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.
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.
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 |
|
|