Annual Report for the year ended 30 June 2005
Part 3: Departmental financial statements (continued)
Output Class - Management of equipment procurement
| Financial summary of project costs charged to non-departmental appropriations as at 30 June 2005 (GST inclusive) | ||
|---|---|---|
$ |
||
| Project approval | 23,856,000 | |
| Foreign exchange variances to date and forecast to complete | (1,750,424) | |
| GST | 2,982,000 | |
| Total approved cost | 25,087,576 | |
| GST exclusive | ||
| Expenditure to 30 June 2004 | 2,136,233 | |
| Expenditure 2004/05 | 9,084,210 | |
| Future commitments and forecasts | 10,707,742 | |
| 21,928,185 | ||
| GST | ||
| GST to 30 June 2004 | - | |
| Expenditure 2004/05 | 125 | |
| Future commitments and forecasts | 2,965,845 | |
| 2,965,970 | ||
| Total forecast cost to complete | 24,894,155 | |
- Foreign exchange variances at 30 June 2005 are favourable by $1.750 million due to the purchase rates of the USD currency being better than the USD exchange rates used in the Cabinet paper for financial approval.
USD approval rate = 0.5841
USD forecast average rate = 0.6436 - Commitments and forecasts are valued using an average exchange rate of forward contracts still to be settled, plus the actual exchange rates for currencies in the bank. The exchange rate used to calculate commitments and forecasts at 30 June 2005 was USD = 0.6600.
| Financial summary of pre-acquisition costs charged to departmental output class - Management of equipment procurement in 2004/05 (GST exclusive) | ||
|---|---|---|
$ |
||
| Budget for pre-acquisition costs | 75,000 | |
| Expenditure to 30 June 2005 | 46,631 | |
| Financial summary of project costs charged to non-departmental appropriations as at 30 June 2005 (GST inclusive) | ||
|---|---|---|
$ |
||
| Project approval | 13,728,376 | |
| Foreign exchange variances to date and forecast to complete | 335,333 | |
| GST | 1,716,047 | |
| Total approved cost | 15,779,756 | |
| GST exclusive | ||
| Expenditure to 30 June 2004 | 1,630,655 | |
| Expenditure 2004/05 | 2,137,582 | |
| Future commitments and forecasts | 10,295,472 | |
| 14,063,709 | ||
| GST | ||
| GST to 30 June 2004 | 6,918 | |
| Expenditure 2004/05 | 1,811 | |
| Future commitments and forecasts | 1,707,318 | |
| 1,716,047 | ||
| Total forecast cost to complete | 15,779,756 | |
- Foreign exchange variances at 30 June 2005 are unfavourable by $0.335 million due to the purchase rates for the EUR currency being less than the EUR exchange rate used in the Cabinet paper for financial approval.
EUR approval rate = 0.5187
EUR forecast average rate = 0.5057 - Commitments and forecasts are valued at an average of the exchange rate of forward contracts still to be settled, plus the actual exchange rates for currencies in the bank. The exchange rate used to calculate commitments and forecasts at 30 June 2005 was EUR = 0.5056.
| Financial summary of pre-acquisition costs charged to departmental output class - Management of equipment procurement in 2004/05 (GST exclusive) | ||
|---|---|---|
$ |
||
| Budget for pre-acquisition costs | 130,000 | |
| Expenditure to 30 June 2005 | 124,526 | |
| Financial summary of project costs charged to non-departmental appropriations as at 30 June 2005 (GST inclusive) | ||
$ |
||
| Project approval | 233,739,000 | |
| Foreign exchange variances to date and forecast to complete | (1,887,722) | |
| GST | 29,217,000 | |
| Total approved cost | 261,068,278 | |
| GST exclusive | ||
| Expenditure to 30 June 2004 | - | |
| Expenditure 2004/05 | 43,962,237 | |
| Future commitments and forecasts | 187,888,645 | |
| 231,850,882 | ||
| GST | ||
| GST to 30 June 2004 | - | |
| Expenditure 2004/05 | 6,100 | |
| Future commitments and forecasts | 29,210,899 | |
| 29,216,999 | ||
| Total forecast cost to complete | 261,067,881 | |
- Foreign exchange variances at 30 June 2005 are favourable by $1.888 million due to the purchase rate for the CAD currency being better than the CAD exchange rate used in the Cabinet paper for financial approval. The USD rate is slightly unfavourable.
CAD approval rate = 0.7857
CAD forecast average rate = 0.8435
USD approval rate = 0.6748
USD forecast average rate = 0.6680 - Commitments and forecasts are valued using an average exchange rate of forward contracts still to be settled, plus the actual exchange rates for currencies in the bank. The exchange rate used to calculate commitments and forecasts at 30 June 2005 were CAD = 0.8413 and USD = 0.6600.

