|
See excerpt from East Timor National Development Plan. Excerpts from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the fund should be integrated within the budget process, with inflows and outflows subject to Parliament approval; | |
the fund should not have separate spending, borrowing, or lending authority; | |
the fund should be administered transparently and be kept free of political interference, with regular and frequent disclosure and reporting of the principles governing the fund, as well as its finances; | |
the fund’s assets management strategy should be well defined, with guidelines governing the allocation of the fund’s resources; | |
a separate institution or agency should not be established for the purpose of operational management of the fund’s assets; and | |
the Ministry of Finance, under the Government’s direction, and along with the Monetary Authority, will be responsible for the operational management of the fund’s assets. |
A Government fund’s assets management strategy and the legislation for creation of the fund will be developed by the Ministry of Finance with technical assistance from the International Monetary Fund.
![]()
The original Timor Sea revenue forecast presented in the 2001-02 Mid-Year Update has been revised to reflect the change to a number of factors that have a material impact on the project, namely:
conclusion of the "Bayu-Undan Understandings" that, subject to important conditions, permit the gas phase of the project to go ahead while varying tax and production-sharing terms solely for Bayu-Undan; | |
improved knowledge of the economics of the Bayu-Undan project, including accurate cost and production information together with revised price forecasts; and | |
deterioration in the outlook for oil production from Elang Kakatua Kakatua North (EKKN). (This field is now expected to cease operations at the end of 2002.) |
The Bayu-Undan Understandings have greatly improved East Timor's revenue prospects in the medium and long term by enabling the production of gas (and not only liquids) and installation of infrastructure that may trigger other Timor Sea developments. In the early years of production, however, the Understandings will cause a reduction in the amount of revenue compared with the revenue from the liquids alone without taking into consideration the changes to tax and production-sharing. This is a good outcome for the long-term benefit of the people of East Timor. The revised oil revenue forecasts are presented in Table 5.3.
The significant downward revision of $137.6m of Timor Sea revenue in 2005-06 is based on the assumption that the "full" gas project will go ahead. The reduction is to some extent offset by better than previously forecast revenue from an earlier commencement of the Bayu-Undan production and higher tax revenue during the construction phase.
The Ministry of Finance has prepared a “central” forecast using a consensus level oil price based on the forecasts from the companies, IMF and the World Bank. “Central” means that there is an approximately equal chance that the out-turn could be better or worse. The forecast uses a long-term price equivalent to about US$ 18.70 per barrel (Brent).
Following the careful consideration of the downside risk factors and upside potential, the Government has adopted a prudent approach to revenue projections and endorsed a 4-year revenue forecast based upon a 25% reduction from the central forecast developed by the Ministry of Finance.
Revenues | 01 02 | 02-03 | 03-04 | 04-05 | Total | 05-06 | |
Bud | Proj | Proj | Proj | Proj | Proj | Proj | |
FTP | 6.0 | 6.0 | 1.1 | 8.8 | 32.3 | 42.2 | 29.7 |
Elang-Kakatua | 6.0 | 6.0 | 1.1 | - | - | 1.1 | - |
Bayu-Undan | - | - | - | 8.8 | 32.3 | 41.1 | 29.7 |
|
|
|
|
|
|
|
|
Other | 6.0 | 6.0 | 27.3 | 34.8 | 69.6 | 131.7 | 72.2 |
Elang-Kakatua | 6.0 | 6.0 | 1.5 | - | - | 1.5 | - |
Bayu-Undan | - | - | 25.8 | 34.8 | 69.6 | 130.2 | 72.2 |
Total | 12.0 | 12.0 | 28.4 | 43.6 | 101.9 | 173.9 | 101.9 |
Mid-Year Update 2001-02 | 12.0 | 12.0 | 17 | 33 | 82 | 132 | 214 |
Variation | - | - | 4.3 | - 0.3 | -5.6 | -1.6 | -137.6 |
Table 5.4 represents the total estimate budget revenue comprising both domestic and Timor Sea revenue estimates for the period 2002-05. The revenue estimates (excluding FTP) for the next three years of $161m exceed the 2002-03 Mid-Year Update estimates by $5m. This largely reflects the impact of the Governments’ revenue measures as the revision to Timor Sea revenue forecasts mainly impacts on the profile of the revenue stream over the three years.
Revenues | 01-02 | 02-03 | 03-04 | 04-05 | Total | 05-06 | |
| Bud | Proj | Proj | Proj | Proj | Proj | Proj |
Domestic Revenue | 19.0 | 19.3 | 20.8 | 20.1 | 21.3 | 62.2 | 22.9 |
Taxes | 17.0 | 17.0 | 18.6 | 18.0 | 19.1 | 55.7 | 20.3 |
Direct | 4.0 | 4.6 | 4.3 | 4.3 | 4.6 | 13.2 | 5.0 |
Indirect | 13.0 | 12.4 | 14.3 | 13.7 | 14.5 | 42.5 | 15.3 |
Non taxed Revenue | 2.0 | 2.3 | 2.2 | 2.1 | 2.2 | 6.5 | 2.6 |
| |||||||
Oil Revenue (1) | 12.0 | 12.0 | 21.3 | 32.7 | 76.4 | 130.4 | 76.4 |
FTP | 6.0 | 6.0 | 0.8 | 6.6 | 24.2 | 31.6 | 22.3 |
Other Revenues | 6.0 | 6.0 | 20.5 | 26.1 | 52.2 | 98.8 | 54.1 |
| |||||||
Total Revenues | 31.0 | 31.3 | 42.1 | 52.8 | 97.7 | 192.6 | 99.3 |
Total Revenues (less FTP) | 25.0 | 25.3 | 41.3 | 46.2 | 73.5 | 161.0 | 77.0 |
Mid-Year Update 2001-02 | 25.0 | 25.0 | 34.0 | 51.0 | 71.0 | 156.0 | 185.0 |
Variation | - | 0.3 | 7.3 | - 4.8 | 2.5 | 5.0 | -108.0 |
| 2001-02 | 2002-03 | 2003-04 | 2004-05 | 2005-06 | 4 year | |
$'000 | $'000 | $'000 | $'000 | $'000 | TOTAL | ||
| 6.2.1 | Mining, Oil and Gas Sector Management and Regulation | 42 | 103 | 89 | 91 | 106 | 389 |
| Salaries & Wages | 3 | 37 | 37 | 37 | 37 | 148 | |
| Goods & Services | 9 | 52 | 52 | 2 | 52 | 208 | |
| Capital | 30 | 14 | - | 2 | 17 | 33 | |
The Timor-Leste Institute for Development Monitoring and Analysis (La’o Hamutuk) |