D. Operating Resources
This section provides further information about major expenses, revenue, assets and liabilities held or administered by Finance, significant estimates and judgements made and the management of risk in relation to these items.
D1 Supplier expenses
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Communication and information technology | 64,442 | 57,121 | 23,145 | 31,112 |
Consultants and contractors | 59,383 | 38,827 | 622 | 507 |
Domestic property portfolio expenses | 28,591 | 32,541 | - | - |
General supplier expenses | 14,524 | 29,198 | 30,285 | 26,497 |
Office expenses | - | - | 46,247 | 34,636 |
Superannuation administration costs | - | - | 8,857 | 8,936 |
Master media agency services | 11,478 | 11,031 | - | - |
Property operating expenses | 3,869 | 4,526 | 16,736 | 15,883 |
Training | 2,912 | 3,004 | - | - |
Travel | 629 | 1,243 | - | - |
Total supplier expenses | 185,828 | 177,491 | 125,892 | 117,571 |
D2 Own source revenue
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Operating lease income | 75,221 | 76,475 | - | - |
Subleasing right-of-use assets | 763 | 2,052 | - | - |
Total rental income | 75,984 | 78,527 | - | - |
Lease income commitment receivables (including GST):
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Domestic property portfolio rent receivable | 744,477 | 798,796 | - | - |
Total commitments receivable | 744,477 | 798,796 | - | - |
By maturity: | ||||
Within one year | 69,977 | 71,069 | - | - |
One to two years | 70,843 | 71,604 | - | - |
Two to three years | 71,128 | 73,233 | - | - |
Three to four years | 72,576 | 73,601 | - | - |
Four to five years | 71,886 | 75,153 | - | - |
More than five years | 388,067 | 434,136 | - | - |
Total commitments receivables | 744,477 | 798,796 | - | - |
D2.2 Contracts with customers
Policy and measurement
Revenue from contracts with customers mainly relates to goods and services that Finance provides to other Australian Government entities in delivering Finance’s outcomes. Revenue is recognised when control has transferred to the customer at the transaction price to which Finance expects to be entitled in exchange for transferring promised goods or services. The consideration promised in a contract with a customer may include fixed amounts, variable amounts or both.
Information about Finance’s revenue from contracts with customers and performance obligations is summarised below:
Transforming government
Revenues relate to the Parliamentary Document Management System, which is a subscription service to support ministerial level correspondence, briefings and submissions; parliamentary questions on notice; senate estimates briefings and questions on notice; executive level communications; and general communication and media enquiries. Consumption based fees are payable in advance, with performance obligations satisfied over time.
Property and construction
Revenues are primarily attributable to services charged on a cost recovery basis or contractual rights provided. Performance obligations are satisfied over time consistent with the consumption of resources. Payment may include amounts received in advance or on completion depending on the service provided.
Service Delivery Office
The Service Delivery Office (SDO) provides management and project shared services for human resources, financial operations, and support of Enterprise Resource Planning systems to enable entities to focus on their core business.
Management services are specified for each customer service and charged on a per unit price basis. Fees for each service are estimated based on the customer’s consumption for the following 12 month period, invoiced quarterly in advance with adjustments for actual experience performed each month. Performance obligations are satisfied over time consistent with the expected consumption and adjustments for actual experience.
Project services are charged as a fixed fee with price variations above or below five percent subject to agreement by both parties. Performance obligations are attributed to the specified deliverable in the statement of work. The customer pays a deposit equal to 50 percent of the transaction price, recognised as a contract liability until earned, with the balance payable on completion. Revenue is recognised over time as the SDO’s performance does not create an asset with an alternate use, and is entitled to payment for its performance completed. The SDO measures its progress towards complete satisfaction of the performance obligation on the basis of an input model, such as actual costs incurred (generally labour hours) or a scheduled performance indicator as appropriate. Where actual costs are used, the completion percentage is tested with the project manager for impairment. Revenue recognised in excess of the 50 percent deposit is recognised as a contract asset until invoiced.
Technology and procurement
Information and communication technology revenue includes GovCMS and GovTEAMS subscription services. These services provide web content management and collaboration services for government entities. Consumption based fees are payable in advance, with performance obligations satisfied over time.
Coordinated procurement arrangements (facilitated through the Coordinated Procurement Contracting Special Account) are established for commonly used goods or services by Australian Government entities including travel, campaign evaluation and market research, government advertising, major office machines equipment and support, motor vehicle leasing, stationary and office supplies. Administration fees are received from suppliers for participant entities accessing the services. The performance obligations are satisfied upon delivery of the service and payment generally due within 30 to 90 days from delivery.
Ministerial and Parliamentary Services
Revenues substantially comprise information and telecommunication services including the Intra-government Communications Network (ICON), Ministerial Communications Network, National Telepresence System and COMCAR driver services.
Information and telecommunication services are charged to agencies for connection, consumption, decommissioning and annual memberships. Performance obligations for connection and decommissioning services are satisfied when the associated action is complete and payment is due. Membership fees are charged up to 12 months in advance with the performance obligations satisfied over the subscription period.
Performance obligations for COMCAR and associated ground transport services are satisfied at the time of delivery, with payment generally due within 30 to 60 days.
Disaggregation of revenue from contracts with customers
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Program | ||||
Technology and procurement | 33,932 | 29,037 | - | - |
Service Delivery Office | 23,905 | 26,656 | - | - |
Ministerial and Parliamentary Services | 6,740 | 5,730 | 3,715 | 5,652 |
Transforming government | 6,055 | 5,633 | - | - |
Property and construction | 2,869 | 5,152 | - | - |
Other | 1,300 | 1,448 | - | - |
Total contracts with customers | 74,801 | 73,656 | 3,715 | 5,652 |
D3 Financial instruments
Policy and measurement
Financial assets
Financial assets are classified in the following categories:
- Financial assets measured at amortised cost
- Financial assets at fair value through other comprehensive income (FVOCI)
- Financial assets at fair value through profit or loss (FVPL).
The classification is based on Finance's business model for managing the financial assets and contractual cash flow characteristics at the time of initial recognition. Financial assets are recognised when Finance becomes a party to the contract and, as a consequence, has a legal right to receive or a legal obligation to pay cash and derecognised when the contractual rights to the cash flows from the financial asset expire or are transferred upon trade date.
Financial assets at amortised cost
Includes cash and cash equivalents which are readily convertible to cash, trade receivables, loans and other receivables with fixed or determinable payments that are not quoted in an active market. Amortised cost is determined using the effective interest rate.
Impairment is assessed at the end of the reporting period using the simplified approach for trade and other receivables which measures the loss allowance as the amount equal to the lifetime credit losses.
Income is recognised on an effective rate basis.
Financial assets at FVOCI
Includes designated equity investments in Commonwealth entities and companies which are not held for trading. Any gains or losses as a result of a fair value measurement or recognition of an impairment loss allowance are recognised in other comprehensive income.
Financial assets at FVPL
Includes financial assets that are not classified as financial assets at amortised cost or at FVOCI (i.e. mandatorily held at FVPL) and is generally held for trading. Any gains or losses as a result of a fair value measurement are recognised through profit and loss.
Financial liabilities
Financial liabilities are classified as either financial liabilities at FVPL or at amortised cost. Financial liabilities are recognised and derecognised upon trade date.
Financial liabilities at amortised cost
Includes suppliers and other payables with a fixed or determinable amount to be paid that are not quoted in an active market. Financial liabilities are initially measured at fair value, net of transaction costs and are subsequently measured at amortised cost using the effective interest method.
Financial liabilities at FVPL
Includes derivatives held by the investment funds. Financial liabilities are initially measured at fair value with subsequent adjustments recognised in profit and loss.
Departmental | Administered | ||||
30 June | 30 June | 30 June | 30 June | ||
2021 | 2020 | 2021 | 2020 | ||
Note ref | $'000 | $'000 | $'000 | $'000 | |
Financial Assets | |||||
Financial assets measured at amortised cost | |||||
Cash and cash equivalents | |||||
OPA balance | - | - | 800,000 | 3,497,598 | |
Operating cash balance | 2,572 | 1,144 | 264,528 | 187 | |
Special account cash held by Finance | 1,647 | 1,636 | - | - | |
Special account cash held in OPA | 1,246,003 | 903,273 | 349,234 | - | |
Trade and other receivables | |||||
Contract assets | 5,148 | 4,601 | 7 | - | |
Contract receivables | 16,969 | 7,203 | 301 | 1,225 | |
Other | 3,764 | 7,641 | 683 | 293 | |
Investment funds | - | - | 7,627,537 | 10,022,255 | |
Loans | |||||
State and territory government loans | - | - | 110,091 | 118,831 | |
DHA loans | - | - | 185,000 | - | |
Total financial assets measured at amortised cost | 1,276,103 | 925,498 | 9,337,381 | 13,640,389 | |
Financial assets designated at FVOCI | |||||
Commonwealth entities and companies | - | - | 1,867,319 | 1,570,611 | |
Total financial assets designated at FVOCI | - | - | 1,867,319 | 1,570,611 | |
Financial assets measured at FVPL | |||||
Investment funds | - | - | 41,898,951 | 34,221,669 | |
Total financial assets measured at FVPL | - | - | 41,898,951 | 34,221,669 | |
Total financial assets | 1,276,103 | 925,498 | 53,103,651 | 49,432,669 | |
Financial Liabilities | |||||
Financial liabilities measured at amortised cost | |||||
Trade creditors and accruals | 37,734 | 38,372 | 15,464 | 14,776 | |
Investment funds | - | - | 274,339 | 132,927 | |
OPA overnight cash payable | - | - | 2,601,308 | 2,029,429 | |
Total financial liabilities measured at amortised cost | 37,734 | 38,372 | 2,891,111 | 2,177,132 | |
Financial liabilities measured at FVPL | |||||
Investment funds | - | - | 334,966 | 166,652 | |
Total financial liabilities measured at FVPL | - | - | 334,966 | 166,652 | |
Total financial liabilities | 37,734 | 38,372 | 3,226,077 | 2,343,784 |
D3.2 Fair value information by financial asset class The following table sets out the fair value, valuation techniques and inputs used for Administered financial instruments. The techniques used to value financial instruments have not changed during the year. Financial instruments have been valued using inputs under the following fair value hierarchy: Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities that Finance can access at measurement date Level 2: observable inputs that are derived from prices in active markets Level 3: inputs that are not observable and involve significant judgement. |
Fair value measurements at the end of the reporting period
Administered | |||||
30 June | 30 June | ||||
Level | Inputs used | Valuation technique | 2021 | 2020 | |
$'000 | $'000 | ||||
Financial assets | |||||
State and territory government loans | 2 | N/A | Income approach | 179,877 | 217,149 |
Investments in CECs | 3 | NET | Cost approach | 1,487,726 | 1,242,342 |
Investments in CECs | 3 | WACC | Income approach | 379,593 | 328,269 |
Investment funds | |||||
Other investments | 1 | NET | Market approach | 8,725,784 | 6,631,244 |
Derivative assets | 1 | NET | Market approach | 39,329 | 8,601 |
Interest bearing securities | 2 | N/A | Price Index1 | 23,386,123 | 21,412,370 |
Other investments | 2 | N/A | Market approach | 3,150 | - |
Derivative assets | 2 | N/A | Market approach | 92,263 | 584,819 |
Other investments | 3 | NET | Market approach | 9,226,603 | 5,314,360 |
Interest bearing securities | 3 | NET | Market approach | 294,301 | 138,183 |
Derivative assets | 3 | NET | Market approach | - | 4 |
Total financial assets | 43,814,749 | 35,877,341 | |||
Financial liabilities | |||||
Investment funds - derivative liabilities | 1 | NET | Market approach | 38,493 | 10,237 |
Investment funds - derivative liabilities | 2 | N/A | Market approach | 296,473 | 156,415 |
Total financial liabilities | 334,966 | 166,652 |
1 Price Index values based on observable market data relating to prices, industry accepted pricing models and broker/dealer
Key judgements and estimates Loans to state and territory governments Concessional loan balances receivable from states and territories are measured at amortised cost and no security is held for these. Repayments are based on a reducing balance method. The amortised cost differs from the fair value disclosed in Note D3.2. Loans to Defence Housing Australia (DHA) Loans to DHA are carried at amortised cost and no security is held for these. Interest rates are currently fixed and paid quarterly, principal is required to be repaid in full at maturity. Investments in Commonwealth entities and companies (CECs) CECs are wholly owned by the Commonwealth and managed by Finance on behalf of the Commonwealth. CECs are not controlled by Finance and have been reported as investments and measured at FVOCI. The following are details of Finance’s CECs: · CSC is a trustee and administrator of the Commonwealth superannuation schemes. The value of CSC has been measured using the net assets (NET) reported in its financial statements. A change in the net assets would result in an equal change in reported fair value. · Australian Naval Infrastructure Pty Ltd (ANI) is a Commonwealth Company that is prescribed as a Government Business Enterprise (GBE). ANI’s primary objective is to support the Commonwealth’s continuous naval shipbuilding program through acquiring, holding, managing and developing critical infrastructure and related facilities used in connection with this program. ANI is currently redeveloping the Osborne Naval Shipyard, and establishes access arrangements with naval shipbuilding prime contractors as infrastructure is completed. The value of ANI has been measured using the net assets reported in its financial statements. A change in the net assets would result in an equal change in reported fair value. · ASC Pty Ltd (ASC) is a Commonwealth Company that is prescribed as a GBE. ASC is responsible for the ongoing sustainment of the Collins Class submarine fleet and provides submariner-training services to the Royal Australian Navy. ASC is also sub-contracted to provide services to Luerssen Australia to build the first two Arafura Class Offshore Patrol Vessels. The value of ASC has been measured using the estimated future cash flows of the company sourced from the 2021-26 Corporate Plan, discounted using a weighted average cost of capital (WACC). The WACC is calculated using inputs derived from either professional judgement or observable historical market data of comparable entities. The impact of WACC changes is included in the Market Risk analysis at Note D4.1. ASC Shipbuilding Sovereign Share In December 2018, ASC Shipbuilding (which was a wholly owned subsidiary of ASC) was transferred by the Commonwealth to BAE Systems Australia Limited (BAE Systems) to support delivery of the Hunter Class Frigate program and develop sovereign naval shipbuilding capability that will be capable of independently designing, developing and leading the construction of complex, large naval warships. The Commonwealth retains a sovereign share in ASC Shipbuilding that provides a number of protective rights, whilst ensuring that BAE Systems is fully responsible and accountable for the delivery of the frigates. The Commonwealth also has a call option to re-purchase the ordinary shares in ASC Shipbuilding from BAE Systems at the end of the contract for a nominal amount. Together, the sovereign share and call option ensure the retention in Australia of intellectual property, a highly skilled workforce and the associated equipment at the end of the program. For accounting purposes, the sovereign share and call option are recognised at nil fair value. |
Movements of recurring level 3 financial assets
Administered | |||||
30 June | 30 June | ||||
2021 | 2020 | ||||
$'000 | $'000 | ||||
Opening balance of investments in CECs | 1,570,611 | 1,188,009 | |||
Equity injections | 207,400 | 320,751 | |||
Total gains/(losses) recognised in other comprehensive income | 89,308 | 61,851 | |||
Closing balance of investments in CECs | 1,867,319 | 1,570,611 | |||
Opening balance of investment funds - financial assets at FVPL | 5,452,547 | 2,848,392 | |||
Purchase | 4,775,394 | 3,318,631 | |||
Sales | (1,682,249) | (627,853) | |||
Transfers into level 3 | 51,792 | 24,688 | |||
Total gains/(losses) recognised in net cost of services | 926,737 | (58,713) | |||
Transfers out of level 3 | (3,317) | (52,598) | |||
Closing balance of investment funds - financial assets at FVPL | 9,520,904 | 5,452,547 |
Departmental | Administered | ||||
30 June | 30 June | 30 June | 30 June | ||
2021 | 2020 | 2021 | 2020 | ||
Note ref | $'000 | $'000 | $'000 | $'000 | |
Financial assets at amortised cost | |||||
Interest | |||||
OPA deposits | - | - | 921 | 8,160 | |
State and territory government loans | - | - | 12,284 | 13,171 | |
DHA loans | - | - | 24,668 | - | |
Other | - | 12 | - | - | |
Impairment of financial assets | (3) | - | (8) | (2) | |
Net gains/(losses) on financial assets at amortised cost | (3) | 12 | 37,865 | 21,329 | |
Financial assets at FVOCI | |||||
Dividends | - | - | 6,500 | 10,600 | |
Gains/(losses) on Commonwealth entities and companies | - | - | 89,308 | 61,851 | |
Net gains/(losses) on financial assets at FVOCI | - | - | 95,808 | 72,451 | |
Financial assets measured as FVPL | |||||
Investment funds | |||||
Interest | - | - | 27,729 | 119,148 | |
Dividends and distributions | - | - | 342,978 | 123,636 | |
Gains on financial investments | - | - | 3,425,134 | 924,129 | |
Foreign exchange losses | - | - | (106,371) | (546,348) | |
Net gains/(losses) on financial assets at FVPL | - | - | 3,689,470 | 620,565 | |
Net gains/(losses) on financial assets | (3) | 12 | 3,823,143 | 714,345 |
D4 Managing financial risk
Finance is generally exposed to a low level of risk in relation to its financial instruments with the exception of the investment funds which are exposed to a moderate level of risk commensurate with the types of financial instruments held and the markets in which those instruments are traded. These risks are discussed as part of the investment funds (Note C2). Non-investment fund risks are discussed below.
D4.1 Market risk | ||||
Market risk refers to the risk that a change in market parameters will impact on assets held by Finance. Other than balances held by the investment funds, investments in CECs and the OPA which are exposed to interest rate risk and foreign currency risk, Finance holds basic financial instruments that are not exposed to market risks. The following table discloses market risks in relation to the OPA and investments in CECs. Disclosures in relation to the investment funds are included as part of Note C2.3.1. | ||||
Sensitivity analysis of interest rate risk exposure | ||||
Effect on | ||||
Change in risk variable | Surplus/ (deficit) | Equity | ||
30 June 2021 | Risk variable | % | $'000 | $'000 |
Overnight cash deposits with the RBA | Deposit rate | +0.74% | 12,681 | - |
-0.74% | (12,681) | - | ||
Investments in CECs | Discount rate | +0.74% | - | 15,900 |
-0.74% | - | (12,800) | ||
30 June 2020 | ||||
Overnight cash deposits with the RBA | Deposit rate | +0.09% | 2,445 | - |
-0.09% | (2,167) | - | ||
Investments in CECs | Discount rate | +0.09% | - | 2,100 |
-0.09% | - | (2,000) |
D4.2 Liquidity risk
Liquidity risk is the risk that an entity will be unable to pay its debts when they fall due. As Finance is appropriation funded, the risk of not meeting its obligations associated with financial liabilities is highly remote. Internal policies and procedures are also in place to ensure there are appropriate resources available to meet obligations. Credit terms for goods and services are payment within 30 days. Disclosures in relation to the investment funds are included as part of Note C2.3.2.
D4.3 Credit risk
Credit risk is the risk that entities owing debts to Finance will not pay those debts as and when they fall due. Finance is exposed to a moderate level of credit risk in relation to the investment fund's assets; all other financial assets are considered to be low risk. Trade and other receivables (excluding state and territory government loans) have standard 30 day terms. Additional disclosures for the investment funds credit risk are included in Note C2.3.3.
D5 Non-financial assets
Finance Owned Estate
Finance manages a diverse portfolio of approximately 70 non-defence Commonwealth-owned properties in Australia. The portfolio includes office buildings, law courts, special purpose facilities, heritage assets, vacant land, contaminated sites and major capital works projects under construction.
Properties held for investment purposes are predominately leased to other Australian Government entities with rental income recognised systematically over the period of the lease. Where these properties operate in an active rental market, a competitive neutrality charge is applied to cover indirect taxes such as payroll tax, council rates, stamp duty, land tax and income tax which is paid to the OPA.
Surplus funds arising from property operations and divestment proceeds are paid to the OPA in the following financial year as a return of equity.
Policy and measurement
Non-financial assets (excluding assets held for sale) are not expected to be sold or realised within the next 12 months.
Asset recognition threshold
Purchases of property, plant and equipment and intangibles are recognised where they meet an individual asset recognition threshold of $5,000. All purchases under this threshold are expensed in the year of acquisition, other than when they form part of a group of similar items which are significant in total in which case they are recognised on a group basis. The recognition and measurement policy for each asset class is outlined below:
Asset class (includes work in progress) | Initial Recognition | Subsequent Recognition | Revaluation Frequency | Fair value measured at |
Land | At cost | Fair value | Annually | Market selling price or discounted cash flows |
Buildings | Market selling price, discounted cash flows or current replacement cost | |||
Leasehold improvements | At cost | Fair value | At least once every three years | Current replacement cost |
Plant and equipment | Market selling price or current replacement cost | |||
Infrastructure | At cost | Fair value | Annually | Current replacement cost |
Investment property | At cost, except where acquired at nominal cost, then fair value | Fair value | Annually | Market selling price or discounted cash flows |
Intangibles (including internally developed and externally acquired software) | At cost | Cost less accumulated amortisation and accumulated impairment losses | N/A | N/A |
Right-of-use assets | At cost | Cost less accumulated amortisation and accumulated impairment losses | N/A | N/A |
Revaluations
Revaluation adjustments are made on a class basis. For property, plant and equipment, revaluation increments are credited to equity except to the extent it reverses a previous revaluation decrement of the same asset class that was recognised in the surplus/(deficit). Revaluation decrements for a class of assets are recognised directly in the surplus/(deficit) except to the extent that they reversed a previous revaluation increment for that class.
Gains or losses arising from changes in the fair value of investment property are recognised in the surplus/(deficit) in the year in which they arise.
Any accumulated depreciation as at the revaluation date is eliminated against the gross carrying amount of the asset and the asset is restated to the revalued amount.
Decontamination, restoration and decommissioning costs
Obligations relating to the dismantling, removal, remediation and restoration are recognised in the cost of property, plant and equipment where reliably estimated, with a corresponding provision for remediation costs.
There are also a small number of properties with potential remediation issues that are currently subject to further investigation. A provision is recognised for remediation of these properties only when there is agreement from Government that Finance will meet the costs of the remediation, the liability can be reliably measured and the funding is legally available.
Depreciation/amortisation
Depreciable assets are written down to their estimated residual values over their estimated useful lives using the straight line method of depreciation. Depreciation rates (useful lives), residual values and methods are reviewed at each reporting date and necessary adjustments are recognised in the current and future reporting periods as appropriate. Depreciation rates applying to each class of depreciable asset are based on the following useful lives:
Asset class | 2021 and 2020 (no change) |
Buildings on freehold land | 3 to 100 years |
Leasehold improvements | Lesser of useful life or lease term |
Intangibles | 3 to 7 years |
Infrastructure, plant and equipment | 1 to 45 years |
Right-of-use | Lesser of useful life or lease term |
Assets held for sale
Assets held for sale includes properties that have been fully prepared for sale, are being actively marketed at fair value and are likely to settle within the next 12 months. Also included are properties that are currently under offer or contract (contract issued or exchanged but not yet settled) as at the end of the reporting period. These properties are valued at the lower of carrying amount and fair value less costs to sell.
Right-of-use assets
Right-of-use assets are capitalised at the commencement date of the lease and comprise the initial lease liability amount, initial direct costs incurred when entering into the lease less any lease incentives received. These assets are disclosed separately from owned assets in the Statement of Financial Position and the Schedule of Administered Assets and Liabilities with details by class of underlying asset disclosed in Note D5.2.
An impairment review is undertaken for any right-of-use asset that shows indicators of impairment and an impairment loss is recognised against any right-of-use asset that is impaired. Right-of-use assets continue to be measured at cost after initial recognition.
Key judgements and estimates
Valuation of non-financial assets
Independent valuations are obtained annually for all land, buildings and investment property with the exception of select low value properties which are internally valued. Where possible, assets are valued based upon observable inputs to the extent available. Where this information is not available, valuation techniques rely on unobservable inputs.
For land and buildings, the valuations include calculations of estimated market cash flows which are adjusted to take into account physical, economic and external factors such as sale prices of comparable assets, replacement cost, expected useful life and adjustments for obsolescence.
For investment property, judgements include income and expenditure, as well as average vacancy periods and costs of establishing a new tenant, as leases become due for renewal and properties become vacant.
Some properties within the portfolio are subject to remediation or have heritage value and this is taken into account by the valuer in assessing the market value of the property.
There are a small number of properties where the highest and best use differs from the current use. While the fair values for these properties have been measured in the financial statements using the highest and best use for each, they are not being utilised at their highest and best use as Finance is not in the business of property development.
Leasehold improvements and plant and equipment is subject to a formal independent valuation at least once every three years with the last one undertaken as at 30 June 2020.
For infrastructure assets (the Intra-government Communications Network (ICON)), an independent valuation is conducted annually. Current replacement cost has been adopted to determine the fair value of these assets. The valuation includes an age/life analysis on the physical deterioration and obsolescence on ICON assets. |
Finance reviews all reports received from independent valuers to ensure valuations align with its own assumptions and understanding of the respective assets and their circumstances.
Departmental | |||||||
Land | Buildings | Leasehold improvements | Investment property | Plant and equipment | Intangibles1 | Total | |
Owned assets | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 | $’000 |
As at 1 July 2020 | |||||||
Gross book value | 135,902 | 381,122 | 27,686 | 80,339 | 22,925 | 202,768 | 850,742 |
Accumulated depreciation, amortisation and impairment | - | - | (521) | - | (127) | (96,883) | (97,531) |
Total as at 1 July 2020 | 135,902 | 381,122 | 27,165 | 80,339 | 22,798 | 105,885 | 753,211 |
Additions | 726 | 3,328 | 508 | 76 | 3,070 | 12,856 | 20,564 |
Revaluations recognised in OCI | 9,727 | 5 | - | - | - | - | 9,732 |
Impairments recognised in NCOS | - | - | - | - | - | (4,356) | (4,356) |
Revaluations recognised in NCOS | - | - | - | 2,135 | - | - | 2,135 |
Depreciation and amortisation | - | (6,630) | (1,873) | - | (5,452) | (22,645) | (36,600) |
Transfers to assets held for sale | - | - | - | (92) | - | - | (92) |
Reclassification | 15,258 | - | - | (15,258) | - | - | - |
Disposals | |||||||
Transfers to agencies | - | (42,034) | - | - | - | - | (42,034) |
Write-downs | (150) | (15,068) | - | - | - | (134) | (15,352) |
Other | (1,862) | - | - | - | - | - | (1,862) |
Total as at 30 June 2021 | 159,601 | 320,723 | 25,800 | 67,200 | 20,416 | 91,606 | 685,346 |
Represented by | |||||||
Gross book value | 159,601 | 320,723 | 28,194 | 67,200 | 27,610 | 198,254 | 801,582 |
Accumulated depreciation, amortisation and impairment | - | - | (2,394) | - | (7,194) | (106,648) | (116,236) |
Total as at 30 June 2021 | 159,601 | 320,723 | 25,800 | 67,200 | 20,416 | 91,606 | 685,346 |
Assets under operating leases | |||||||
As at 1 July 2020 | |||||||
Gross book value | 299,620 | 314,600 | - | 773,673 | - | - | 1,387,893 |
Total as at 1 July 2020 | 299,620 | 314,600 | - | 773,673 | - | - | 1,387,893 |
Additions | - | 21,708 | 22,635 | - | - | 44,343 | |
Revaluations recognised in OCI | 685 | (4,960) | - | - | - | - | (4,275) |
Revaluations recognised in NCOS | - | - | - | (16,253) | - | - | (16,253) |
Depreciation | - | (11,048) | - | - | - | - | (11,048) |
Transfers to assets held for sale | - | - | (12,500) | (12,500) | |||
Total as at 30 June 2021 | 300,305 | 320,300 | - | 767,555 | - | - | 1,388,160 |
Represented by | |||||||
Gross book value | 300,305 | 320,300 | - | 767,555 | - | - | 1,388,160 |
Accumulated depreciation and impairment | - | - | - | - | - | - | - |
Total as at 30 June 2021 | 300,305 | 320,300 | - | 767,555 | - | - | 1,388,160 |
Total owned and leased assets | |||||||
As at 30 June 2021 | 459,906 | 641,023 | 25,800 | 834,755 | 20,416 | 91,606 | 2,073,506 |
As at 30 June 2020 | 435,522 | 695,722 | 27,165 | 854,012 | 22,798 | 105,885 | 2,141,104 |
1 The carrying amount of intangibles includes $91.2 million of internally developed software and $0.4 million of purchased software.
Capital commitments payable (GST inclusive)
Departmental | ||||||
30 June 2021 | 30 June 2020 | |||||
Within one year | Between one and five years | Total | Within one year | Between one and five years | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Land and buildings | 45,708 | 10,251 | 55,959 | 43,042 | 27,312 | 70,354 |
Intangible assets development | 4,688 | 2,200 | 6,888 | 10,302 | 2,554 | 12,856 |
Total capital commitments | 50,396 | 12,451 | 62,847 | 53,344 | 29,866 | 83,210 |
Administered | |||||
Leasehold improve- ments | Infrastructure | Plant and equipment | Intangibles1 | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | |
As at 1 July 2020 | |||||
Gross book value | 34,205 | 72,088 | 12,524 | 252 | 119,069 |
Accumulated depreciation, amortisation and impairment | (4,707) | - | (847) | (138) | (5,692) |
Total as at 1 July 2020 | 29,498 | 72,088 | 11,677 | 114 | 113,377 |
Additions | 18,955 | - | 6,419 | 1 | 25,375 |
Revaluations recognised in OCI | - | 2,753 | - | - | 2,753 |
Reversal of impairments recognised in NCOS | 8 | - | - | - | 8 |
Depreciation and amortisation | (13,473) | (2,515) | (3,018) | (21) | (19,027) |
Disposals - write-downs | (594) | - | (30) | - | (624) |
Total as at 30 June 2021 | 34,394 | 72,326 | 15,048 | 94 | 121,862 |
Represented by | |||||
Gross book value | 52,591 | 72,326 | 18,839 | 196 | 143,952 |
Accumulated depreciation, amortisation and impairment | (18,197) | - | (3,791) | (102) | (22,090) |
Total as at 30 June 2021 | 34,394 | 72,326 | 15,048 | 94 | 121,862 |
1 The carrying amount of intangibles includes internally developed software and purchased software.
Capital commitments payable (GST inclusive)
Administered | ||||||
30 June 2021 | 30 June 2020 | |||||
Within one year | Between one and five years | Total | Within one year | Between one and five years | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Land and buildings | 3,348 | - | 3,348 | 9,743 | 218 | 9,961 |
Infrastructure, plant and equipment | 2,523 | - | 2,523 | 2,077 | 150 | 2,227 |
Total capital commitments | 5,871 | - | 5,871 | 11,820 | 368 | 12,188 |
Departmental | ||||
Buildings | Plant and equipment | Motor Vehicles | Total | |
$’000 | $’000 | $’000 | $’000 | |
As at 1 July 2020 | ||||
Gross book value | 467,510 | 2,845 | 245 | 470,600 |
Accumulated depreciation | (17,552) | (2,154) | (73) | (19,779) |
Total as at 1 July 2020 | 449,958 | 691 | 172 | 450,821 |
Additions | - | - | 14 | 14 |
Depreciation | (17,552) | (430) | (84) | (18,066) |
Carrying amount as at 30 June 2021 | 432,406 | 261 | 102 | 432,769 |
Represented by | ||||
Gross book value | 467,510 | 1,229 | 259 | 468,998 |
Accumulated depreciation | (35,104) | (968) | (157) | (36,229) |
Total as at 30 June 2021 | 432,406 | 261 | 102 | 432,769 |
Administered | ||||
Buildings | Plant and equipment | Motor Vehicles | Total | |
$’000 | $’000 | $’000 | $’000 | |
As at 1 July 2020 | ||||
Gross book value | 324,681 | 5,309 | 5,500 | 335,490 |
Accumulated depreciation | (40,791) | (1,119) | (984) | (42,894) |
Total as at 1 July 2020 | 283,890 | 4,190 | 4,516 | 292,596 |
Additions | 16,073 | 406 | 743 | 17,222 |
Disposals | (459) | - | - | (459) |
Depreciation | (40,174) | (1,251) | (1,957) | (43,382) |
Other movements | 5,222 | 40 | 12 | 5,274 |
Carrying amount as at 30 June 2021 | 264,552 | 3,385 | 3,314 | 271,251 |
Represented by | ||||
Gross book value | 345,517 | 5,755 | 6,256 | 357,528 |
Accumulated depreciation | (80,965) | (2,370) | (2,942) | (86,277) |
Total as at 30 June 2021 | 264,552 | 3,385 | 3,314 | 271,251 |
D5.3 Fair value information by non-financial asset class
Fair value measurements
Finance only holds non-financial assets in the following two levels of the fair value hierarchy:
- Level 2: observable inputs (other than quoted prices in active markets) are used to calculate the fair value of the asset
- Level 3: inputs used to calculate the fair value are not observable.
The following tables set out (by asset class) the valuation technique, inputs used and the level of the fair value hierarchy per AASB 13 Fair Value Measurement.
Departmental | Administered | ||||||
30 June 2021 | 30 June 2020 | 30 June 2021 | 30 June 2020 | ||||
Non-financial assets | Level | Inputs used | Valuation technique | $’000 | $’000 | $'000 | $'000 |
Land | 2 | AMT | Market approach | 162,056 | 138,672 | - | - |
Land | 2 | AMT | Income approach | 297,850 | 296,850 | - | - |
Buildings | 2 | AMT | Income approach | 333,192 | 327,929 | - | - |
Buildings | 2 | RCN | Cost approach | 307,831 | 367,793 | - | - |
Leasehold improvements | 3 | RCN, CEB | Cost approach | 25,800 | 27,165 | 34,394 | 29,498 |
Infrastructure | 3 | RCN, CEB | Cost approach | - | - | 72,326 | 72,088 |
Investment property | 2 | AMT | Market approach | 69,234 | 82,189 | - | - |
Investment property | 2 | AMT | Income approach | 765,521 | 771,823 | - | - |
Plant and equipment | 2 | AMT | Market approach | 13,866 | 16,160 | 1,749 | 2,413 |
Plant and equipment | 3 | RCN, CEB | Cost approach | 6,550 | 6,638 | 13,299 | 9,264 |
Assets held for sale - land | 2 | AMT | Market approach | 83 | 247 | - | - |
Assets held for sale - land and buildings | 2 | AMT | Income approach | 12,126 | - | - | - |
Total fair value 30 June 2021 | 1,994,109 | 2,035,466 | 121,768 | 113,263 |
Inputs used
Adjusted Market Transactions (AMT): market transactions of comparable assets, adjusted to reflect differences in price sensitive characteristics.
Replacement Cost of New Assets (RCN): the amount a market participant would pay to acquire or construct a new substitute asset of comparable utility.
Consumed Economic Benefits (CEB): obsolescence of assets, physical deterioration, functional or technical obsolescence and conditions of the economic environment specific to the asset.
D6 Unearned Revenue
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Contracts with customers | 16,081 | 13,841 | 97 | 52 |
Other | 722 | 1,982 | - | - |
Total unearned revenue | 16,803 | 15,823 | 97 | 52 |
D7 Lease liabilities
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Lease liabilities | 454,992 | 462,238 | 283,660 | 299,221 |
Total lease liabilities | 454,992 | 462,238 | 283,660 | 299,221 |
Maturity analysis - contractual undiscounted cash flows | ||||
Within 1 year | 22,312 | 22,835 | 43,646 | 41,019 |
Between 1 to 5 years | 93,202 | 93,569 | 147,641 | 140,343 |
More than 5 years | 601,611 | 601,611 | 173,954 | 161,165 |
Total leases | 717,125 | 718,015 | 365,241 | 342,527 |
D8 Other provisions
Policy and measurement
Finance recognises a provision when it has a legal or constructive obligation to make a payment, it is probable that payment will be made and the amount to be paid can be reliably measured.
Departmental | Administered | |||
30 June | 30 June | 30 June | 30 June | |
2021 | 2020 | 2021 | 2020 | |
$'000 | $'000 | $'000 | $'000 | |
Remediation costs | 5,029 | 12,960 | 7,021 | 7,758 |
Act of Grace | - | - | 7,218 | 8,576 |
Same-Sex Relationships Act | - | - | 1,717 | 1,800 |
Total other provisions | 5,029 | 12,960 | 15,956 | 18,134 |
Movements of other provisions | ||||
Opening balance | 12,960 | 19,141 | 18,134 | 17,984 |
Additional provisions made | 12 | 6 | 113 | 2,362 |
Amounts used | (7,943) | (6,187) | (2,291) | (1,753) |
Amounts reversed | - | - | - | (459) |
Closing balance | 5,029 | 12,960 | 15,956 | 18,134 |
Further information
Act of Grace The Act of Grace mechanism is a discretionary power found in section 65 of the PGPA Act, which allows payments to be made if it is appropriate and a decision maker considers there are special circumstances. In most cases these relate to pension payments to spouses of former members of the Commonwealth defined benefit superannuation schemes. Same-Sex Relationships Act The Same-Sex Relationships (Equal Treatment in Commonwealth Laws – General Reform) Act 2008 removes discrimination against same-sex couples and their dependent children from a wide range of Commonwealth laws and programs. These relate to pension payments to partners of former members of the Commonwealth defined benefit superannuation schemes. |
Visit
https://www.transparency.gov.au/annual-reports/department-finance/reporting-year/2020-21-43