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
 
2001 ($ Million)
2000 ($ Million)
Revenue (note 2)
741.9
739.4
Expenditure (note 3)
1,376.5
1,352.0
Deficit
(627.4)
(612.6)
Subsidy in form of
Free allowance to domestic consumers
73.6
71.7
Contribution from GRA
553.8
540.9
Total subsidy
627.4
612.6

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.