Exhibit (d)
Outstanding Indebtedness of QTC (Face Value)
Maturity Analysis
| | | | | | | | | | | | | | | |
| | As at June 30, 2004
|
| | 0-3 months
| | 3-12 months
| | 1-5 years
| | Over 5 years
| | TOTAL
|
| | (in $ millions) |
Offshore Debt(1) | | | 647 | | | 2,021 | | | 2,432 | | | 4,060 | | | 9,160 |
Domestic Debt(2)(3) | | | 235 | | | 2,457 | | | 3,327 | | | 5,987 | | | 12,006 |
| |
|
| |
|
| |
|
| |
|
| |
|
|
TOTAL | | $ | 882 | | $ | 4,478 | | $ | 5,759 | | $ | 10,047 | | $ | 21,166 |
| |
|
| |
|
| |
|
| |
|
| |
|
|
(1) | These totals have been translated into Australian dollars at a rate of exchange applicable at the balance date and do not include the net effect of currency swaps and forward currency contracts. They include US$310 million outstanding under the Corporation’s United States and European commercial paper facilities as at June 30, 2004. |
(2) | Maturities of discounted loans are included at face value. |
(3) | These totals include A$30 million outstanding under the Corporation’s Australian dollar Treasury note facility as at June 30, 2004. |
Government Debt
At the end of this exhibit is a list of all outstanding debt issued by QTC.
Other Guaranteed Debt and Contingent Liabilities
Under the provisions of the Act and the Statutory Bodies Financial Arrangements Act 1982 (as amended by the Statutory Bodies Financial Arrangements Amendment Act 1996), financial arrangements entered into by a statutory body may be guaranteed by the Treasurer on behalf of the Government of Queensland. That legislation also preserves similar guarantees given under legislation that it replaced. In addition, the Industrial Development Act 1963 preserves guarantees of borrowings of other bodies made under the Industrial Development Act 1963-1981. Guarantees are also given in respect of borrowings made by Co-operative Housing Societies which on-lend funds for home purchase.
(d)-1
The following table indicates the State’s contingent liabilities on account of such guaranteed debt at the end of the five fiscal years to 2003-04.
Summary of Debt Outstanding of Departments, Treasury,
Statutory and Other Bodies
(other than that debt detailed under Queensland Treasury Corporation)
| | | | | | | | | | | | | | | |
| | As at June 30,
|
| | 2000
| | 2001
| | 2002
| | 2003
| | 2004
|
TOTAL | | $ | 2,331 | | $ | 2,266 | | $ | 2,524 | | $ | 2,291 | | $ | 2,162 |
| |
|
| |
|
| |
|
| |
|
| |
|
|
Included in the above are obligations associated with the Queensland Government’s guarantee of all insurance policies issued prior to December 1, 1996 by the Suncorp Insurance and Finance Corporation (“Suncorp”). Suncorp, together with Suncorp Building Society and Queensland Industry Development Corporation merged with Metway Bank Limited with effect from December 1, 1996. Pursuant to the provisions of the State Government Institution and Metway Merger Facilitation Act 1996, all insurance policies (principally concerning life insurance, general insurance and superannuation) issued by Suncorp prior to December 1, 1996 will continue to be guaranteed by the Queensland Government.
The obligations of Suncorp under such insurance policies are funded on an actuarial basis or reinsured by Suncorp, pursuant to management guidelines.
Exchange Rate of the Australian Dollar
Exchange rates for the major currencies in which debt of Queensland Treasury Corporation and Queensland is denominated, expressed as an Australian dollar against the foreign currency equivalent are shown in the table below:
| | | | | | | | | | |
| | As at June 30,
|
Currency | | 2000
| | 2001
| | 2002
| | 2003
| | 2004
|
US Dollar | | 0.5986 | | 0.5075 | | 0.5648 | | 0.6674 | | 0.6889 |
Japanese Yen | | 63.19 | | 62.94 | | 67.48 | | 79.99 | | 74.82 |
Swiss Franc | | 0.9784 | | 0.9127 | | 0.8415 | | 0.9025 | | 0.8721 |
Pounds Sterling | | 0.3941 | | 0.3603 | | 0.3700 | | 0.4038 | | 0.3815 |
Euro | | 0.6282 | | 0.6002 | | 0.5715 | | 0.5840 | | 0.5702 |
Source: Reserve Bank of Australia.
(d)-2
OUTSTANDING DOMESTIC A$ INDEBTEDNESS AS AT JUNE 30, 2004*
| | | | | | |
Coupon Rate (% per annum)
| | Date of Maturity
| | Face Value (in dollars)
| | Market Value (in dollars)
|
6.50 | | June 2005 | | 2,380,265,000.00 | | 2,410,033,168.14 |
8.00 | | September 2007 | | 3,116,295,000.00 | | 3,397,575,638.88 |
6.00 | | July 2009 | | 1,324,100,100.00 | | 1,368,252,498.96 |
6.00 | | June 2011 | | 1,503,386,000.00 | | 1,509,379,092.98 |
6.00 | | August 2013 | | 1,558,388,000.00 | | 1,587,166,172.08 |
6.00 | | October 2015 | | 871,500,000.00 | | 873,937,068.82 |
6.00 | | June 2021 | | 376,400,000.00 | | 369,994,735.06 |
Various | | Various | | 4,670,823.47 | | 5,713,365.98 |
Various | | Various | | 260,830,495.42 | | 262,576,224.44 |
Various | | October 2004 | | 100,000,000.00 | | 100,957,841.77 |
Zero | | June 2011 | | 117,795,516.01 | | 77,088,239.34 |
Zero | | June 2011 | | 218,578,021.45 | | 147,207,715.77 |
5.11 | | September 2007 | | 30,000,000.00 | | 29,835,847.72 |
5.50 | | December 2004 | | 188,000.00 | | 188,321.00 |
5.58 | | August 2004 | | 235,000.00 | | 240,251.90 |
5.69 | | December 2004 | | 188,000.00 | | 193,723.65 |
5.80 | | July 2005 | | 30,000,000.00 | | 30,412,012.41 |
Various | | Various | | 15,815,943.17 | | 18,670,713.31 |
Various | | Various | | 30,000,000.00 | | 29,685,006.37 |
Various | | Various | | 1,657,500.00 | | 1,657,500.00 |
| | | | | |
|
TOTAL | | | | | | 12,220,783,138.58 |
| | | | | |
|
(d)-3
OUTSTANDING FOREIGN CURRENCY DENOMINATED OFFSHORE INDEBTEDNESS OF
QUEENSLAND TREASURY CORPORATION
As at June 30, 2004
(at Face Value)
| | | | | | | | | | | | | |
Year of Issue
| | Currency
| | Amount
| | Coupon
| | | Maturity
| | A$ Market Valuation
| |
1995 | | JPY | | 10,000,000,000 | | 4.56 | % | | July 2004 | | | 139,598,853.38 | |
2003 | | NZD | | 25,725,000 | | 4.72 | % | | October 2005 | | | 23,145,405.53 | |
| | EUR | | 16,000,000 | | Euro-CP | | | Various | | | 27,958,554.83 | |
| | GBP | | 25,000,000 | | Euro-CP | | | Various | | | 64,761,077.77 | |
2004 | | USD | | 175,000,000 | | Euro-CP | | | Various | | | 253,607,430.59 | |
| | EUR | | 75,000,000 | | Euro-CP | | | Various | | | 140,028,227.02 | |
Accrued Interest Net Swaps and Forwards Outstanding | | | | | | | | | | | | (34,666,645.62 | ) |
| | | | | | | | | | |
|
|
|
TOTAL | | | | | | | | | | | $ | 614,432,903.50 | |
| | | | | | | | | | |
|
|
|
OUTSTANDING AUSTRALIAN DOLLAR DENOMINATED OFFSHORE DEBT OF
QUEENSLAND TREASURY CORPORATION
GLOBAL A$ BONDS AUD
as at June 30, 2004
| | | | | | | | | | | |
Year of Issue
| | Interest Coupon
| | | Maturity Date
| | Face Value(A$)
| | Market Value(A$)
|
Various | | 6.5 | % | | June 2005 | | | 2,000,620,000.00 | | | 2,025,604,919.08 |
Various | | 8 | % | | September 2007 | | | 1,807,977,000.00 | | | 1,971,171,270.89 |
Various | | 6 | % | | July 2009 | | | 1,912,941,000.00 | | | 1,976,797,080.06 |
Various | | 6 | % | | June 2011 | | | 886,832,000.00 | | | 890,410,591.88 |
Various | | 6 | % | | August 2013 | | | 909,431,000.00 | | | 926,002,268.32 |
Various | | 6 | % | | October 2013 | | | 248,500,000.00 | | | 249,119,482.58 |
| | | | | | |
|
| |
|
|
TOTAL | | | | | | | $ | 7,766,301,000.00 | | $ | 8,039,105,612.81 |
| | | | | | |
|
| |
|
|
A$ EURO-COMMERCIAL PAPER
as at June 30, 2004
| | | | | | | | | | |
Year of Issue
| | Coupon
| | Maturity Date
| | Face Value(A$)
| | Market Value(A$)
|
2003 | | Euro-CP | | Various | | | 3,000,000.00 | | | 2,966,747.35 |
2004 | | Euro-CP | | Various | | | 22,800,000.00 | | | 22,620,654.15 |
| | | | | |
|
| |
|
|
TOTAL | | | | | | $ | 25,800,000.00 | | $ | 25,587,401.50 |
| | | | | |
|
| |
|
|
(d)-4
A$ EURO-MEDIUM TERM NOTES
as at June 30, 2004
| | | | | | | | | | | |
Year of Issue
| | Coupon Rate
| | | Maturity Date
| | Face Value(A$)
| | Market Value(A$)
|
1995 | | 12.0 | % | | June 2005 | | | 20,000,000.00 | | | 21,270,667.46 |
2003 | | 4.80 | % | | December 2005 | | | 59,000,000.00 | | | 58,494,480.02 |
2003 | | 4.406 | % | | November 2006 | | | 76,460,000.00 | | | 74,338,168.57 |
2002 | | 5.55 | % | | April 2007 | | | 103,200,000.00 | | | 103,438,461.34 |
2003 | | 4.52 | % | | April 2008 | | | 54,050,000.00 | | | 51,969,151.05 |
2003 | | 4.57 | % | | May 2008 | | | 80,300,000.00 | | | 76,898,194.12 |
2003 | | 12.0 | % | | September 2009 | | | 50,000,000.00 | | | 64,905,264.04 |
2003 | | 0.50 | % | | May 2010 | | | 52,000,000.00 | | | 38,160,585.66 |
2003 | | 5.02 | % | | October 2006 | | | 228,000,000.00 | | | 226,213,557.69 |
| | | | | | |
|
| |
|
|
TOTAL | | | | | | | $ | 723,010,000.00 | | $ | 715,688,529.95 |
| | | | | | |
|
| |
|
|
US$ EURO MEDIUM-TERM NOTES
as at June 30, 2004
| | | | | | | | |
Year of Issue
| | Coupon Rate
| | Maturity Date
| | Face Value (A$)
| | Market Value (A$)
|
— | | — | | — | | — | | — |
| |
| |
| |
| |
|
US$ MEDIUM-TERM NOTES
as at June 30, 2004
| | | | | | | | |
Year of Issue A$ Denominated
| | Coupon Rate
| | Maturity Date
| | Face Value
| | Market Value
|
US$ Denominated | | — | | — | | — | | — |
| |
| |
| |
| |
|
QUEENSLAND TREASURY CORPORATION DEBT UNDER THE
COMMONWEALTH SAVINGS BANK AGREEMENT
as at June 30, 2004
| | | | | | | | | | |
Year of Issue
| | Interest Rate (% per annum)
| | Maturity Date
| | Principal Amount (in dollars)
| | Market Value (in dollars)
|
Various | | Various | | October 2004 | | | 183,602.55 | | | 184,398.27 |
Various | | Various | | April 2005 | | | 67,466,190.46 | | | 67,758,583.98 |
| | | | | |
|
| |
|
|
TOTAL | | | | | | $ | 67,649,793.01 | | $ | 67,942,982.25 |
| | | | | |
|
| |
|
|
(d)-5