Committee Reports::Report - Appropriation Accounts 1967 - 1968::23 July, 1969::Appendix

APPENDIX 19.

DEPARTMENT OF POSTS AND TELEGRAPHS

Commercial Accounts—Year ended 31st March, 1968

Presented to the Oireachtas pursuant to the Telegraph (Money) Act, 1920, the Exchequer and Audit Departments Act 1921, and the Telephone Capital Acts, 1924 to 1963.


INTRODUCTORY NOTE

The Commercial Accounts present the position of the Department of Posts and Telegraphs as a trading concern. They consist of Income and Expenditure Accounts and a Balance Sheet, compiled in accordance with commercial practice. They are used to determine financial policy, including the fixing of charges to the public.


The Oireachtas controls, both in total and in some detail, the money spent by Government Departments. The Department obtains authority from the Oireachtas for its expenditure, other than on capital works financed by borrowings from the Exchequer under the Telephone Capital Acts, 1924-1963, by way of an annual Estimate, and accounts for it in an Appropriation Account. Cash revenue is paid into the Exchequer and is accounted for in the Finance Accounts.


COMMERCIAL ACCOUNTS—SUMMARY OF RESULTS

 

1967/68

1966/67

 

£000

£000

General Account:

 

 

Income

..

..

..

..

..

..

22,845

21,087

Expenditure

..

..

..

..

..

23,312

21,518

Deficit

..

..

..

..

..

..

467

431

Postal Account:

 

 

Income

..

..

..

..

..

..

8,446

8,252

Expenditure

..

..

..

..

..

9,031

8,505

Deficit

..

..

..

..

..

..

585

253

Telegraph Account:

 

 

Income

..

..

..

..

..

..

856

774

Expenditure

..

..

..

..

..

1,101

979

Deficit

..

..

..

..

..

..

245

205

Telephone Account:

 

 

Income

..

..

..

..

..

..

11,602

10,161

Expenditure

..

..

..

..

..

11,239

10,134

Surplus

..

..

..

..

..

..

363

27

Agency Account:

 

 

Income

..

..

..

..

..

..

1,941

1,900

Expenditure

..

..

..

..

..

1,941

1,900

ACCOUNTS—GENERAL ACCOUNT

Income and Expenditure for Year ended 31st March, 1968.


Income

1967/68

1966/67

 

£

£

Postal service

..

..

..

..

..

..

8,445,606

8,252,258

Telegraphic service

..

..

..

..

..

856,168

773,646

Telephone service

..

..

..

..

..

11,602,398

10,161,078

Agency services

..

..

..

..

..

1,941,479

1,900,319

Deficit

..

..

..

..

..

..

..

467,224

430,722

Total

..

23,312,875

21,518,023

Expenditure

1967/68

1966/67

 

£

£

Salaries, Wages, etc.

..

..

..

..

..

12,816,460

12,227,373

Pension Liability

..

..

..

..

..

910,792

868,040

Accommodation

..

..

..

..

..

769,336

677,950

Materials and Transport

..

..

..

..

1,337,949

1,203,977

Conveyance of Mails

..

..

..

..

..

1,079,598

1,049,379

Payments to Foreign Administrations

..

..

587,705

401,450

Depreciation on Plant and Buildings

..

..

2,509,221

2,193,822

Interest

..

..

..

..

..

..

..

2,935,748

2,554,349

Miscellaneous

..

..

..

..

..

..

366,066

341,683

Total

..

23,312,875

21,518,023

J. A. SCANNELL,


Accounting Officer.


13th December, 1968.


ACCOUNTS—POSTAL SERVICE

Income and Expenditure for year ended 31st March, 1968.


Income

1967/68

1966/67

 

£

£

Mail Services

..

..

..

..

..

..

8,097,003

7,880,683

Remittance Services:

 

 

Money Order Poundage, etc.

..

..

..

66,016

105,793

Postal Order Poundage, etc.

..

..

..

166,379

169,432

Miscellaneous

..

..

..

..

..

..

116,208

96,350

Deficit

..

..

..

..

..

..

..

585,557

252,297

Total

..

9,031,163

8,504,555

Expenditure

1967/68

1966/67

 

£

£

Salaries, Wages, etc.

..

..

..

..

..

6,519,734

6,247,255

Pension Liability

..

..

..

..

..

380,058

360,795

Accommodation

..

..

..

..

..

114,088

88,325

Materials and Transport

..

..

..

..

572,520

492,174

Conveyance of Mails

..

..

..

..

..

1,079,598

1,049,379

Payments to Foreign Administrations

..

..

159,910

72,327

Depreciation on Buildings

..

..

..

..

23,793

19,243

Interest

..

..

..

..

..

..

..

78,279

64,846

Miscellaneous

..

..

..

..

..

..

103,183

110,211

Total

..

9,031,163

8,504,555

J. A. SCANNELL,


Accounting Officer.


13th December, 1968.


ACCOUNTS—TELEGRAPH SERVICE

Income and Expenditure for Year ended 31st March, 1968.


Income

1967/68

1966/67

 

£

£

Telegrams

..

..

..

..

..

..

488,778

468,838

Telex

..

..

..

..

..

..

..

259,582

188,425

Private Wire Rentals

..

..

..

..

..

64,304

77,830

Miscellaneous

..

..

..

..

..

..

43,504

38,553

Deficit

..

..

..

..

..

..

..

244,707

205,284

Total

..

1,100,875

978,930

Expenditure

1967/68

1966/67

 

£

£

Salaries, Wages, etc.

..

..

..

..

..

605,652

585,707

Pension Liability

..

..

..

..

..

41,511

38,934

Accommodation

..

..

..

..

..

49,176

42,554

Materials and Transport

..

..

..

..

61,917

57,062

Payments to Foreign Administrations

..

..

182,936

129,804

Depreciation on Plant and Buildings

..

..

58,461

34,311

Interest

..

..

..

..

..

..

..

78,885

69,839

Miscellaneous

..

..

..

..

..

..

22,337

20,719

Total

..

1,100,875

978,930

J. A. SCANNELL,


Accounting Officer.


13th December, 1968.


ACCOUNTS—TELEPHONE SERVICE

Income and Expenditure for Year ended 31st March, 1968.


Income

1967/68

1966/67

 

£

£

Exchange Line Rentals, etc.

..

..

..

..

2,735,845

2,527,717

Private Wire Rentals, etc.

..

..

..

..

180,172

171,410

Trunk Call fees

..

..

..

..

..

4,879,927

4,265,643

Local Call fees

..

..

..

..

..

..

2,935,022

2,499,838

Call Office receipts

..

..

..

..

..

533,927

505,047

Miscellaneous

..

..

..

..

..

..

337,505

191,423

Total

..

11,602,398

10,161,078

Expenditure

1967/68

1966/67

 

£

£

Salaries, Wages, etc.

..

..

..

..

..

4,230,218

3,993,313

Pension Liability

..

..

..

..

..

374,005

353,060

Accommodation

..

..

..

..

..

547,540

491,606

Materials and Transport

..

..

..

..

510,222

431,024

Payments to Foreign Administrations

..

..

244,859

199,319

Depreciation on Plant and Buildings:

 

 

 

£

£

 

 

At Prime cost

2,090,202

(1,853,901)

 

 

Supplementary provision

325,000

(275,000)

2,415,202

2,128,901

Interest

..

..

..

..

..

..

..

2,739,875

2,381,358

Miscellaneous

..

..

..

..

..

..

177,437

155,638

Surplus

..

..

..

..

..

..

..

363,040

26,859

Total

..

11,602,398

10,161,078

J. A. SCANNELL,


Accounting Officer.


13th December, 1968.


ACCOUNTS—AGENCY SERVICES

Income and Expenditure for Year ended 31st March, 1968.


Income

1967/68

1966/67

 

£

£

Social Welfare Services

..

..

..

..

690,447

612,573

Savings Bank and Prize Bonds

..

..

..

348,126

342,722

Savings Certificates and Stamps

..

..

..

145,359

132,727

Collection of broadcasting licence fees

..

..

244,411

192,688

Civil Aviation and Coast Radio

..

..

..

261,290

314,586

Provision of Stores

..

..

..

..

..

143,273

139,894

Miscellaneous

..

..

..

..

..

..

108,573

165,129

Total

..

1,941,479

1,900,319

Expenditure

1967/68

1966/67

 

£

£

Salaries, Wages, etc.

..

..

..

..

..

1,460,856

1,401,098

Pension Liability

..

..

..

..

..

115,218

115,251

Accommodation

..

..

..

..

..

58,532

55,465

Materials and Transport

..

..

..

..

193,290

223,717

Depreciation on Buildings

..

..

..

..

11,765

11,367

Interest

..

..

..

..

..

..

..

38,709

38,306

Miscellaneous

..

..

..

..

..

..

63,109

55,115

Total

..

1,941,479

1,900,319

J. A. SCANNELL,


Accounting Officer.


13th December, 1968.


ACCOUNTS—BALANCE SHEET

Balance Sheet at 31st March, 1968.


Assets

31st March, 1968

31st March, 1967

Fixed

£

£

£

£

Plant and Buildings (see

 

 

 

 

note (a))

..

..

 

48,007,821

 

43,294,179

Current Engineering stores in stock

3,202,788

 

3,598,416

 

Debtors for revenue

..

3,266,685

 

2,598,339

 

Cash: On capital account

..

478,085

 

251,381

 

On revenue account

1,494,195

 

2,386,260

 

Subscribers’ deposits

..

15,000

 

15,000

 

 

 

8,456,753

 

8,849,396

 

 

56,464,574

 

52,143,575

 

 

Liabilities

31st March, 1968

31st March, 1967

Capital

£

£

£

£

Exchequer for capital advances (see note 8 (b))

 

51,622,339

 

47,063,324

Current

 

 

 

 

Sundry Creditors:

 

 

 

 

For engineering stores

66,355

 

80,652

 

For revenue

..

..

773,227

 

624,596

 

Exchequer for revenue not

 

 

 

 

yet paid over

..

..

4,002,653

 

4,375,003

 

 

 

4,842,235

 

5,080,251

 

 

56,464,574

 

52,143,575

J. A. SCANNELL,


Accounting Officer.


13th December, 1968.


NOTES ON THE ACCOUNTS, 1967/68.


1. Accrual of Income and Expenditure


The accounting system of the Department is on a receipts and payments basis, but in these accounts the expenditure incurred and income due for the year are shown. Exceptionally, in the case of salaries and certain other expenses and services, where the variation would be small, or difficult to ascertain, the actual payments and receipts are normally taken as the expenditure and income for the year.


2. Apportionment of Common Service Expenditure


As far as possible expenditure on the operation of the Department’s services is directly apportioned to the postal, telegraph or telephone service as incurred. Most non-engineering expenditure cannot be so apportioned and, where necessary, an estimated apportionment is made on a statistical basis.


3. Pension Liability


This is the estimated contribution that would need to be made to a fund to provide the superannuation and related benefits accruing to established staff now serving.


4. Accommodation


This includes maintenance and repair of buildings, rent, rates, minor building works and alterations, furniture, water, electricity and fuel, but excludes depreciation and interest on capital costs. The cost is apportioned to the different services on the basis of user.


5. Depreciation


(a) Plant—The straight line method of depreciation is used. The prime cost of each type of plant is depreciated in accordance with the estimated life. In view of rising costs, the adequacy of the present basis is under examination, and, pending the result, a supplementary provision of £325,000 has been made in the case of telephone plant. Engineering stores are depreciated when brought into use.


(b) Buildings—Depreciation and interest are covered by annuities set up when costs are incurred.


6. Interest


The rates of interest are prescribed by the Minister for Finance. The interest paid in 1967/68 represented 6.1 per cent on outstanding capital. The average interest payable on new capital is 7.2 per cent.


7. The Agency Services Account


This Account shows the value of services which for reasons of convenience or economy, the Department performs on behalf of other Government Departments (e.g., the payment of Social Welfare benefits and the issue of various licences at post offices). All agency services performed by the Department are on a cash basis, except for the collection of broadcasting licence fees. (These fees are paid in full into the Exchequer and a grant of an equivalent amount less the costs of collection, etc., is made from the Exchequer to Radio Telefis Éireann.) Payments by the Department for the services it receives from other departments are included in the expenditure shown in the Postal, Telegraph and Telephone Service accounts.


8. The Balance Sheet


(a) Assets—Fixed assets are shown at prime cost. Details are given in Statement One.


(b) Liabilities—The figure of £51,622,339 for capital liabilities represents the net total (allowance having been made for depreciation provision) of advances under the Telephone Capital Acts 1924-1963 and other amounts furnished by the Exchequer for the provision of fixed assets, i.e., plant and buildings, and stocks of engineering stores.


STATEMENTS—FIXED ASSETS

Statement One: Fixed Assets for the year ended 31st March, 1968.


 

Telegraph Plant

Telephone Plant

Accommodation Plant*

Land

Buildings

Total

 

£

£

£

£

£

£

At 31st March 1967, Value at

 

 

 

 

 

 

Prime Cost

...

...

817,089

49,058,617

657,295

302,207

5,097,365

55,932,574

Less: Depreciation

...

...

51,120

11,733,401

260,929

592,945

12,638,395

Depreciated Value

...

765,969

37,325,216

396,366

302,207

4,504,421

43,294,179

Changes in 1967/68: VALUE

 

 

 

 

 

 

Prime Cost at 31 March,

 

 

 

 

 

 

1967 (as above)

...

817,089

49,058,617

657,295

302,207

5,097,366

55,932,574

Additions during 1967/68

...

80,607

5,884,533

75,302

9,854

493,902

6,544,198

 

897,696

54,943,150

732,597

312,061

5,591,268

62,476,772

Less: Assets written out

 

 

 

 

 

 

during 1967/68

...

...

Gross value at 31st March,

 

 

 

 

 

 

1968

...

...

...

897,696

54,943,150

732,597

312,061

5,591,268

62,476,772

Depreciation at 31st March,

 

 

 

 

 

 

1967 (as above)

...

51,120

11,733,401

260,929

592,945

12,638,395

Add: Provision for 1967/68

49,900

2,382,959

47,375

28,987

2,509,221

 

101,020

14,116,360

308,304

629,932

15,147,616

Less: Cost of renewals

 

 

 

 

 

 

1967/68

...

...

...

36,681

636,231

5,753

678,665

Depreciation at 31 March,

 

 

 

 

 

 

1968

...

...

...

64,339

13,480,129

302,551

621,932

14,468,951

NET VALUE at 31 March, 1968 (as shown in Balance

 

 

 

 

 

 

Sheet)

...

...

...

833,357

41,463,021

430,046

312,061

4,969,336

48,007,821

STATEMENTS—TELEPHONE CAPITAL REPAYMENTS: RECENT BALANCES

Statement Two: Telephone Capital Repayments


Annuities paid to the Department of Finance in respect of advances under the Telephone Capital Acts, 1924-1963

Capital Repayment

Interest

Total

 

£

£

£

Year ended 31st March, 1968

..

1,270,290

2,501,030

3,771,320

Statement Three: Balances over last Ten Years.


Year 

Postal

Telegraph

Telephone

Total

£

£

£

£

1958/59

..

+4,672

-140,144

+413,048

+277,576

1959/60

..

+129,771

-136,867

+396,179

+389,083

1960/61

..

+91,291

-149,524

+426,822

+368,589

1961/62

..

-75,489

-195,113

+281,634

+11,032

1962/63

..

-99,031

-201,095

+346,734

+46,608

1963/64

..

-170,447

-191,228

+197,111

-164,564

1964/65

..

-144,798

-279,264

+356,783

-67,279

1965/66

..

+38,659

-192,145

+494,415

+340,929

1966/67

..

-252,297

-205,284

+26,859

-430,722

1967/68

..

-585,557

-244,707

+363,040

-467,224

CERTIFICATE OF THE COMPTROLLER AND AUDITOR GENERAL

I have examined the foregoing Accounts and Balance Sheet in accordance with the provisions of the Exchequer and Audit Departments Act, 1921. I have obtained all the information and explanations that I have required and I certify, as the result of my audit, that in my opinion these Accounts and Balance Sheet together with the notes thereon and Statement I (Fixed Assets) are properly drawn up so as to exhibit a true and fair view of the transactions and state of affairs of the services to which they relate, subject to the observations in my report.


E. F. SUTTLE,


Ard Reachtaire Cuntas agus Ciste.


(Comptroller and Auditor General).


REPORT OF THE COMPTROLLER AND AUDITOR GENERAL RESULTS OF THE ACCOUNTS

As shown in the General Account of Income and Expenditure there was a deficit of £467,224 on all services as compared with a deficit of £430,722 in the previous year. The separate accounts show a surplus of £363,040 on the Telephone service and deficits of £585,557 and £244,707 on the Postal and Telegraph services respectively.


PENSION LIABILITY AND DEPRECIATION OF TELEPHONE PLANT

I am informed that the investigations referred to in my reports on the accounts in recent years, into the adequacy of the provisions for pension liability and for telephone plant depreciation are nearing completion. The supplementary provision of £325,000 for telephone plant depreciation shown in the accounts for the year under review has been made in view of the probable effects of rising costs on replacement.


E. F. SUTTLE,


Ard Reachtaire Cuntas agus Ciste


(Comptroller and Auditor Genera


20 Nollaig, 1968.


*ACCOMMODATION PLANT. The amounts shown under this heading are mainly in respect of heating and lighting installations and are common to all services.


†An analysis of this sum is as follows:—


 

 

£

 

 

Overhead wires, poles, etc.

...

...

...

16,172,606

 

 

Underground cables and ducts

...

...

17,942,752

 

 

Exchange equipment

...

...

...

...

20,023,593

 

 

Submarine cables

...

...

...

...

148,979

 

 

Television Link

...

...

...

...

471,011

 

 

Telecommunications satellites

...

...

124,362

 

 

Other equipment

...

...

...

...

59,847

 

 

 

£54,943,150