Portfolio Budget Statements 2008-09  

Previous: Indigenous Land Corporation - Seciton 2 Next: Torres Strait Regional Authority - Seciton 1 

Indigenous Land Corporation - Section 3: Explanatory tables and budgeted financial 

This section presents budgeted financial statements which provide a comprehensive snapshot of agency finances for the Budget year 2008–09. It explains how budget plans are incorporated into the financial statements and provides further details of movements in administered funds and special accounts, and Government Indigenous expenditure.

3.1 Explanatory Tables

3.1.1 Reconciliation of total available appropriation and outcomes

ILC has no appropriations.

3.1.2 Movement of administered funds between years

ILC has no administered funds in the 2008–09 Budget.

3.1.3 Special Accounts

ILC has no special accounts in the 2008–09 Budget.

3.1.4 Australian Government Indigenous Expenditure Table 3.1.4 Australian Government Indigenous Expenditure

Table 3.1.4 Australian Government Indigenous Expenditure
Outcome Appropriations Other Total Output Group
Bill No. 1 $'000
(A)
Bill No. 2 $'000
(B)
Special Approp $'000
(C)
Total Approp $'000
(D)
$'000
(E)
$'000
(F)=(D)+(E)

(G)
Indigenous Land Corporation
Outcome 1
Provide economic, environmental, social and cultural benefits for Aboriginal persons and Torres Strait Islanders by assisting in the acquisition and management of an Indigenous land base
Administered 2008-09 - - - - - - 1
Administered 2007-08 - - - - - - 1
Departmental 2008-09 - - - - 48,199 48,199 1
Departmental 2007-08 - - - - 13,542 13,542 1
Total Outcome 2008-09 - - - - 48,199 48,199
Total Outcome 2007-08 - - - - 13,542 13,542
Total AGIE 2008-09 - - - - 48,199 48,199
Total AGIE 2007-08 - - - - 13,542 13,542

3.2 Budgeted Financial Statements

3.2.1: Differences in agency resourcing and financial statements

ILC has no differences in agency resourcing and financial statements.

3.2.2: Analysis of budgeted financial statements

Until 2003–04, ILC received an annual allocation from the Aboriginal and Torres Strait Islander Land Account (Land Account) according to a formula specified in Section 193A of the ATSI Act. From 2004–05 onwards, it receives the ‘realised real return’ from the Land Account (s193C).

Under its legislation, ILC has the flexibility to invest funds and to roll over funds not expended in previous years.

Estimated payments from the Land Account from 2006–07 forward have been provided by FaHCSIA which is responsible for the administration of the Land Account.

The total price of outputs includes the income from the Land Account, and represents the funds available to ILC to carry out its legislated functions.

Under its legislation, ILC acquires land for the specific purpose of granting an interest in that land to an Aboriginal or Torres Strait Islander corporation. ILC capitalises the land on purchase and makes an immediate provision for the grant equivalent to the purchase price. In the Budgeted Departmental Income Statement, the expenses associated with the purchase and grant of the land are recognised in the period in which the land is purchased.

Under paragraph 191H(2)(b) of the ATSI Act, ILC has the specific power to invest money of the ILC. In addition, subsection 193K(1) of the ATSI Act exempts the ILC from subsection 18(3) of the Commonwealth Authorities and Companies Act 1997 (the CAC Act). Subsection 18(3) of the CAC Act deals with the investment of surplus money.

In accordance with Australian Accounting Standards, ILC values its investments on a market-to-market basis. Accordingly, the change in market value in any given period is recognised in the Budgeted Departmental Income Statement.

ILC also holds properties for granting that have significant livestock on them. In accordance with Australian Accounting Standards, ILC values the livestock on a market-to-market basis. Accordingly, the change in market value in any given period is recognised in the Budgeted Departmental Income Statement.

[ top ]

3.2.3: Budgeted financial statements tables

Table 3.2.1: Budgeted departmental income statement (for the period ended 30 June)
Estimated actual
2007-08 $'000
Budget estimate
2008-09 $'000
Forward estimate
2009-10 $'000
Forward estimate
2010-11 $'000
Forward estimate
2011-12 $'000
Income
Revenue
Revenues from Land Account - 33,697 2,703 35,766 5,517
Interest 837 701 705 766 709
Other 12,705 13,801 12,500 9,773 9,229
Total revenue 13,542 48,199 15,908 46,305 15,455
Gains
Other - - - -
Total gains - - - - -
Total income 13,542 48,199 15,908 46,305 15,455
Expense
Employees 8,961 9,677 10,452 11,288 12,190
Suppliers 52,010 44,164 43,828 44,017 34,214
Depreciation and amortisation 1,584 1,500 1,500 1,500 1,500
Total expenses 62,555 55,341 55,780 56,805 47,904
Surplus (deficit) attributable to the Australian Government (49,013) (7,142) (39,872) (10,500) (32,449)

Prepared on Australian Accounting Standards basis

[ top ]

Table 3.2.2: Budgeted departmental balance sheet (as at 30 June)
Estimated actual
2007-08 $'000
Budget estimate
2008-09 $'000
Forward estimate
2009-10 $'000
Forward estimate
2010-11 $'000
Forward estimate
2011-12 $'000
Assets
Financial assets
Cash and equivalents 461 461 461 461 461
Trade and other Receivables 2,151 2,151 2,151 2,151 2,151
Investments 210,863 164,341 124,470 113,970 81,521
Other 1,150 1,150 1,150 1,150 1,150
Total financial assets 214,625 168,103 128,232 117,732 85,283
Non-financial assets
Land and buildings Infrastructure, plant and equipment 65,205 101,585 100,584 99,584 98,584
Inventories 137,088 152,088 174,888 197,688 220,488
Intangibles 141 141 141 141 141
Biological assets 27,563 30,563 31,563 32,563 33,563
Other 1,993 1,993 1,993 1,993 1,993
Total non-financial assets 231,990 286,370 309,169 331,969 354,769
Assets held for sale - - - - -
Total assets 446,615 454,473 437,401 449,701 440,052
Liabilities
Provisions
Employees 1,993 1,993 1,993 1,993 1,993
Other 137,006 152,006 174,806 197,606 220,406
Total provisions 138,999 153,999 176,799 199,599 222,399
Payables
Suppliers 3,509 3,509 3,509 3,509 3,509
Total payables 3,509 3,509 3,509 3,509 3,509
Liabilities included in disposal groups held for sale - - - - -
Total liabilities 142,508 157,508 180,308 203,108 225,908
Net assets 304,107 296,965 257,093 246,593 214,144
Equity*
Parent entity interest
Reserves 1,400 1,400 1,400 1,400 1,400
Retained surpluses or accumulated deficits 302,707 295,565 255,693 245,193 212,744
Total parent entity interest 304,107 296,965 257,093 246,593 214,144
Total equity 304,107 296,965 257,093 246,593 214,144
Current assets 30,175 33,175 34,175 35,175 36,175
Non-current assets 416,440 421,298 403,226 414,526 403,877
Current liabilities 4,506 4,506 4,506 4,506 4,506
Non-current liabilities 138,003 153,003 175,803 198,603 221,403

*Note: 'equity' is the residual interest in assets after deduction of liabilities.
Prepared in Australian Accounting Standards basis

[ top ]

Table 3.2.3: Budgeted departmental statement of cash flows (for the period ended 30 June)
Estimated actual
2007-08 $'000
Budget estimate
2008-09 $'000
Forward estimate
2009-10 $'000
Forward estimate
2010-11 $'000
Forward estimate
2011-12 $'000
Operating Activities
Cash received
Goods and services 6,045 5,940 4,400 4,400 4,400
Revenue from Land Account - 33,698 2,703 35,765 5,517
Interest 837 701 705 766 709
Other 12,899 7,462 4,084 4,042 4,119
Total cash received 19,781 47,801 11,892 44,973 14,745
Cash used
Employees 8,961 9,677 10,452 11,288 12,191
Suppliers 65,991 53,992 49,860 50,069 40,285
Total cash used 74,952 63,669 60,312 61,357 52,476
Net cash from or (used by) operating activities (55,171) (15,868) (48,420) (16,384) (37,731)
Investing Activities
Cash received
Proceeds from sales of financial instruments 103,200 57,536 48,970 16,934 38,281
Total cash received 103,200 57,536 48,970 16,934 38,281
Cash used
Purchase of property, plant and equipment 48,128 41,668 550 550 550
Total cash used 48,128 41,668 550 550 550
Net cash from or (used by) investing activities 55,072 15,868 48,420 16,384 37,731
Net increase or (decrease) in cash held (99) - - - -
Cash at the beginning of the reporting period 560 461 461 461 461
Cash at the end of the reporting period 461 461 461 461 461

Prepared on Australian Accounting Standards basis

[ top ]

Table 3.2.4: Departmental statement of changes in equity — summary of movement (Budget year 2007–08)
Retained earnings
$'000
Asset revaluation reserve
$'000
Other reserves
$'000
Contributed equity/capital
$'000
Total equity
$'000
Opening balance as at 1 July 2008 302,707 1,400 - - 304,107
Balance carried forward from previous period - - - - -
Adjustment for changes in accounting policies - - - - -
Adjusted opening balance 302,707 1,400 - - 304,107
Income and expense
Surplus (deficit) for the period -7,142 -7,142
Total income and expenses recognised directly in equity (7,142) - - - (7,142)
Estimated closing balance as at 30 June 2009 295,565 1,400 - - 296,965

Prepared on Australian Accounting Standards basis

3.2.4 Notes to the financial statements

Departmental Financial Statements and Schedule of Administered Activity

ILC has no administered items and does not receive appropriations.

Asset valuation

From 1 July 2005, in accordance with Australian Equivalents of International Financial Reporting Standards, government agencies and authorities are required to use fair value basis to measure property, plant and equipment.

Summary of Significant Accounting Policies

Basis of accounting

The budgeted financial statements are a special purpose financial report.

Rounding

The budgeted financial statements have been rounded to the nearest thousand dollars.

Principles of Consolidation

The consolidated budgeted financial statements are those of the economic entity, comprising ILC (the parent entity) and its wholly-owned subsidiaries.

Investments

Investments are recorded at their current cash-based valuation at reporting date. Section 193K of the Aboriginal and Torres Strait Islander Act 2005 states that the investment restrictions in Section 18(3) of the Commonwealth Authorities and Companies Act 1997 do not apply to ILC.

Inventory held for distribution

Inventory held for distribution represents properties purchased for the purpose of transfer to appropriate organisations in line with the objectives of ILC and properties transferred to ILC as a result of the Aboriginal and Torres Strait Islander Commission Amendment Act 2004. Land purchases (including the related plant, equipment and livestock, acquisition and holding costs) are capitalised on purchase and classified as inventory. A provision is raised in the Budgeted Departmental Income Statement for the full cost of land purchases (excluding livestock) representing the sacrifice of future benefits embodied in the assets.

Biological assets

Livestock held for trading purposes is classified as biological assets. Livestock is valued at market value as at reporting date.

Recognition of income

Receipts from the Land Account are recognised at the time ILC becomes entitled to receive the revenue and have been classified for the purpose of this report as Revenue from Land Account.

Economic Dependency

ILC is dependent on the realised real return from the Land Account in accordance with Section 193C of the Aboriginal and Torres Strait Islander Act 2005.


[ top ]

© Commonwealth of Australia 2009 : Last modified 2/04/2009 3:54 PM