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 in 2022‑23 and over the Forward Estimates (2023‑24 to 2025‑26). Further information about Legislature‑General is provided at www.parliament.tas.gov.au.
Table 18.1 provides a summary of the Budget and Forward Estimates allocations for key deliverables being undertaken by Legislature‑General.
|
|
2022‑23
Budget |
2023‑24 Forward Estimate |
2024‑25 Forward Estimate |
2025‑26 Forward Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
Human Resource Specialists ‑ Parliament |
250 |
250 |
250 |
250 |
|
|
|
|
|
|
This initiative provides two new Human Resource positions within the Tasmanian Parliament to provide specialist services including training and development, investigation and dispute resolution.
Outputs of Legislature‑General are provided under the following Output Groups:
ˇ Output Group 1 ‑ Parliamentary Reporting Service;
ˇ Output Group 2 ‑ Parliamentary Library Service;
ˇ Output Group 3 ‑ Parliamentary Printing and Systems;
ˇ Output Group 4 ‑ Joint Services; and
ˇ Output Group 89 ‑ Public Building Maintenance Program.
Table 18.2 provides an Output Group Expense Summary for Legislature‑General.
|
|
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
2025‑26 |
|
|
|
|
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 Reports |
925 |
964 |
1 009 |
1 048 |
1 092 |
|
|
925 |
964 |
1 009 |
1 048 |
1 092 |
|
Output Group 2 ‑ Parliamentary Library Service |
|
|
|
|
|
|
2.1 Parliamentary Library Service |
1 127 |
1 155 |
1 190 |
1 215 |
1 246 |
|
|
1 127 |
1 155 |
1 190 |
1 215 |
1 246 |
|
Output Group 3 ‑ Parliamentary Printing and Systems |
|
|
|
|
|
|
3.1 Parliamentary Printing1 |
274 |
158 |
162 |
166 |
170 |
|
3.2 Parliamentary Systems |
1 003 |
1 024 |
1 048 |
1 069 |
1 095 |
|
|
1 277 |
1 182 |
1 210 |
1 235 |
1 265 |
|
Output Group 4 ‑ Joint Services |
|
|
|
|
|
|
4.1 Buildings and Operations Management |
3 119 |
3 181 |
3 247 |
3 311 |
3 379 |
|
4.2 Joint Management Services2 |
889 |
1 155 |
1 173 |
1 189 |
1 205 |
|
4.3 Services to Members |
974 |
996 |
1 021 |
1 042 |
1 065 |
|
4.4 Corporate Services for Parliamentary Agencies |
109 |
109 |
109 |
109 |
109 |
|
|
5 091 |
5 441 |
5 550 |
5 651 |
5 758 |
|
|
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
2025‑26 |
|
|
|
|
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 Program |
154 |
.... |
.... |
.... |
.... |
|
|
154 |
.... |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
TOTAL |
8 574 |
8 742 |
8 959 |
9 149 |
9 361 |
|
|
|
|
|
|
|
1. The decrease in Parliamentary Printing in 2022‑23 reflects additional expenditure in 2021‑22 for a rollover of unexpended appropriation from 2020‑21.
2. The increase in Joint Management Services from 2022‑23 reflects additional expenditure for two new Human Resource positions within the Tasmanian Parliament.
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, usually by the following day, with part of the transcript delivered to Members later the same day.
A full weeks 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:
ˇ perform 95 per cent of enquiries within the clients deadlines;
ˇ upload daily newspaper clippings and press releases to the Intranet by 11am;
ˇ ensure television news is available on the Intranet by 9 am daily and audio digital capture (ABC Radio) is available on request;
ˇ prepare 95 per cent of media transcription requests within the clients deadlines;
ˇ input 90 per cent of Questions, Answers and Adjournments to the database within one week of receipt of Hansard; and
ˇ input 95 per cent of tabled parliamentary papers within one week of tabling or receipt.
The Parliamentary Research Service aims to:
ˇ meet 95 per cent of the clients requests within their deadlines;
ˇ update statistics on the Intranet within two days of ABS data arrival; and
ˇ 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:
ˇ the Parliamentary Reporting Service;
ˇ Members of both Houses of Parliament including Regional Offices;
ˇ the Parliament website, Intranet, Internet and databases;
ˇ television, broadcasting and archiving of sessions of both Houses of Parliament;
ˇ security of the precinct, including access control and CCTV; and
ˇ the Parliaments 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.
|
|
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
2025‑26 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Revenue and other income |
|
|
|
|
|
|
Appropriation revenue ‑ operating |
7 580 |
8 182 |
8 239 |
8 429 |
8 641 |
|
Other revenue from government |
189 |
.... |
.... |
.... |
.... |
|
Grants |
154 |
.... |
.... |
.... |
.... |
|
Sales of goods and services |
172 |
172 |
172 |
172 |
172 |
|
Total revenue |
8 095 |
8 354 |
8 411 |
8 601 |
8 813 |
|
Total income |
8 095 |
8 354 |
8 411 |
8 601 |
8 813 |
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
Employee benefits |
3 925 |
4 280 |
4 406 |
4 501 |
4 616 |
|
Depreciation and amortisation |
588 |
588 |
588 |
588 |
588 |
|
Supplies and consumables1 |
3 956 |
3 769 |
3 860 |
3 955 |
4 052 |
|
Grants and subsidies |
59 |
59 |
59 |
59 |
59 |
|
Other expenses |
46 |
46 |
46 |
46 |
46 |
|
Total expenses |
8 574 |
8 742 |
8 959 |
9 149 |
9 361 |
|
|
|
|
|
|
|
|
Net result |
(479) |
(388) |
(548) |
(548) |
(548) |
|
|
|
|
|
|
|
|
Comprehensive result |
(479) |
(388) |
(548) |
(548) |
(548) |
|
|
|
|
|
|
|
Note:
1. The decrease in Supplies and consumables in 2022‑23 relates to additional expenditure in 2021‑22 for the Public Building Maintenance Program and a rollover of unexpended appropriation from 2020‑21 for the resealing of the Parliament House car park.
|
|
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
2025‑26 |
|
|
|
|
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 Reports |
922 |
961 |
1 006 |
1 045 |
1 089 |
|
|
922 |
961 |
1 006 |
1 045 |
1 089 |
|
Output Group 2 ‑ Parliamentary Library Service |
|
|
|
|
|
|
2.1 Parliamentary Library Service |
1 125 |
1 153 |
1 188 |
1 213 |
1 244 |
|
|
1 125 |
1 153 |
1 188 |
1 213 |
1 244 |
|
Output Group 3 ‑ Parliamentary Printing and Systems |
|
|
|
|
|
|
3.1 Parliamentary Printing |
154 |
158 |
162 |
166 |
170 |
|
3.2 Parliamentary Systems |
1 003 |
1 024 |
1 048 |
1 069 |
1 095 |
|
|
1 157 |
1 182 |
1 210 |
1 235 |
1 265 |
|
Output Group 4 ‑ Joint Services |
|
|
|
|
|
|
4.1 Buildings and Operations Management1 |
2 579 |
2 801 |
2 707 |
2 771 |
2 839 |
|
4.2 Joint Management Services2 |
888 |
1 154 |
1 172 |
1 188 |
1 204 |
|
4.3 Services to Members |
800 |
822 |
847 |
868 |
891 |
|
4.4 Corporate Services for Parliamentary Agencies |
109 |
109 |
109 |
109 |
109 |
|
|
4 376 |
4 886 |
4 835 |
4 936 |
5 043 |
|
|
|
|
|
|
|
|
Legislature‑General |
|
|
|
|
|
|
Total Operating Services |
7 580 |
8 182 |
8 239 |
8 429 |
8 641 |
|
|
7 580 |
8 182 |
8 239 |
8 429 |
8 641 |
|
|
|
|
|
|
|
|
Appropriation Rollover |
189 |
.... |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
Total Revenue from Appropriation |
7 769 |
8 182 |
8 239 |
8 429 |
8 641 |
|
|
|
|
|
|
|
|
Controlled Revenue from Appropriation |
7 769 |
8 182 |
8 239 |
8 429 |
8 641 |
|
|
7 769 |
8 182 |
8 239 |
8 429 |
8 641 |
|
|
|
|
|
|
|
Notes:
1. The variation in Buildings and Operations Management relates to additional maintenance expenditure in 2022‑23 to replace the chilled water plant at Parliament House to improve cooling throughout the building.
2. The increase in Joint Management Services from 2022‑23 reflects additional expenditure for two new Human Resource positions within the Tasmanian Parliament.
|
|
2022 |
2023 |
2024 |
2025 |
2026 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
Financial assets |
|
|
|
|
|
|
Cash and deposits |
101 |
100 |
100 |
100 |
100 |
|
Receivables1 |
87 |
63 |
63 |
63 |
63 |
|
|
188 |
163 |
163 |
163 |
163 |
|
|
|
|
|
|
|
|
Non‑financial assets |
|
|
|
|
|
|
Inventories |
31 |
32 |
32 |
32 |
32 |
|
Property, plant and equipment |
38 852 |
39 176 |
38 638 |
38 100 |
37 562 |
|
Heritage and cultural assets |
492 |
491 |
491 |
491 |
491 |
|
Intangibles1 |
.... |
59 |
59 |
59 |
59 |
|
Other assets1 |
125 |
84 |
84 |
84 |
84 |
|
|
39 500 |
39 842 |
39 304 |
38 766 |
38 228 |
|
|
|
|
|
|
|
|
Total assets |
39 688 |
40 005 |
39 467 |
38 929 |
38 391 |
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
Payables1 |
138 |
279 |
279 |
279 |
279 |
|
Interest bearing liabilities1 |
.... |
848 |
848 |
848 |
848 |
|
Provisions1 |
.... |
89 |
89 |
89 |
89 |
|
Employee benefits1 |
1 174 |
1 241 |
1 251 |
1 261 |
1 271 |
|
Other liabilities1 |
21 |
.... |
.... |
.... |
.... |
|
Total liabilities |
1 333 |
2 457 |
2 467 |
2 477 |
2 487 |
|
|
|
|
|
|
|
|
Net assets (liabilities) |
38 355 |
37 548 |
37 000 |
36 452 |
35 904 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Reserves |
31 037 |
31 036 |
31 036 |
31 036 |
31 036 |
|
Accumulated funds |
7 318 |
6 512 |
5 964 |
5 416 |
4 868 |
|
Total equity |
38 355 |
37 548 |
37 000 |
36 452 |
35 904 |
|
|
|
|
|
|
|
Note:
1. The variation in this item from 2023 reflects revised estimates based on 30 June 2021 actuals.
|
|
2021‑22 |
2022‑23 |
2023‑24 |
2024‑25 |
2025‑26 |
|
|
|
|
Forward |
Forward |
Forward |
|
|
Budget |
Budget |
Estimate |
Estimate |
Estimate |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
Cash inflows |
|
|
|
|
|
|
Appropriation receipts ‑ operating |
7 580 |
8 182 |
8 239 |
8 429 |
8 641 |
|
Appropriation receipts ‑ other |
189 |
.... |
.... |
.... |
.... |
|
Grants |
154 |
.... |
.... |
.... |
.... |
|
Sales of goods and services |
172 |
204 |
172 |
172 |
172 |
|
GST receipts |
364 |
364 |
364 |
364 |
364 |
|
Total cash inflows |
8 459 |
8 750 |
8 775 |
8 965 |
9 177 |
|
|
|
|
|
|
|
|
Cash outflows |
|
|
|
|
|
|
Employee benefits |
(3 529) |
(3 861) |
(3 962) |
(4 035) |
(4 125) |
|
Superannuation |
(386) |
(409) |
(434) |
(456) |
(481) |
|
GST payments |
(364) |
(364) |
(364) |
(364) |
(364) |
|
Grants and subsidies |
(59) |
(59) |
(59) |
(59) |
(59) |
|
Supplies and consumables |
(3 956) |
(3 769) |
(3 860) |
(3 955) |
(4 052) |
|
Other cash payments |
(46) |
(46) |
(46) |
(46) |
(46) |
|
Total cash outflows |
(8 340) |
(8 508) |
(8 725) |
(8 915) |
(9 127) |
|
|
|
|
|
|
|
|
Net cash from (used by) operating activities |
119 |
242 |
50 |
50 |
50 |
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
Payments for acquisition of non‑financial assets |
(119) |
(210) |
(50) |
(50) |
(50) |
|
Net cash from (used by) investing activities |
(119) |
(210) |
(50) |
(50) |
(50) |
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents held |
.... |
32 |
.... |
.... |
.... |
|
|
|
|
|
|
|
|
Cash and deposits at the beginning of the reporting period |
101 |
68 |
100 |
100 |
100 |
|
Cash and deposits at the end of the reporting period |
101 |
100 |
100 |
100 |
100 |
|
|
|
|
|
|
|