Skip to Content

Statement of intent 2006-2011

The Statement of Intent is a key accountability document.  It sets out the outcomes that the Electoral Commission contributes to, the context in which it operates, the intervention logic it uses to develop and deliver programmes, anticipated activities for the period 2006-2011, and anticipated deliverables and financial performance in 2006/07.

This statement was prepared for the Minister of Justice and presented by him to the House of Representatives on 10 July 2006 in accordance with part 4 of the Crown Entities Act 2004.  A .pdf version is available for download under downloads at right.

Outcomes

We contribute to local, national and international outcomes of democracy and a healthy civil society in which the human rights of political participation are enabled and encouraged.

We focus on working towards a vision that New Zealand’s electoral framework and processes are widely used, understood, trusted and valued

The planned impact that we will make in meeting these outcomes is that:

  • we keep the use of the electoral process as easy as possible in those areas within our remit and influence its improvement where the responsibility lies elsewhere;
  • we contribute to high levels of public knowledge about the mechanics and dynamics of electoral matters and opportunities to participate in them effectively.

Context

The Electoral Commission is an Independent Crown Entity responsible for supervising parties’ compliance with their statutory responsibilities and for education and information on electoral matters.

Established by section 4 of the Electoral Act 1993, the Electoral Commission came into being in 1994. The Commission is funded through Vote: Justice and the ‘responsible minister’ is the Minister of Justice, or an Associate Minister. Ministerial Expectations for the Electoral Commission were agreed in 1998.

The Electoral Commission is one of three agencies with a role in electoral administration. The other two agencies are:

  • The Electoral Enrolment Centre, a self-contained business unit of New Zealand Post Ltd, compiles and maintains electoral rolls and conducts the Maori Electoral Option
  • The Chief Electoral Office, a division of the Ministry of Justice, conducts general elections, by-elections and referendums

The Electoral Act 1993 specifies the principal functions of the Electoral Commission which shall be:

To carry out such duties in relation to the registration of political parties and political party logos as are prescribed by Part 4 of this Act:

  • To supervise political parties' compliance with the financial disclosure requirements of this Act
  • To carry out such duties in relation to Parliamentary election programmes as are prescribed by Part 6 of the Broadcasting Act 1989
  • To supervise political parties' compliance with the requirements of this Act relating to the filing of returns of election expenses
  • To promote public awareness of electoral matters by means of the conduct of education and information programmes or by other means
  • To consider and report to the Minister or to the House of Representatives on electoral matters referred to the Electoral Commission by the Minister or the House of Representatives.

Four people form the Electoral Commission which is assisted by a staff of another four people. The Commissioners are:

  • The President, who must be a current or retired judge: Hon Justice Tony Ellis
  • The Secretary for Justice, ex officio: Ms Belinda Clark
  • The Chief Judge of the Maori Land Courts, ex officio: Chief Judge Joe Williams
  • The Chief Executive, who is appointed to the full-time job by the Governor General: Dr Helena Catt

In March 2002 guiding principles of electoral administration were adopted and in 2004 these were supplemented with our other core working values. The main headings are below with the full text available on our website:

  • Independence
  • Neutrality
  • Service to voters, candidates and parties
  • Professionalism
  • Responsibility and accountability
  • Recognition of obligations under the Treaty
  • Creativity
  • Ethic of Care
  • Responsiveness
  • Outcome focussed
  • Public Service

Environmental scan

The following are the main external factors which we have to take into account when planning to meet our outcomes.

Turnout at the 2005 general election was higher than in 2002 but still the third lowest since 1951 This pattern is evident is true whether taken as a percentage of those enrolled or of the age-eligible population. Whilst there are fluctuations the overall trend is down. As well as overall levels of decline, there are particular groups within society where interest in politics, understanding of the system and participation are significantly lower than for the general population. In particular Maori, young people and Pacific peoples have lower levels of engagement. Demographic trends indicate that these groups are becoming a larger proportion of the population. Research suggests that before we can interest people in information and education about how the electoral system works, we first have to encourage their engagement with the political system.

We provide a service for political parties, MPs, journalists, teachers, students, academics, as well as for the general public. In planning we have to balance the various needs of these stakeholders and be aware of changing practices, such as the use of new technologies.

The current three agency structure is recognised as having some problems such as causing confusion for people who use our services; and making some co-ordination difficult. There are also issues due to the differences in structure and role. While the three agencies continue we need to ensure co-ordination and cooperation with the other agencies to minimise the confusion and inconvenience for people who use our services. The Taskforce on Electoral Administration recommended in 2001 that a single agency be formed. The select committee review of the 2002 general election suggested that this issue be considered as part of a fundamental review. A decision on change or continuity is for Cabinet to make. We are currently working on the assumption that there will not be a merger prior to the 2011 general election.

Our culture needs to be aligned with our strategic direction and we need to operate a professional organisation with a positive, user focussed approach. We need to be continually self aware with evaluation and review of our processes and operations built into the normal work routine. The routine parts of the work need to be carried out efficiently and effectively. Improved processes will free resources for other activities. We also need to be mindful that all of our actions are open to public scrutiny.

Managing risk and capacity

The appropriated annual dollar amount and the extra money for the election information campaign, provided by government has not changed since the Electoral Commission was created in 1994. During that time some of the costs associated with our work, such as the costs of creating and placing TV advertisements have risen steeply. Extra funding has to be sought in the context of the Justice sector where we have to compete against agencies and projects which are more closely aligned with the core objectives and outcomes of the justice sector. To minimise the impact of declining buying power we have to be vigilant in ensuring efficient spending, make savings and raise revenue wherever possible and take every opportunity to seek and justify an increase in funding. If funding for the election information campaign is not increased for future elections then the Electoral Commission will not be able to run an information campaign of equal reach and penetration as in 2005. In consequence we will not be able to deliver an MMP information campaign that achieves a level of 80% of the public understanding the role of the votes at the time of the election.

Outside of the election information campaign, our resources, both staff and money, are limited and will continue to be. On our current budget 88% is taken with salaries and operating expenses leaving less than $100,000 for projects. Many of the projects that could be implemented to meet our vision cannot be funded within this budget. Failure to gain extra funding places restrictions upon the projects that we can implement and therefore the impact that we can achieve.

There are no other major or imminent risks to be managed but a number of areas could become risks in the future and need to be monitored. Being able to monitor the risk is a major aspect of our capacity needs.

Our work has to be, and be perceived to be, independent of political control. The ways in which independence is understood and guaranteed has a significant impact on how we operate. Legislation prescribes our role and details of how we perform certain tasks. We need to ensure that we have the capacity to participate in any discussions around independence and changes to electoral legislation in a useful and effective manner.

We need to effectively manage a range of relationships with the other electoral administration agencies, with other government agencies and with our other stakeholders. Bad or ineffective relationships with any of these entities can severely hamper us in meeting our goals.

As a small organisation with a broad role and an effective three year operational cycle, we need to ensure that we have the capacity amongst our staff to deal flexibly with the full range of work that we cover. With a small staff everyone needs to be able to undertake a number of different roles. Staff training and development is therefore an important factor in fulfilling our mission.

With a small team and a three year election cycle, succession planning is always an issue. The current terms of the President and the CEO expire on:

  • CEO - 28th February 2007
  • President – 1st May 2008

In all cases the possibility of risk is managed by being aware of them, monitoring any decision that will have an impact and talking regularly to those whose decisions can exacerbate or mitigate the risk.

Intervention logic

To ensure that use of electoral processes are easy for the users we need to understand what factors act as incentives and disincentives to people participating. The main users of the processes that are in our control are current and prospective political parties.

To contribute to high levels of public knowledge about elections and to encourage effective participation we need to understand what motivates people to take an interest in politics and to participate. In this case the audience is wide including all current and prospective New Zealand voters plus those in other countries who seek our assistance.

To understand individual and collective motivations we use ideas from the international research literature particularly from political science and social marketing.  We always work from a research basis and use local research relating to the New Zealand specifics whenever possible. When there is no quality research we commission or encourage relevant research.

Efficacy is the main idea we take from political science. Those with high efficacy get involved in politics and those with low efficacy do not. It is a state of mind, a habit and a self-fulfilling prophecy. Once people start to participate then their participation and their efficacy will be higher and likewise those who get into the habit of not participating will not build efficacy. Those with high political efficacy have the following three inter-related beliefs:

  • I understand politics
  • I am interested in politics
  • I can be heard and make an impact on political decision

Two other theories from political science relate to efficacy and its impact on participation. Putnam’s social capital work (2000) argues that communities with higher levels of social capital will be interested in politics and so participate. Social capital is a measure of the extent to which individuals are connected to others. Franklin (2004) argues that interest in politics is heavily influenced by the closeness of the election race and the extent to which people think that there is a difference between the major parties.

From the social marketing literature we use Andreasen’s (1995) individual behavioural change model which says that when people change their behavior they pass through a number of steps. We recognize that those who are using our material may be at any one of those stages, so the materials that we provide and the activities that we design need to have meaning to people in any of these stages and to help them move to the next stage. The key steps that an individual moves through are:

  • pre-contemplation – before any action is considered
  • contemplation – thinking about the action
  • preparation – gathering necessary information and skills
  • action
  • reinforcement – positive reflection upon the action and believe in its worth

The population behaviour change model as outlined in the WHO’s Ottawa Charter for Public Health (1986) lists the five conditions that are necessary for a population to adopt and maintain a desired behaviour. As our vision and impact involve shifts in the level of public political participation we need to be aware of all conditions and to work on those areas that are not aligned with the desired change. The five conditions are:

  • appropriate policy design
  • appropriate institutional design so that laws, structures and practice actively encourage change and at the least do not discourage change
  • strong community action
  • individual skills that are needed for each to participate, including information and personal efficacy
  • a supportive social environment

Taken together we understand that encouraging widespread use, understanding, trust and value of our electoral framework requires behavioural change by individuals and the population as a whole. Such changes are based upon shifts in interest and empowerment as well as in knowledge. This kind of change takes time and is not always easy. Given that we are a small organisation we need to work with others wherever possible in meeting our goals. We also need to concentrate our efforts on informing those who will have an impact on far wider audiences, such as journalists and teachers.

Levels of political engagement seem to be lower amongst Maori, those under the age of 29 and those who identify as pacific peoples. Therefore projects targeted at these audiences have priority. One way to target young people is to work through schools so this is one area of concentrated work.

Activities 2006-2011

Applying the intervention logic to our output classes and mindful of the environment scan and risks the planning of activities follows the following tenets:

  • provide good information for all and add targeted projects for those with lower levels of participation and understanding
  • work with others and especially those who can reach a large audience
  • routinely assess all procedures and projects
  • maintain capacity to provide excellence service in all areas in compliance with the guiding principles of electoral administration

The activities are provided in a tabular form. Table 1 lists the medium term activities under each output class and notes for each which of three activity categories applies and the review schedule. The activities listed in the tables cover both outputs (goods and services) and objectives (goal or aim, other than an output, that will contribute to an impact eg quality, timeliness, take-up of an output, efficiency).

Non-financial measures of impact, outcome and output

All activities fall into one of three categories each of which has a generic measurement of output and of objectives.

Resources – both existing and new

  • Output is that the resource exists and is measured by identifying the resource
  • Objective is good quality resources that are used. Success is measured through usage statistics and a schedule of reviews which will include the potential audiences.

Review process of administrative work

  • Output is that there is a stated process
  • Objective is good quality administration that meets our guiding principles of electoral administration and core working values. These are measured through a schedule of reviews.

Capacity

  • Objective is to have the capacity to carry out the work and is measured through a schedule of reviews.

All three types of activity are measured through a review schedule. For such reviews to be worthwhile they have to involve assessment from outside of the Electoral Commission and be conducted in a robust manner. Reviews are being used for measurement because they provide detailed information that can be used to make changes. In contrast an annual count of usage or reports on solicited comments of satisfaction provides little more than the ability to tick a box and have no added value in maintaining accountability and quality.

These reviews have costs in time and money. In order to balance the need to be accountable for quality with the small size of the organisation it seems appropriate to have a review schedule so that each aspect of the work of the commission is reviewed fully once every 6 years and lightly in the mid point between the full reviews. The schedule has fewer reviews in an election year as the commission has more statutory responsibilities during and immediately after an election. Even with this schedule the cost is estimated to be $20,000 per year (3% of annual budget).

Each year the detailed definition of success would be set for the reviews to be carried out that year. Broadly the measures would be that the review was carried out with external involvement and that the results either indicated alignment with the guiding principles and/or that plans were in place to remedy identified problems.

Table 1 Medium term activity by output class

 

 

 

Activity category

Review Schedule

 

 

2006/07

2007/08

2008/09

2009/10

2010/11

Output class 1 - Organisation and capacity in place to support other output classes

 

 

 

 

 

 

 

 

1.   A website that meets e-government guidelines and best practice

 

resource

 

XX

 

 

X

 

2.    A review process and cycle for all administrative tasks, to assess adherence to the Guiding Principles of Electoral Administration, and to improve efficiency, quality and cost effectiveness

 

review process

XX

 

 

X

 

 

3.  A process for benchmarking our work against best practice in public service, electoral administration and electoral education nationally and internationally

 

review process

 

XX

 

 

X

 

4. Capacity to contribute to New Zealand policy process on electoral matters including through the provision of information on international electoral administration practice, debates and research

 

capacity

 

XX

 

 

X

Output class 2 - Application of the provisions of the Electoral Act relating to political parties

 

 

 

 

 

 

 

 

1.       A review process and cycle for all related tasks, to assess adherence to the Guiding Principles of Electoral Administration, and to improve efficiency, quality and cost effectiveness

 

review process

XX

 

 

X

 

 

2.       Clear, accessible information on how to register and de-register a party, a party logo, and on the statutory obligations of registered parties

 

resource

 

X

 

 

XX

Output class 3 - Provision of advice on electoral matters

 

 

 

 

 

 

 

 

1.       Capacity to respond efficiently to ministerial, parliamentary and select committee requests for information and advice

 

capacity

 

XX

 

 

 

Output class 4 - Responding to international requests for information and assistance

 

 

 

 

 

 

 

 

1.       Clear public information on the New Zealand experience of changing the electoral system suitable for an overseas audience

 

resource

 

 

 

X

 

 

2.       Presentations on the New Zealand experience of changing the electoral system, and on the education and information work of the Electoral Commission

 

resource

 

 

 

X

 

 

3.       Capacity to accept requests to assist with democratic capacity in other nations, in line with New Zealand's policy and programmes

 

capacity

 

XX

 

 

X

Output class 5 - Promotion of public awareness of electoral matters

 

 

 

 

 

 

 

 

1.       Clear public information on MMP and on electoral matters

 

resource

 

X

 

 

XX

 

2.       Resources, programmes and professional development on electoral matters for the education sector, the news media and groups where levels of understanding or use are significantly lower than for the total population

 

resource

X

 

 

XX

 

 

3.       Research reports on understanding and use of the electoral system by the New Zealand public as a whole and those groups with lower levels of understanding and use

 

resource

 

 

XX

 

 

 

4.       Briefings on relevant research conducted by others in New Zealand and internationally on understanding and use of the electoral system

 

capacity

 

XX

 

 

X

 

5.       Prizes and scholarships that encourage work which contributes to our vision

 

resource

 

 

X

 

 

 

6. Capacity to respond to questions on electoral matters through maintenance of on-line information and appropriately skilled and knowledgeable staff

 

capacity

 

XX

 

 

X

 

Output class 6 - Information and education specific to the next general election

 

 

Activity category

 

 

 

 

 

 

1.       In the months prior to each general election, a public information campaign on MMP delivered credibly and cost effectively.

 

resource

X

 

 

XX

 

 

2.       Sound strategic planning and project management of the public information campaign

 

capacity

 

XX

 

 

X

Output class 7 - Allocation of election broadcasting time and funds in accordance with the provisions of the Broadcasting Act 1989

 

 

 

 

 

 

 

 

1. A review process for all related tasks, to assess adherence to Guiding Principles of Electoral Administration, efficiency, quality and cost

 

review process

 

XX

 

 

X

Financial measures of future performance

All work will be managed within budget.

Ministerial consultation and notification

The Electoral Commission operates a ‘no surprises’ relationship with the Minister. We notify the Minister immediately of any matter that may arouse media, public or parliamentary attention or questions. We brief the Minister where appropriate of major projects or events. We report regularly to the Minister, through the Ministry on routine activities. We provide the Minister with a copy of reports supplied to Parliament and of reports that we release.

As an Independent Crown Entity we are required to act independently in carrying out statutory functions and exercising statutory powers. We consult with the Minister as required in the Crown Entities Act.

Year 2006/07 deliverables

The output and objectives for 2006/07 are provided in tabular form. Table 2 lists the specific projects to be given priority in 2006/07, including the measurement to be used for related outputs and objectives. This table should be read in conjunction with Table 1 which details the review cycle and the medium term plans for each output class. Table 3 completes the picture by listing those outputs and measures that are ongoing and will be included in the Annual Report.

Some output classes do not have a specific output or objective listed in Table 2. There are two reasons for these omissions. Output class three is covered in the list of statistics that will be reported in the Annual Report. Output class seven is not included because this output class only occurs in an election year.

Table 2 - Specific projects in 2006/07

 

 

 

Output Measurement

 

Objective Measurement

Output class 1, point 1:

create review process of administrative tasks

 

review process exists and has been applied

 

in the review all processes were deemed to be 'satisfactory' or better

plans have been made to remedy any identified problems

 

Output class 2, point 1:

create a review process of all administration relating to parties

 

review process exists and has been applied

 

in the review all processes were deemed to be 'satisfactory' or better

plans have been made to remedy any identified problems

 

Output class 4, point 1:

create a web based resource on the New Zealand experience of changing the electoral system

 

 

resource exists and is available to the public

 

 usage statistics

Output class 4, point 2:

create presentations on the New Zealand experience of changing the electoral system, and on the education and information work of the Electoral Commission

 

 

resource exists

 

number of presentations

Output class 5, point 1:

create new public resource on electoral matters

 

 

resource exists and is available to the public

 

usage statistics

Output class 5, point 2:

create a professional development resource for teachers in covering democracy and elections in their teaching

 

 

resource exists and is publicly available

 

usage statistics

Output class 5, point 3:

hold a conference on commissioned research on Māori participation

 

 

conference was held and report was published

 

usage statistics on research report

Output class 6, point 1:

planning started for information campaign on MMP for next election

 

current information campaign assessed

 

plans in place for the changes deemed necessary

 

Table 3 - The annual report will include information on

 

The annual report will report on details of the following or note if they do not exist

 

Website with information on the work of the commission

 

Information for parties on how to register and de-register a party and a logo

 

Information for parties on the statutory obligations of parties

 

Public information on MMP

 

Resources on electoral matters for use in schools

 

Resources on electoral matters for journalists and trainee journalists

 

Publicly available research reports on matters relating to the work of the commission

 

Briefings on relevant research conducted by others

 

Prizes and scholarships

 

A contingency public information campaign on MMP

 

 

The annual report will provide the following facts of public record

 

Number of registered political parties

 

Number of registered party logos

 

Summary of activity relating to parties' statutory obligations

 

Number of referrals to the police

 

 

The annual report will provide the following statistics indicating performance of the commission

 

Number of reports to parliament and answers to parliamentary questions

 

Number of presentations made to groups in New Zealand and overseas

 

Number of requests for a presentation that were declined

 

Usage statistics on web based resources

 

Note that Table 3 does not include projected values because the items concerned are demand driven. As the Electoral Commission has no control over the demand, a rise or fall in these values is in no way a measure of the work of the Electoral Commission. For comparison the Annual Report will provide the equivalent values, where we have them, for last year and for the equivalent year in the previous election cycle.

Table 4 indicates the assigned cost of each output class. Staff time has been allocated on a proportion basis between the output classes and general administration, based on best estimate. The staff costs of each are apportioned accordingly. Staff costs cover salary and related (eg ACC) plus a quarter of all operating costs. The general administration costs are all of the staff costs of the Office Manger plus the apportioned staff costs of the other three staff members. The first total shown in the table leaves the administrative/organisational costs as a separate category. The second total in the table apportions the administration/organisational costs across output classes based on the percentage of spend for that output class.

Revenue is not shown as assigned across output classes because in 2006/07 all revenue relates to the work of the Electoral Commission as a whole rather than to a particular activity or output class.

Table 4 by output class, revenue, expenditure, measures and standards

 

 

 

percentage of time spent on each output 2006/2007

 

 

 

 

 

 

 

 

 

CEO

Comm’s

Legal

 

staff cost $

specific budget $

total $

% of total expend

total $ if organisational budget is distributed

% of total expend

1

Organisation and capacity in place to support other output classes

20

20

5

 

86,695

5,000

91,695

10

118,504

13

2

Application of the provisions of the Electoral Act relating to political parties

1

1

80

 

136,971

20,000

156,971

17

202,864

22

3

Provision of advice on electoral matters

11

7

9

 

51,065

 

51,065

6

65,995

7

4

Responding to international requests for information and assistance

9

4

1

 

28,169

 

28,169

3

36,405

4

5

Promotion of public awareness of electoral matters

35

50

0

 

163,459

197,000

360,459

39

465,845

51

6

Information and education specific to the next general election

4

7

0

 

20,935

 

20,935

2

27,056

3

7

Allocation of election broadcasting time and funds in accordance with the provisions of the Broadcasting Act 1989

0

0

0

 

0

 

0

0

0

0

 

 

 

 

 

 

 

 

 

 

 

 

 

total on output classes

80

89

95

 

 

 

709,295

 

916,668

100

 

organisational/accountability

20

11

5

 

70,918

136,455

207,373

23

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Grand total

100

100

100

 

558,213

358,455

916,668

100

916,668

 

Financial forecasts for year ended 30 June 2007

Statement Of Underlying Assumptions, for the year ended 30 June 2007

 Significant assumption

The forecasted statements are based on un-audited results for 2005/2006. The actual results for May and June 2005 are unavailable, and therefore, the balance as at 30 June 2006 has been estimated using May and June 2006 budget figures.

Other assumptions

These forecast financial statements comply with generally accepted accounting practice. The measurement base applied is historical cost.

The accrual basis of accounting has been used in the preparation of these forecast financial statements.

Statement Of Accounting Policies, For the year ended 30 June 2007

Reporting entity

These are the forecast financial statements of the Electoral Commission, a Crown entity in terms of the Public Finance Act 1989.

These forecast financial statements have been prepared in accordance with section 41 of the Public Finance Act 1989.

Measurement system

The financial statements have been prepared on an historical cost basis.

Accounting policies

The following accounting policies, which materially affect the measurement of financial performance and financial position, have been applied.

Revenue

The Electoral Commission derives revenue through the provision of outputs to the Crown, from cost recovery for the provision of services to third parties and from investment income. Such revenue is recognised when earned and is reported in the financial period to which it relates.

Fixed assets

The initial cost of a fixed asset is the value of the consideration given to acquire or create the asset and any directly attributable costs of bringing the asset to working condition for its intended use. All fixed assets are recorded at historical cost less depreciation.

Depreciation

Fixed assets are depreciated at rates that will write off the cost of the assets to their estimated residual value over their useful life. The useful lives and associated depreciation rates used in the preparation of these statements are as follows:

  • Furniture and fittings 5 years 20% straight line
  • Computer equipment 3 years 33% straight line
  • Office equipment 5 years 20% straight line

Investments

Investments are stated at the lower of cost and net realisable value. Any write-downs are recognised in the statement of financial performance in the period in which they occur.

Employee entitlements

Provision is made in respect of liability for annual leave. Annual leave is expected to be settled within 12 months (or approval gained to carry forward leave) of reporting date, and is measured at nominal values on an actual entitlement basis at current rate of pay.

The Electoral Commission does not provide long service leave or retirement leave.

Goods and Services Tax

The financial statements are prepared on a GST exclusive basis, except accounts receivable and accounts payable which are prepared on a GST inclusive basis.

Taxation

The Electoral Commission is a public authority in terms of the Income Tax Act 1994 and consequently is exempt from income tax.

Leases

The Electoral Commission leases office premises, a photocopier, and a telephone system. As all the risks and ownership are retained by the lessor these leases are classified as operating leases. Operating lease expenses are recognised on a systematic basis over the period of the lease.

Financial Instruments

The Electoral Commission is party to financial instruments as part of its normal operations. These financial instruments include bank accounts, short-term deposits and creditors. All financial instruments are recognised in the Statement of Financial Position and all revenues and expenses in relation to financial instruments are recognised in the Statement of Financial Performance.

Statement of Cash Flows

The Statement of Cash Flows is prepared exclusive of GST, which is consistent with the method used in the Statement of Financial Performance.

Definitions of the terms used in the statement of cash flows are:

  • "Cash" includes coins and notes, demand deposits and other highly liquid investments readily convertible into cash and includes at call borrowings such as bank overdrafts, used by the entity as part of its day to day cash management.
  • "Investing activities" are those activities relating to the acquisition and disposal of current and non-current investments and any other non-current assets.
  • "Financing activities" are those activities relating to changes in equity of the entity.
  • "Operating activities" include all transactions and other events that are not investing or financing activities.

Changes in accounting policy

There have been no changes in accounting policies since the date of the last audited financial statements. The policies have been applied on bases consistent with other years.

 

Table 5 Forecast financial performance for the year ended 30 June 2007 (GST excl.)

 

 

 

 

$

$

Income

 

 

 

 

Government grants:

 

 

 

 

For general business

 

734,000

 

Other income

 

 

-

 

Interest

 

 

30,000

 

Total Income

 

 

 

764,000

 

 

 

 

 

Expenditure

 

 

 

 

Operating costs

 

 

322,750

 

Audit fee

 

 

13,600

 

Depreciation

 

 

30,000

 

Rent

 

 

64,200

 

Leasing

 

 

6,300

 

Personnel

 

 

401,372

 

 

 

 

 

 

Total Expenditure

 

 

838,222

 

 

 

 

 

Net surplus / (Deficit)

 

 

- 74,222

 

Table 6 Forecast financial position for the year ended 30 June 2007 (GST excl.)

 

 

 

$

 

 

 

CURRENT ASSETS

 

 

Cash and bank accounts

 

447,529

 

 

 

FIXED ASSETS

 

84,782

 

 

 

Total assets

 

532,311

 

 

 

CURRENT LIABILITIES

 

 

Accounts payable and Accruals

 

100,397

 

 

 

CROWN EQUITY

 

431,914

 

 

 

TOTAL FUNDS EMPLOYED

 

532,311

 

Table 7 Forecast cash flow for the year ended 30 June 2007 (GST excl.)

 

 

$

$

Cash flows from operating activities

 

 

Cash will be provided from:

 

 

Government Grant and other sources

734,000

 

Other revenues

-

 

Interest

30,000

 

Net GST

-

 

Total Income

 

764,000

 

 

 

Cash will be applied to:

 

 

Payments to Commissioners and employees

401,372

 

Payments to suppliers

406,850

 

Net GST paid

-

 

Subtotal

 

808,222

 

 

 

Net cash flows from operating activities

 

- 44,222

 

 

 

Cash flows from investing activities

 

 

Sale of fixed assets

-

 

Purchase of fixed assets

- 87,000

 

Net increase / (decrease) in cash held

- 44,222

 

Plus opening cash balance

578,751

 

 

 

 

Closing cash balance

 

447,529

 

Table 8 Forecast Statement of Movements in Equity for the year ended 30 June 2007 (excl. GST)

 

 

 

 

$

 

 

 

Crown Equity at start of financial year

506,136

 

 

 

Operating surplus (deficit for the year)

- 74,222

 

 

 

Total recognised revenues and expenses for the year

- 74,222

 

 

 

Crown Equity at the end of the financial year

431,914