Legislature‑General provides support services to both Houses of Parliament and their Members through the Joint House support staff, the Parliamentary Reporting Service, the Parliamentary Library Service and the Parliamentary Printing, Systems and Broadcasting Services.
This chapter provides financial information about the Outputs to be delivered by Legislature‑General during 2021‑22 and over the Forward Estimates (2022‑23 to 2024‑25). Further information about Legislature‑General is provided at www.parliament.tas.gov.au.
The key deliverables for Legislature‑General include:
· supporting both Houses of Parliament and their Members;
· providing Parliamentary Reporting Services, with particular attention to the accuracy and timeliness of Hansard;
· providing support to Members of Parliament and the public through the Parliamentary Library Service, with particular attention to the provision of research facilities;
· providing Parliamentary Printing, Systems and Broadcasting Services; and
· continuing
support for Joint Committees.
Outputs of Legislature‑General are provided under the following Output Groups:
· Output Group 1 ‑ Parliamentary Reporting Service;
· Output Group 2 ‑ Parliamentary Library Service;
· Output Group 3 ‑ Parliamentary Printing and Systems;
· Output Group 4 ‑ Joint Services; and
· Output Group 89 ‑ Public Building Maintenance Program.
Table 17.1 provides an Output Group Expense Summary for Legislature‑General.
|
|
2020‑21 |
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
President of the Legislative Council and the Speaker of the House of Assembly acting jointly |
|
|
|
|
|
|
|
|
|
|
|
|
|
Output Group 1 ‑ Parliamentary Reporting Service |
|
|
|
|
|
|
1.1 Production and Printing of Parliamentary Reports1 |
1 091 |
925 |
960 |
999 |
1 031 |
|
|
1 091 |
925 |
960 |
999 |
1 031 |
|
Output Group 2 ‑ Parliamentary Library Service |
|
|
|
|
|
|
2.1 Parliamentary Library Service1 |
1 140 |
1 127 |
1 152 |
1 178 |
1 198 |
|
|
1 140 |
1 127 |
1 152 |
1 178 |
1 198 |
|
Output Group 3 ‑ Parliamentary Printing and Systems |
|
|
|
|
|
|
3.1 Parliamentary Printing1 |
523 |
274 |
157 |
160 |
163 |
|
3.2 Parliamentary Systems1 |
875 |
1 003 |
1 020 |
1 041 |
1 058 |
|
|
1 398 |
1 277 |
1 177 |
1 201 |
1 221 |
|
Output Group 4 ‑ Joint Services |
|
|
|
|
|
|
4.1 Buildings and Operations Management1 |
3 006 |
3 119 |
3 169 |
3 221 |
3 272 |
|
4.2 Joint Management Services1 |
424 |
889 |
902 |
915 |
929 |
|
4.3 Services to Members |
952 |
974 |
990 |
1 013 |
1 029 |
|
4.4 Corporate Services for Parliamentary Agencies |
109 |
109 |
109 |
109 |
109 |
|
|
4 491 |
5 091 |
5 170 |
5 258 |
5 339 |
|
|
|
|
|
|
|
|
|
2020‑21 |
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Output Group 89 ‑ Public Building Maintenance Program |
|
|
|
|
|
|
89.1 Public Building Maintenance Program2 |
372 |
154 |
.... |
.... |
.... |
|
|
372 |
154 |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
TOTAL |
8 492 |
8 574 |
8 459 |
8 636 |
8 789 |
|
|
|
|
|
|
|
Notes:
1. The variation in this Output from 2021‑22 is due to a reallocation of expenses to better reflect the cost of service delivery.
2. The Public Building Maintenance Program funding in 2021‑22 reflects updated timing of expenditure for a range of minor maintenance works within Parliament House.
This Output provides for the Parliamentary Reporting Service, which produces an accurate and timely official record of debates in both Houses of Parliament and evidence presented to Parliamentary Committees.
The primary focus for the Hansard operation is to produce a daily transcript for Members as quickly as possible ‑ certainly by the following day. Part of the transcript is delivered to Members later the same day.
A full week’s transcript is available on the Internet (public access) by the end of the following week.
Some of these times will vary when either House sits for extended hours or during an extended period of several weeks of continuous sitting.
This Output represents the Parliamentary Library Service, which provides information and research services to assist Members of Parliament and Parliamentary Committees undertake their duties. The Parliamentary Library also manages special and historical collections, the Parliamentary Museum and is the repository for all Tasmanian Parliament publications.
The Parliamentary Library Service aims to:
· perform 95 per cent of enquiries within the clients’ deadlines;
· upload daily newspaper clippings and press releases to the Intranet by 11am;
· ensure television news is available on the Intranet by 9 am daily and audio digital capture (ABC Radio) is available on request;
· prepare 95 per cent of media transcription requests within the clients’ deadlines;
· input 90 per cent of Questions, Answers and Adjournments to the database within one week of receipt of Hansard; and
· input 95 per cent of tabled parliamentary papers within one week of tabling or receipt.
The Parliamentary Research Service aims to:
· meet 95 per cent of the clients’ requests within their deadlines;
· update statistics on the Intranet within two days of ABS data arrival; and
· complete 95 per cent of background briefings and submission summaries to Parliamentary Committees prior to the hearing of witnesses.
This Output provides services to meet the printing needs of Parliament, including the production of Parliamentary Papers, Votes and Proceedings, Notice Papers and Bills, and the printing requirements of Members.
This Output provides services to maintain computerised systems for:
· the Parliamentary Reporting Service;
· Members of both Houses of Parliament including Regional Offices;
· the Parliament website, Intranet, Internet and databases;
· television, broadcasting and archiving of sessions of both Houses of Parliament;
· security of the precinct, including access control and CCTV; and
· the Parliament’s financial management.
This Output provides for buildings and operations management and purchasing and maintenance services for the Parliamentary complex, gardens and other offices, including rentals, security, cleaning and communication services.
This Output provides for services to Legislature‑General, including the Joint House Committee and other functional areas not directly under the control of either House of Parliament.
This Output provides for services to the Leader of the Opposition and certain Parliamentary Committees not directly related to either House of Parliament.
This Output provides for administrative services to the Clerks of each House of Parliament, including responsibility for all human resources and financial administration.
Table 17.2 provides financial information for the Capital Investment Program for Legislature‑General. More information on the Capital Investment Program is provided in chapter 6 of The Budget Budget Paper No 1.
|
|
Estimated |
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
|
|
Total |
|
Forward |
Forward |
Forward |
|
|
Cost |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
President of the Legislative Council and the Speaker of the House of Assembly acting jointly |
|
|
|
|
|
|
|
|
|
|
|
|
|
Parliament Lighting Façade |
80 |
69 |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
Total CIP Allocations |
|
69 |
.... |
.... |
.... |
|
|
|
|
|
|
|
Funding of $80 000 was allocated in the 2020-21 Budget to complete the Parliament lighting upgrade in Parliament Gardens. Remaining funding of $69 000 is allocated to 2021-22 to complete these works.
|
|
2020‑21 |
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Revenue and other income |
|
|
|
|
|
|
Appropriation revenue ‑ operating |
7 400 |
7 580 |
7 739 |
7 916 |
8 069 |
|
Appropriation revenue ‑ capital |
80 |
.... |
.... |
.... |
.... |
|
Other revenue from government1 |
.... |
189 |
.... |
.... |
.... |
|
Grants |
372 |
154 |
.... |
.... |
.... |
|
Sales of goods and services |
172 |
172 |
172 |
172 |
172 |
|
Total revenue |
8 024 |
8 095 |
7 911 |
8 088 |
8 241 |
|
Total income |
8 024 |
8 095 |
7 911 |
8 088 |
8 241 |
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
Employee benefits2 |
3 655 |
3 925 |
4 018 |
4 121 |
4 197 |
|
Depreciation and amortisation |
588 |
588 |
588 |
588 |
588 |
|
Supplies and consumables2 |
4 144 |
3 956 |
3 748 |
3 822 |
3 899 |
|
Grants and subsidies |
59 |
59 |
59 |
59 |
59 |
|
Other expenses |
46 |
46 |
46 |
46 |
46 |
|
Total expenses |
8 492 |
8 574 |
8 459 |
8 636 |
8 789 |
|
|
|
|
|
|
|
|
Net result |
(468) |
(479) |
(548) |
(548) |
(548) |
|
|
|
|
|
|
|
|
Comprehensive result |
(468) |
(479) |
(548) |
(548) |
(548) |
|
|
|
|
|
|
|
Notes:
1. The increase in Other revenue from government reflects the rollover of unexpended appropriation from 2020‑21 for resealing the Parliament House car park and the Parliament Lighting Façade project.
2. The increase in Employee benefits and decrease in Supplies and consumables from 2021‑22 primarily relates to a reallocation of expenses to better reflect the delivery of Outputs.
|
|
2020‑21 |
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
President of the Legislative Council and the Speaker of the House of Assembly acting jointly |
|
|
|
|
|
|
|
|
|
|
|
|
|
Output Group 1 ‑ Parliamentary Reporting Service |
|
|
|
|
|
|
1.1 Production and Printing of Parliamentary Reports1 |
1 088 |
922 |
957 |
996 |
1 028 |
|
|
1 088 |
922 |
957 |
996 |
1 028 |
|
Output Group 2 ‑ Parliamentary Library Service |
|
|
|
|
|
|
2.1 Parliamentary Library Service1 |
1 138 |
1 125 |
1 150 |
1 176 |
1 196 |
|
|
1 138 |
1 125 |
1 150 |
1 176 |
1 196 |
|
Output Group 3 ‑ Parliamentary Printing and Systems |
|
|
|
|
|
|
3.1 Parliamentary Printing1 |
523 |
154 |
157 |
160 |
163 |
|
3.2 Parliamentary Systems1 |
875 |
1 003 |
1 020 |
1 041 |
1 058 |
|
|
1 398 |
1 157 |
1 177 |
1 201 |
1 221 |
|
Output Group 4 ‑ Joint Services |
|
|
|
|
|
|
4.1 Buildings and Operations Management1 |
2 466 |
2 579 |
2 629 |
2 681 |
2 732 |
|
4.2 Joint Management Services1 |
423 |
888 |
901 |
914 |
928 |
|
4.3 Services to Members |
778 |
800 |
816 |
839 |
855 |
|
4.4 Corporate Services for Parliamentary Agencies |
109 |
109 |
109 |
109 |
109 |
|
|
3 776 |
4 376 |
4 455 |
4 543 |
4 624 |
|
|
|
|
|
|
|
|
Capital Investment Program |
80 |
.... |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
Operating Services |
7 400 |
7 580 |
7 739 |
7 916 |
8 069 |
|
Capital Services |
80 |
.... |
.... |
.... |
.... |
|
|
7 480 |
7 580 |
7 739 |
7 916 |
8 069 |
|
|
|
|
|
|
|
|
Appropriation Rollover |
.... |
189 |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
Total Revenue from Appropriation |
7 480 |
7 769 |
7 739 |
7 916 |
8 069 |
|
|
|
|
|
|
|
|
Controlled Revenue from Appropriation |
7 480 |
7 769 |
7 739 |
7 916 |
8 069 |
|
|
7 480 |
7 769 |
7 739 |
7 916 |
8 069 |
|
|
|
|
|
|
|
Note:
1. The variation in Appropriation for this Output from 2022 is due to a reallocation of expenses to better reflect the cost of delivering Outputs.
1.
|
|
2021 |
2022 |
2023 |
2024 |
2025 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Financial assets |
|
|
|
|
|
|
Cash and deposits |
106 |
101 |
101 |
101 |
101 |
|
Receivables1 |
205 |
87 |
87 |
87 |
87 |
|
|
311 |
188 |
188 |
188 |
188 |
|
|
|
|
|
|
|
|
Non‑financial assets |
|
|
|
|
|
|
Inventories1 |
35 |
31 |
31 |
31 |
31 |
|
Property, plant and equipment1 |
35 670 |
38 852 |
38 314 |
37 776 |
37 238 |
|
Heritage and cultural assets1 |
552 |
492 |
492 |
492 |
492 |
|
Other assets1 |
85 |
125 |
125 |
125 |
125 |
|
|
36 342 |
39 500 |
38 962 |
38 424 |
37 886 |
|
|
|
|
|
|
|
|
Total assets |
36 653 |
39 688 |
39 150 |
38 612 |
38 074 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Payables1 |
287 |
138 |
138 |
138 |
138 |
|
Employee benefits1 |
981 |
1 174 |
1 184 |
1 194 |
1 204 |
|
Other liabilities1 |
18 |
21 |
21 |
21 |
21 |
|
Total liabilities |
1 286 |
1 333 |
1 343 |
1 353 |
1 363 |
|
|
|
|
|
|
|
|
Net assets (liabilities) |
35 367 |
38 355 |
37 807 |
37 259 |
36 711 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Reserves1 |
27 597 |
31 037 |
31 037 |
31 037 |
31 037 |
|
Accumulated funds |
7 770 |
7 318 |
6 770 |
6 222 |
5 674 |
|
Total equity |
35 367 |
38 355 |
37 807 |
37 259 |
36 711 |
|
|
|
|
|
|
|
Note:
1. The variation in this item from 2022 reflects revised estimates based on 30 June 2020 actuals.
1.
|
|
2020‑21 |
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
Cash inflows |
|
|
|
|
|
|
Appropriation receipts ‑ operating |
7 400 |
7 580 |
7 739 |
7 916 |
8 069 |
|
Appropriation receipts ‑ capital |
80 |
.... |
.... |
.... |
.... |
|
Appropriation receipts ‑ other |
.... |
189 |
.... |
.... |
.... |
|
Grants |
372 |
154 |
.... |
.... |
.... |
|
Sales of goods and services |
172 |
172 |
172 |
172 |
172 |
|
GST receipts |
364 |
364 |
364 |
364 |
364 |
|
Total cash inflows |
8 388 |
8 459 |
8 275 |
8 452 |
8 605 |
|
|
|
|
|
|
|
|
Cash outflows |
|
|
|
|
|
|
Employee benefits |
(3 294) |
(3 529) |
(3 600) |
(3 683) |
(3 739) |
|
Superannuation |
(351) |
(386) |
(408) |
(428) |
(448) |
|
GST payments |
(364) |
(364) |
(364) |
(364) |
(364) |
|
Grants and subsidies |
(59) |
(59) |
(59) |
(59) |
(59) |
|
Supplies and consumables |
(4 144) |
(3 956) |
(3 748) |
(3 822) |
(3 899) |
|
Other cash payments |
(46) |
(46) |
(46) |
(46) |
(46) |
|
Total cash outflows |
(8 258) |
(8 340) |
(8 225) |
(8 402) |
(8 555) |
|
|
|
|
|
|
|
|
Net cash from (used by) operating activities |
130 |
119 |
50 |
50 |
50 |
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Payments for acquisition of non‑financial assets |
(130) |
(119) |
(50) |
(50) |
(50) |
|
Net cash from (used by) investing activities |
(130) |
(119) |
(50) |
(50) |
(50) |
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents held |
.... |
.... |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
Cash and deposits at the beginning of the reporting period |
106 |
101 |
101 |
101 |
101 |
|
Cash and deposits at the end of the reporting period |
106 |
101 |
101 |
101 |
101 |
|
|
|
|
|
|
|