|
Appendix A >
Appendix B >
Appendix C >
Appendix D >
Appendix E >
Appendix F >
Appendix G >
Appendix H >
Appendix I
Sewage
Services Operating Accounts 2000/01
OPERATING ACCOUNTS
FOR THE YEAR ENDED 31 MARCH 2001
REVIEW OF THE YEAR 2000/01
ACTIVITIES
Volume of sewage treated
is 866 million cubic metres, representing an increase of 5.7% over the
previous year.
FINANCIAL PERFORMANCE
|
Revenue
increased by 1.3% |
|
Expenditure
increased by 1.8% |
|
Deficit
increased by 2.4% |
|
Contribution
from GRA for 2000/01 is $553.8M |
OPERATING
ACCOUNT
|
FOR
THE YEAR ENDED 31 MARCH 2001
|
FINANCIAL PERFORMANCE MEASURES
Deficit
as percentage of expenditure |
45.6%
|
45.3%
|
Increase
in contribution from GRA ($M) |
12.9
|
245.5
|
Percentage
increase in contribution from GRA |
2.4%
|
83.1%
|
The annexed notes
form part of these accounts.
BALANCE
SHEET
|
AS
AT 31 MARCH 2001
|
|
2001
($ Million)
|
2000
($ Million)
|
Net
assets employed |
|
|
Fixed
assets (note 1b,1c,1d,4)
|
18,642.5
|
16,421.3
|
Current
assets (note 5) |
134.6
|
128.8
|
Current
liabilities (note 6) |
(1,191.7)
|
(805.6)
|
|
(1,057.1)
|
(676.8)
|
|
17,585.4
|
15,744.5
|
Financed
by |
|
|
Public
capital account (note 7) |
17,585.4
|
15,744.5
|
The annexed notes form
part of these accounts.
NOTES
ON THE ACCOUNTS
|
1.
Accounting Policies
(a) |
Basis
of Accounting
The accounts have been prepared on the historical cost basis
of accounting modified to include notional receipts and payments.
Although the services incur a deficit in the year, the accounts
are prepared on a going concern basis on the assumption that
the deficit will be met by a corresponding subsidy from the
Government. |
(b) |
Fixed
Assets
(i) |
No
cost is included for land. |
(ii) |
By
a Resolution passed by the Legislative Council on 26
July 1995, the assets comprising the public sewerage
systems and sewage disposal facilities under the control
of the Director of Drainage Services on 31 March 1995
as set out in the document titled Inventory of
Public Sewerage Systems and Sewage Disposal Facilities
as at 31 March 1995 were appropriated to the Sewage
Services Trading Fund (SSTF) at a zero valuation. Upon
closure of the SSTF, these assets have been reverted
to the Government. The net book values of these assets
are shown in note 4. |
(iii) |
All
sewerage projects are accounted for in the financial
year following the year of commissioning and subject
to depreciation. |
(iv) |
Fixed
assets costing $100,000 or more each are incorporated
in the accounts at the cost of acquisition and subject
to depreciation. |
|
(c) |
Projects
under Development
(i) |
For
capital projects, the costs include the actual direct
expenditure, and staff costs for design, planning and
supervision during the construction period. |
(ii) |
Expenditure
incurred on all sewerage projects funded under the expenditure
vote of Drainage Services Department and other works
departments is capitalized as projects under development.
Following the year of commissioning of the projects
or part thereof, the related expenditure incurred will
be transferred to fixed assets. |
|
(d) |
Depreciation
(i) |
Depreciation
is provided on a straight line basis calculated to write
off the cost of the assets less residual value over
their estimated useful lives. |
(ii) |
The
annual rates of depreciation used are :
Sewage treatment works
• |
Civil
works |
2%
|
•
|
Electrical
and mechanical equipment |
6%
- 7%
|
Pumping stations
•
|
Civil
works |
2%
|
•
|
Electrical
and mechanical equipment |
4%
|
•
|
Rising
mains |
4%
|
Infrastructural assets
•
|
Tunnel
sewers |
1%
|
•
|
Sewers |
2.5%
|
•
|
Outfalls |
2%
|
Leasehold
improvements |
33%
- 35%
|
Computer
systems, equipment and vehicles |
12.5%
- 20%
|
|
|
2. Revenue
Notional contribution
from Government for the free allowance to domestic consumers has
been excluded from the revenue.
|
2001
$ Million
|
2000
$ Million
|
Sewage
charge |
456.8
|
466.3
|
Supplies
to Government establishments |
23.0
|
12.2
|
Trade
effluent surcharge |
239.8
|
235.2
|
Miscellaneous
services |
29.5
|
25.7
|
|
749.1
|
739.4
|
3. Expenditure
|
2001
$ Million
|
2000
$ Million
|
Staff
costs |
521.2
|
525.3
|
Light
and power |
127.8
|
120.9
|
Sludge
disposal |
28.7
|
38.8
|
Chemical |
29.4
|
33.4
|
Operation
and maintanence expenses |
266.8
|
273.1
|
Rental
and management charges |
14.6
|
14.7
|
General
operating expenses |
140.9
|
133.8
|
Depreciation |
247.1
|
212.0
|
|
1,376.5
|
1,352.0
|
4. Fixed
Assets
|
Sewage
Treatment
works
$million
|
Pumping
Stations
$million
|
Tunnel,
Sewers and
Outfalls
$million
|
Leasehold
Improvements
$million
|
Computer
Systems,
Equiqment
and Vehicles
$million
|
Projects
Under
Development
$million
|
Total
$million
|
Cost |
|
|
|
|
|
|
|
At
1 April 2000 |
2,868.1
|
1,204.1
|
2,138.4
|
2.4
|
51.2
|
10,515.2
|
16,779.4
|
Additions |
-
|
-
|
-
|
-
|
33.1
|
2,435.2
|
2,468.3
|
Transfers
from projects under development |
143.3
|
296.0
|
404.5
|
-
|
-
|
(843.8)
|
0.0
|
At
31 March 2001
|
3,011.4
|
1,500.1
|
2,542.9
|
2.4
|
84.3
|
12,106.6
|
19,247.7
|
Aggregate
depreciation |
|
|
|
|
|
|
|
At
1 April 2000 |
191.2
|
66.0
|
77.7
|
2.4
|
20.8
|
-
|
358.1
|
Charge
for the year |
127.1
|
46.2
|
61.4
|
-
|
12.4
|
-
|
247.1
|
At
31 march 2001
|
318.3
|
112.2
|
139.1
|
2.4
|
33.2
|
-
|
605.2
|
Net
book value |
|
|
|
|
|
-
|
|
At
31 march 2001 |
2,693.1
|
1,387.9
|
2,403.8
|
0.0
|
51.1
|
12,106.6
|
18,642.5
|
At
1 April 2000
|
2.676.9
|
1,138.1
|
2,060.7
|
0.0
|
30.4
|
10,515.2
|
16,421.3
|
As referred
to in note 1(b)(ii), the assets which were appropriated to the SSTF
at a zero valuation and reverted to the Government upon its closure
have a net book value as at 1 April 2000 of $5,990.4M. After taking
into account depreciation of $267.9M for 2000/01, the net book value
of these assets as at 31 March 2001 was $5,722.5M.
5. Current
Assets
|
2001
$ Million
|
2000
$ Million
|
Debtors
and prepayments |
133.6
|
127.4
|
Bank |
1.0
|
1.4
|
|
134.6
|
128.8
|
6. Current
Liabilities
|
2001
$ Million
|
2000
$ Million
|
Creditors |
6.9
|
9.7
|
Current
account with Treasury |
1,184.8
|
795.9
|
|
1,191.7
|
805.6
|
7. Public
Capital Account
The Public
Capital Account represents Government's investment in sewage services.
|
2001
$ Million
|
2000
$ Million
|
Balance
as 1 April |
15,744.5
|
13,687.9
|
Deficit
for the year |
(627.4)
|
(612.6)
|
Additional
cash investment by the Government |
2,468.3
|
2,669.2
|
Balance
as at 31 March |
17,585.4
|
15,744.5
|
8. Capital
Commitments
|
2001
$ Million
|
2000
$ Million
|
Capital
expenditure contracted for |
5,500.0
|
6,119.0
|
Capital
expenditure authorised but |
5,100.0
|
2,220.0
|
not
yet contracted for |
10,600.0
|
8,339.0
|
9. Post
Balance Sheet Events
On 27 June 1997, the Joint Venture contractors of two sewer tunnel
contracts served a Statement of Claim claiming damages for alleged
repudiatory breach of contract from the Government following its
re-entry of these two contracts in December 1996. The Government
served its Defence and Counterclaim (on issues of liability only)
on 8 May 1998. The arbitration proceedings on liability were concluded
in early 2001, however, the Contractor subsequently appealed to
the High Court. In the course of 2001, while the appeal was pending,
the parties initiated mediation proceedings to resolve all outstanding
issues and a mediated settlement was concluded on 20 September
2001. The Agreement sets out arrangements for payments to be made
by the Joint Venture contractors to the Government. Both parties
agreed to terminate and withdraw all further arbitration and appeal
proceedings relating to the contractual disputes. Further details
of the settlement have been reported to the Legislative Council.
|
|