability (843) - - - -
Movement in ACC gross liability (230) - - - -
NZS Fund net earnings - 5 7 11 14
Other changes 152 42 16 (7) (6)
Total Changes  (115) 628 1,014  323  237
Operating balance 2005 Pre-Election Update 5,776 7,293 6,344 4,217 5,512

The operating balance from 2005/06 is forecast to be higher than the Budget Update due to increased tax revenue (refer Table 1.6) partially offset by expense transfers of $175 million.

Compared with the Budget Update the operating balance in 2004/05 is forecast to be lower by $115 million. This is due to:

  • increased tax revenue of $541 million (refer table 1.6)
  • increased investment income of $414 million, reflecting investment gains by the GSF, NZS Fund and ACC on their financial assets portfolios due to movements in the New Zealand and global equity markets
  • an increase in tax and student loan debt provisioning of $402 million (the change to student loans reflects the impact of a movement in the doubtful debt provision from 11.4% to 12.8%)
  • recognition of the Kyoto liability of $310 million (refer to page 95).
  • core Crown expenditure underspends of $563 million spread over a number of departments
  • an increase in the GSF liability of $843 million due to a revision of pensioner mortality rates and a lower discount rate than what was used at the time of the Budget Update
  • an increase in the ACC liability of $230 million as a result of a lower discount rate than what was used at the time of the Budget Update

Cash available/(shortfall to be funded)

The cash available for debt repayment is forecast to be higher than the Budget Update in 2004/05 by $743 million mainly due to increased tax receipts. In the following four outyears increased tax receipts of $2.2 billion partially offset by transport funding of $500 million and increased New Zealand Superannuation Fund contributions of $136 million reduce the financing requirement (cash shortfall) compared to the Budget Update.

Gross sovereign-issued debt

Compared with the Budget Update gross sovereign-issued debt is forecast to be higher by $944 million in 2004/05. This is due to the additional issuance of Treasury bills and increased Reserve Bank holdings. However in 2006/07 and outyears gross debt is lower than the Budget Update as a result of the lower financing requirement (cash shortfall) which is partially offset by the increased Reserve Bank holdings.

Net core Crown debt

Net core Crown debt is forecast to be lower than the Budget Update in 2004/05 by $775 million rising to $2.3 billion by 2008/09. This is due to the accumulating impact of the lower financing requirement (cash shortfall) described above.

2005 Post Budget Decisions

Operating

The 2005 Budget incorporated new operating spending up to Budget 2006 of between $260 million and $280 million. The table below provides a summary of the post Budget decisions against this new operating spending.

Table 1.7 – Post Budget 2005 Operating Decisions
($ million) GST exclusive 2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Forecast new operating spending 271 283 271 262
Additional Funding for the Student Component Funding Rates 5 11 15 16
Learning for Living: Literacy, Numeracy and Language for Adults 8 14 15 14
Tertiary Education: Strengthening the System - Student Component Funding (14) (40) (65) (82)
Tertiary Education: Strengthening the System - Adult and Community Education and Short Awards (17) (41) (49) (50)
Tertiary Education: Managing the Change and Reinvestment 37 40 43 42
Appropriations to Fund Establishment of the Advanced Network and Capability Building by Users 26 2 6 9
Enhanced Capability and Capacity Within Police Communications Centres 11 12 11 11
Other 65 35 39 33
Total Post Budget 2005 Operating Decisions 121 33 15 (7)
Total forecast new operating spending 150 250 256 269

Source: The Treasury

Capital

The Budget Update incorporated new forecast capital spending of $2.2 billion. The table below provides a summary of the post Budget decisions against these allowances.

Table 1.8 – Post Budget 2005 Capital Decisions
($ million) GST N/A 2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Forecast new capital spending 100 646 750 750
Additional Land Transport spending 95 125 140 140
Tauranga Harbour Bridge Duplication - Harbour Link 50 50 58
Wellington Transport Project: Western Corridor 20 80
Bay of Plenty transport 5 10 25
Schools' Payroll Project Cluster Stage 1 13 11 6 2
Other 31 11 8 8
Total Post Budget 2005 Capital Decisions 139 202 234 313
Increase in forecast new capital spending [9] 95 125 140 140
Total forecast new capital spending 56 569 656 577

Source: The Treasury

Notes

  • [9]The increase in the forecast spending was utilised in additional Land Transport spending.
Table 1.10 – 2005 Budget Update fiscal indicators
  Year ended 30 June
Fiscal Indicators
($ million)
2004
Actual
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Revenue            
Total revenue 60,387 65,265 68,770 71,238 73,856 78,156
Core Crown revenue 46,932 51,145 53,297 55,008 57,056 60,792
Tax revenue 42,532 45,980 48,102 49,442 51,084 54,338
Expenses            
Total expenses 53,057 59,513 62,244 66,047 70,101 73,020
Core Crown expenses 41,608 45,327 48,245 51,323 54,780 57,210
Operating balance - Core Crown 5,324 5,818 5,052 3,685 2,276 3,582
Operating balance - Crown entities 1,709 (420) 1,064 1,089 1,092 1,166
Operating balance - SOEs 672 931 873 915 933 997
Dividend elimination (281) (438) (324) (359) (407) (470)
Total operating balance 7,424 5,891 6,665 5,330 3,894 5,275
OBERAC 6,629 7,445 6,665 5,330 3,894 5,275
OBERAC (excluding net NZS Fund asset returns) 6,436 7,034 6,198 4,691 3,066 4,233
Cash available/(shortfall to be funded) 520 2,413 30 (1,606) (2,776) (1,391)
Debt Indicators            
Gross sovereign-issued debt 35,527 34,111 33,284 32,583 34,629 35,925
Total gross Crown debt 36,825 35,695 36,155 35,395 37,002 37,836
Net core Crown debt 15,204 11,533 10,257 10,640 12,527 13,439
Net core Crown debt with NZS Fund assets 11,248 5,059 979 (1,652) (3,126) (6,000)
Net worth 35,463 41,972 48,637 53,967 57,861 63,136
Domestic bond programme 2,212 2,150 2,200 2,800 2,800 2,800
Nominal GDP 140,512 150,714 156,065 161,582 169,470 178,172
Fiscal Indicators as a % of GDP            
Revenue            
Total Crown revenue 43.0 43.3 44.1 44.1 43.6 43.9
Core Crown revenue 33.4 33.9 34.2 34.0 33.7 34.1
Tax revenue 30.3 30.5 30.8 30.6 30.1 30.5
Expenses            
Total Crown expenses 37.8 39.5 39.9 40.9 41.4 41.0
Core Crown expenses 29.6 30.1 30.9 31.8 32.3 32.1
Operating balance 5.3 3.9 4.3 3.3 2.3 3.0
OBERAC 4.7 4.9 4.3 3.3 2.3 3.0
OBERAC (excluding net NZS Fund asset returns) 4.6 4.7 4.0 2.9 1.8 2.4
Debt Indicators            
Gross sovereign-issued debt 25.3 22.6 21.3 20.2 20.4 20.2
Total gross Crown debt 26.2 23.7 23.2 21.9 21.8 21.2
Net core Crown debt 10.8 7.7 6.6 6.6 7.4 7.5
Net core Crown debt with NZS Fund assets 8.0 3.4 0.6 (1.0) (1.8) (3.4)
Net worth 25.2 27.8 31.2 33.4 34.1 35.4
New Zealand Superannuation Fund            
Fund asset returns (after tax) 193 411 467 639 828 1,042
Fund contributions 1,879 2,107 2,337 2,375 2,533 2,744
Fund assets (year end) 3,956 6,474 9,278 12,292 15,653 19,439
% of GDP 2.8 4.3 5.9 7.6 9.2 10.9

Source: The Treasury

Fiscal Sensitivities#

Table 1.11 provides some “rules of thumb” on the sensitivities of the fiscal aggregates to changes in specific macroeconomic variables.

Table 1.11 – Fiscal sensitivity analysis
($ million) June years 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
1% Lower Nominal GDP Growth per Annum        
 Revenue (460) (955) (1,490) (2,065)
 Expenses (mainly debt servicing) 15 60 130 235
Impact on the Operating Balance (475) (1,015) (1,620) (2,300)
One Percentage Point Lower Interest Rates        
 Interest income (22) (33) (42)         (49)
 Expenses (127) (173) (211) (227)
Impact on the Operating Balance 105 140 169 178
One Percentage Point Lower Real Interest Rates        
 ACC liability (SOE and Crown entity surpluses) (700)      
 GSF liability (expenses) (1,900)      
Impact on the Operating Balance   (2,600)       

The forecasts of capital contributions for 2006/07 to 2008/09 are sensitive to the expected net after-tax annual return of the NZS Fund, which in turn depends on the expected gross rate of return assumed on the Fund’s assets:

Table 1.12 – New Zealand Superannuation Fund contributions sensitivity analysis
Variable Marginal Change
(%age points)
Effect on Net Return After Tax
(%age points)
Effect on Capital Contribution ($ billion)
2006/07 2007/08 2008/09
Expected gross rate of return -1% -0.71%  +0.205  +0.225  +0.240

A +1% change in the gross rate of return would have symmetrical, negative effects on the required capital contribution track across these years.

Risks to fiscal forecasts

The fiscal forecasts were finalised on 8 August 2005 in accordance with the forecast accounting policies. There are certain risks around the forecast results. To assist in evaluating such risks the following chapters should be read in conjunction with the fiscal forecasts:

  • Specific Fiscal Risks (Chapter 2) – The fiscal forecasts incorporate government decisions up to 8 August 2005. The Specific Fiscal Risks chapter covers specific policy decisions that are under active consideration by the Government at the time of the finalisation of the forecasts.

In addition to the specific fiscal risks and the link to the economic forecasts, there are a number of forecasting issues explained below that may arise in future.

Tax forecasting risks

The tax forecasts prepared for this Pre-Election Update are based on current tax policy and on the macroeconomic central forecast.

SOEs and Crown entities’ forecasts

The forecasts for large SOEs and Crown entities were provided in March 2005 based on their best assessments at that time.

Revaluation of property, plant and equipment

Crown accounting policy is to revalue certain classes of property, plant and equipment on a regular basis. In certain circumstances the valuation will be affected by foreign exchange rates, so any appreciation in the New Zealand dollar (from 30 June 2004) will adversely affect the current physical asset values included in the fiscal forecasts. In addition from 2004/05 the accounting policy for the valuation of electricity generation assets has changed, the impact of this change is outlined in the GAAP tables on page 63.

International financial reporting standards

The New Zealand Accounting Standards Review Board announced in December 2002 that International Financial Reporting Standards (IFRSs) will apply to financial reporting by both public and private sector entities from 1 January 2007, but with entities having the option to adopt from 1 January 2005.

The Crown plans to adopt the New Zealand IFRSs in the 2007 Budget.

Tertiary education institutes’ (TEIs’) accounting treatment

The forecast information presented in the Pre-Election Update combined TEIs on an equity accounting basis. As noted in previous publications the combination treatment of TEIs remains unresolved.

The combination method adopted in these forecasts is to equity account for the TEIs’ net surpluses and net investment and not the TEI revenues, expenses, assets and liabilities on a line-by-line method. This is consistent with the treatment adopted in the 2004 Crown financial statements.

The key indicators are unchanged as a result of the combination approach for TEIs (refer page 56 of the 30 June 2004 Crown financial statements).

Foreshore and seabed recognition

The Budget Update advised that work was underway to consider whether or not the public foreshore and seabed met the requirements for reporting as an asset in the Crown financial statements. This work is now completed and is reported on page 58 of the Specific Fiscal Risks chapter.

2 Specific Fiscal Risks#

Introduction#

This chapter describes the specific fiscal risks to the Crown, including contingent liabilities. PFA requires disclosure of all government decisions and other circumstances that may have a material effect on the fiscal and economic outlook.

Criteria for Disclosure of Specific Fiscal Risks

To ensure a practicable and consistent disclosure approach, fiscal risks are disclosed based on the following criteria, consistent with the principles of the PFA:

  • Reasonable certainty criterion - risks have not been included in the fiscal forecasts because they reflect government decisions or legislative commitments with uncertain fiscal consequences or timing.
  • Materiality criterion - risks have an impact on the fiscal forecasts (operating balance, net worth or gross debt) of $10 million or more in any one forecast year.
  • Active consideration criterion - risks are being actively considered by the Minister of Finance and responsible Ministers (ie, are the subject of written reports) or are decisions that have been deferred until a later date.

Exclusions from Disclosure

The PFA requires that all specific fiscal risks be disclosed, except where it is determined by the Minister of Finance that disclosing a risk is likely to:

  • prejudice the substantial economic interests of New Zea land, or
  • prejudice the security or defence of New Zealand or international relations of the Government, or
  • compromise the Crown in a material way in negotiation, litigation or commercial activity, or
  • result in a material loss of value to the Crown.

Specific fiscal risks do not include:

  • normal forecasting risks, such as uncertainty around welfare benefits, SOE/Crown entity surpluses, the impact of regular revaluations of physical assets, finance costs, or fluctuations in external markets
  • possible changes to the interpretation of accounting policies, such as the changes to revenue recognition rules and recognition of liabilities
  • discussion documents containing proposals that the Minister of Finance and responsible Ministers will not actively consider until the consultation process has been completed.

In addition, the Minister of Finance has to determine that there is no reasonable or prudent way the Government can avoid this prejudice, compromise or material loss by making a decision on the fiscal risk before the finalisation of the forecasts, or by disclosing the fiscal risk without reference to its fiscal implications.

Specific Fiscal Risks do not include political party policies.

Contingent liabilities are also included according to materiality. Contingent liabilities below $10 million are included in the “other quantifiable contingent liabilities” total. Comparatives have been adjusted where appropriate to align with the disclosure of new “material” contingent liabilities. The total amount of contingent liabilities remains unchanged.

Information Relating to All Disclosed Risks

  • The risks disclosed may not eventuate into Government policy and the final cost or saving may differ from the amount disclosed if the policy is developed.
  • All risks, should they eventuate, would impact on the Government’s forecast operating and/or capital spending amounts. These are forecast spending amounts already incorporated into the forecasts to accommodate policy initiatives on which decisions have yet to be made. Most risks outlined in this chapter, if they eventuate, would be covered by these amounts and therefore have no impact on the forecasts. The risks have been disclosed to indicate the pressure the risks place upon the forecast spending amounts.
  • If the total of all risks considered exceeds the forecast new operating spending amounts in the forecasts, this would impact on the operating balance.
  • There are a number of other pressures on the fiscal position that have not been included as risks. These pressures comprise proposals largely generated within individual departments and not yet considered by the Minister of Finance and responsible Ministers. Such items are expected to be managed within forecast spending amounts noted above.

Charges against Future Budgets#

As part of its Budget strategy, the Government has put in place some longer-term funding paths for particular sectors. This aids long-term planning and demonstrates the Government’s commitment to specific policies.

Charges against future Budgets do not meet the definition of a “risk” under the PFA, as these items are incorporated in the fiscal forecasts. This section is provided to increase transparency about the provisions for future Budgets.

Defence Funding Package

The Defence Funding Package (DFP) is designed to provide the New Zealand Defence Force (NZDF) with the funding required to address issues identified by the Defence Capability and Resourcing Review, including capability, and maintaining equipment and reserves. Budget 2005 included $60 million per annum as the first tranche of the 10-year plan. The following table shows the additional tranches as charged against future Budgets.

Budget to be
Charged ($m)
06/07 07/08 08/09 09/10 10/11 11/12 12/13 13/14 14/15
Budget 2006 72.6 72.6 72.6 72.6 72.6 72.6 72.6 72.6 72.6
Budget 2007   58.0 58.0 58.0 58.0 58.0 58.0 58.0 58.0
Budget 2008     69.1 69.1 69.1 69.1 69.1 69.1 69.1
Budget 2009       85.7 85.7 85.7 85.7 85.7 85.7
Budget 2010         108.1 108.1 108.1 108.1 108.1
Budget 2011           66.9 66.9 66.9 66.9
Budget 2012             14.2 14.2 14.2
Budget 2013               58.6 54.2
Budget 2014                 0

Health Funding Package

In Budget 2005, the health sector received $475 million per annum as the third tranche of the Health Funding Package (HFP). A fourth tranche of $489 million per annum is charged against Budget 2006.

Budget to be Charged ($million) 2006/07 2007/08 2008/09 2009/10 and Outyears
Budget 2006 489 489 489 489

Official Development Assistance

The Government has committed to an Official Development Assistance to Gross National Income ratio (ODA:GNI ratio) of 0.27% for the fiscal years 2005/06 and 2006/07 and increasing this to 0.28% in 2007/08. Budget 2005 included funding for 2005/06 levels only. The 0.27% in 2006/07 is expected to cost an additional $19 million per annum to be charged against Budget 2006, and the 0.28% in 2007/08 is expected to cost $38 million to be charged against Budget 2007.

Budget to be Charged ($million) 2006/07 2007/08 2008/09 2009/10 and Outyears
Budget 2006 19 19 19 19
Budget 2007   38 38 38

Tertiary Student Component Funding Rate Changes (The rolling funding triennium and fee and course cost maxima)

The Government has a policy of increasing Student Component funding rates for tertiary education by the rate of forecast CPI inflation on a rolling triennium. Funding is appropriated for future years at the rate of the CPI forecast plus 1%, and in the Budget preceding the relevant academic year funding rates are confirmed using a more up-to-date CPI forecast. The differential between the CPI increase and the appropriation is retained within the Vote for application elsewhere in the Student Component.

Budget to be Charged ($million) 2006/07 2007/08 2008/09 2009/10 and Outyears
Budget 2006 29.1 59.2 59.2 59.2
Budget 2007   28.5 57.0 57.0

Transport Capital Decisions

The Government has made several long term capital commitments relating to Transport. This table notes the implications for the capital allowances beyond the forecast period.

Transport Project 2009/10 2010/11 2011/12 2012/13 2013/14 2014/15 2015/16
Auckland 100.0 100.0 100.0 100.0 100.0 - -
Wellington 25.0 20.0 20.0 20.0 20.0 20.0 -
Western Corridor 120.0 120.0 120.0 100.0 40.0 40.0 20.0
Bay of Plenty 25.0 25.0 25.0 15.0 10.0 10.0 -

Time-Limited Funding

Time-limited funding does not meet the definition of a “risk” under the PFA, but is further information that is prepared to increase transparency about initiatives with funding profiles that cease or decrease during the forecast period.

The following table outlines those areas where initiatives have time-limited funding that decreases or ceases at some point and may potentially be extended, using a $5 million materiality threshold. They are often related to pilot programmes.

 

Vote

Description of Initiative Operating Impact ($million)
Community and Voluntary Sector Digital Strategy – Community Partnerships Fund 18 from 2005/06 to 2008/09 (MYA)
Communications Digital Strategy – high-speed connectivity for growth 20 from 2005/06 to 2008/09 (MYA)
Economic, Industry and Regional Development Regional partnerships and facilitation for sustainable economic growth 57 from 2004/05 to 2006/07 (MYA)
Education Microsoft software licensing 7 in 2004/05, 8 in 2005/06 and
4 in 2006/07
Energy Electricity efficiency programme 1 in 2004/05, 8 in 2005/06 and 10 in 2006/07
Health Meningococcal vaccine programme 106 in 2004/05, 31 in 2005/06 and 11 in 2006/07
Housing Rural housing programme 8 in each of 2005/06, 2006/07 and 2007/08
Internal Affairs Significant Community-Based Projects Fund 40 from 2005/06 to 2008/09 (MYA)
Police Regional assistance mission Solomon Islands and Solomon Island executive support 7 in each of 2005/06 and  2006/07
Tourism Tourism promotional budget targeting high-yield tourists 9 in 2005/06

The following table shows the impact on the operating balance if funding were to be appropriated to maintain funding levels for these initiatives (ie, extend the initiatives beyond their current scheduled completion dates). These amounts would need to be managed within the forecast operating spending.

Operating Impact ($million) 2005/06 2006/07 2007/08 2008/09 2009/10 and Outyears
Funding to extend initiatives - 9 64 72 90

Quantified Risks

The risks outlined in these tables would, if they eventuated, impact on the Government’s forecast new operating and/or capital spending amounts.

The Minister of Finance has yet to fully consider the quantum of these risks.

Quantified Risks as at
8 August 2005
Operating Balance Gross Debt Value of Risk ($million) Funding received in or since Budget 2005
($million)
New Risks        
Economic Development Large Budget Screen Production Fund Decrease - 17 12 in 2005/06
Environment Hazardous Substances and New Organisms:Compliance and Enforcement Decrease - Up to 15 per annum -
Finance National Rail Network - Increase 200 to 300 -
Changed Risks        
Corrections - Capital Projects Decrease Increase 118 operating and 124 capital 206 capital and 220 operating
Education - Reviews of Tertiary Education Expenditure Unclear Increase Up to 135 capital -
Internal Affairs - 2004 and 2005 Storms Response and Infrastructure Costs Decrease - 5 to 20 in 2005/06 -
Revenue - Taxation of Offshore Portfolio Investment and Intermediaries, including Superannuation Increase or decrease - -90 to +60 from 2007 Included in Business package
Unchanged Risks        
ACC Public Health Acute Decrease - 16 -
Child, Youth and Family Services - Residential Services Strategy 2003 Decrease Increase Operating of 8 in 2005/06 rising to 16 from 2009/10, and capital of 30 from 2005/06 to 2007/08 -
Culture and Heritage - Public Broadcasting Programme of Action Decrease - 34 per annum 11 per annum
Culture and Heritage - Rugby World Cup 2011 Decrease - 20 to 70 by 2011/12 -
Education - School Property Decrease Increase 136 capital in each of 2006/07, 2007/08 and 2008/09, and operating of 6 in 2006/07, 13 in 2007/08 and 20 from 2008/09. 78 capital in 2005/06, and operating of 3 in 2005/06 and 10 from 2006/07
Housing Housing New Zealand Corporation’s Long-Term Capital Requirements - Increase 1,600 over 10 years 25 in 2005/06, 65 in 2006/07, 20 in 2007/08 and 21 in 2008/09
Immigration - Immigration Policy - Increase 80 to 160 per annum -
Justice - New Supreme Court - Cost Escalation - Increase 15 to 20 -
New Zealand Defence Force - Defence - Capital Injections - Increase 554 from 2006/07 to 2010/11 410 capital in 2005/06
New Zealand Defence Force - Environmental Clean-up of Devonport Seabed Contamination Decrease - 13 over 2005/06 and 2006/07 -
Revenue - Fringe Benefit Tax Review Decrease   24 to 64 per annum Included in Business package
Revenue - Subsidies for Payroll-Related Tax Compliance Costs Decrease - Between 7 and 45 per annum -
United Nations Convention on the Rights of the Child Decrease - 20 per annum -

Unquantified Risks

The risks outlined in these tables would, if they eventuated, impact on the Government’s forecast new operating and/or capital spending amounts.

Unquantified Risks as at 8 August 2005 Operating Balance Gross Debt Funding received in or since Budget 2005
($million)
New Risks      
Child, Youth and Family Services – Collective Employment Contract negotiations Decrease - -
Education – Schools ICT Network Infrastructure Upgrade Decrease Increase -
Finance – Meridian Energy Increase - -
Finance – National Rail Access Agreement Unclear Unclear -
Finance – SOE Long-term Hold Reviews - Decrease -
Foreign Affairs and Trade – official Development Assistance Decrease - -
Housing – Weathertight Homes Decrease - -
Lands and Agriculture and Forestry – Implementation of Walking Access Strategy Decrease - 2 per annum
Revenue - KiwiSaver Decrease - -
Revenue – Review of Superannuation Contribution Withholding Tax Unclear - -
Changed Risks      
Health - District Health Board deficits Decrease Increase -
Revenue – Taxation of Partnerships Review Unclear - -
Tertiary Education Savings Scheme Decrease - -
Transport - Regional Transport Initiatives - Increase 150 over 10 years
Unchanged Risks      
Child, Youth and Family Services - Sustainable Service Delivery and Funding Unclear Unclear -
Crown Risk - Pay and Employment Equity Taskforce Decrease Increase -
Education - Wananga Capital Injection - Increase -
Finance - Crown Overseas Properties - Increase -
Fisheries - Māori Interest in Marine Farming - Increase -
Housing - State Housing Project at Hobsonville - Increase 54 in 2005/06
Defence Force - Sale of Skyhawks and Aermacchi Trainers - Unclear -
Revenue - Tax and Depreciation Decrease - -
Social Development - Early Intervention Decrease - 37
Social Development - Extending Opportunities to Work Unclear - -
Social Development - Information Technology Systems Decrease Increase -
State Services Commission - State Sector Retirement Savings Scheme Decrease - -

Risks removed since the Budget Update

The following risks have been removed since the Budget Update.

Expired Risks Reason Funding Received
($million)
Economic Development – Improving Access to Finance In forecasts 40 capital between 2005/06 and 2010/11 and 1.1 operating in 2005/06, 0.5 pa thereafter
Education – Student Support Included in Review of Tertiary Education Expenditure -
Health – Health Emergency Preparedness In forecasts 3 in 2005/06, 10 in 2006/07 and 2007/08 and 9 in 2008/09,  funded from baselines
Transport – Harbour Link In forecasts 158 over 2006/07 to 2008/09
Transport – Wellington Transport Package In forecasts 225 over 10 years for Wellington, and 660 over 10 years for Western Corridor

Statement of Fiscal Risks#

ACC - Public Health Acute (unchanged, quantified risk)

ACC funding for the provision of public health acute services for 2005/06 is currently being considered. The amount of additional funding to be paid by ACC has not yet been determined, but would decrease the operating balance by up to $16 million in 2005/06 and outyears.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Department of Labour

Department of Child, Youth and Family Services - Collective Employment Contract Negotiations (new, unquantified risk)

Child Youth and Family Services has two collective employment agreements for non-managerial employees that expired on 30 June 2005. The department is currently in negotiation with representatives of the PSA and NUPE to settle new collective employment agreements.

This risk is unquantified as disclosure may compromise the Crown in negotiations.

Child, Youth and Family Services - Residential Services Strategy 2003 (unchanged, quantified risk)

The Department of Child, Youth and Family Services has undertaken a comprehensive review of existing residential services and practices, including consideration of desired outcomes, a review of international good practice, and formal forecasting of demand. From this, the Department has developed a strategy for future residential services provision – the Residential Services Strategy 2003. The 2003 Strategy builds on the considerable investment in facilities made in implementing the 1996 Residential Services Strategy.

The Government has agreed in principle to fund the 2003 Strategy subject to fully developed and costed proposals. Some initiatives have already been agreed, and the remaining operating cost risk is $8.4 million in 2005/06 rising to $16.1 million in 2009/10 and outyears, which would decrease the operating balance. The remaining capital risk is $29.5 million, which would increase gross debt. The current proposed phasing of this is $4.4 million in 2005/06, $7.4 million in 2006/07 and $17.7 million in 2007/08.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Department of Child, Youth and Family Services

Child, Youth and Family Services - Sustainable Levels of Funding and Service Delivery (unchanged, unquantified risk)

The Government is reviewing the Department of Child, Youth and Family Services’ funding requirements in order to identify options for sustainable levels of funding and service delivery in the medium term. Options may be submitted for consideration in Budget 2006. The risk is unquantified as it is unclear what change in departmental funding is required. Any change in funding to reflect a new baseline and/or meet necessary capital injections would impact on the operating balance and/or gross debt.

Corrections - Capital Projects (changed, quantified risk)

In Budget 2005, $206 million capital and $220 million operating was appropriated for Corrections capital projects. The Department of Corrections has estimated that a further total of $124 million capital and $118 million operating funding would be required over the forecast period to meet future prison inmate forecasts. The actual amounts depend on the specification and timing of the individual projects and the contracted prices. These estimates include consideration of funding for the Otago Region Corrections Facility and Mt Eden Prison.

Capital injections would increase gross debt while operating funding would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of these risks.

Source: Department of Corrections

Crown Risk - Pay and Employment Equity Taskforce (unchanged, unquantified risk)

The Government has established the Pay and Employment Equity Unit in the Department of Labour to oversee the implementation of a five-year plan of action to establish pay and employment equity in the public service, public health and public education sectors. Until pay and employment equity audits and pay investigations have been undertaken in these sectors it is unclear what, if any, the fiscal implications of this process will be. However, any resulting increases in operating funding would decrease the operating balance.

Culture and Heritage - Public Broadcasting Programme of Action (unchanged, quantified risk)

On 3 February 2005, the Government released a Public Broadcasting Programme of Action. The Programme contains a set of priorities to guide public broadcasting policy over the next six years, and a series of proposals to give effect to these priorities. The Programme as a whole (if fully implemented) would have total ongoing operating costs rising to around $44 million in 2009/10. Broadcasting initiatives of $10.5 million per annum were included in Budget 2005, leaving a remainder of around $33.5 million. Other individual elements of the Programme of Action will be considered in future Budgets over the next six years. These would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Ministry for Culture and Heritage

Culture and Heritage - Rugby World Cup 2011 (unchanged, quantified risk)

In May 2005, the New Zealand Rugby Union (NZRU) submitted a bid to the International Rugby Board (IRB) to host the Rugby World Cup 2011 in New Zealand. The Government has agreed to provide the following direct financial support if the bid is successful: a $20 million cash contribution, and an uncapped underwrite for the tournament on a 67:33 loss sharing basis (Government:NZRU). If the bid is successful, the operating balance would decrease by approximately $20-70 million between 2005/06 and 2011/12.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Ministry for Culture and Heritage

Economic Development - Large Budget Screen Production Fund (new, quantified risk)

The Large Budget Screen Production Fund has recently been increased by $12 million to cover payments that are likely to be made up till September 2005. In addition, the Film Commission is aware of a number of other possible applications being made later in 2005/06 that, if approved, would require up to a further $17 million. This would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Ministry of Economic Department

Education - Review of Tertiary Education Expenditure (changed, quantified risk)

The Government has made some progress in reviewing the quality, relevance, sustainability, and predictability of tertiary education spending. A number of decisions relating to sub-degree tertiary education provision were taken in July 2005[10]. The ongoing capital impacts of these decisions on Tertiary Education Institutions are as yet unclear, but could be up to $135 million.

Further policy development is underway and decisions are expected later in 2005 with a particular focus on policy and funding mechanisms that support teaching and/or student participation and value for money. Any resulting cost increases are likely to be partly offset by other policy decisions.

The Minister of Finance has yet fully consider the quantum of this risk

Source: Ministry of Education

Education - Schools ICT Network Infrastructure Upgrade (new, unquantified risk)

The Government is considering the roll-out of the Schools ICT Network Infrastructure Upgrade. This would assist schools to meet the costs of upgrading their computer networks to meet the new IT infrastructure standards.

The Ministry of Education has existing capital funding of $11 million which will be utilised for the initial roll-out. Additional operating funding of $0.35 million has been given for project management, communication and systems support. The Government will consider rolling out phase 2 as part of Budget 2006. This would decrease the operating balance and increase debt.

This risk is unquantified as disclosure could compromise the Crown in negotiations.

Education - School Property (unchanged, quantified risk)

The Government has provided capital of $77.5 million in 2005/06 for school accommodation. Additional capital injections for school accommodation are likely to be required in future years to meet roll growth. Additional capital injections could be up to $136 million in each of the next three years with a corresponding increase in gross debt.

In addition to capital injections, consequential operating costs of $6 million in 2006/07, $13 million in 2007/08 and $20 million in 2008/09 are likely to be incurred, which would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Ministry of Education

Education - Wananga Capital Injection (unchanged, unquantified risk)

Ministers are currently negotiating with one Wananga (Māori tertiary institution) over settlement of its Waitangi Tribunal claim. The Waitangi Tribunal has recommended that the Wananga be compensated for capital expenditure that has been incurred on facilities to date, be provided funding to bring their facilities up to a standard comparable with other tertiary institutions, and to meet additional capital requirements. A second Wananga claim, which has already been settled, may require a further capital injection should certain conditions be met.

Any capital injection would increase gross debt. This risk is unquantified as disclosure could compromise the Crown in negotiations with the Wananga.

Environment – Hazardous Substances and New Organisms: Compliance and Enforcement (new, quantified risk)

The Government is considering long-term funding requirements for hazardous substance compliance and enforcement. Proposals are also being developed to clarify the role of ERMA, territorial authorities and regional councils with respect to compliance, monitoring and enforcement. The policies to deliver an effective compliance and enforcement regime are still under development, but initial estimates are for costs up to $15 million per annum. Decisions are likely to be made as part of Budget 2006, and would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Ministry for the Environment

Finance - Crown Overseas Properties (unchanged, unquantified risk)

The Government is considering options relating to the continued use of certain Crown overseas properties.

The risk is unquantified as disclosure could compromise any negotiations the Crown may enter, but any additional operating funding would decrease the operating balance, and/or any additional capital funding would increase debt.

Finance - Meridian Energy (new, unquantified risk)

Meridian is currently investigating the possibility of selling its wholly owned Australian subsidiary, Southern Hydro Limited. A final decision on this is not expected until at least October 2005. A gain on sale would increase the operating balance.

Finance - National Rail Access Agreement (new, unquantified risk)

The Government is considering options for amending the National Rail Access Agreement between Toll and Ontrack. Any impact on the operating balance or debt would depend on the option chosen.

This risk is unquantified as disclosure could compromise the Crown in negotiations.

Finance - National Rail Network Upgrade (changed, quantified risk)

The Government has committed $200 million between 2004/05 and 2007/08 to upgrade the national rail network. Further expenditure of between $200m and $300m is likely to be required over the forecast period, but the amount and timing will depend on policy decisions yet to be made. Under the National Rail Access Agreement, additional funding of this nature would generally be recovered through track access fees. Any additional funding would increase debt.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: The Treasury

Finance - SOE Long-term Hold Reviews (new, unquantified risk)

To implement its long-term hold ownership policy, the Government is conducting reviews of each SOE. These reviews are examining the strategic direction for each SOE and therefore the appropriate capital structure to support the individual SOE's strategy. One possible outcome of current reviews is that some capital could be returned to the Crown. This may be in the form of a special dividend, which would decrease gross debt.

Fisheries - Māori Interest in Marine Farming (unchanged, unquantified risk)

The Māori Commercial Aquaculture Claims Settlement Act 2004 addresses Māori claims in commercial marine farming space from 21 September 1992 to 31 December 2004 (pre-commencement space) by providing Iwi with 20% equivalent space. This obligation is to be met through three possible options: the provision of additional new space; or Crown purchase of existing farms from 2008; or provision of the financial equivalent of space from 2013.

Under the Act, any Māori claim relating to new aquaculture space after 31 December 2004 will be met by the provision of 20% of the new space.

To the extent that financial compensation or Crown purchase of existing farms is necessary to address Māori interests (as opposed to using new space), this would decrease the operating balance. The risk is unquantified as the amount or timing of any funding is unclear, and in addition, disclosure could compromise the Crown in negotiations with either commercial marine farm owners or Iwi.

Notes

  • [10]This saving has been incorporated in the forecast new operating spending amount, refer to page 33.

Foreign Affairs and Trade - Official Development Assistance (new, unquantified risk)

The Government is considering increasing the aid budget as and when resources allow, in line with United Nations commitments. The Government has committed to an ODA to GNI ratio of 0.27% for the fiscal years 2005/06 and 2006/07, increasing to 0.28% in 2007/08[11]. From 2008/09, the Government will investigate a range of options for increasing and allocating any additional funding, which would decrease the operating balance.

This risk would, if it eventuates, be considered for funding from the Government’s forecast new operating spending amount.

Health - District Health Board Deficits (changed, unquantified risk)

Draft District Annual Plans from District Health Boards (DHBs) for 2005/06 indicate deficits in the order of $80 million in 2005/06, primarily in Auckland, with a smaller deficit in Whanganui. A similar level of deficits is forecast for 2006/07. While operating funding has been allocated to cover these forecast deficits, the Government has not accepted the size of the forecast deficits and is actively discussing actions and cost-containment measures with these DHBs.

Any deficits in excess of the forecast amount that are unable to be funded from the allocated operating funding would potentially decrease the operating balance and/or increase debt. Specific potential pressures for DHBs include wage bargaining, funding for health of older people services, and financing costs of capital projects.

This risk has changed since the 2005 BEFU to take into account the new financial forecasts submitted by DHBs.

Housing - HNZC's Long-term Capital Requirements (unchanged, quantified risk)

The Government is currently considering Housing New Zealand Corporation’s (HNZC) long-term capital requirements in light of the demand for state housing and the need to reconfigure and modernise its housing stock. While some decisions were made in the 2005 Budget regarding the acquisition of new stock, the Government is likely to review acquisition targets and has still to consider options around modernisation programmes directed at existing stock. Decisions are likely in Budget 2006.

The Government is further examining the range of options and associated costs, with initial estimates of up to $1.6 billion of capital costs over a 10 to 15 year horizon. Any new capital contributions would increase gross debt and would likely lead to an increase in the Income-Related Rent subsidy with a subsequent decrease in the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Department of Building and Housing

Housing - State Housing Project at Hobsonville (unchanged, unquantified risk)

In Budget 2005, HNZC has received funding of $54.3 million to acquire, under the Housing Act 1955, NZDF land at Hobsonville deemed surplus to defence requirements but suitable for state housing purposes. The Government may consider development options that would lead to the Crown giving additional capital to HNZC, which would increase gross debt.

Housing - Weathertight Homes (new, unquantified risk)

Following the transfer of the Weathertight Homes Resolution Service (WHRS) to the Department of Building and Housing on 1 July 2005, the Government is considering measures to increase the rate at which non-weathertight homes in New Zealand are repaired. These measures are being developed for consideration in October 2005 and will include administrative or legislative changes to enhance the operation of the WHRS. Government is also considering whether there is a need for targeted assistance for low income homeowners to undertake repairs. The fiscal impact, if any, depends on what measures and options are agreed, but any additional operating funding would decrease the operating balance.

Immigration - Immigration Policy (unchanged, quantified risk)

The Government has amended immigration investor policy. Migrants in the investor category will be required to invest $2 million with the Government for five years. These bonds will be used to finance infrastructure. Migrants will receive a return on their investment based on inflation, and may withdraw up to half of the total investment after two years if they have a specific business proposal in New Zealand. The policy was implemented from 30 June 2005. However, uptake of the new policy is unclear at this stage, and so has not been included in forecasts. The increase in gross debt, based on a flow of 40 to 80 people, is currently estimated to be between $80 million and $160 million per year.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Department of Labour

Internal Affairs - 2004 and 2005 Storms Response and Infrastructure Costs (changed, quantified risk)

The lower North Island and the Bay of Plenty were hit by severe storms during 2004, and the Bay of Plenty again in May 2005. The Government reimburses some local authority costs under the National Civil Defence Plan. Several local authorities have made submissions for reimbursement, and further submissions are expected. The Government has already provided around $20 million as a contribution toward response and recovery costs. Remaining costs could be between $5 million and $20 million and would reduce the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Department of Internal Affairs

Justice - New Supreme Court - Cost Escalation (unchanged, quantified risk)

In order to meet revised functional requirements, the Government is considering altering the 2003 design for accommodating the new Supreme Court. This could increase construction costs. The original scheme was approved by Cabinet at a cost of $19 million; the additional capital cost could range from $15 million to $20 million, depending on the revised design option selected. This would increase gross debt.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Ministry of Justice

Lands and Agriculture and Forestry - Implementation of Walking Access Strategy (new, unquantified risk)

The Government has agreed to the principles of a New Zealand Walking Access Strategy, with funding provided in Budget 2005. The details of how the Strategy will be implemented are still under consideration. Further funding may be required, depending on the final options chosen. This would decrease the operating balance.

New Zealand Defence Force - Defence - Capital Injections (unchanged, quantified risk)

Implementing the Government’s decisions on the future structure of the NZDF will involve a series of capital acquisitions across all three armed services and for HQNZDF to achieve the required capability upgrades. The Government has agreed to a capital injection of up to $1.244 billion over 2001/02 to 2010/11.

Of the Long-Term Development Plan funding, $690 million has been agreed, with the remainder likely to be required over the next four years. The actual expenditure profile will depend on the specification and timing of the individual projects, the contracted prices, and the prevailing exchange rate at the time of purchase.

Any capital injections would increase gross debt.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: New Zealand Defence Force

New Zealand Defence Force - Environmental Clean-up of Devonport Seabed Contamination (unchanged, quantified risk)

The Government has identified historic contamination in the seabed adjacent to the Calliope Dock at the Devonport Naval Base. Investigatory work on the contamination is underway, and it is anticipated that better information will be available shortly to determine the scope of the issue. Costs are estimated to be $13.1 million over 2005/06 and 2006/07, which would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: New Zealand Defence Force

Notes

  • [11]This commitment has been included in forecasts, and is noted in ‘Charges Against Future Budgets’, refer to page 42.

New Zealand Defence Force - Sale of Skyhawks and Aermacchi Trainers (unchanged, unquantified risk)

As a result of the Government’s decisions on the future structure of the NZDF, NZDF is in the process of selling the Skyhawks and Aermacchi trainers. Proceeds from the sale would increase the operating balance.

This risk is unquantified as disclosure could compromise the Crown in the sale process.

Revenue - Fringe Benefit Tax Review (unchanged, quantified risk)

The Budget 2005 Business Package included changes to fringe benefit tax policies. The Government is considering further work on changes to the fringe benefit tax rules focusing on eliminating certain anomalies in relation to motor vehicles.

The reduction in the operating balance would depend on which proposals are finally approved and the details of the legislation. However, the estimated net fiscal cost is likely to be within the range of $24 million to $64 million per annum.

The Minister of Finance has yet to fully consider the quantum of this risk

Source: Inland Revenue

Revenue - Subsidies for Payroll-Related Tax Compliance Costs (unchanged, quantified risk)

As part of the tax simplification programme the Government plans to implement a legislative framework to subsidise the use of payroll agents to meet small employers’ PAYE obligations. The structure and amount of the subsidy are contingent on successful negotiation with payroll agents and the reduction in the operating balance will depend on the final structure of the subsidy adopted. The estimated cost of the subsidy is between $7 million and $45 million per annum. On the basis that the subsidy can be negotiated, a target date of 1 April 2006 has been set for implementation. This would decrease the operating balance.

The Minister of Finance has yet to fully consider the quantum of this risk

Source: Inland Revenue

Revenue - KiwiSaver (new, unquantified risk)

Changes to the KiwiSaver proposal may allow members of registered superannuation schemes increased options to convert their existing superannuation scheme accounts. Increasing use of KiwiSaver by current savers will increase the costs of the proposal. While design work continues it is difficult to quantify the effect any changes may have. There will be a report-back on this issue by the end of 2005. Any increase in cost would decrease the operating balance.

Revenue - Review of Superannuation Contribution Withholding Tax (new, unquantified risk)

The Government is considering reforming the provisions relevant to superannuation contributions withholding tax with a view to simplifying the provisions and investigating possible equity issues arising from the current provisions. Any changes to the provisions are expected to come into effect in 2007. Whether the outcome of this review will have an impact on the operating balance is unclear and would depend on the proposals that are finally developed and approved.

Revenue - Tax and Depreciation (unchanged, unquantified risk)

The Budget 2005 Business Package included changes to depreciation policies. The Government is considering further issues related to depreciation, including the treatment of long-lived assets and potential changes to the tax treatment of rental housing in particular. However, the impact on the operating balance remains unclear as it would depend on the options chosen.

Revenue - Taxation of Offshore Portfolio Investment and Intermediaries, including Superannuation (changed, quantified risk)

The Budget 2005 Business Package included changes to the taxation of domestic intermediaries and further work is underway. This includes consideration of the taxation of both onshore and offshore investments in equity by New Zealand residents. A target date of April 2007 has been set for implementation of changes, some of which had been included in the Budget 2005 Business Package. Further proposals are being considered. Depending on the decisions made, there would be a reduction in the operating balance by an additional $80 million to $90 million or an increase in fiscal revenue by $50 million to $60 million.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: Inland Revenue

Revenue - Taxation of Partnerships Review (new, unquantified risk)

The Government is considering reform to the taxation of partnerships, including replacing the current ‘special partnerships’ tax rules with more modern and internationally comparable ‘limited partnerships’ tax rules. Any new rules are likely to take effect on 1 April 2007. The impact on the operating balance is unclear and would depend on the proposals that are finally developed and approved.

Social Development - Early Intervention (unchanged, unquantified risk)

Budget 2005 includes an initial investment of $37.6 million over four years in early intervention services for children and families. Ministers are considering proposals for further development of the early intervention programme, including enhancements and expansion of the existing initiatives. New programmes may also be considered to respond better to the needs of children and their families. Further proposals are still being developed, but any additional funding would decrease the operating balance.

Social Development - Extending Opportunities to Work (unchanged, unquantified risk)

Following on from Working for Families, the Government is considering options for simplifying the benefit system and reforming labour market assistance and service delivery in order to better support beneficiaries’ entry to employment. Decisions are likely to be made as part of Budget 2006. The impact on the operating balance is unclear, as proposals are still being developed.

Social Development - Information Technology Systems (unchanged, unquantified risk)

The Government is considering the future development and/or replacement of its income benefit payment systems (SWIFTT and TRACE) and case management system. An Information Technology Strategy has been developed taking into account the Ministry’s Statement of Intent and work on the future needs of the Ministry. Decisions will be made on development and/or replacement when appropriate concept and product evaluations have been completed. The Ministry is seeking to fund any development and/or replacement from existing capital. To the extent the project is not funded from the Department’s balance sheet and existing baselines, the proposal would increase debt and reduce the operating balance.

State Services Commission - State Sector Retirement Savings Scheme (unchanged, unquantified risk)

The Government is considering options for extending the employer subsidy for members of the State Sector Retirement Savings Scheme beyond 3% (3% is the level of employer subsidy from 2005/06), and is also considering options for extending the scheme to the wider state sector. The decrease in the operating balance would vary depending on the options chosen.

Tertiary Education Savings Scheme (changed, unquantified risk)

The Government has recently released a request for expressions of interest in the establishment of a Tertiary Education Savings Scheme to assist families to save for their children’s tertiary education. The responses to the request have identified a range of policy issues that the Government wishes to consider further, including options to ensure that the scheme meets the needs of middle to low-income groups. The decrease in the operating balance would vary depending on the options chosen.

This risk is unquantified as disclosure could compromise the Crown in negotiations.

Transport - Regional Transport Initiatives (changed, unquantified risk)

The Government is considering possible involvement in regional transport initiatives working in participation with Local Government to make significant and timely improvements to regional land transport outcomes. Since Budget 2005 the Government has provided $150 million over ten years to the Bay of Plenty region to improve land transport outcomes. The Government has also announced the start of a consultation process with the Waikato region.

Youth Development - United Nations Convention on the Rights of the Child (unchanged, quantified risk)

If unconditionally adopted, the United Nations Convention on the Rights of the Child would require New Zealand to confer the rights of the Convention on all children. To date, New Zealand has reserved its right to distinguish between persons according to the nature of their authority to be in New Zealand. The Government established a review to consider whether this reservation can be removed. This could involve making changes to eligibility for some health, education and social services, which would decrease the operating balance by approximately $20 million per annum.

The Minister of Finance has yet to fully consider the quantum of this risk.

Source: The Treasury

#

Contingent Liabilities#

Contingent liabilities are costs that the Crown will have to face if a particular event occurs. Typically, contingent liabilities consist of guarantees and indemnities, legal disputes and claims, and uncalled capital. The contingent liabilities facing the Crown are a mixture of operating and balance sheet risks, and they can vary greatly in magnitude and likelihood of realisation. In general, if a contingent liability were realised it would reduce the operating balance and net worth, and increase net Crown debt. However, in the case of contingencies for uncalled capital, the negative impact would be restricted to net Crown debt.

Where contingent liabilities have arisen as a consequence of legal action being taken against the Crown, the amount shown is the amount claimed and thus the maximum potential cost. It does not represent either an admission that the claim is valid or an estimation of the possible amount of any award against the Crown.

Contingent liabilities have been stated as at 31 May 2005, being the last set of published contingent liabilities.

Foreshore and seabed recognition

The foreshore and seabed Act 2004 (FSA):

  • vests the full legal and beneficial ownership of the public foreshore and seabed in the Crown
  • provides for the recognition and protection of ongoing customary rights with respect to the public foreshore and seabed
  • enables applications to the High Court to investigate if previously held common law rights have been adversely impacted, and if so, providing for those affected either to participate in the administration of a foreshore and seabed reserve or else enter into formal discussions on redress, and
  • provides for general rights of public access and recreation in, on, over, and across the public foreshore and seabed and general rights of navigation within the foreshore and seabed.

The public foreshore and seabed means the marine area that is bounded on the landward side by the line of mean high water spring; and on the seaward side by the outer limits of the territorial sea, but does not include land subject to a specified freehold interest (refer section 5 of the FSA).

The FSA codifies the nature of the Crown's ownership interest in the public foreshore and seabed on behalf of the public of New Zealand. Although full legal and beneficial ownership of the public foreshore and seabed has been vested in the Crown, there are significant limitations to the Crown's rights under the FSA. As well as recognising and protecting customary rights, the FSA significantly restricts the Crown's ability to alienate or dispose of any part of the public foreshore and seabed and significantly restricts the Crown's ability to exclude others from entering or engaging in recreational activities or navigating in, on or within the public foreshore and seabed. Because of the complex nature of the Crown's ownership interest in the public foreshore and seabed and because we are unable to obtain a reliable valuation of the Crown's interest, the public foreshore and seabed has not been recognised as an asset in these financial statements.

Details of each of the following contingent liabilities can be accessed from the Treasury website at http://www.treasury.govt.nz/forecasts/prefu/2005/.

Quantifiable Contingent Liabilities

Guarantees and indemnities Status[12] ($ million)
Cook Islands – Asian Development Bank loans Unchanged 18
Indemnification of receivers and managers – Terralink Limited Unchanged 10
Ministry of Justice – Treaty settlement, tax liabilities Unchanged 76
Mighty River Power Limited – guaranteed payment obligations Unchanged 17
Ministry of Transport – funding guarantee Unchanged 10
New Zealand Railways Corporation Unchanged 10
Post Office Bank – guaranteed deposits Unchanged 11
 

Guarantees and indemnities of SOEs and Crown entities

Unchanged 5
Other guarantees and indemnities Changed -
    157
Uncalled capital    
Asian Development Bank Changed 1,048
European Bank for Reconstruction and Development Unchanged 13
International Bank for Reconstruction and Development Changed 1,160
    2,221
Legal proceedings and disputes    
Air New Zealand Limited – legal claim Unchanged 107
Health – legal claims Unchanged 104
Tax in dispute Changed 463
Transpower New Zealand Limited Unchanged 20
 

Other legal claims against SOEs and Crown entities

Unchanged 7
Other legal claims Changed 83
    784
 

Other quantifiable contingent liabilities

   
International finance organisations Changed 1,303
Reserve Bank – demonetised currency Unchanged 23
Social Development – claim for judicial review Changed 54
Transpower New Zealand Limited Unchanged 86
Other quantifiable contingent liabilities of SOEs and Crown entities Changed 29
Other quantifiable contingent liabilities Changed 22
    1,517
Total quantifiable contingent liabilities   4,679

Unquantifiable Contingent Liabilities

Institutional guarantees Status
Abuse claims Unchanged
Accident Compensation Corporation (ACC) litigations Changed
Asure New Zealand Limited Unchanged
At Work Insurance Limited Unchanged
Auckland rail lease Unchanged
Bona Vacantia property Unchanged
Building Industry Authority litigation Unchanged
Crown research institutes Unchanged
District Court Judges, Justices of the Peace, Coroners and
Disputes Tribunal
Unchanged
District health boards – director indemnity – (DHBs) Unchanged
Earthquake Commission Unchanged
Electricity Corporation of New Zealand Limited Unchanged
Fisheries – indemnity provided for delivery of registry services Unchanged
Genesis Power Limited Unchanged
Geothermal carbon tax indemnity Changed
Housing New Zealand Corporation Unchanged
Indemnities against acts of war and terrorism Unchanged
Maui Partners Unchanged
National Provident Fund Unchanged
New Zealand Railways Corporation Unchanged
Persons exercising investigating powers Unchanged
Ports of Auckland Unchanged
Public Trust Unchanged
Purchasers of Crown operations Unchanged
Reserve Bank of New Zealand Unchanged
State Insurance and Rural Bank – tax liabilities Unchanged
Synfuels-Waitara Outfall Indemnity Unchanged
Tainui Corporation Unchanged
Toll NZ Ltd – purchase of rail network assets Unchanged
Works Civil Construction Unchanged
Works Consultancy Services Unchanged
Other unquantifiable contingent liabilities  
Environmental liabilities Unchanged
Genesis Power Limited Unchanged
Sale of Crown assets Unchanged
Treaty of Waitangi claims Unchanged
Treaty of Waitangi claims – settlement relativity payments Unchanged

 

Notes

  • [12]Relative to reporting in the 2005 Budget Economic and Fiscal Update

3 Generally Accepted Accounting Practice (GAAP) Series Tables#

Forecast Financial Statements#

These forecasts have been prepared in accordance with the Public Finance Act 1989.

They are based on the accounting policies and assumptions that follow. As with all such assumptions, there is a degree of uncertainty surrounding them. This uncertainty increases as the forecast horizon extends.

The forecasts have been prepared in accordance with the Statement of Responsibility and reflect the judgements and information known at the time they were prepared. They reflect all Government decisions and circumstances communicated to 8 August 2005.

Finalisation dates and key assumptions that underpin the preparation of the GAAP tables are outlined on the following page.

10 year trend information

Summary indicators 2000 Actual 2001 Actual 2002 Actual 2003 Actual 2004 Actual 2005 Forecast 2006 Forecast 2007 Forecast 2008 Forecast 2009 Forecast
(% of GDP)                    
Revenue                    
Core Crown 31.7 32.4 32.0 33.4 33.5 34.8 34.5 34.6 33.9 34.3
Tax Revenue 29.1 29.6 29.1 30.5 30.3 31.2 31.2 31.2 30.4 30.7
Total Crown 37.8 38.8 40.1 43.7 43.0 44.5 44.4 44.7 43.8 44.1
Expenses                    
Core Crown 31.4 31.3 30.5 32.0 29.7 31.0 31.0 31.8 32.5 32.4
Total Crown 36.5 37.7 38.3 42.3 37.8 40.7 39.8 40.8 41.4 41.1
Operating balance 1.4 1.2 1.9 1.5 5.3 3.9 4.7 3.9 2.5 3.1
OBERAC 0.8 1.8 2.2 4.3 4.7 5.6 4.7 3.9 2.5 3.1
Net Worth 7.8 9.8 15.1 18.2 25.3 28.1 31.4 34.3 35.3 36.7
Gross sovereign-issued debt 32.8 31.4 29.1 27.7 25.3 23.5 21.5 19.9 19.8 19.1
Net core Crown debt 19.5 17.0 15.5 13.5 10.8 7.2 5.7 5.3 6.1 6.3
NZS Fund Balance 0.0 0.0 0.5 1.4 2.8 4.4 6.0 7.7 9.4 11.1

Fiscal Forecasts – Finalisation Dates and Key Assumptions

Finalisation Dates
Economic outlook 27 July
Tax revenue forecasts 27 July
Fiscal forecasts 8 August
Government decisions and circumstances 8 August
Actual asset revaluations 31 May
Foreign exchange rates 31 May
Specific fiscal risks (refer Chapter 2) 8 August
Contingent liabilities and commitments (refer Chapter 3) 31 May
Key assumptions

The fiscal forecasts have been prepared in accordance with the Public Finance Act 1989. They are based on the Crown’s accounting policies and assumptions (refer page 63). As with all assumptions, there is a degree of uncertainty surrounding them. This uncertainty increases as the forecast horizon extends. A summary of the key economic assumptions that are particularly relevant to the fiscal forecasts is provided below (on a June-year-end basis to align with the Crown’s balance date of 30 June):

June years 2004/05 2005/06 2006/07 2007/08 2008/09
  BEFU 04 Pre-EFU Pre-EFU Pre-EFU Pre-EFU Pre-EFU
Real GDP (P) (ann avg % chg) 2.4 3.3 2.2 2.9 3.4 3.0
Nominal GDP (E) ($m) 144,441 149,196 156,481 161,771 169,336 177,697
CPI (annual % change) 2.5 2.9 2.9 2.7 2.3 2.0
Govt 10-year bonds (qty avg %) 6.3 5.8 6.1 6.2 6.0 6.0
90-day bill rate (qty avg %) 5.8 7.0 7.0 6.0 5.8 5.8
Unemployment rate ((HLFS) basis ann avg %) 4.7 3.8 3.9 4.3 4.5 4.7
Full-time equivalent employment (ann avg %) 1.0 3.4 0.8 0.8 1.1 1.2
Current account (% of GDP) -5.9 -7.5 -7.6 -7.3 -6.5 -6.1

Source: The Treasury

New Zealand Superannuation (NZS) Fund

The contribution to the NZS Fund for the year ending 30 June 2006 is $2.337 billion. The contribution to the NZS Fund is calculated over a 40-year rolling horizon to ensure that superannuation entitlements over the next 40 years can be met if the contribution rate were to be held constant at that level. The Government is making the required minimum annual contribution for 2004/05 as calculated by the formula set out in the NZS Act.

$ billion (June year end) 2003 2004 2005 2006 2007 2008 2009
Required contribution N/A 1.879 2.107 2.337 2.438 2.573 2.770
Actual/Budgeted contribution 1.200 1.879 2.107 2.337 2.438 2.573 2.770

The underlying assumptions in calculating the contributions are the nominal GDP series to 2046, the NZS expense series to 2046 and the expected long-term, net after-tax annual return of the NZS Fund (6.1%) (6.1% Budget Update). The forecast rate of return is based on the Treasury’s assumptions for the rate of return on financial portfolios of Crown financial institutions.

The Treasury website contains further information on the NZS Fund, as well as a copy of the NZS Fund model.

Statement of Accounting Policies and Forecast Assumptions#

General Accounting Policies and Forecast Assumptions

General accounting policies

Accounting policy

These Forecast Financial Statements comply with generally accepted accounting practice. The measurement base applied is historical cost adjusted for revaluations of property, plant and equipment (where appropriate), commercial forests and marketable securities and deposits and equity investments held for trading purposes.

Revaluations are made to reflect the forecastservice potential or economic benefit obtained through control of the assets. The accrual basis of accounting has been used.

Forecast assumptions

For forecast purposes, no revaluations of property, plant and equipment are projected beyond the current year.

Specific Accounting Policies and Forecast Assumptions

Forecast periods

The reporting periods covered by these Forecast Financial Statements are the years ending 30 June 2005, 30 June 2006, 30 June 2007, 30 June 2008 and 30 June 2009.

Certain state-owned enterprises and Crown entities have different reporting periods from the Crown.

The forecasts for 30 June 2005 have generally been prepared using actual data to 31 May or 30 June 2005 (in some instances). Transactions for the remainder of the year are forecast in accordance with the Crown’s accounting policies and forecast assumptions.

Changes in accounting policies

All policies have been applied on a consistent basis during the forecast period. There have been no changes in accounting policies during the period.

Detailed accounting policies and forecast assumptions

The specific accounting and forecasting policies are reproduced in full on Treasury’s website at www.treasury.govt.nz/forecasts/prefu/2005.

Reporting Entity as at 8 August 2005#

These Forecast Financial Statements are for the Crown reporting entity as specified in Part III of the Public Finance Act 1989. This comprises Ministers of the Crown and the following entities:

Departments

  • Agriculture and Forestry
  • Archives New Zealand
  • Building and Housing
  • Child, Youth and Family Services
  • Conservation
  • Corrections
  • Crown Law
  • Culture and Heritage
  • Customs
  • Defence
  • Economic Development
  • Education
  • Education Review Office
  • Environment
  • Fisheries
  • Foreign Affairs and Trade
  • Government Communications Security Bureau
  • Health
  • Inland Revenue
  • Internal Affairs
  • Justice
  • Labour
  • Land Information New Zealand
  • Māori Development
  • National Library
  • New Zealand Defence Force
  • Office of the Clerk
  • Pacific Island Affairs
  • Parliamentary Counsel Office
  • Parliamentary Service
  • Police
  • Prime Minister and Cabinet
  • Research, Science and Technology
  • Security Intelligence Service
  • Serious Fraud Office
  • Social Development
  • State Services Commission
  • Statistics
  • Transport
  • Treasury
  • Women’s Affairs

Others

  • Government Superannuation Fund
  • New Zealand Superannuation Fund
  • Reserve Bank of New Zealand

State-owned enterprises

  • AgriQuality Limited
  • Airways Corporation of
    New Zealand Limited
  • Animal Control Products Limited
  • Asure New Zealand Limited
  • Electricity Corporation of
    New Zealand Limited
  • Genesis Power Limited
  • Landcorp Farming Limited
  • Learning Media Limited
  • Meridian Energy Limited
  • Meteorological Service of
    New Zealand Limited
  • Mighty River Power Limited
  • New Zealand Post Limited
  • New Zealand Railways Corporation
  • Quotable Value Limited
  • Solid Energy New Zealand Limited
  • Terralink Limited (in liquidation)
  • Timberlands West Coast Limited
  • Transmission Holdings Limited
  • Transpower New Zealand Limited
  • Air New Zealand Limited (included for disclosure purposes as if it were a SOE)

Crown entities

  • Accident Compensation Corporation
  • Accounting Standards Review Board
  • Alcohol Advisory Council of New Zealand
  • Arts Council of New Zealand Toi Aotearoa
  • Broadcasting Commission
  • Broadcasting Standards Authority
  • Career Services
  • Children’s Commissioner
  • Civil Aviation Authority of New Zealand
  • Commerce Commission
  • Crown research institutes (9)
  • District health boards (21)
  • Earthquake Commission
  • Electoral Commission
  • Electricity Commission
  • Energy Efficiency and Conservation Authority
  • Environmental Risk Management Authority
  • Families Commission
  • Foundation for Research, Science and Technology
  • Government Superannuation Fund Authority
  • Guardians of New Zealand Superannuation
  • Health and Disability Commissioner
  • Health Research Council of New Zealand
  • Health Sponsorship Council
  • Housing New Zealand Corporation
  • Human Rights Commission
  • Land Transport New Zealand
  • Law Commission
  • Legal Services Agency
  • Maritime Safety Authority of New Zealand
  • Mental Health Commission
  • Museum of New Zealand Te Papa Tongarewa
  • New Zealand Antarctic Institute
  • New Zealand Artificial Limb Board
  • New Zealand Blood Service
  • New Zealand Film Commission
  • New Zealand Fire Service Commission
  • New Zealand Historic Places Trust (Pouhere Toanga)
  • New Zealand Lotteries Commission
  • New Zealand Qualifications Authority
  • New Zealand Sports Drug Agency
  • New Zealand Symphony Orchestra
  • New Zealand Teacher’s Council
  • New Zealand Tourism Board
  • New Zealand Trade and Enterprise
  • New Zealand Venture Investment Fund Limited
  • Office of Film and Literature Classification
  • Pharmaceutical Management Agency
  • Police Complaints Authority
  • Privacy Commissioner
  • Public Trust
  • Radio New Zealand Limited
  • Residual Health Management Unit
  • Retirement Commissioner
  • School boards of trustees (2,472)
  • Securities Commission
  • Social Workers Registration Board
  • Sport and Recreation New Zealand
  • Standards Council
  • Takeovers Panel
  • Te Reo Whakapuaki Irirangi (Te Mangai Paho)
  • Te Taura Whiri I Te Reo Māori (Māori Language Commission)
  • Television New Zealand Limited
  • Tertiary Education Commission
  • Tertiary education institutions (33)
  • Testing Laboratory Registration Council
  • Transit New Zealand
  • Transport Accident Investigation Commission

Organisations named or described in Schedule 4 to the Public Finance Act 1989

  • Agriculture and Marketing Research and Development Trust
  • Asia New Zealand Foundation
  • Fish and game councils (12)
  • Leadership Development Centre Trust
  • New Zealand Fish and Game Council
  • New Zealand Game Bird Habitat Trust Board
  • New Zealand Government Property Corporation
  • New Zealand Lottery Grants Board
  • Ngai Tahu Ancillary Claims Trust
  • Pacific Co-operation Foundation
  • Pacific Islands Business Development Trust
  • Reserves boards (26)
  • Road Safety Trust

Forecast Statement of Financial Performance

Forecast Statement of Financial Performance for the years ending 30 June
($ million) Note 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Revenue                
Taxation revenue 1 42,532 44,193 46,521 48,833 50,443 51,418 54,567
Levies, fees, fines and penalties 1 2,986 3,074 3,226 3,206 3,311 3,416 3,517
Total Revenue Levied through the Crown's Sovereign Power 1 45,518 47,267 49,747 52,039 53,754 54,834 58,084
Sales of goods and services 2 10,200 10,716 10,844 11,850 12,558 12,984 13,506
Investment income 3 2,653 2,517 3,540 3,327 3,668 4,094 4,531
Other revenue 4 2,016 2,025 2,203 2,290 2,266 2,289 2,278
Total Revenue Earned through the Crown's Operations   14,869 15,258 16,587 17,467 18,492 19,367 20,315
Total Crown Revenue   60,387 62,525 66,334 69,506 72,246 74,201 78,399
Expenses                
By input type                
Subsidies and transfer payments 5 15,466 16,249 15,823 16,969 18,068 19,106 19,805
Personnel expenses 6 12,501 13,027 13,486 14,483 14,855 15,123 15,231
Operating expenses 7 22,662 24,311 25,240 27,385 28,457 29,382 29,736
New operating spending up to Budget 2006 8 ..  441 ..  150 250 256 269
Forecast new operating spending 8 ..  ..  ..  ..  1,249 3,006 4,851
Finance costs   2,602 2,436 2,742 2,792 2,624 2,739 2,658
Net foreign-exchange (gains)/losses   (29) ..  (35) ..  ..  ..  .. 
Movement in total GSF liability 15 (315) (57) 1,404 (24) (58) (93) (125)
Movement in total ACC liability 16 170 598 2,037 597 596 604 601
Total Crown expenses   53,057 57,005 60,697 62,352 66,041 70,123 73,026
Revenues less Expenses   7,330 5,520 5,637 7,154 6,205 4,078 5,373
Net surplus of TEIs   139 151 139 139 139 139 139
Operating balance (including minority interest)   7,469 5,671 5,776 7,293 6,344 4,217 5,512
Minority interest   (45) ..  ..  ..  ..  ..  .. 
Operating Balance   7,424 5,671 5,776 7,293 6,344 4,217 5,512

The revenues and expenses are GST exclusive.

The accompanying Notes and Accounting policies are an integral part of these Statements.

Below is an analysis of total Crown expenses and core Crown expenses by functional classification. This information reconciles to segmental information within the Statement of Segments.

Forecast Statement of Financial Performance for the years ending 30 June
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Total Crown expenses by functional classification
Social security and welfare 16,038 17,180 18,560 18,199 19,352 20,474 21,185
GSF pension expenses 660 985 2,438 1,019 1,019 1,011 1,000
Health 7,623 8,486 8,550 9,370 9,825 9,893 9,946
Education 8,349 8,706 8,754 9,164 9,691 9,946 9,929
Core government services 1,670 1,746 2,093 2,038 2,032 2,077 2,106
Law and order 2,022 2,133 2,146 2,376 2,446 2,462 2,469
Defence 1,259 1,225 1,186 1,310 1,380 1,445 1,524
Transport and communications 5,443 5,560 5,804 6,533 6,554 6,812 7,006
Economic and industrial services 4,070 4,559 4,581 5,461 5,620 5,923 5,940
Primary services 1,074 1,128 1,134 1,239 1,232 1,245 1,261
Heritage, culture and recreation 1,609 1,667 2,012 1,845 1,850 1,901 1,951
Housing and community development 615 630 700 739 800 816 814
Other 52 123 32 117 117 117 117
Finance costs 2,602 2,436 2,742 2,792 2,624 2,739 2,658
Net foreign-exchange (gains)/losses (29) ..  (35) ..  ..  ..  .. 
New operating spending up to Budget 2006 ..  441 ..  150 250 256 269
Forecast new operating spending ..  ..  ..  ..  1,249 3,006 4,851
Total Crown Expenses 53,057 57,005 60,697 62,352 66,041 70,123 73,026
Core Crown expenses by functional classification
Social security and welfare 14,252 14,787 14,673 15,637 16,601 17,586 18,157
GSF pension expenses 660 985 2,438 1,019 1,019 1,011 1,000
Health 8,111 8,827 8,813 9,706 10,152 10,229 10,284
Education 7,585 7,969 8,119 8,683 8,948 9,120 9,174
Core government services 1,741 1,818 2,213 2,127 2,101 2,112 2,111
Law and order 1,843 1,960 1,977 2,189 2,243 2,266 2,273
Defence 1,311 1,275 1,236 1,361 1,431 1,501 1,578
Transport and communications 1,461 1,498 1,605 2,003 2,207 2,457 2,552
Economic and industrial services 1,192 1,392 1,450 1,729 1,733 1,876 1,744
Primary services 368 409 394 448 419 421 420
Heritage, culture and recreation 634 723 981 821 763 760 760
Housing and community development 139 155 163 214 259 259 249
Other 52 123 32 117 117 117 117
Finance costs 2,252 2,112 2,274 2,245 1,975 2,044 1,978
Net foreign-exchange (gains)/losses 7 ..  (51) ..  ..  ..  .. 
New operating spending up to Budget 2006 ..  441 ..  150 250 256 269
Forecast new operating spending ..  ..  ..  ..  1,249 3,006 4,851
Total Core Crown Expenses 41,608 44,474 46,317 48,449 51,467 55,021 57,517

The accompanying Notes and Accounting policies are an integral part of these Statements.

Forecast Statement of Cash Flows

Forecast Statement of Cash Flows for the year ending 30 June
 ($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Cash Flows from Operations              
Cash was Provided from              
Total tax receipts (refer Note 1) 42,308 43,992 46,777 48,686 50,467 51,455 54,607
Total other sovereign receipts (refer Note 1) 2,852 2,851 3,034 2,995 3,115 3,197 3,271
Interest 1,366 933 1,747 1,351 1,418 1,535 1,633
Dividends 56 64 66 73 80 89 96
Sales of goods and services 10,478 10,453 11,080 12,118 12,787 13,237 13,740
Other operating receipts 1,958 1,969 1,791 2,194 2,188 2,241 2,226
Total Cash Provided from Operations 59,018 60,262 64,495 67,417 70,055 71,754 75,573
Cash was Disbursed to              
Subsidies and transfer payments 15,370 16,244 15,946 17,203 18,353 19,423 20,124
Personnel and operating payments 32,398 34,314 34,553 38,023 39,418 40,727 41,078
Finance costs 2,256 2,175 2,342 2,471 2,332 2,370 2,425
Forecast new operating spending ..  441 ..  150 1,499 3,262 5,120
Total Cash Disbursed to Operations 50,024 53,174 52,841 57,847 61,602 65,782 68,747
Net Cash Flows from Operations 8,994 7,088 11,654 9,570 8,453 5,972 6,826
Cash Flows from Investing Activities
Cash was Provided from              
Sale of physical assets 226 ..  313 ..  ..  ..  .. 
Total Cash Provided 226 ..  313 ..  ..  ..  .. 
Cash was Disbursed to              
Purchase of physical assets 3,761 4,567 5,084 6,701 4,903 3,939 4,373
Net increase in advances 976 1,376 1,444 1,943 1,423 1,446 690
Net purchase/(sale) of marketable securities,deposits and other equity investments 2,556 767 6,791 3,073 1,293 1,639 2,234
Forecast new capital spending ..  228 ..  56 569 656 577
Total Cash Disbursed 7,293 6,938 13,319 11,773 8,188 7,680 7,874
Net Cash Flows from Investing Activities (7,067) (6,938) (13,006) (11,773) (8,188) (7,680) (7,874)
Net Cash Flows from Operating and Investing Activities 1,927 150 (1,352) (2,203) 265 (1,708) (1,048)
Cash Flows from Financing Activities
Cash was Provided from              
Issue of circulating currency 114 ..  188 ..  ..  ..  .. 
Net (repayment)/issue of Government stock1 (1,120) (746) (951) (647) (341) 2,356 (187)
Total Cash Provided (1,006) (746) (763) (647) (341) 2,356 (187)
Cash was Disbursed to              
Net (issue)/repayment of foreign-currency borrowing (129) (245) (1,963) (1,527) 330 (381) (1,725)
Net repayment/(issue) of other New Zealand-dollar borrowing 241 (131) 53 (488) (571) 600 189
Total Cash Disbursed 112 (376) (1,910) (2,015) (241) 219 (1,536)
Net Cash Flows from Financing Activities (1,118) (370) 1,147 1,368 (100) 2,137 1,349
Net Movement in Cash 809 (220) (205) (835) 165 429 301
Opening Cash Balance 2,732 2,341 3,450 3,281 2,446 2,611 3,040
Foreign-exchange (losses)/gains on opening cash (91) ..  36 ..  ..  ..  .. 
Closing Cash Balance 3,450 2,121 3,281 2,446 2,611 3,040 3,341

1 Net issues of Government stock include movements within government stock holdings of entities such as NZS Fund, GSF, ACC and EQC. The Bonds Reconciliation at the end of these forecasts outlines NZDMO issues of Government stock.

The accompanying Notes and Accounting policies are an integral part of these Statements.

Forecast Statement of Cash Flows for the year ending 30 June
 ($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Reconciliation Between the Forecast Net
Cash Flows from Operations and the Operating Balance
Net Cash Flows from Operations 8,994 7,088 11,654 9,570 8,453 5,972 6,826
Items included in the operating balance but not in net cash flows from operations              
Valuation Changes              
(Increase)/decrease in pension liabilities 315 57 (1,404) 24 58 93 125
(Increase)/decrease in ACC liability (170) (598) (2,037) (597) (596) (604) (601)
Decrease/(increase) in NPF guarantee (9) ..  ..  ..  ..  ..  .. 
Unrealised net foreign-exchange (losses)/gains (225) ..  93 ..  ..  ..  .. 
Non-cash movements in investments 648 425 894 500 517 535 568
Unrealised losses arising from changes in the value of commercial forests (40) ..  ..  ..  ..  ..  .. 
Total Valuation Changes 519 (116) (2,454) (73) (21) 24 92
Physical Asset Movements              
Depreciation (2,347) (2,535) (2,530) (2,744) (2,942) (3,126) (3,174)
(Loss)/gain on sale of assets 15 ..  ..  ..  ..  ..  .. 
Total Physical Asset Movements (2,332) (2,535) (2,530) (2,744) (2,942) (3,126) (3,174)
Other Non-cash Items              
Student Loans (80) (5) (185) (45) (39) (27) (22)
Amortisation of goodwill (78) (47) (96) (94) (92) (92) (90)
Accrued income from NZS Fund 193 331 492 472 646 839 1,055
Other (54) 78 139 139 139 139 139
Total Other Non-cash Items (19) 357 350 472 654 859 1,082
Movements in Working Capital              
Increase/(decrease) in taxes receivable 468 106 (263) 5 (70) (81) (85)
Increase/(decrease) in other receivables (24) 293 (222) 62 230 236 261
Increase/(decrease) in inventories 48 70 50 82 27 30 49
Decrease/(increase) in payables (230) 408 (809) (81) 13 303 461
Total Movements in Working Capital 262 877 (1,244) 68 200 488 686
Operating Balance 7,424 5,671 5,776 7,293 6,344 4,217 5,512

The accompanying Notes and Accounting policies are an integral part of these Statements.

Forecast Statement of Movement in Equity

Forecast Statement of Movement in Equity for the year ending 30 June
($ million) 2004
Actual
2005
Previous Budget
2005
Forecast

2006
Forecast

2007
Forecast

2008
Forecast
2009
Forecast
Opening Net Worth 23,781 29,732 35,463 41,857 49,150 55,494 59,711
Operating balance for the year 7,424 5,671 5,776 7,293 6,344 4,217 5,512
Net revaluations 4,258 ..  618 ..  ..  ..  .. 
Total Recognised Revenues and Expenses 11,682 5,671 6,394 7,293 6,344 4,217 5,512
Closing Net Worth 35,463 35,403 41,857 49,150 55,494 59,711 65,223

The accompanying Notes and Accounting policies are an integral part of these Statements.

Forecast Statement of Financial Position

Forecast Statement of Financial Position as at 30 June
($ million) Note 2004
Actual
2005
Previous Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Assets                
Cash and bank balances 9 3,450 2,121 3,281 2,446 2,611 3,040 3,341
Marketable securities, deposits & equity investments 9 24,636 23,296 31,612 34,775 36,225 38,669 41,843
Advances 10 7,445 8,921 8,859 10,227 11,431 12,068 12,700
Receivables 11 10,587 9,952 10,102 10,169 10,329 10,484 10,660
Inventories   888 958 938 1,020 1,047 1,077 1,126
Other investments 12 259 253 221 221 221 221 221
Property, plant and equipment 13 57,940 56,194 60,602 65,048 67,286 68,703 69,969
TEI investment   4,367 4,610 4,518 4,657 4,796 4,935 5,074
Commercial forests   251 291 232 232 232 232 232
Intangible assets (including goodwill)   849 1,010 718 633 554 481 412
Forecast new capital spending   ..  228 ..  56 625 1,281 1,858
Total Assets   110,672 107,834 121,083 129,484 135,357 141,191 147,436
Liabilities                
Payables and provisions 14 12,486 10,127 13,333 14,008 14,508 14,758 14,929
Currency issued   3,009 3,072 3,197 3,197 3,197 3,197 3,197
Borrowings - sovereign guaranteed   29,958 26,620 28,383 26,250 24,046 24,536 24,224
Borrowings - non-sovereign guaranteed   6,867 8,237 7,983 9,976 10,671 11,037 11,435
Provision for GSF pension liability 15 13,542 14,014 14,946 14,922 14,864 14,771 14,646
Provision for ACC outstanding claims liability 16 9,347 10,361 11,384 11,981 12,577 13,181 13,782
Total Liabilities   75,209 72,431 79,226 80,334 79,863 81,480 82,213
Total Assets less Total Liabilities   35,463 35,403 41,857 49,150 55,494 59,711 65,223
Net Worth                
Taxpayer funds   15,486 19,721 21,399 28,692 35,036 39,253 44,765
Revaluation reserve 17 19,838 15,682 20,458 20,458 20,458 20,458 20,458
Minority Interest   139 ..  ..  ..  ..  ..  .. 
Net Worth   35,463 35,403 41,857 49,150 55,494 59,711 65,223

The accompanying Notes and Accounting policies are an integral part of these Statements.

Below is an analysis of the NZS Fund and Gross and Net Debt information. The notes to the accounts provide breakdown of other key items.

Forecast Statement of Financial Position as at 30 June
($ million) 2004
Actual
2005
Previous Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
New Zealand Superannuation Fund              
Within MSDs & equity investments is the NZS Fund (except for cross holdings of investments with other parts of the Crown, for example the NZS Fund will hold NZ Government Stock).  The following information includes all investments and income, including cross-holdings of NZ Government Stock and accrued interest on such stock. 
Opening balance 1,884 3,885 3,956 6,555 9,364 12,448 15,860
Gross contribution 1,879 2,107 2,107 2,337 2,438 2,573 2,770
Income after tax 193 331 492 472 646 839 1,055
NZS Fund balance 3,956 6,323 6,555 9,364 12,448 15,860 19,685

Gross and Net Debt Information

Definitions of debt:

Total Crown gross debt is the total borrowings (both sovereign-guaranteed and non-sovereign guaranteed) of the total Crown. This equates to the amount in the total Crown balance sheet and represents the complete picture of whole-of-Crown debt obligations to external parties.

The balance sheet splits total Crown debt into sovereign-guaranteed and non-sovereign-guaranteed debt. This split reflects the fact that debt held by SOEs and Crown entities is not explicitly guaranteed by the Crown. Any such debt that may be guaranteed is included in the sovereign-guaranteed total. No debt of SOEs and Crown entities is currently guaranteed by the Crown.

Gross sovereign-issued debt is debt issued by the sovereign (i.e., core Crown) and includes Government stock held by the NZS Fund, GSF, ACC or EQC for example. In other words, the gross sovereign-issued debt does not eliminate any internal cross-holdings. The Government's debt objective uses this measure of debt.

($ million) 2004
Actual
2005
Previous Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Total Crown (refer to the Forecast Statement of Segments)
Total Crown gross debt 36,825 34,857 36,366 36,226 34,717 35,573 35,659
Core Crown sovereign guaranteed borrowings 34,719 31,693 33,787 32,071 30,312 31,266 31,428
excl cross holdings of NZS Fund and GSF (808) (970) (1,268) (1,557) (1,865) (2,207) (2,591)
Gross sovereign-issued debt 35,527 32,663 35,055 33,628 32,177 33,473 34,019
Core Crown              
Gross sovereign issued debt 35,527 32,663 35,055 33,628 32,177 33,473 34,019
Financial assets (26,752) (26,051) (33,103) (36,075) (37,972) (40,597) (43,777)
  8,775 6,612 1,952 (2,447) (5,795) (7,124) (9,758)
NZS Fund and GSF financial assets 6,429 8,724 8,806 11,434 14,365 17,438 20,881
Net Core Crown Debt 15,204 15,336 10,758 8,987 8,570 10,314 11,123

The accompanying Notes and Accounting policies are an integral part of these Statements.

Forecast Statement of Borrowings

Forecast Statement of Borrowings for the years ending 30 June
($ million) 2004
Actual
2005
Previous Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
Sovereign Guaranteed Debt              
New Zealand-Dollar Debt              
Government stock 17,351 16,283 15,803 14,758 13,257 14,433 13,049
Treasury bills 5,525 5,393 5,228 4,242 4,150 3,906 5,265
Loans and foreign-exchange contracts (1,098) (500) (6,123) (7,099) (8,150) (8,657) (8,904)
Retail stock and other 654 516 583 619 559 519 479
Total New Zealand-Dollar Debt 22,432 21,692 15,491 12,520 9,816 10,201 9,889
Foreign-Currency Debt              
United States dollars 3,079 1,998 7,909 8,809 9,309 9,510 9,510
Japanese yen 1,015 729 252 252 252 252 252
European and other currencies 3,432 2,201 4,731 4,669 4,669 4,573 4,573
Total Foreign-Currency Debt 7,526 4,928 12,892 13,730 14,230 14,335 14,335
Total Sovereign Guaranteed Debt 29,958 26,620 28,383 26,250 24,046 24,536 24,224
Non-Sovereign Guaranteed Debt              
New Zealand 4,283 7,247 5,945 7,259 7,753 8,182 8,825
United States dollars 1,679 867 1,542 2,221 2,421 2,364 2,254
Japanese yen 351 ..  ..  ..  ..  ..  .. 
European and other currencies 554 123 496 496 497 491 356
Total Non-Sovereign Guaranteed Debt 6,867 8,237 7,983 9,976 10,671 11,037 11,435
Total Borrowings (Gross Debt) 36,825 34,857 36,366 36,226 34,717 35,573 35,659
Less              
Financial Assets (including restricted assets)            
Marketable Securities, Deposits and Equity Investments            
New Zealand dollars 7,089 7,055 5,113 4,825 2,924 2,145 1,897
United States dollars 4,069 3,789 9,769 10,981 11,814 12,380 12,789
Japanese yen 1,206 763 789 789 789 789 789
European and other currencies 2,814 765 4,449 4,381 4,374 4,271 4,263
Reserve Position at IMF 1,012 857 702 710 719 729 741
NZ equity investments 1,968 2,036 2,456 2,805 3,197 3,601 4,010
Foreign equity investments 6,478 8,031 8,334 10,284 12,408 14,754 17,354
Total 24,636 23,296 31,612 34,775 36,225 38,669 41,843
Advances and Cash              
Student loans 5,995 6,864 6,476 7,077 7,684 8,304 8,928
Other advances 1,450 2,057 2,383 3,150 3,747 3,764 3,772
Cash 3,450 2,121 3,281 2,446 2,611 3,040 3,341
Total 10,895 11,042 12,140 12,673 14,042 15,108 16,041
Total Financial Assets 35,531 34,338 43,752 47,448 50,267 53,777 57,884
Borrowings less Financial Assets 1,294 519 (7,386) (11,222) (15,550) (18,204) (22,225)
Net New Zealand-dollar debt 6,862 6,560 1,462 (795) (2,866) (2,744) (3,507)
Net foreign-currency debt (5,568) (6,041) (8,848) (10,427) (12,684) (15,460) (18,718)
Borrowings less Financial Assets 1,294 519 (7,386) (11,222) (15,550) (18,204) (22,225)

The accompanying Notes and Accounting policies are an integral part of these Statements.

Statement of Actual Commitments

Statement of Actual Commitments as at 31 May

($ million) As at
31 May 2005
As at
30 June 2004
Capital Commitments    
Specialist military equipment 858 86
Land and buildings 1,785 1,611
Other property, plant and equipment 904 1,012
Other capital commitments 103 400
Investments 60 60
Total Capital Commitments 3,710 3,169
Operating Commitments    
Non-cancellable accommodation leases 1,484 1,492
Other non-cancellable leases 2,318 2,330
Non-cancellable contracts for the supply of goods and services 4,573 2,253
Other operating commitments 2,493 3,567
TEIs 325 325
Total Operating Commitments 11,193 9,967
Total Commitments 14,903 13,136
Total Commitments by Institutional Segment    
Core Crown 6,050 3,530
Crown entities 6,673 7,413
State-owned enterprises 2,180 2,193
Total Commitments  14,903 13,136

The accompanying Notes and Accounting policies are an integral part of these Statements.

Statement of Actual Contingent Liabilities and Assets

Statement of Actual Contingent Liabilities and Assets as at 31 May
($ million) As at
31 May 2005
As at
 30 June 2004
Guarantees and indemnities 157 292
Uncalled capital 2,221 2,528
Legal proceedings and disputes 784 794
Other quantifiable contingent liabilities 1,517 1,371
Total Quantifiable Contingent Liabilities 4,679 4,985
Total Quantifiable Contingent Liabilities by Institutional Segment    
Core Crown 4,408 4,734
Crown Entities 11 53
State-owned enterprises 260 198
Total Quantifiable Contingent Liabilities 4,679 4,985
Quantifiable Contingent Assets    
Core Crown - Education and Transport 122 157
Total Quantifiable Contingent Assets 122 157

The accompanying Notes and Accounting policies are an integral part of these Statements.

A detailed Statement of Contingent Liabilities and Assets (quantified and unquantified) is outlined on pages 58 to 60 of the Specific Fiscal Risk chapter.

The Statement of Specific Risks (quantified and unquantified) is outlined on pages 47 to 57 of the Specific Fiscal Risk chapter.

Forecast Statement of Segments#

Statement of Financial Performance (institutional form) for the year ended 30 June 2004
($ million) Core Crown
2004
$m
Crown entities
2004
$m
State-owned enterprises
2004
$m
Inter-segment eliminations
2004
$m
Total Crown
2004
$m
Revenue          
Taxation revenue 43,008 (476) 42,532
Other sovereign levied income 611 2,415 (40) 2,986
Sales of goods and services 736 1,700 8,209 (445) 10,200
Investment income 1,999 984 132 (462) 2,653
Other revenues 578 16,073 616 (15,251) 2,016
Total revenue 46,932 21,172 8,957 (16,674) 60,387
Expenses by input type          
Subsidies and transfer payments 14,058 1,408 15,466
Personnel expenses 4,315 6,566 1,624 (4) 12,501
Operating expenses 21,291 11,200 6,377 (16,206) 22,662
Finance costs 2,252 235 298 (183) 2,602
FX losses/(gains) 7 23 (59) (29)
GSF and ACC liability revaluation movements (315) 170 (145)
Total expenses 41,608 19,602 8,240 (16,393) 53,057
Expenses by functional classification          
Social security and welfare 14,252 2,199 (413) 16,038
Health 8,111 6,613 (7,101) 7,623
Education 7,585 6,175 (5,411) 8,349
Other functional classifications 9,401 4,357 8,001 (3,285) 18,474
Forecast new operating spending
Finance costs and FX losses/(gains) 2,259 258 239 (183) 2,573
Total expenses 41,608 19,602 8,240 (16,393) 53,057
TEI's and Minority Interest   139 (45) 94
Operating balance 5,324 1,709 672 (281) 7,424
Statement of Financial Position (institutional form) as at 30 June 2004
($ million) Core Crown
2004
$m
Crown entities
2004
$m
State-owned enterprises
2004
$m
Inter-segment eliminations
2004
$m
Total Crown
2004
$m
Assets          
Financial assets 26,752 13,117 2,750 (7,088) 35,531
Physical assets 18,675 28,884 10,381 57,940
Investment in SOEs and CEs (including TEIs) 23,162 4,367 (23,162) 4,367
Other assets 9,088 2,589 2,147 (990) 12,834
Total assets 77,677 48,957 15,278 (31,240) 110,672
Liabilities          
Borrowings 34,719 3,757 5,437 (7,088) 36,825
Other liabilities 23,489 13,539 2,830 (1,474) 38,384
Total liabilities 58,208 17,296 8,267 (8,562) 75,209
Net worth 19,469 31,661 7,011 (22,678) 35,463
Taxpayer funds 13,626 19,126 5,412 (22,678) 15,486
Revaluation reserves 5,843 12,535 1,460 19,838
Minority Interest 139 139
Net worth 19,469 31,661 7,011 (22,678) 35,463
Analysis of financial assets and borrowings          
Advances and cash 8,919 1,794 2,305 (2,123) 10,895
MSDs and equity investments 17,833 11,323 445 (4,965) 24,636
Total financial assets 26,752 13,117 2,750 (7,088) 35,531
Borrowings - Sovereign guaranteed 34,719 (4,761) 29,958
Borrowings - Non-sovereign guaranteed 3,757 5,437 (2,327) 6,867
Total borrowings 34,719 3,757 5,437 (7,088) 36,825
Borrowings less financial assets 7,967 (9,360) 2,687 1,294
Net Crown debt 15,204 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 35,527
Statement of Financial Performance (institutional form) for the year ended 30 June 2005

 

($ million)

Core Crown
2005
$m
Crown entities
2005
$m
State-owned enterprises
2005
$m
Inter-segment eliminations
2005
$m
Total Crown
2005
$m
Revenue          
Taxation revenue 46,996 (475) 46,521
Other sovereign levied income 647 2,626 (47) 3,226
Sales of goods and services 788 1,694 8,796 (434) 10,844
Investment income 2,810 1,150 182 (602) 3,540
Other revenues 693 16,881 688 (16,059) 2,203
Total revenue 51,934 22,351 9,666 (17,617) 66,334
Expenses by input type          
Subsidies and transfer payments 14,293 1,530 15,823
Personnel expenses 4,738 6,999 1,755 (6) 13,486
Operating expenses 23,659 11,929 6,670 (17,018) 25,240
Finance costs 2,274 258 365 (155) 2,742
FX losses/(gains) (51) 71 (55) (35)
GSF and ACC liability revaluation movements 1,404 2,037 3,441
Total expenses 46,317 22,824 8,735 (17,179) 60,697
Expenses by functional classification          
Social security and welfare 14,673 4,319 (432) 18,560
Health 8,813 7,200 (7,463) 8,550
Education 8,119 6,173 (5,538) 8,754
Other functional classifications 12,489 4,803 8,425 (3,591) 22,126
Forecast new operating spending
Finance costs and FX losses/(gains) 2,223 329 310 (155) 2,707
Total expenses 46,317 22,824 8,735 (17,179) 60,697
Net surplus TEIs 139 139
Operating balance 5,617 (334) 931 (438) 5,776
Statement of Financial Position (institutional form) as at 30 June 2005
 ($ million) Core Crown
2005
$m
Crown entities
2005
$m
State-owned enterprises
2005
$m
Inter-segment eliminations
2005
$m
Total Crown
2005
$m
Assets          
Financial assets 33,103 14,839 3,523 (7,713) 43,752
Physical assets 18,998 29,596 12,008 60,602
Investment in SOEs and CEs (including TEIs) 23,794 4,518 (23,794) 4,518
Other assets 8,305 2,339 2,390 (823) 12,211
Total assets 84,200 51,292 17,921 (32,330) 121,083
Liabilities          
Borrowings 33,787 3,742 6,550 (7,713) 36,366
Other liabilities 25,326 16,085 2,883 (1,434) 42,860
Total liabilities 59,113 19,827 9,433 (9,147) 79,226
Net worth 25,087 31,465 8,488 (23,183) 41,857
Taxpayer funds 19,245 18,928 6,409 (23,183) 21,399
Revaluation reserves 5,842 12,537 2,079 20,458
Net worth 25,087 31,465 8,488 (23,183) 41,857
Analysis of financial assets and borrowings          
Advances and cash 9,387 1,824 3,131 (2,202) 12,140
MSDs and equity investments 23,716 13,015 392 (5,511) 31,612
Total financial assets 33,103 14,839 3,523 (7,713) 43,752
Borrowings - Sovereign guaranteed 33,787 (5,404) 28,383
Borrowings - Non-sovereign guaranteed 3,742 6,550 (2,309) 7,983
Total borrowings 33,787 3,742 6,550 (7,713) 36,366
Borrowings less financial assets 684 (11,097) 3,027 (7,386)
Net Crown debt 10,758 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 35,055
Statement of Financial Performance (institutional form) for the year ended 30 June 2004
($ million) Core Crown
2004
$m
Crown entities
2004
$m
State-owned enterprises
2004
$m
Inter-segment eliminations
2004
$m
Total Crown
2004
$m
Revenue          
Taxation revenue 43,008 (476) 42,532
Other sovereign levied income 611 2,415 (40) 2,986
Sales of goods and services 736 1,700 8,209 (445) 10,200
Investment income 1,999 984 132 (462) 2,653
Other revenues 578 16,073 616 (15,251) 2,016
Total revenue 46,932 21,172 8,957 (16,674) 60,387
Expenses by input type          
Subsidies and transfer payments 14,058 1,408 15,466
Personnel expenses 4,315 6,566 1,624 (4) 12,501
Operating expenses 21,291 11,200 6,377 (16,206) 22,662
Finance costs 2,252 235 298 (183) 2,602
FX losses/(gains) 7 23 (59) (29)
GSF and ACC liability revaluation movements (315) 170 (145)
Total expenses 41,608 19,602 8,240 (16,393) 53,057
Expenses by functional classification          
Social security and welfare 14,252 2,199 (413) 16,038
Health 8,111 6,613 (7,101) 7,623
Education 7,585 6,175 (5,411) 8,349
Other functional classifications 9,401 4,357 8,001 (3,285) 18,474
Forecast new operating spending
Finance costs and FX losses/(gains) 2,259 258 239 (183) 2,573
Total expenses 41,608 19,602 8,240 (16,393) 53,057
TEI's and Minority Interest   139 (45) 94
Operating balance 5,324 1,709 672 (281) 7,424
Statement of Financial Position (institutional form) as at 30 June 2004
($ million) Core Crown
2004
$m
Crown entities
2004
$m
State-owned enterprises
2004
$m
Inter-segment eliminations
2004
$m
Total Crown
2004
$m
Assets          
Financial assets 26,752 13,117 2,750 (7,088) 35,531
Physical assets 18,675 28,884 10,381 57,940
Investment in SOEs and CEs (including TEIs) 23,162 4,367 (23,162) 4,367
Other assets 9,088 2,589 2,147 (990) 12,834
Total assets 77,677 48,957 15,278 (31,240) 110,672
Liabilities          
Borrowings 34,719 3,757 5,437 (7,088) 36,825
Other liabilities 23,489 13,539 2,830 (1,474) 38,384
Total liabilities 58,208 17,296 8,267 (8,562) 75,209
Net worth 19,469 31,661 7,011 (22,678) 35,463
Taxpayer funds 13,626 19,126 5,412 (22,678) 15,486
Revaluation reserves 5,843 12,535 1,460 19,838
Minority Interest 139 139
Net worth 19,469 31,661 7,011 (22,678) 35,463
Analysis of financial assets and borrowings          
Advances and cash 8,919 1,794 2,305 (2,123) 10,895
MSDs and equity investments 17,833 11,323 445 (4,965) 24,636
Total financial assets 26,752 13,117 2,750 (7,088) 35,531
Borrowings - Sovereign guaranteed 34,719 (4,761) 29,958
Borrowings - Non-sovereign guaranteed 3,757 5,437 (2,327) 6,867
Total borrowings 34,719 3,757 5,437 (7,088) 36,825
Borrowings less financial assets 7,967 (9,360) 2,687 1,294
Net Crown debt 15,204 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 35,527
Statement of Financial Performance (institutional form) for the year ended 30 June 2005

 

($ million)

Core Crown
2005
$m
Crown entities
2005
$m
State-owned enterprises
2005
$m
Inter-segment eliminations
2005
$m
Total Crown
2005
$m
Revenue          
Taxation revenue 46,996 (475) 46,521
Other sovereign levied income 647 2,626 (47) 3,226
Sales of goods and services 788 1,694 8,796 (434) 10,844
Investment income 2,810 1,150 182 (602) 3,540
Other revenues 693 16,881 688 (16,059) 2,203
Total revenue 51,934 22,351 9,666 (17,617) 66,334
Expenses by input type          
Subsidies and transfer payments 14,293 1,530 15,823
Personnel expenses 4,738 6,999 1,755 (6) 13,486
Operating expenses 23,659 11,929 6,670 (17,018) 25,240
Finance costs 2,274 258 365 (155) 2,742
FX losses/(gains) (51) 71 (55) (35)
GSF and ACC liability revaluation movements 1,404 2,037 3,441
Total expenses 46,317 22,824 8,735 (17,179) 60,697
Expenses by functional classification          
Social security and welfare 14,673 4,319 (432) 18,560
Health 8,813 7,200 (7,463) 8,550
Education 8,119 6,173 (5,538) 8,754
Other functional classifications 12,489 4,803 8,425 (3,591) 22,126
Forecast new operating spending
Finance costs and FX losses/(gains) 2,223 329 310 (155) 2,707
Total expenses 46,317 22,824 8,735 (17,179) 60,697
Net surplus TEIs 139 139
Operating balance 5,617 (334) 931 (438) 5,776
Statement of Financial Position (institutional form) as at 30 June 2005
 ($ million) Core Crown
2005
$m
Crown entities
2005
$m
State-owned enterprises
2005
$m
Inter-segment eliminations
2005
$m
Total Crown
2005
$m
Assets          
Financial assets 33,103 14,839 3,523 (7,713) 43,752
Physical assets 18,998 29,596 12,008 60,602
Investment in SOEs and CEs (including TEIs) 23,794 4,518 (23,794) 4,518
Other assets 8,305 2,339 2,390 (823) 12,211
Total assets 84,200 51,292 17,921 (32,330) 121,083
Liabilities          
Borrowings 33,787 3,742 6,550 (7,713) 36,366
Other liabilities 25,326 16,085 2,883 (1,434) 42,860
Total liabilities 59,113 19,827 9,433 (9,147) 79,226
Net worth 25,087 31,465 8,488 (23,183) 41,857
Taxpayer funds 19,245 18,928 6,409 (23,183) 21,399
Revaluation reserves 5,842 12,537 2,079 20,458
Net worth 25,087 31,465 8,488 (23,183) 41,857
Analysis of financial assets and borrowings          
Advances and cash 9,387 1,824 3,131 (2,202) 12,140
MSDs and equity investments 23,716 13,015 392 (5,511) 31,612
Total financial assets 33,103 14,839 3,523 (7,713) 43,752
Borrowings - Sovereign guaranteed 33,787 (5,404) 28,383
Borrowings - Non-sovereign guaranteed 3,742 6,550 (2,309) 7,983
Total borrowings 33,787 3,742 6,550 (7,713) 36,366
Borrowings less financial assets 684 (11,097) 3,027 (7,386)
Net Crown debt 10,758 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 35,055
Statement of Financial Performance (institutional form) for the year ended 30 June 2006
 ($ million) Core Crown
2006
$m
Crown entities
2006
$m
State-owned enterprises
2006
$m
Inter-segment eliminations
2006
$m
Total Crown
2006
$m
Revenue          
Taxation revenue 49,358 (525) 48,833
Other sovereign levied income 712 2,542 (48) 3,206
Sales of goods and services 729 1,712 9,827 (418) 11,850
Investment income 2,605 960 223 (461) 3,327
Other revenues 630 18,175 761 (17,276) 2,290
Total revenue 54,034 23,389 10,811 (18,728) 69,506
Expenses by input type          
Subsidies and transfer payments 15,282 1,687 16,969
Personnel expenses 5,097 7,503 1,890 (7) 14,483
Operating expenses 25,849 12,309 7,638 (18,261) 27,535
Finance costs 2,245 273 410 (136) 2,792
FX losses/(gains)
GSF and ACC liability revaluation movements (24) 597 573
Total expenses 48,449 22,369 9,938 (18,404) 62,352
Expenses by functional classification          
Social security and welfare 15,637 3,001 (439) 18,199
Health 9,706 7,356 (7,692) 9,370
Education 8,683 6,554 (6,073) 9,164
Other functional classifications 12,028 5,185 9,528 (4,064) 22,677
Forecast new operating spending 150 150
Finance costs and FX losses/(gains) 2,245 273 410 (136) 2,792
Total expenses 48,449 22,369 9,938 (18,404) 62,352
Net surplus TEIs 139 139
Operating balance 5,585 1,159 873 (324) 7,293
Statement of Financial Position (institutional form) as at 30 June 2006
($ million) Core Crown
2006
$m
Crown entities
2006
$m
State-owned enterprises
2006
$m
Inter-segment eliminations
2006
$m
Total Crown
2006
$m
Assets          
Financial assets 36,075 15,711 4,032 (8,370) 47,448
Physical assets 20,277 30,812 13,959 65,048
Investment in SOEs and CEs (including TEIs) 24,227 4,657 (24,227) 4,657
Other assets 8,349 2,399 2,390 (807) 12,331
Total assets 88,928 53,579 20,381 (33,404) 129,484
Liabilities          
Borrowings 32,071 4,040 8,485 (8,370) 36,226
Other liabilities 26,193 16,441 2,825 (1,351) 44,108
Total liabilities 58,264 20,481 11,310 (9,721) 80,334
Net worth 30,664 33,098 9,071 (23,683) 49,150
Taxpayer Funds 24,821 20,560 6,994 (23,683) 28,692
Revaluation reserves 5,843 12,538 2,077 20,458
Net worth 30,664 33,098 9,071 (23,683) 49,150
Analysis of financial assets and borrowings          
Advances and cash 9,731 1,735 3,638 (2,431) 12,673
MSDs and equity investments 26,344 13,976 394 (5,939) 34,775
Total financial assets 36,075 15,711 4,032 (8,370) 47,448
Borrowings - Sovereign guaranteed 32,071 (5,821) 26,250
Borrowings - Non-sovereign guaranteed 4,040 8,485 (2,549) 9,976
Total borrowings 32,071 4,040 8,485 (8,370) 36,226
Borrowings less financial assets (4,004) (11,671) 4,453 (11,222)
Net Crown debt 8,987 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 33,628
Statement of Financial Performance (institutional form) for the year ended 30 June 2007
($ million) Core Crown
2007
$m
Crown entities
2007
$m
State-owned enterprises
2007
$m
Inter-segment eliminations
2007
$m
Total Crown
2007
$m
Revenue          
Taxation revenue 50,994 (551) 50,443
Other sovereign levied income 737 2,623 (49) 3,311
Sales of goods and services 722 1,788 10,462 (414) 12,558
Investment income 2,947 1,020 236 (535) 3,668
Other revenues 617 18,811 703 (17,865) 2,266
Total revenue 56,017 24,242 11,401 (19,414) 72,246
Expenses by input type          
Subsidies and transfer payments 16,238 1,830 18,068
Personnel expenses 5,105 7,804 1,953 (7) 14,855
Operating expenses 28,207 12,605 8,014 (18,870) 29,956
Finance costs 1,975 276 519 (146) 2,624
FX losses/(gains)
GSF and ACC liability revaluation movements (58) 596 538
Total expenses 51,467 23,111 10,486 (19,023) 66,041
Expenses by functional classification          
Social security and welfare 16,601 3,202 (451) 19,352
Health 10,152 7,527 (7,854) 9,825
Education 8,948 6,848 (6,105) 9,691
Other functional classifications 12,292 5,258 9,967 (4,467) 23,050
Forecast new operating spending 1,499 1,499
Finance costs and FX losses/(gains) 1,975 276 519 (146) 2,624
Total expenses 51,467 23,111 10,486 (19,023) 66,041
Net surplus TEIs 139 139
Operating balance 4,550 1,270 915 (391) 6,344
Statement of Financial Position (institutional form) as at 30 June 2007
 ($ million) Core Crown
2007
$m
Crown entities
2007
$m
State-owned enterprises
2007
$m
Inter-segment eliminations
2007
$m
Total Crown
2007
$m
Assets          
Financial assets 37,972 16,845 4,642 (9,192) 50,267
Physical assets 20,502 31,768 15,016 67,286
Investment in SOEs and CEs (including TEIs) 24,459 4,796 (24,459) 4,796
Other assets 8,872 2,523 2,433 (820) 13,008
Total assets 91,805 55,932 22,091 (34,471) 135,357
Liabilities          
Borrowings 30,312 4,159 9,438 (9,192) 34,717
Other liabilities 26,290 17,191 3,003 (1,338) 45,146
Total liabilities 56,602 21,350 12,441 (10,530) 79,863
Net worth 35,203 34,582 9,650 (23,941) 55,494
Taxpayer Funds 29,360 22,044 7,573 (23,941) 35,036
Revaluation reserves 5,843 12,538 2,077 20,458
Net worth 35,203 34,582 9,650 (23,941) 55,494
Analysis of financial assets and borrowings          
Advances and cash 10,794 1,832 4,214 (2,798) 14,042
MSDs and equity investments 27,178 15,013 428 (6,394) 36,225
Total financial assets 37,972 16,845 4,642 (9,192) 50,267
Borrowings - Sovereign guaranteed 30,312 -   (6,266) 24,046
Borrowings - Non-sovereign guaranteed 4,159 9,438 (2,926) 10,671
Total borrowings 30,312 4,159 9,438 (9,192) 34,717
Borrowings less financial assets (7,660) (12,686) 4,796 (15,550)
Net Crown debt 8,570 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 32,177
Statement of Financial Performance (institutional form) for the year ended 30 June 2008
 ($ million) Core Crown
2008
$m
Crown entities
2008
$m
State-owned enterprises
2008
$m
Inter-segment eliminations
2008
$m
Total Crown
2008
$m
Revenue          
Taxation revenue 51,979 (561) 51,418
Other sovereign levied income 773 2,691 (48) 3,416
Sales of goods and services 737 1,848 10,824 (425) 12,984
Investment income 3,320 1,104 234 (564) 4,094
Other revenues 592 19,132 703 (18,138) 2,289
Total revenue 57,401 24,775 11,761 (19,736) 74,201
Expenses by input type          
Subsidies and transfer payments 17,173 1,933 19,106
Personnel expenses 5,149 7,957 2,023 (6) 15,123
Operating expenses 30,748 12,817 8,246 (19,167) 32,644
Finance costs 2,044 291 559 (155) 2,739
FX losses/(gains)
GSF and ACC liability revaluation movements (93) 604 511
Total expenses 55,021 23,602 10,828 (19,328) 70,123
Expenses by functional classification          
Social security and welfare 17,586 3,351 (463) 20,474
Health 10,229 7,532 (7,868) 9,893
Education 9,120 6,979 (6,153) 9,946
Other functional classifications 12,780 5,449 10,269 (4,689) 23,809
Forecast new operating spending 3,262 3,262
Finance costs and FX losses/(gains) 2,044 291 559 (155) 2,739
Total expenses 55,021 23,602 10,828 (19,328) 70,123
Net surplus TEIs 139 139
Operating balance 2,380 1,312 933 (408) 4,217
Statement of Financial Position (institutional form) as at 30 June 2008
($ million) Core Crown
2008
$m
Crown entities
2008
$m
State-owned enterprises
2008
$m
Inter-segment eliminations
2008
$m
Total Crown
2008
$m
Assets          
Financial assets 40,597 18,225 4,911 (9,956) 53,777
Physical assets 20,431 32,737 15,535 68,703
Investment in SOEs and CEs (including TEIs) 24,662 4,935 (24,662) 4,935
Other assets 9,584 2,535 2,480 (823) 13,776
Total assets 95,274 58,432 22,926 (35,441) 141,191
Liabilities          
Borrowings 31,266 4,661 9,602 (9,956) 35,573
Other liabilities 26,412 17,726 3,111 (1,342) 45,907
Total liabilities 57,678 22,387 12,713 (11,298) 81,480
Net worth 37,596 36,045 10,213 (24,143) 59,711
Taxpayer Funds 31,753 23,507 8,136 (24,143) 39,253
Revaluation reserves 5,843 12,538 2,077 20,458
Net worth 37,596 36,045 10,213 (24,143) 59,711
Analysis of financial assets and borrowings          
Advances and cash 11,744 1,965 4,484 (3,085) 15,108
MSDs and equity investments 28,853 16,260 427 (6,871) 38,669
Total financial assets 40,597 18,225 4,911 (9,956) 53,777
Borrowings - Sovereign guaranteed 31,266 (6,730) 24,536
Borrowings - Non-sovereign guaranteed 4,661 9,602 (3,226) 11,037
Total borrowings 31,266 4,661 9,602 (9,956) 35,573
Borrowings less financial assets (9,331) (13,564) 4,691 (18,204)
Net Crown debt 10,314 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 33,473
Statement of Financial Performance (institutional form) for the year ended 30 June 2009
($ million) Core Crown
2009
$m
Crown entities
2009
$m
State-owned enterprises
2009
$m
Inter-segment eliminations
2009
$m
Total Crown
2009
$m
Revenue          
Taxation revenue 55,159 (592) 54,567
Other sovereign levied income 806 2,759 (48) 3,517
Sales of goods and services 731 1,907 11,287 (419) 13,506
Investment income 3,756 1,179 247 (651) 4,531
Other revenues 583 19,345 671 (18,321) 2,278
Total revenue 61,035 25,190 12,205 (20,031) 78,399
Expenses by input type          
Subsidies and transfer payments 17,752 2,053 19,805
Personnel expenses 5,251 7,914 2,072 (6) 15,231
Operating expenses 32,661 12,995 8,575 (19,375) 34,856
Finance costs 1,978 297 561 (178) 2,658
FX losses/(gains)
GSF and ACC liability revaluation movements (125) 601 476
Total expenses 57,517 23,860 11,208 (19,559) 73,026
Expenses by functional classification          
Social security and welfare 18,157 3,503 (475) 21,185
Health 10,284 7,540 -   (7,878) 9,946
Education 9,174 6,991 (6,236) 9,929
Other functional classifications 12,804 5,529 10,647 (4,792) 24,188
Forecast new operating spending 5,120 5,120
Finance costs and FX losses/(gains) 1,978 297 561 (178) 2,658
Total expenses 57,517 23,860 11,208 (19,559) 73,026
Net surplus TEIs   139 139
Operating balance 3,518 1,469 997 (472) 5,512
Statement of Financial Position (institutional form) as at 30 June 2009
 ($ million) Core Crown
2009
$m
Crown entities
2009
$m
State-owned enterprises
2009
$m
Inter-segment eliminations
2009
$m
Total Crown
2009
$m
Assets          
Financial assets 43,777 19,442 5,183 (10,518) 57,884
Physical assets 20,169 33,610 16,190 69,969
Investment in SOEs and CEs (including TEIs) 24,696 5,074 (24,696) 5,074
Other assets 10,217 2,596 2,522 (826) 14,509
Total assets 98,859 60,722 23,895 (36,040) 147,436
Liabilities          
Borrowings 31,428 4,960 9,789 (10,518) 35,659
Other liabilities 26,319 18,204 3,334 (1,303) 46,554
Total liabilities 57,747 23,164 13,123 (11,821) 82,213
Net worth 41,112 37,558 10,772 (24,219) 65,223
Taxpayer Funds 35,269 25,020 8,695 (24,219) 44,765
Revaluation reserves 5,843 12,538 2,077 20,458
Net worth 41,112 37,558 10,772 (24,219) 65,223
Analysis of financial assets and borrowings          
Advances and cash 12,485 1,966 4,759 (3,169) 16,041
MSDs and equity investments 31,292 17,476 424 (7,349) 41,843
Total financial assets 43,777 19,442 5,183 (10,518) 57,884
Borrowings - Sovereign guaranteed 31,428 (7,204) 24,224
Borrowings - Non-sovereign guaranteed 4,960 9,789 (3,314) 11,435
Total borrowings 31,428 4,960 9,789 (10,518) 35,659
Borrowings less financial assets (12,349) (14,482) 4,606 (22,225)
Net Crown debt 11,123 Net Crown debt and gross sovereign-issued debt differ from the analysis above due to elimination of cross-holdings of Govt stock and adding back the NZS Fund and GSF assets.
Gross sovereign-issued debt 34,019

Notes to the Forecast Financial Statements#

 ($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 1:  Revenue Collected Through the Crown's Sovereign Power
Income Tax Revenue (accrual)              
Individuals              
Source deductions 16,908 17,701 18,324 19,378 20,316 21,288 22,178
Other persons 4,027 3,995 4,103 4,201 4,449 4,505 4,857
Refunds (860) (876) (876) (922) (930) (930) (930)
Fringe benefit tax 410 432 441 456 438 456 477
Total Individuals 20,485 21,252 21,992 23,113 24,273 25,319 26,582
Corporate Tax              
Gross companies tax 6,099 6,416 7,549 8,119 8,166 7,186 8,170
Refunds (180) (187) (232) (202) (200) (200) (200)
Non-resident withholding tax 800 803 927 825 779 799 833
Foreign-source dividend withholding payments 139 130 188 176 181 186 191
Total Corporate Tax 6,858 7,162 8,432 8,918 8,926 7,971 8,994
Other Income Tax              
Resident withholding tax on interest income 1,188 1,282 1,501 1,564 1,507 1,449 1,522
Resident withholding tax on dividend income 49 58 59 69 55 56 58
Estate and gift duties 2 2 2 2 2 2 2
Total Other Income Tax 1,239 1,342 1,562 1,635 1,564 1,507 1,582
Total Income Tax 28,582 29,756 31,986 33,666 34,763 34,797 37,158
Goods and Services Tax              
Gross goods and services tax 16,603 17,156 17,324 17,982 18,608 19,459 20,490
Refunds (6,885) (7,120) (7,180) (7,553) (7,909) (8,221) (8,559)
Total Goods and Services Tax 9,718 10,036 10,144 10,429 10,699 11,238 11,931
Other Taxation              
Petroleum fuels excise 947 802 817 911 933 958 985
Tobacco excise 819 831 823 854 880 903 924
Customs duty 720 958 917 1,057 1,093 1,107 1,079
Road user charges 667 686 713 781 825 871 921
Alcohol excise 476 482 485 500 518 536 551
Gaming duties 261 299 282 284 290 295 299
Motor vehicle fees 211 211 217 219 224 230 239
Carbon charge ..  ..  ..  ..  88 356 353
Energy resources levies 75 77 73 72 67 64 64
Approved issuer levy (AIL) and cheque duty 56 55 64 60 63 63 63
Total Other Indirect Taxation 4,232 4,401 4,391 4,738 4,981 5,383 5,478
Total Indirect Taxation 13,950 14,437 14,535 15,167 15,680 16,621 17,409
Total Tax Revenue Collected 42,532 44,193 46,521 48,833 50,443 51,418 54,567
Other Sovereign Revenues (accrual)              
ACC levies 1,989 2,000 2,184 2,097 2,174 2,241 2,305
Fire Service levies 233 231 241 242 244 244 246
EQC levies 78 80 80 82 84 85 87
Other levies 686 763 721 785 809 846 879
Total Other Sovereign Revenues 2,986 3,074 3,226 3,206 3,311 3,416 3,517
Total Sovereign Revenue 45,518 47,267 49,747 52,039 53,754 54,834 58,084
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 1:  Receipts Collected Through the Crown's Sovereign Power
Income Tax Receipts (cash)              
Individuals              
Source deductions 17,012 17,702 18,380 19,334 20,316 21,288 22,178
Other persons 4,352 4,414 4,640 4,884 5,219 5,285 5,637
Refunds (1,406) (1,300) (1,365) (1,591) (1,680) (1,710) (1,710)
Fringe benefit tax 410 428 431 452 432 453 472
Total Individuals 20,368 21,244 22,086 23,079 24,287 25,316 26,577
Corporate Tax              
Gross companies tax 7,169 7,135 8,328 8,659 8,754 7,796 8,794
Refunds (1,088) (1,091) (735) (740) (750) (775) (780)
Non-resident withholding tax 776 794 949 783 779 799 833
Foreign-source dividend withholding payments 128 130 185 175 181 186 191
Total Corporate Tax 6,985 6,968 8,727 8,877 8,964 8,006 9,038
Other Income Tax              
Resident withholding tax on interest income 1,217 1,282 1,498 1,564 1,507 1,449 1,522
Resident withholding tax on dividend income 53 58 60 69 55 56 58
Estate and gift duties 2 2 2 2 2 2 2
Total Other Income Tax 1,272 1,342 1,560 1,635 1,564 1,507 1,582
Total Income Tax 28,625 29,554 32,373 33,591 34,815 34,829 37,197
Goods and Services Tax              
Gross goods and services tax 15,768 16,906 16,675 17,462 18,166 19,017 20,048
Refunds (6,313) (6,870) (6,719) (7,112) (7,468) (7,780) (8,118)
Total Goods and Services Tax 9,455 10,036 9,956 10,350 10,698 11,237 11,930
Other Taxation              
Petroleum fuels excise 944 802 811 909 934 961 986
Tobacco excise 800 831 838 854 880 903 924
Customs duty 726 958 968 1,057 1,093 1,107 1,079
Road user charges 668 686 714 782 826 873 922
Alcohol excise 476 482 484 500 518 536 551
Gaming duties 260 299 289 285 291 296 300
Motor vehicle fees 223 211 205 224 224 230 239
Carbon charge ..  ..  ..  ..  58 356 353
Energy resources levies 75 78 73 72 68 65 64
Approved issuer levy (AIL) and cheque duty 56 55 66 62 62 62 62
Total Other Indirect Taxation 4,228 4,402 4,448 4,745 4,954 5,389 5,480
Total Indirect Taxation 13,683 14,438 14,404 15,095 15,652 16,626 17,410
Total Tax Receipts Collected 42,308 43,992 46,777 48,686 50,467 51,455 54,607
Other Sovereign Receipts (cash)              
ACC levies 2,008 1,936 2,130 2,063 2,146 2,213 2,267
Fire Service levies 233 232 241 242 244 245 246
EQC levies 79 81 81 82 82 83 83
Other levies 532 602 582 608 643 656 675
Total Other Sovereign Receipts 2,852 2,851 3,034 2,995 3,115 3,197 3,271
Total Sovereign Receipts 45,160 46,843 49,811 51,681 53,582 54,652 57,878
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 2: Sale of Goods and Services
The Statement of Segments shows the sale of goods and services as a total for each area of the Crown Estate (ie, total sales for core Crown, Crown entities and SOEs). The total for Crown entities includes such items as lottery sales, housing rental, CRI sales and so on. The total sales of SOEs represents the majority of their income from electricity generation and distribution services, postal services, advertising, air travel sales and so on.
NOTE 3: Investment Income
NZS Fund investment income 206 446 632 585 803 1,044 1,314
Other investment income 2,000 1,568 2,410 2,195 2,266 2,397 2,509
Student loans 447 503 498 547 599 653 708
Total Investment Income 2,653 2,517 3,540 3,327 3,668 4,094 4,531
NOTE 4: Other Revenue              
Unrealised (losses)/gains arising from changes in the value of commercial forests (40) ..  ..  ..  ..  ..  .. 
GSF contributions 110 100 102 84 74 64 55
Petroleum royalties 18 29 51 43 37 32 32
Cost recovery income from Fisheries 22 31 29 30 30 30 30
Other 1,906 1,865 2,021 2,133 2,125 2,163 2,161
Total Other Revenue 2,016 2,025 2,203 2,290 2,266 2,289 2,278
NOTE 5: Subsidies and Transfer Payments              
Social assistance grants              
New Zealand Superannuation 5,889 6,086 6,083 6,419 6,802 7,185 7,547
ACC payments 1,407 1,544 1,530 1,687 1,830 1,933 2,053
Unemployment Benefit 1,084 939 831 780 888 952 959
Domestic Purposes Benefit 1,569 1,577 1,547 1,490 1,498 1,534 1,558
Family Support 833 932 846 1,312 1,469 1,683 1,688
Student allowances 380 413 359 353 366 380 394
Other social assistance grants 3,931 4,339 4,180 4,446 4,717 4,903 5,070
Subsidies 110 135 118 125 128 128 128
Other transfer payments              
Official development assistance 238 259 297 320 333 371 371
Other 25 25 32 37 37 37 37
Total Subsidies and Transfer Payments 15,466 16,249 15,823 16,969 18,068 19,106 19,805
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 6: Personnel Expenses              
The Statement of Institutional Segments shows the personnel expenses as a total for each area of the total Crown (ie, total personnel expenses for core Crown, Crown entities and SOEs).
GSF pension costs (excluding liability movement) 975 1,042 1,034 1,043 1,077 1,104 1,125
Other pension expenses 90 90 108 123 124 126 127
Other personnel expenses 11,436 11,895 12,344 13,317 13,654 13,893 13,979
Total Personnel Expenses 12,501 13,027 13,486 14,483 14,855 15,123 15,231
NOTE 7: Operating Expenses              
Operating expenses relate to those expenses incurred in the course of undertaking the functions and activities of every entity included in the Crown financial statements, excluding those separately identified in the Statement of Financial Performance and other notes. Items disclosed separately are those required by accounting standards (and are expanded on further in the annual Crown financial statements). These include depreciation, rental costs and goodwill amortised.

Other operating costs is the large residual. Most of it represents the payment made for services provided by third parties (roading maintenance for example) or for raw materials (fuel, medicines or inventory for example). It also includes other day-to-day operating costs.
Depreciation expense (by class of asset):              
Buildings 749 803 788 857 863 877 877
Electricity distribution network 103 113 116 111 101 104 118
Electricity generation assets 146 183 181 212 236 257 258
Specialist military equipment (SME) 180 188 189 191 213 247 271
State highways 219 237 233 265 297 325 356
Aircraft (ex SME) 91 120 184 187 239 271 234
Other plant and equipment 789 799 774 856 921 965 978
Other assets 70 92 65 65 72 80 82
Total depreciation costs 2,347 2,535 2,530 2,744 2,942 3,126 3,174
Other operating items:              
Rental and leasing costs 775 679 720 754 785 818 830
Change in provision for doubtful debts 459 74 1,002 512 538 616 633
Write off of bad debts 84 198 70 63 63 70 73
Goodwill amortised 78 47 96 94 92 92 90
Grants paid 309 310 348 350 367 378 379
Lottery prize payments 347 314 337 337 362 375 390
Loss/(gain) on sale of assets (15) ..  ..  ..  ..  ..  .. 
Other operating expenses 18,278 20,154 20,138 22,531 23,308 23,907 24,167
Total operating expenses 22,662 24,311 25,240 27,385 28,457 29,382 29,736
NOTE 8: Forecast New Operating Spending              
New operating spending up to Budget 2006 ..  441 ..  150 250 256 269
Forecast new operating spending ..  ..  ..  ..  1,249 3,006 4,851
Total Forecast for Future New Spending ..  441 ..  150 1,499 3,262 5,120

The forecast new operating spending represents an amount that indicates in broad terms the potential spending increases that could be introduced in each future budget round. The forecasts include $1.9 billion for Budget 2006, Budget 2007 and Budget 2008. The remaining amounts are lower as some spending has already been allocated (e.g. as part of Health sector funding packages, the Defence funding package, Official Development Assistance and some Education funding), leaving indicative totals of around $1.2 billion for Budget 2006 and $1.8 billion for Budget 2007.

($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 9: Cash and Marketable Securities, Deposits & Equity Investments
By category:              
Total Cash 3,450 2,121 3,281 2,446 2,611 3,040 3,341
Marketable securities and deposits 15,178 12,372 20,119 20,976 19,901 19,586 19,739
Equity investments (e.g. shares) 8,446 10,067 10,791 13,089 15,605 18,354 21,363
Reserve position at the International Monetary Fund 1,012 857 702 710 719 729 741
Total MSDs and Equity Investments 24,636 23,296 31,612 34,775 36,225 38,669 41,843
Total Cash and MSDs & Equity Investments 28,086 25,417 34,893 37,221 38,836 41,709 45,184
By portfolio management:              
Reserve Bank and DMO managed funds 11,313 7,802 14,827 14,828 12,671 11,330 10,329
New Zealand Superannuation Fund 3,410 5,692 5,571 8,132 11,002 14,025 17,427
Government Superannuation Fund 3,019 3,032 3,235 3,302 3,363 3,413 3,454
ACC portfolio 4,276 4,277 5,605 6,075 6,581 7,096 7,600
EQC portfolio 1,589 1,559 1,553 1,649 1,787 1,937 2,101
Other holdings 1,029 934 821 789 821 868 932
Total MSDs and Equity Investments 24,636 23,296 31,612 34,775 36,225 38,669 41,843
The asset values above are net of any cross-holdings. For example the asset portfolios of the NZS Fund, GSF, EQC and ACC currently all hold amounts of NZ Government Stock. For financial reporting purposes these amounts are eliminated within the consolidated financial statements. The total portfolios are shown below, along with commentary on the restricted nature of some of the assets (for example the GSF assets are only available for the payment of GSF benefits – because of the restricted nature of these assets they are excluded from the definition of net debt).
Nature of financial assets – some are restricted in their purpose
Within the financial assets above, several portfolios are restricted in their nature in that they are only available to meet very specified purposes and are not available (by statute or other reasons) for general use by the Crown. It is for this reason that such assets are excluded from the definition of net debt – one of the Crown’s key fiscal policy indicators.
New Zealand Superannuation Fund
The assets of the NZS Fund is the Government’s means of building up assets to partially pre-fund future NZS expenses and may only be used for NZ Superannuation. The Government’s contributions to the NZS Fund are calculated over a 40-year rolling horizon to ensure Superannuation entitlements over the next 40 years can be met.
Government Superannuation Fund
The GSF Authority administers the financial assets of the GSF totalling around $3.4 billion (30 June 2004). These assets result from contributions by employees built up through time and can only be applied to the ongoing payment of GSF benefits (as provided by the GSF Act). Also refer Note 15 Outstanding Liability associated with GSF benefits.
EQC – Natural Disaster Fund (NDF)
The EQC is New Zealand's primary provider of seismic disaster insurance to residential property owners. EQC administers the NDF, comprising capital and reserves. EQC draws on the NDF money to pay out claims for damage caused by natural disasters.
ACC portfolio
The ACC manages the ACC scheme. At present there is a substantial outstanding claims liability associated with past claims in excess of $9.3 billion (30 June 2004) and it is expected to increase. To manage the payment of these claims in the future, ACC is building up a matching portfolio of assets. The target is to have the residual claims fully funded by 2014. Also refer Note 16 Outstanding Claims Liability.
Individual portfolio information (including cross holdings of NZ Government Stock)
NZS Fund 3,956 6,323 6,555 9,364 12,448 15,860 19,685
GSF financial assets 3,375 3,400 3,522 3,587 3,655 3,711 3,759
ACC portfolio 6,176 6,186 7,635 8,314 9,045 9,788 10,517
EQC portfolio 4,367 4,602 4,533 4,837 5,196 5,582 5,996
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 10: Advances
Student loans (see analysis below) 5,995 6,864 6,476 7,077 7,684 8,304 8,928
Kiwibank deposits 1,038 1,581 1,851 2,615 3,189 3,189 3,189
Residential care loans 72 73 77 82 87 91 96
Māori development rural lending 48 48 51 51 51 51 51
Other 292 355 404 402 420 433 436
Total Advances 7,445 8,921 8,859 10,227 11,431 12,068 12,700
Analysis of Student Loans              
Outstanding balance              
Total loans outstanding (including interest) 6,821 7,775 7,499 8,182 8,873 9,577 10,287
Total provisions (capital and interest) (826) (911) (1,023) (1,105) (1,189) (1,273) (1,359)
Total Student Loans 5,995 6,864 6,476 7,077 7,684 8,304 8,928
Movement during the year              
Opening balance 5,370 6,095 5,995 6,476 7,077 7,684 8,304
Amount advanced in current year 999 1,100 971 1,040 1,087 1,137 1,189
Interest accrued on outstanding loan balances 447 503 498 547 599 653 708
Repayment of base capital (294) (334) (313) (402) (449) (498) (551)
Repayment of accrued interest (216) (204) (259) (253) (286) (321) (358)
Interest written off and movement in provision   for interest write-offs and doubtful debts (319) (304) (424) (339) (352) (359) (372)
Other movements 8 8 8 8 8 8 8
Closing Balance 5,995 6,864 6,476 7,077 7,684 8,304 8,928
NOTE 11:  Receivables              
Taxes receivable 5,843 5,577 5,580 5,585 5,515 5,434 5,349
Accounts receivable 4,294 3,996 3,929 4,269 4,541 4,797 5,064
Receivable from the sale and purchase of Maui gas 156 114 121 70 31 11 5
Prepayments 294 265 472 245 242 242 242
Total Receivables 10,587 9,952 10,102 10,169 10,329 10,484 10,660
NOTE 12:  Other Investments              
International Bank for Reconstruction and Development 82 79 74 74 74 74 74
Asian Development Bank 89 81 79 79 79 79 79
Other 88 93 68 68 68 68 68
Total Other Investments 259 253 221 221 221 221 221
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 13: Property, Plant and Equipment
By Type              
Gross Carrying Value              
Land (valuation) 9,509 6,891 9,669 9,947 10,064 10,218 10,357
Properties intended for sale (valuation) 464 478 442 427 442 458 466
Buildings (valuation) 18,138 18,731 19,018 21,031 22,293 23,321 24,428
Electricity distribution network (valuation) 2,409 2,466 2,136 2,231 2,479 2,756 3,055
Electricity generation assets (valuation) 4,915 6,259 6,274 7,032 7,723 8,344 9,086
Aircraft (ex SME) (valuation) 1,149 1,367 1,594 2,880 3,415 3,567 3,703
State highways (valuation) 13,082 13,445 13,612 14,353 15,167 16,030 17,062
Specialist military equipment (valuation) 2,780 3,038 3,032 3,660 3,920 4,044 4,039
Other plant and equipment (cost) 8,402 9,805 8,636 9,614 10,378 11,060 11,782
Other assets (valuation) 5,262 5,345 5,169 5,305 5,502 5,653 5,677
Total Gross Carrying Value 66,110 67,825 69,582 76,480 81,383 85,451 89,655
Accumulated Depreciation              
Buildings 1,356 2,822 1,886 2,708 3,535 4,194 5,045
Electricity distribution network 451 386 213 313 402 494 598
Electricity generation assets 416 791 564 767 995 1,243 1,493
Aircraft (ex SME) ..  98 184 371 610 881 1,115
State highways ..  447 234 499 795 1,120 1,477
Specialist military equipment 482 671 621 812 1,026 1,273 1,544
Other plant and equipment 5,141 5,931 4,983 5,655 6,408 7,198 8,048
Other assets 324 485 295 307 326 345 366
Total Accumulated Depreciation 8,170 11,631 8,980 11,432 14,097 16,748 19,686
Net Carrying Value              
Land (valuation) 9,509 6,891 9,669 9,947 10,064 10,218 10,357
Properties intended for sale (valuation) 464 478 442 427 442 458 466
Buildings (valuation) 16,782 15,909 17,132 18,323 18,758 19,127 19,383
Electricity distribution network (valuation) 1,958 2,080 1,923 1,918 2,077 2,262 2,457
Electricity generation assets (valuation) 4,499 5,468 5,710 6,265 6,728 7,101 7,593
Aircraft (ex SME) (valuation) 1,149 1,269 1,410 2,509 2,805 2,686 2,588
State highways (valuation) 13,082 12,998 13,378 13,854 14,372 14,910 15,585
Specialist military equipment (valuation) 2,298 2,367 2,411 2,848 2,894 2,771 2,495
Other plant and equipment (cost) 3,261 3,874 3,653 3,959 3,970 3,862 3,734
Other assets (valuation) 4,938 4,860 4,874 4,998 5,176 5,308 5,311
Total Net Carrying Value 57,940 56,194 60,602 65,048 67,286 68,703 69,969
By Holding              
Freehold assets 57,357 55,810 60,230 64,707 66,968 68,385 69,651
Leasehold assets 583 384 372 341 318 318 318
Net carrying value 57,940 56,194 60,602 65,048 67,286 68,703 69,969
NOTE 14:  Payables and Provisions              
Accounts payable and accruals 7,493 5,425 7,786 8,453 8,931 9,182 9,342
Taxes repayable 2,355 2,134 2,766 2,765 2,765 2,765 2,765
Provisions 485 507 552 552 564 565 586
National Provident Fund guarantee 891 882 944 944 944 944 944
Provisions for employee entitlements 1,262 1,179 1,285 1,294 1,304 1,302 1,292
Total Payables and Provisions 12,486 10,127 13,333 14,008 14,508 14,758 14,929
NOTE 15 Revaluation reserves              
Asset Revaluation Reserves              
Opening Balance 15,624 15,682 19,838 20,458 20,458 20,458 20,458
Net revaluations              
Land and buildings 3,855 ..  18 ..  ..  ..  .. 
State highways 308 ..  ..  ..  ..  ..  .. 
Electricity generation assets ..  ..  600 ..  ..  ..  .. 
Other assets 50 ..  ..  ..  ..  ..  .. 
Total Net Revaluations 4,213 ..  618 ..  ..  ..  .. 
Transfer to taxpayer funds 1 ..  2 ..  ..  ..  .. 
Closing Balance 19,838 15,682 20,458 20,458 20,458 20,458 20,458
($ million) 2004
Actual
2005
Previous
Budget
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
NOTE 16: Core Crown
Reconciliation of Core Crown Forecast Net Cash Flows from Operations with Forecast Net Cash Proceeds from Domestic Bonds(flows of the NZS Fund and GSF are excluded)
Core Crown Cash Flows from Operations              
Total tax receipts 42,777 44,720 47,512 49,491 51,325 52,399 55,658
Total other sovereign receipts 428 488 478 503 539 553 571
Interest, profits and dividends 1,129 848 1,549 1,059 1,150 1,249 1,376
Sale of goods & services and other receipts 534 668 1,220 1,239 1,230 1,219 1,213
Subsidies and transfer payments (14,250) (14,701) (14,311) (15,515) (16,528) (17,492) (18,072)
Personnel and operating expenses (23,198) (24,729) (25,765) (27,783) (29,201) (30,054) (30,234)
Finance costs (1,977) (1,892) (1,983) (1,992) (1,763) (1,763) (1,803)
Forecast new operating spending ..  (441) ..  (150) (1,499) (3,262) (5,120)
Net Cash Flows from Core Crown Operations 5,443 4,961 8,700 6,852 5,253 2,849 3,589
Net purchase of physical assets (1,299) (1,277) (1,373) (2,173) (1,269) (965) (824)
Net increase in advances (1,725) (857) (628) (790) (933) (877) (680)
Net purchase of investments (20) (800) (670) (448) (291) (193) (84)
Contribution to the NZS Fund (1,879) (2,107) (2,107) (2,337) (2,438) (2,573) (2,770)
Purchase of Reserve Bank reserves ..  (500) (766) (500) (500) (200) .. 
Forecast new capital spending ..  (228) ..  (56) (569) (656) (577)
Available to Repay Debt/(Required to be Financed) 520 (808) 3,156 548 (747) (2,615) (1,346)
Financed by:              
Other net sale/(purchase) of marketable securities and deposits 541 2,450 (3,228) (186) 2,058 1,279 743
Total Operating and Investing Activities 1,061 1,642 (72) 362 1,311 (1,336) (603)
Used in:              
Net (repayment)/issue of other New Zealand-dollar borrowing 2 (1,349) (1,455) (1,000) (996) (783) 1,080
Decrease/(increase) in cash (250) (3) (132) 174 (88) (36) (27)
Issue of circulating currency 114 ..  275 ..  ..  ..  .. 
Net issue/(repayment) of foreign-currency borrowing (216) 211 1,914 838 500 105 .. 
  (350) (1,141) 602 12 (584) (714) 1,053
Net Cash Inflow/(Outflow) to be Offset by Domestic Bonds 711 501 530 374 727 (2,050) 450
Gross Cash Proceeds from Domestic Bonds              
Domestic bonds (market) 2,212 2,311 2,146 2,200 2,050 2,050 2,050
Domestic bonds (non-market) 478 248 459 375 376 ..  75
Total Gross Cash Proceeds from Domestic Bonds 2,690 2,559 2,605 2,575 2,426 2,050 2,125
Repayment of domestic bonds (market) (3,044) (2,797) (2,797) (2,574) (2,777) ..  (2,500)
Repayment of domestic bonds (non-market) (357) (263) (338) (375) (376) ..  (75)
Net Cash (Repayments of)/Proceeds from Domestic Bonds (711) (501) (530) (374) (727) 2,050 (450)

4 Core Crown Expense Tables#

Core Crown Expenses#

Table 4.1 – Expenses indicators
Expenses 2004
Actual
2005
Forecast
2006
Forecast
2007
Forecast
2008
Forecast
2009
Forecast
($ billion)            
Core Crown 41.6 46.3 48.4 51.5 55.0 57.5
Core Crown (excluding GSF valuation) 41.9 45.8 48.4 51.5 55.0 57.5
(% of GDP)            
Core Crown 29.7 31.0 31.0 31.8 32.5 32.4
Core Crown (excluding GSF valuation) 29.9 30.7 31.0 31.8 32.5 32.4

Source: The Treasury

Core Crown operating expenses (excluding valuation items) are expected to rise by around 1.7% of GDP from 30.7% in 2004/05 to 32.4% of GDP by 2008/09. This represents the continuing impact of the 2004 Budget (which has a larger impact on expenses going forward, reflecting the implementation phase of the Working for Families initiative), the 2005 Budget and spending allocated for future Budgets.

Figure 4.1 – Core expenses excluding valuations ($ and % of GDP)
Figure 4.1 – Core expenses excluding valuations ($ and % of GDP).
Source: The Treasury

The core Crown spending areas of health and education have been allocated a significant portion of the 2005 Budget. In part this reflects the current spending pressures within these sectors.

Health expenses as a percentage of GDP are forecast to increase from 5.7% to 6.2% between 2000/01 and 2005/06, while education expenses as a percentage of GDP are forecast to increase from 5.2% to 5.5% over the same period. By contrast, social security and welfare expenses are expected to decrease as a percentage of GDP due to minimal growth in beneficiary numbers.

Figure 4.2 – Core Crown functional expenses as a percentage of GDP (excluding valuations)
Figure 4.2 – Core Crown functional expenses as a percentage of GDP (excluding valuations).
Source: The Treasury

Finance costs have also decreased as a percentage of GDP, due to a decrease in the level of borrowings and changes in interest rates between 2000/01 and 2005/06.

Health spending as a proportion of core Crown expenses are forecast to increase from 18.2% in 2000/01 to 20% by 2005/06. Education spending as a proportion of core Crown spending is also expected to increase from 16.8% in 2000/01 to 18% by 2005/06.

Figure 4.3 – Core Crown functional expenses as a percentage of total expenses (excluding valuations)
Figure 4.3 – Core Crown functional expenses as a percentage of total expenses (excluding valuations).
Source: The Treasury

In nominal terms, core Crown expenses are expected to increase by around $11.2 billion between 2004/05 and 2008/09. Removing the GSF liability movements, expenses are forecast to increase by $11.7 billion over the same period. The major drivers of these expense increases are indexation of benefits, the 2005 Budget package and forecast new spending for future Budgets.

Expense Tables#

Table 4.2 – Core Crown expenses by category
$ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Social security and welfare 12,883 13,207 13,485 13,907 14,252 14,673 15,637 16,601 17,586 18,157
GSF 736 1,112 1,409 2,625 660 2,438 1,019 1,019 1,011 1,000
Health 6,146 6,660 7,032 7,501 8,111 8,813 9,706 10,152 10,229 10,284
Education 5,712 6,136 6,473 7,016 7,585 8,119 8,683 8,948 9,120 9,174
Core government services 1,642 1,798 1,540 1,780 1,741 2,213 2,127 2,101 2,112 2,111
Law and order 1,509 1,541 1,733 1,734 1,843 1,977 2,189 2,243 2,266 2,273
Defence 1,163 1,242 1,162 1,199 1,311 1,236 1,361 1,431 1,501 1,578
Transport and communications 929 905 989 1,408 1,461 1,605 2,003 2,207 2,457 2,552
Economic and industrial services 881 1,037 1,013 1,054 1,192 1,450 1,729 1,733 1,876 1,744
Primary services 256 279 304 355 368 394 448 419 421 420
Heritage, culture and recreation 427 400 434 515 634 981 821 763 760 760
Housing and community 63 50 93 102 139 163 214 259 259 249
Other 46 75 110 75 52 32 117 117 117 117
Finance costs 2,205 2,304 2,118 2,360 2,252 2,274 2,245 1,975 2,044 1,978
Net foreign exchange (gains)/losses (62) ( 47) 75 118 7 ( 51)  ..   ..   ..   .. 
New operating spending for the 2005 Budget  ..   ..   ..   ..   ..   ..  150 250 256 269
Forecast new operating spending  ..   ..   ..   ..   ..   ..   ..  1,249 3,006 4,851
Core Crown Expenses 34,536 36,699 37,970 41,749 41,608 46,317 48,449 51,467 55,021 57,517

Source: The Treasury

Table 4.3 – Social security and welfare
($ million) 1999/
2000
Actual
2000/01
Actual
2001/02
Actual
2002/03
Actual
2003/04
Actual
2004/05
Forecast
2005/06
Forecast
2006/07
Forecast
2007/08
Forecast
2008/09
Forecast
Welfare benefits 12,072 12,385 12,614 12,884 13,181 13,326 14,313 15,290 16,197 16,748
Social rehabilitation & compensation 67 60 87 146 118 152 133 135 137 141
Departmental expenses 634 618 657 666 705 781 864 819 810 801
Other non-departmental expenses 110 144 127 211 248 414 327 357 442 467
Core Crown Social Security and Welfare 12,883 13,207 13,485 13,907 14,252 14,673 15,637 16,601 17,586 18,157

Source: The Treasury

Table 4.4 – New Zealand superannuation and welfare benefits
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
New Zealand Superannuation 5,068 5,273 5,450 5,642 5,889 6,083 6,419 6,802 7,185 7,547
Domestic Purposes Benefit 1,433 1,444 1,501 1,520 1,569 1,547 1,491 1,498 1,534 1,558
Unemployment Benefit ..  ..  1,369 1,274 1,084 831 780 888 952 959
Community Wage 1,937 1,849 ..  ..  ..  ..  ..  ..  ..  .. 
Accommodation Supplement 867 795 720 706 702 750 815 851 883 904
Invalids Benefit 677 745 832 914 976 1,026 1,086 1,147 1,218 1,281
Sickness Benefit ..  ..  375 421 470 510 537 568 605 638
Disability Allowance 204 210 224 241 257 267 270 291 312 331
Transitional Retirement Benefit 125 127 97 47 11 ..  ..  ..  ..  .. 
Income Related Rents ..  161 274 296 340 370 391 411 431 449
Family Support 899 878 848 862 833 846 1,312 1,469 1,683 1,688
Child Tax Credit 167 161 157 143 155 141 150 58 27 25
Special Benefit 35 40 49 82 140 175 149 67 34 22
In Work Payment ..  ..  ..  ..  ..  ..  57 289 350 356
Benefits paid in Australia 147 171 159 121 103 91 80 70 60 52
Paid Parental Leave ..  ..  ..  56 63 76 98 135 137 141
Other benefits 513 531 559 559 589 613 678 746 786 797
Total Welfare Benefits 12,072 12,385 12,614 12,884 13,181 13,326 14,313 15,290 16,197 16,748

Source: The Treasury

Table 4.5 – Beneficiary numbers
(Thousands) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
New Zealand Superannuation 456 449 448 454 461 474 480 493 503 514
Domestic Purposes Benefit 111 110 110 110 110 106 107 105 104 104
Unemployment Benefit ..   ..  140 126 104 60 72 79 82 81
Community Wage 200 189 ..  ..  ..  ..  ..  ..  ..  .. 
Accommodation Supplement 324 297 270 261 249 242 251 259 265 268
Invalids Benefit 53 58 62 67 70 75 76 78 81 84
Sickness Benefit ..  ..  35 38 42 45 47 48 50 52

Source: The Treasury

Table 4.6 – GSF Pension Expenses
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Pension expenses 937 948 973 978 975 1,034 1,043 1,077 1,104 1,125
Revaluation of Unfunded Liability (201) 164 436 1,647 (315) 1,404 (24) (58) (93) (125)
Core Crown GSF 736 1,112 1,409 2,625 660 2,438 1,019 1,019 1,011 1,000

Source: The Treasury

Table 4.7 – Health
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Departmental outputs 59 116 136 148 161 157 153 144 143 142
Health service purchasing 5,688 6,138 6,307 6,783 7,452 8,113 9,020 9,488 9,571 9,616
Other non-departmental outputs 106 88 61 59 71 160 123 109 91 91
Health payments to ACC 264 291 484 482 409 356 380 382 394 406
Other expenses 29 27 44 29 18 27 30 29 30 29
Core Crown Health Expenses 6,146 6,660 7,032 7,501 8,111 8,813 9,706 10,152 10,229 10,284

Source: The Treasury

Table 4.8 – Health service purchasing
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Payments to District Health Boards 4,119 4,476 4,936 5,328 6,441 7,261 8,107 8,590 8,668 8,707
National Disability Support Services 1,464 1,550 1,170 1,260 793 620 652 636 634 634
Public Health Service Purchasing 105 112 201 195 218 232 261 262 269 275
Total Health Servicing Purchasing 5,688 6,138 6,307 6,783 7,452 8,113 9,020 9,488 9,571 9,616

Source: The Treasury

Table 4.9 – Health-related payments to ACC
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Petrol excise 67 67 69 69 ..  ..  ..  ..  ..  .. 
Medical treatment 197 224 415 413 409 356 380 382 394 406
Total Health related payments 264 291 484 482 409 356 380 382 394 406

Source: The Treasury

Table 4.10 – Education
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Early childhood education 289 319 343 373 393 478 523 574 670 694
Primary and secondary schools 3,028 3,261 3,325 3,449 3,692 3,865 4,202 4,334 4,334 4,314
Tertiary funding 1,758 1,992 2,225 2,470 2,535 2,656 2,838 2,943 3,031 3,075
Departmental expenses 396 419 467 621 679 740 792 783 775 774
Other education expenses 241 145 113 103 286 380 328 314 310 317
Core Crown Education 5,712 6,136 6,473 7,016 7,585 8,119 8,683 8,948 9,120 9,174

Source: The Treasury

Table 4.11 – Primary and secondary education
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Primary 1,540 1,705 1,706 1,749 1,884 1,875 2,089 2,156 2,151 2,138
Secondary 1,166 1,202 1,182 1,269 1,385 1,549 1,630 1,685 1,688 1,685
School transport 89 96 98 103 106 110 114 116 117 118
Special needs support 233 258 251 227 221 227 250 259 260 257
Professional Development ..  ..  76 86 84 93 104 103 103 101
Schooling Improvement ..  ..  12 15 12 12 15 15 15 15
Total Schools Funding 3,028 3,261 3,325 3,449 3,692 3,865 4,202 4,334 4,334 4,314
Places (year) 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009
Primary 465,863 463,000 465,000 469,000 464,000 458,000 455,000 452,000 450,000 452,000
Secondary 249,905 251,000 257,000 265,000 277,000 285,000 289,000 289,000 289,000 288,000

Sources: Ministry of Education, The Treasury

Table 4.12 – Tertiary education
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Tuition 1,082 1,344 1,515 1,729 1,770 1,785 2,023 2,100 2,180 2,193
Other tertiary funding 143 30 36 62 66 71 123 125 112 116
Total Tertiary Education and Training 1,225 1,374 1,551 1,791 1,836 1,856 2,146 2,225 2,292 2,309
Tertiary student allowances 376 391 401 388 380 359 353 366 380 394
Student loan provision and write-offs 157 227 273 291 319 441 339 352 359 372
Total Tertiary Funding 1,758 1,992 2,225 2,470 2,535 2,656 2,838 2,943 3,031 3,075
Places (year) 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009
EFT Students 175,706 193,660 219,239 245,152 247,975 251,858 262,762 266,443 272,448 275,084

Sources: Ministry of Education, The Treasury

Table 4.13 – Core government services
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Official development assistance 218 226 223 230 237 297 340 333 371 371
Indemnity and guarantee expenses 10 253 ..  197 9 53 ..  ..  ..  .. 
Departmental expenses 867 901 907 1,025 1,096 1,145 1,300 1,268 1,259 1,255
Science expenses 367 226 202 250 283 151 157 158 160 162
Other expenses 180 192 208 78 116 567 330 342 322 323
Total Core Crown Core Government Services 1,642 1,798 1,540 1,780 1,741 2,213 2,127 2,101 2,112 2,111

Source: The Treasury

Table 4.14 – Law and order[13]
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Departmental expenses:                    
Police 762 724 755 800 844 896 961 964 954 954
Ministry of Justice 12 13 15 15 178 257 315 322 326 331
Department of Corrections 328 369 412 403 439 483 550 570 592 595
Department for Courts 174 181 189 211 53 ..  ..  ..  ..  .. 
Other departments 65 67 71 77 81 72 66 75 68 68
Total Departments 1,341 1,354 1,442 1,506 1,595 1,708 1,892 1,931 1,940 1,948
Non-departmental outputs 130 159 178 177 178 226 251 267 273 272
Other expenses 38 28 113 51 70 43 46 45 53 53
Core Crown Law and Order 1,509 1,541 1,733 1,734 1,843 1,977 2,189 2,243 2,266 2,273

Source: The Treasury

Table 4.15 – Defence
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
NZDF Core expenses 996 1,058 1,076 1,095 1,182 1,164 1,296 1,370 1,447 1,524
NZDF write-offs 77 104 ..  23 72 ..  ..  ..  ..  .. 
NZDF East Timor deployment 22 22 20 20 ..  ..  ..  ..  ..  .. 
MSD East Timor deployment 17 22 23 13 12 10 8 2 ..  .. 
Other departments 51 36 43 48 45 62 57 59 54 54
GST on defence acquisitions ..  ..  ..  ..  ..  ..  ..  ..  ..  .. 
Core Crown Defence 1,163 1,242 1,162 1,199 1,311 1,236 1,361 1,431 1,501 1,578

Source: The Treasury

Table 4.16 – Transport and communications
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Transfund 803 775 817 1,131 1,222 1,352 1,620 1,930 2,173 2,294
Departmental outputs 70 75 78 80 83 85 104 104 103 103
Other non-departmental expenses 50 46 49 61 84 62 128 91 99 105
Goodwill amortisation ..  ..  23 47 47 47 47 47 47 47
Rail write-offs ..  ..  ..  81 19 ..  ..  ..  ..  .. 
Rail costs ..  ..  ..  ..  3 56 96 33 33 1
Other expenses 6 9 22 8 3 3 8 2 2 2
Core Crown Transport 929 905 989 1,408 1,461 1,605 2,003 2,207 2,457 2,552

Source: The Treasury

Table 4.17 – Economic and industrial
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Departmental outputs 374 422 414 424 478 508 576 550 549 544
Employment initiatives 209 204 209 217 222 224 243 251 252 253
Non-departmental outputs 144 324 282 277 444 658 782 713 705 708
Flood relief ..  ..  ..  ..  15 50 ..  ..  ..  .. 
Savings package ..  ..  ..  ..  ..  ..  33 132 289 158
Other expenses 154 87 108 136 33 10 95 87 81 81
Core Crown Economic and Industrial Services 881 1,037 1,013 1,054 1,192 1,450 1,729 1,733 1,876 1,744

Source: The Treasury

Table 4.18 – Employment initiatives
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Training incentive allowance 35 36 36 37 42 36 43 44 43 43
Community employment projects 18 17 21 21 16 6 ..  ..  ..  .. 
Subsidised work 103 95 92 95 100 102 110 113 113 113
Employment support for disabled 50 53 60 61 61 74 84 88 90 91
Other employment assistance schemes 3 3 ..  3 3 6 6 6 6 6
Total Employment Initiative Expenses 209 204 209 217 222 224 243 251 252 253

Source: The Treasury

Table 4.19 – Primary services
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Departmental expenses 182 194 220 265 269 288 309 297 296 295
Non-departmental outputs 54 61 75 80 81 101 126 115 118 118
Other expenses 20 24 9 10 18 5 13 7 7 7
Core Crown Primary Services 256 279 304 355 368 394 448 419 421 420

Source: The Treasury

Table 4.20 – Heritage, culture and recreation
($ million) 1999/2000 Actual 2000/01 Actual 2001/02 Actual 2002/03 Actual 2003/04 Actual 2004/05 Forecast 2005/06 Forecast 2006/07 Forecast 2007/08 Forecast 2008/09 Forecast
Community grants 18 18 6 6 3 5 7 7 7 7
Kyoto protocol ..  ..  ..  ..  ..  310        
Departmental outputs 199 206 212 253 269 292 353 331 335 338
Non-departmental outputs 137 159 130 212 258 272 370 342 341 340
Other expenses 73 17 86 44 104 102 91 83 77 75
Core Crown Heritage, Culture and Recreation 427 400 434 515 634 981 821 763 760 760

Source: The Treasury

Table 4.21 – Housing and community development
($ million)

1999/2000

Actual

2000/01

Actual

2001/02

Actual

2002/03

Actual

2003/04

Actual

2004/05

Forecast

2005/06

Forecast

2006/07

Forecast

2007/08

Forecast

2008/09

Forecast

Housing subsidies 1 ..  22 25 27 31 27 28 28 28
Departmental outputs 27 35 51 57 77 99 129 121 117 116
Other non-departmental expenses 40 15 20 20 35 33 58 110 114 105
Core Crown Housing and Community Development 63 50 93 102 139 163 214 259 259 249

Source: The Treasury

Notes

  • [13]Courts merged with Justice on 1 October 2003.

Glossary of Terms#

ACC unfunded liability

The future cost of past ACC claims, less the asset reserves held to meet these claims. The ACC outstanding claims liability is the gross liability of the future cost of past ACC claims.

Baselines

The level of funding approved for any given spending area (eg, Education). All amounts within baselines are included in the forecasts.

Contingent liability

Contingent liabilities are costs, which the Crown will have to face if a particular event occurs. Typically, contingent liabilities consist of guarantees and indemnities, legal disputes and claims, and uncalled capital.

Core Crown

The core Crown represents the revenues, expenses, assets and liabilities of departments, the Reserve Bank, GSF and the NZS Fund.

Corporate tax

The sum of net company tax, non-resident withholding tax (NRWT) and foreign dividend withholding payments (FDWP).

Current account (Balance of Payments)

A measure of the flows of income between New Zealand and the rest of the world. A net inflow to New Zealand is a current account surplus, while a net outflow is a deficit. The current account balance is commonly expressed as a percentage of GDP.

Customs duty

Duty levied on the imports of certain goods.

Cyclically adjusted or structural fiscal balance

An estimate of a fiscal balance (eg, OBERAC) adjusted for short-term fluctuations of actual GDP around the productive potential of the economy. The estimate provides a picture of the underlying trend fiscal position and an indication of the effects of policy decisions. Because it is based on a number of assumptions and is sensitive to new information, the estimate is subject to some uncertainty. Trends in the cyclically adjusted balance are, however, more reliable.

Demographic changes

Changes to the structure of the population, for example the age, sex or ethnic make-up of the population.

Domestic bond programme

The amount of new government stock (taking into account the repayment of maturing government stock) expected to be issued over the financial year to fund the Government’s cash flow requirements.

Excise duties

Tax levied on the domestic production of alcohol, tobacco and light petroleum products (CNG, LPG and petrol).

Financial assets

Either cash or shares (equity) or a right to receive a financial instrument, which can be converted to cash (see net Crown debt).

Fiscal Objectives (long-term)

The Government’s long-term goals for operating expenses, operating revenue, the operating balance, debt and net worth, as required by the Public Finance Act 1989. The objectives must be consistent with the principles of responsible fiscal management outlined in the Act.

Forecast new capital spending

An amount provided in the forecasts to represent the balance sheet impact of capital initiatives expected to be introduced over the forecast period.

Forecast new operating spending

An amount included in the forecasts to provide for the operating balance impact of policy initiatives and changes to demographics and other forecasting changes expected to occur over the forecast period.

Fringe benefit tax (FBT)

Tax levied on non-cash benefits provided to employees as part of remuneration packages.

Gross Crown debt

Total borrowings (financial liabilities).

Gross domestic product (GDP)

A measure of the value of all goods and services produced in New Zealand; changes in GDP measure growth in economic activity or output. GDP can be measured as the actual dollar value of goods and services measured at today’s prices (nominal GDP), or excluding the effects of price changes over time (real GDP).

Gross domestic product (expenditure)

This is the sum of total final expenditures on goods and services in the economy.

Gross national expenditure (GNE)

Measures total expenditure on goods and services by New Zealand residents.

Gross Sovereign-Issued Debt (GSID)

Gross sovereign-issued debt is debt issued by the sovereign (ie, core Crown) and includes Government stock held by the NZS Fund, GSF, ACC or EQC for example. The Government's debt objective uses this measure of debt.

Labour productivity

Measures output per input of labour (where labour inputs might be measured as hours worked or people).

Line-by-line consolidation

This is a term used to refer to the general approach to the presentation of the Crown financial statements. It means that the revenues, expenses, assets and liabilities of all departments, the Reserve Bank, SOEs and Crown entities are included in the Crown financial statements.

Marketable securities and deposits

Assets held with financial institutions. These assets are held for both cash flow and investment purposes, and include any funds the Government has invested in the International Monetary Fund.

Monetary conditions

The combination of interest rates and the exchange rate.

Monetary policy

Action taken by the Reserve Bank to affect interest rates and the exchange rate in order to control inflation. Tightening monetary policy refers to actions taken by the Reserve Bank to raise interest rates (which can influence the exchange rate) in order to moderate demand pressures to reduce inflationary pressures.

Net Crown debt

Borrowings (financial liabilities) less cash and bank balances, marketable securities and deposits, and advances (financial assets). Net debt excludes the assets of the NZS Fund and GSF. Net Crown debt is a measure of the Core Crown.

Net worth

Assets less liabilities (also referred to as Crown balance).

Operating allowance

The amount included in the Fiscal Strategy Report projections for new spending and cost pressures. The allowance is a projection assumption.

Operating balance

The operating balance is the residual of revenues less expenses plus surpluses from state-owned enterprises and Crown entities. It is the Government’s operating profit or loss.

Operating balance excluding revaluation and accounting policy changes (OBERAC)

The OBERAC is the operating balance adjusted for revaluation movements and accounting policy changes. It provides a measure of underlying stewardship.

Participation rate

Measures the percentage of the working age population in work or actively looking for work.

Projections

Projections of the key fiscal indicators beyond the five-year forecast period. The projections are based on long-run economic and fiscal assumptions. For example, the projections assume no economic cycle and constant long-run interest, inflation and unemployment rates.

Provisional tax

A thrice-yearly payment of tax on income that has not been taxed, or been under-taxed, at source (relates only to company tax and other persons’ tax).

Short-term fiscal intentions

Under the Public Finance Act 1989, the Government must indicate explicitly its intentions for operating expenses, operating revenues, the operating balance, debt and net worth over the next three years.

Source deductions

Tax withheld on wages, salaries, social welfare benefits, bonuses, lump-sum payments and superannuation fund contributions. About 80% of source deductions come from PAYE on wages and salaries. Source deductions is the biggest single tax type.

Specific fiscal risks

These are a category of Government decisions or circumstances which may have a material impact on the fiscal position (excluding contingent liabilities). They are not included in the main forecasts because their fiscal impact cannot be reasonably quantified, the likelihood of realisation is uncertain and/or the timing is uncertain.

Stock change

The change in the value of stocks (raw materials, work in progress, and finished goods) during a given period.

System of National Accounts (SNA)

SNA is a comprehensive, consistent and flexible set of macroeconomic accounts to meet the needs of government and private sector analysts, policy-makers, and decision-takers. See www.imf.org for further information.

Tax revenue

The accrual, rather than the cash (“tax receipts”) measure of taxation. It is a measure of tax due, regardless of whether or not it has actually been paid.

Thin capitalisation

A tax rule applicable to a non-resident-owned business that limits tax deductions for interest payments based on its level of debt relative to its assets.

Trade weighted index (TWI)

A measure of movements in the New Zealand dollar against the currencies of our major trading partners. The currencies comprise the US dollar, the Australian dollar, the Japanese yen, the euro and the UK pound.

Unit labour costs

The wages and other costs associated with employment per unit of output.

Year ended

Graphs and tables use different expressions of the timeframe. For example, 2004/05 or 2005 will generally mean “year ended 30 June” unless otherwise stated.