BEECHWORTH HEALTH SERVICE

BEECHWORTH HEALTH SERVICE

FINANCIAL STATEMENTS

for the year ended 30 June 2015

2nd page is blank

The attached financial statements for Beechworth Health Service have been preparedin accordance with Standing Direction 4.2 of the Financial Management Act 1994,applicable Financial Reporting Directions, Australian Accounting Standards includingInterpretations and other mandatory professional reporting requirements.

We further state that, in our opinion, the information set out in the comprehensive

operating statement, balance sheet, statement of changes in Equity, cash flow statement

and accompanying notes presents fairly the financial transactions during the year ended 30 June 2015 and financial position of Beechworth Health Service at 30 June 2015.

At the time of signing, we are not aware of any circumstance which would render any

particulars included in the financial statements to be misleading or inaccurate.

We authorise the attached financial statements for issue on this day.

K. E. Warner C Butler R. A. Ashwell

President of the Board Accountable Officer Chief Finance &

Accounting Officer

Beechworth Beechworth Beechworth


Board member's, accountable officer's andchief finance & accounting officer's declaration

31 August 2015 31 August 2015 31 August 2015

page 1

Insert Auditor General's Report here

2 pages


page 1 of 2

Page 2


page 2 of 2

Page 3

Comprehensive Operating Statement

For the financial year ended 30 June 2015

Note 2015 2014

$ $

Revenue from Operating Activities 2 12,303,573 11,953,905

Revenue from Non-operating Activities 2 203,460 170,235

Employee Expenses 3 (9,362,739) (9,236,324)

Non Salary Labour Costs 3 (372,313) (359,860)

Supplies & Consumables 3 (717,334) (626,616)

Other Expenses

- Domestic Services 3 (238,448) (233,543)

- Fuel, Light, Power & Water 3 (230,948) (290,186)

- Repairs & Maintenance 3 (349,842) (328,728)

- Administrative Expenses 3 (1,123,510) (1,224,690)

Net Result Before Capital & Specific Items 111,899 (175,807)

Capital Purpose Income 2 682,370 153,194

Depreciation 3 (849,664) (1,092,452)

Expenditure using Capital Purpose Income 3 (53,884) (30,290)

NET RESULT FOR THE YEAR (109,279) (1,145,355)

Other comprehensive income

Items that will not be reclassified to net result

Changes in physical asset revaluation reserve 15 - 4,386,487

COMPREHENSIVE RESULT FOR THE YEAR (109,279) 3,241,132

This Statement should be read in conjunction with the accompanying notes.


page 4

Balance SheetAs at 30 June 2015

Note 2015 2014

$ $

Current Assets

Cash and Cash Equivalents 5 6,269,304 3,455,933

Receivables 6 542,480 687,394

Inventories 7 97,522 114,832

Total Current Assets 6,909,306 4,258,159

Non-Current Assets

Receivables 6 141,149 181,593

Property, Plant & Equipment 9 23,464,646 24,184,385

Investment Properties 10 265,000 265,000

Total Non-Current Assets 23,870,795 24,630,978

TOTAL ASSETS 30,780,101 28,889,137

Current Liabilities

Payables 11 268,179 319,044

Provisions 12 1,785,123 2,060,624

Accommodation Bonds 14 5,031,137 2,702,777

Other Liabilities 14 430,248 456,705

Total Current Liabilities 7,514,687 5,539,150

Non-Current Liabilities

Provisions 12 286,816 262,110

Total Non-Current Liabilities 286,816 262,110

TOTAL LIABILITIES 7,801,503 5,801,260

NET ASSETS 22,978,598 23,087,877

EQUITY

Property, Plant & Equipment Revaluation Surplus 15a 13,825,064 13,825,064

Contributed Capital 15b 8,310,690 8,310,690

Accumulated Surpluses/(Deficits) 15c 842,844 952,123

TOTAL EQUITY 22,978,598 23,087,877

Commitments 18

Contingent Assets and Contingent Liabilities 19



page 5


Property, Plant

& Equipment

Revaluation

Surplus

Contributions

by Owners

Accumulated

Surpluses/

(Deficits) Total

Note $ $ $ $

Balance as at 1 July 2013 9,438,577 8,310,690 2,097,479 19,846,746

Net Result for the Year - - (1,145,355) (1,145,355)

Other Comprehensive Income for the Year 15a 4,386,486 4,386,486

Balance at 30 June 2014 13,825,063 8,310,690 952,124 23,087,877

Net Result for the Year 15c - - (109,279) (109,279)

Balance at 30 June 2015 13,825,063 8,310,690 842,845 22,978,598



Statement of Changes in Equity

page 6


Note 2015 2014

$ $

CASH FLOWS FROM OPERATING ACTIVITIES

Operating Grants from Government 8,660,536 8,536,761

Patient and Resident Fees Received 1,742,215 1,419,495

GST Received from/(paid to) ATO 35,460 102,098

Interest Received 209,967 170,235

Other Receipts

- Shared Services 1,826,517 1,326,403

- Catering 83,477 102,693

- Property Rentals 11,780 9,640

- Other 173,649 175,872

Total receipts 12,743,601 11,843,197

Employee Expenses Paid (9,613,535) (9,305,919)

Non Salary Labour Costs (176,488) (188,968)

Fee for Service Medical Officers (195,825) (170,894)

Payments for Supplies & Consumables (717,334) (626,620)

FBT paid to ATO (5,700) (5,255)

Other Payments

- Fuel, Light and Power, Domestic Services (218,421) (290,187)

- Repairs and Maintenance (349,852) (344,875)

- Computer Services (245,865) (305,247)

- Hotel Services (238,448) (233,541)

- Other (957,917) (888,684)

Total payments (12,719,385) (12,360,190)

Cash Generated from Operations 24,216 (516,993)

Capital Grants from Government 493,356 20,200

Other Capital Receipts 84,107 71,479

NET CASH FLOW FROM/(USED IN) OPERATING

ACTIVITIES 16 601,679 (425,314)

CASH FLOWS FROM INVESTING ACTIVITIES

Payments of Non-Financial Assets (79,188) (55,018)

Proceeds from Sale of Non-Financial Assets 9,545 -

Proceeds from Sale of Investments - 698,424

NET CASH FLOW FROM/(USED IN) INVESTING

ACTIVITIES (69,643) 643,406

NET INCREASE/(DECREASE) IN CASH AND CASH

EQUIVALENTS HELD 532,036 218,092

CASH AND CASH EQUIVALENTS AT BEGINNING OF

FINANCIAL YEAR 332,695 114,603

CASH AND CASH EQUIVALENTS AT END OF

FINANCIAL YEAR 5 864,731 332,695

This Statement should be read in conjunction with the accompanying notes


Cash Flow Statement

page 7

Note Page

1 Summary of significant accounting policies ........................................................... 9

2 Analysis of revenue by source ...............................................................................28

2a Net gain/(loss) on disposal of non-current assets ................................................... 30

3 Analysis of expenses by source ............................................................................31

3a Analysis of expenses and revenue by internally managed funds ................................32

4 Depreciation and amortisation ...............................................................................32

5 Cash and cash equivalents ...................................................................................32

6 Receivables ............................................................................................................33

7 Inventories .................................................................................................................33

8 Joint operations accounted for using the proportional method ..................................................................................34

9 Property, plant and equipment ..................................................................................35

10 Investment properties ............................................................................................40

11 Payables ...............................................................................................................40

12 Provisions .........................................................................................................41

13 Superannuation .........................................................................................................42

14 Other liabilities ............................................................................................................43

15 Equity............................................................................................................... 43

16 Reconciliation of net result for the year to net cash inflow/(outflow)

from operating activities ...........................................................................................................................44

17 Financial instruments .............................................................................................45

18 Commitments for expenditure............................................................................................................52

19 Contingent assets and contingent liabilities........................................................................................................52

20 Operating segments ....................................................................................................53

21a Responsible person disclosures ............................................................................54

21b Executive officer disclosures ............................................................................. 55

22 Auditors Remuneration ....................................................................................................55

23 Events occurring after the balance sheet date..............................................................................55


Table of Contents

Notes to the Financial Statements30 June 2015

page 8

30 June 2015

These annual financial statements represent the audited general purpose financial statements for

Beechworth Health Service for the period ended 30 June 2015. The purpose of the report is to

provide users with information about the Health Services' stewardship of resources entrusted to it.

(a) Statement of Compliance

These financial statements are general purpose financial statements which have been prepared in

accordance with the Financial Management Act 1994 and applicable AASs which include interpretations

issued by the Australian Accounting Standards Board (AASB). They are presented in a manner

consistent with the requirements of AASB 101 Presentation of Financial Statements.

The financial statements also comply with relevant Financial Reporting Directions (FRDs) issued by the

Department of Treasury and Finance, and relevant Standing Directions (SDs) authorised by the

Minister for Finance.

The Health Service is a not-for profit entity and therefore applies the additional Aus paragraphs

applicable to “not-for-profit” Health Services under the AASs.

The annual financial statements were authorised for issue by the Board of Beechworth Health Service

on 31 August 2015

(b) Basis of accounting preparation and measurement

Accounting policies are selected and applied in a manner which ensures that the resulting

financial information satisfies the concepts of relevance and reliability, thereby ensuring that the

substance of the underlying transactions or other events is reported.

The accounting policies set out below have been applied in preparing the financial statements for

the year ended 30 June 2015, and the comparative information presented in these financial

statements for the year ended 30 June 2014.

The going concern basis was used to prepare the financial statements.

These financial statements are presented in Australian dollars, the functional and presentation

currency of the Health Service.

The financial statements, except for cash flow information, have been prepared using the accrual

basis of accounting. Under the accrual basis, items are recognised as assets, liabilities, equity, income

or expenses when they satisfy the definitions and recognition criteria for those items, that is they are

recognised in the reporting period to which they relate, regardless of when cash is received or paid.

The financial statements are prepared in accordance with the historical cost convention, except for:

• non-current physical assets, which subsequent to acquisition, are measured at a revalued amount

being their fair value at the date of revaluation less any subsequent accumulated depreciation and

subsequent impairment losses. Revaluations are made and are reassesed with sufficient

regularity to ensure that the carrying amounts do not materially differ from their fair values;

• Investment properties after initial recognition, which are measured at fair value with changes

reflected in the comprehensive operating statement (fair value through profit and loss); and

• The fair value of assets other than land is generally based on their depreciated replacement value.

Judgements, estimates and assumptions are required to be made about the carrying values

of assets and liabilities that are not readily apparent from other sources. The estimates and

associated assumptions are based on professional judgements derived from historical

experience and various other factors that are believed to be reasonable under the

circumstances. Actual results may differ from these estimates.


Notes to the financial statements

Note 1: Summary of Significant Accounting Policies

Page 9

30 June 2015



Consistent with AASB 13 Fair Value Measurement , Beechworth Health Service determines the policies

and procedures for both recurring fair value measurements such as property, plant and equipment,

investment properties and financial instruments, and for non-recurring fair value measurements such

as non-financial physical assets held for sale, in accordance with the requirements of AASB 13 and

the relevant FRDs.

All assets and liabilities for which fair value is measured or disclosed in the financial statements are

categorised within the fair value hierarchy, described as follows, based on the lowest level input that

is significant to the fair value measurement as a whole:

• Level 1 – Quoted (unadjusted) market prices in active markets for identical assets or liabilities

• Level 2 – Valuation techniques for which the lowest level input that is significant to the fair value

measurement is directly or indirectly observable

• Level 3 – Valuation techniques for which the lowest level input that is significant to the fair value

measurement is unobservable.

For the purpose of fair value disclosures, Beechworth Health Service has determined classes of assets

and liabilities on the basis of the nature, characteristics and risks of the asset or liability and the level

of the fair value hierarchy as explained above.

In addition, Beechworth Health Service determines whether transfers have occurred between levels in

the hierarchy by re-assessing categorisation (based on the lowest level input that is significant to the

fair value measurement as a whole) at the end of each reporting period.

The Valuer-General Victoria (VGV) is Beechworth Health Services’s independent valuation agency.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting

estimates are recognised in the period in which the estimate is revised if the revision affects only that

period or in the period of the revision, and future periods if the revision affects both current and

future periods. Judgements and assumptions made by management in the application of AASs that

have significant effects on the financial statements and estimates, with a risk of material adjustments

in the subsequent reporting period, relate to:

• the fair value of land, buildings, infrastructure, plant and equipment (refer to Note 1(k);

• superannuation expense (refer to note 13); and

• actuarial assumptions for employee benefit provisions based on likely tenure of existing staff,

patterns of leave claims, future salary movements and future discount rates (refer to Note 1(l)).

(c) Reporting Entity

The financial statements includes all the controlled activities of the Beechworth Health Service.

Its principal address is:

52 Sydney Road

Beechworth

Victoria 3747

A description of the nature of Beechworth Health Service’s operations and its principal activities is

included in the report of operations, which does not form part of these financial statements.

Objectives and funding

Beechworth Health Service’s overall objective is to provide quality health services to its local

community, as well as improve the quality of life to Victorians.

Beechworth Health Service is predominantly funded by accrual based grant funding for the provision

of outputs.

(d) Principles of Consolidation

Intersegment Transactions

Transactions between segments within the Beechworth Health Service have been eliminated to reflect

the extent of the Beechworth Health Service’s operations as a group.

Page 10

30 June 2015



Jointly controlled operations

Interests in jointly controlled operations are not consolidated by Beechworth Health Service, but are accounted for in accordance with the policy outlined in Note 1(k) Financial Assets.

(e) Scope and Presentation of Financial Statements

Fund Accounting

The Beechworth Health Service operates on a fund accounting basis and maintains three funds:

Operating, Specific Purpose and Capital Funds. The Beechworth Health Service’s Capital and Specific

Purpose Funds include unspent capital donations and receipts from fund-raising activities conducted

solely in respect of these funds.

Services Supported By Health Services Agreement and Services Supported By Hospital and

Community Initiatives

Activities classified as Services Supported by Health Services Agreement (HSA) are substantially

funded by the Department of Health and Human Services and includes Residential Aged Care Services

(RACS) and are also funded from other sources such as the Commonwealth, patients and residents,

while Services Supported by Hospital and Community Initiatives (H&CI) are funded by the Health

Service's own activities or local initiatives and/or the Commonwealth.

Residential Aged Care Service

The Residential Aged Care Service operations are an integral part of the Beechworth Health Service

and shares its resources. An apportionment of land and buildings has been made based on floor space.

The results of the two operations have been segregated based on actual revenue earned and

expenditure incurred by each operation in Note 2 and 3 to the financial statements.

The Residential Aged Care is substantially funded from Commonwealth bed-day subsidies.

Comprehensive Operating Statement

The Comprehensive Operating Statement includes the subtotal entitled ‘Net Result Before Capital &

Specific Items’ to enhance the understanding of the financial performance of Beechworth Health

Service. This subtotal reports the result excluding items such as capital grants, assets received or

provided free of charge, depreciation, expenditure using capital purpose income and items of an

unusual nature and amount such as specific revenues and expenses. The exclusion of these items is

made to enhance matching of income and expenses so as to facilitate the comparability and

consistency of results between years and Victorian Public Health Services. The ‘Net Result Before

Capital & Specific Items’ is used by the management of Beechworth Health Service, the Department

of Health and Human Services and the Victorian Government to measure the ongoing performance

of Health Services.

Capital and specific items, which are excluded from this sub-total, comprise:

• Capital purpose income, which comprises all tied grants, donations and bequests received for the

purpose of acquiring non-current assets, such as capital works, plant and equipment or intangible

assets. It also includes donations of plant and equipment (refer Note 1(g)). Consequently the

recognition of revenue as capital purpose income is based on the intention of the provider of the

revenue at the time the revenue is provided.

• Specific income/expense, comprises the following items, where material:

- Non-current asset revaluation increments/decrements

• Impairment of financial and non-financial assets, includes all impairment losses (and reversal of

previous impairment losses), which have been recognised in accordance with Note 1(k).

Page 11

30 June 2015



• Depreciation, as described in Note 1(h).

• Assets provided or received free of charge (refer to Note 1(g) and (h)).

• Expenditure using capital purpose income, comprises expenditure which either falls below the asset

capitalisation threshold or doesn’t meet asset recognition criteria and therefore does not result in

the recognition of an asset in the balance sheet, where funding for that expenditure is from capital

purpose income.

Balance sheet

Assets and liabilities are categorised either as current or non-current (non-current being those assets

or liabilities expected to be recovered/settled more than 12 months after reporting period), are

disclosed in the notes where relevant.

Statement of changes in equity

The statement of changes in equity presents reconciliations of each non-owner and owner equity

opening balance at the beginning of the reporting period to the closing balance at the end of the

reporting period. It also shows separately changes due to amounts recognised in the comprehensive

result and amounts recognised in other comprehensive income.

Cash flow statement

Cash flows are classified according to whether or not they arise from operating activities, investing

activities, or financing activities. This classification is consistent with requirements under

AASB 107 Statement of Cash Flows.

Rounding

All amounts shown in the financial statements are expressed to the nearest dollar unless otherwise

stated.

Minor discrepancies in tables between totals and sum of components are due to rounding.

(f) Change in Accounting Policies

Subsequent to the 2013-14 reporting period, the following new and revised Standards have been adopted for the first time in the current period with their financial impacts disclosed.

AASB 11 Joint Arrangements

In accordance with AASB 11, there are two types of joint arrangements, i.e. joint operations and

joint ventures. Joint operations arise where the investors have rights to the assets and obligations

for the liabilities of an arrangement. A joint operator accounts for its share of the assets, liabilities,

revenue and expenses. Joint ventures arise where the investors have rights to the net assets of the

arrangement; joint ventures are accounted for under the equity method. Proportionate consolidation

of joint ventures is no longer permitted.

Beechworth Health Service has reviewed its existing contractual arrangements with other entities toensure they are aligned with the new classifications under AASB 11.

AASB 12 Disclosure of Interests in Other Entities

AASB 12 Disclosure of Interests in Other Entities prescribes the disclosure requirements for an entity’s

interests in subsidiaries, associates and joint arrangements; and extends to the entity’s association

with unconsolidated structured entities.

Beechworth Health Service has disclosed information about its interests in associates and joint operations, including any significants judgement and assumptions used in determining the type of

joint arrangement in which it has an interest.

Page 12

30 June 2015



AASB 2015-7 Amendments to Australian Accounting Standards

The Australian Accounting Standards Board issued an amending accounting standard AASB 2015-7

Amendments to Australian Accounting Standards - Fair Value disclosures of Not-for-Profit Public Sector

Entities on 13 July 2015. In accordance with FRD 7A Early adoption of authoritative accounting

pronouncements, the Minister for Finance has approved the option for Victorian not-for-profit public

sector entities to early adopt the amending accounting standard to enable them to benefit from some

limited exemption in relation to fair value disclosures for the 2014-15 reporting period. The limited

exemption is available to those entities whose assetsare held primarily for their current service potential

rather than to generate net cash inflows.

Beechworth Health Service meets the criteria specified in AASB 2015-7 to benefit from the reduced

disclosure requirements, so it has chosen to early adopt the amendments to Fair Value disclosure of

Not-for- profit-public sector entities.

(g) Income from transactions

Income is recognised in accordance with AASB 118 Revenue and is recognised as to the extent that

it is probable that the economic benefits will flow to Beechworth Health Service and the income can

be reliably measured at fair value. Unearned income at reporting date is reported as income received

in advance .

Amounts disclosed as revenue are, where applicable, net of returns, allowances and duties and taxes.

Government Grants and other transfers of income (other than contributions by owners)

In accordance with AASB 1004 Contributions , government grants and other transfers of income

(other than contributions by owners) are recognised as income when the Health Service gains

control of the underlying assets irrespective of whether conditions are imposed on the Health Service’s

use of the contributions.

Contributions are deferred as income in advance when the health service has a present obligation to

repay them and the present obligation can be reliably measured.

Indirect Contributions from the Department of Health and Human Services

• Insurance is recognised as revenue following advice from the Department of Health and Human

Services.

• Long Service Leave (LSL) – Revenue is recognised upon finalisation of movements in LSL liability in

line with the arrangements set out in the Metropolitan Health and Aged Care Services Division

Hospital Circular 05/2013 (update for 2013-14).

Patient and Resident Fees

Patient fees are recognised as revenue at the time invoices are raised.

Donations and Other Bequests

Donations and bequests are recognised as revenue when received. If donations are for a special

purpose, they may be appropriated to a surplus, such as the specific restricted purpose surplus.

Interest Revenue

Interest revenue is recognised on a time proportionate basis that takes in account the effective

yield of the financial asset, which allocates iterest over the relevant period.

Sale of Investments

The gain/losson the sale of investments is reecognised when the investment is realised.

Fair value of assets and services received free of charge or for nominal

consideration

Resources provided or received free of charge or for nominal consideration are recognised at their fair

value when the transferee obtains control over them, irrespective of whether restrictions or conditions

are imposed over the use of the contributions, unless received from another Health Service or agency

as a consequence of a restructuring of administrative arrangements. In the latter case, such transfer

will be recognised at carrying value. Contributions in the form of services are only recognised when

a fair value can be reliably determined and the services would have been purchased if not donated.

Page 13

30 June 2015



Other income

Other income includes non-property rental, dividends, forgiveness of liabilities, and bad debt reversals.

(h) Expense Recognition

Expenses are recognised as they are incurred and reported in the financial year to which they relate.

Employee expenses

Employee expenses include:

• Wages and salaries;

• Annual leave;

• Sick leave;

• Long service leave; and

• Superannuation expenses which are reported differently depending upon whether employees are

members of defined benefit or defined contribution plans.

Defined contribution superannuation plans

In relation to defined contribution (i.e. accumulation) superannuation plans, the associated expense

is simply the employer contributions that are paid or payable in respect of employees who are members

of these plans during the reporting period. Contributions to defined contribution superannuation plans

are expensed when incurred.

Defined benefit superannuation plans

The amount charged to the comprehensive operating statement in respect of defined benefit

superannuation plans represents the contributions made by the Health Service to the superannuation

plans in respect of the services of current Health Service staff during the reporting period.

Superannuation contributions are made to the plans based on the relevant rules of each plan, and are

based upon actuarial advice.

Employees of the Beechworth Health Service are entitled to receive superannuation benefits and the

Beechworth Health Service contributes to both the defined benefit and defined contribution plans.

The defined benefit plan(s) provide benefits based on years of service and final average salary.

The name and details of the major employee superannuation funds and contributions made by the

Beechworth Health Service are disclosed in Note 13: Superannuation.

Depreciation

All infrastructure assets, buildings, plant and equipment and other non-financial physical assets that

have finite useful lives are depreciated (i.e. excludes land assets held for sale, and investment

properties). Depreciation begins when the asset is available for use, which is when it is in the

location and condition necessary for it to be capable of operating in a manner intended by management.

Intangible produced assets with finite lives are depreciated as an expense from transactions on a

systematic basis over the asset’s useful life. Depreciation is generally calculated on a straight line

basis, at a rate that allocates the asset value, less any estimated residual value over its estimated

useful life. Estimates of the remaining useful lives and depreciation method for all assets are reviewed

at least annually, and adjustments made where appropriate. This depreciation charge is not funded

by the Department of Health and Human Services. Assets with a cost in excess of $1,000 are

capitalised and depreciation has been provided on depreciable assets so as to allocate their cost or

valuation over their estimated useful lives.

Page 14

30 June 2015



The following table indicates the expected useful lives of non current assets on which the

depreciation charges are based.

2015 2014

Buildings

- Structure Shell Building Fabric Up to 41 years Up to 40 years

- Site Engineering Services & Central Plant 10 to 31 years 22 to 37 years

Central Plant

- Fit Out 10 to 16 years 20 to 25 years

- Trunk Reticulated Building Systems 10 to 21 years 20 to 25 years

Plant & Equipment Up to 12 years Up to 10 years

Medical Equipment Up to 20 years Up to 10 years

Computers & Communications Up to 8 years Up to 5 years

Furniture & Fittings Up to 20 years Up to 10 years

Motor Vehicles Up to 8 years Up to 5 years

Please note: the estimated useful lives, residual values and depreciation method are reviewed at the

end of each annual reporting period, and adjustments made where appropriate.

As part of the buildings valuation, building values were separated into components and each

component assessed for its useful life which is represented above.

Other operating expenses

Other operating expenses generally represent the day-to-day running costs incurred in normal

operations and include:

Supplies and consumables

Supplies and services costs which are recognised as an expense in the reporting period in which

they are incurred. The carrying amounts of any inventories held for distribution are expensed when

distributed.

Bad and doubtful debts

Refer to Note 1(k) Impairment of financial assets.

Fair value of assets, services and resources provided free of charge or for

nominal consideration

Contributions of resources provided free of charge or for nominal consideration are recognised at

their fair value when the transferee obtains control over them, irrespective of whether restrictions

or conditions are imposed over the use of the contributions, unless received from another agency

as a consequence of a restructuring of administrative arrangements. In the latter case, such a

transfer will be recognised at its carrying value. Contributions in the form of services are only

recognised when a fair value can be reliably determined and the services would have been

purchased if not donated.

(i) Other comprehensive income

Other comprehensive income measures the change in volume or value of assets or liabilities that do

not result from transactions.

Net gain/(loss) on non-financial assets

Net gain/(loss) on non-financial assets and liabilities includes realised and unrealised gains and

losses as follows:

Revaluation gains/(losses) of non-financial physical assets

Refer to Note 1(k) Revaluations of non-financial physical assets.

Net gain/(loss) on disposal of non-financial assets

Any gain or loss on the disposal of non-financial assets is recognised at the date of disposal and

the difference between the proceeds and the carrying value of the asset at that time.

Page 15

30 June 2015



Net gain/(loss) on financial instruments

Net gain/(loss) on financial instruments includes:

• realised and unrealised gains and losses from revaluations of financial instruments at fair value;

• impairment and reversal of impairment for financial instruments at amortised cost

(refer to Note 1 (k)); and

• disposals of financial assets and derecognition of financial liabilities

Revaluations of financial instrument at fair value

Refer to Note 1(j) Financial instruments.

Share of net profits/(losses) of associates and joint entities, excluding dividends.

Refer to Note 1(d) Basis of consolidation .

Other gains/(losses) from other comprehensive income

Other gains/(losses) include:

• the revaluation of the present value of the long service leave liability due to changes in the

bond interest rates; and

• transfer of amounts from the reserves to accumulated surplus or net result due to disposal or

derecognition or reclassification.

(j) Financial Instruments

Financial instruments arise out of contractual agreements that give rise to a financial asset of one

entity and a financial liability or equity instrument of another entity. Due to the nature of the

Beechworth Health Service’s activities, certain financial assets and financial liabilities arise under

statute rather than a contract. Such financial assets and financial liabilities do not meet the

definition of financial instruments in AASB 132 Financial Instruments: Presentation . For example,

statutory receivables arising from taxes, fines and penalties do not meet the definition of financial

instruments as they do not arise under contract.

Where relevant, for note disclosure purposes, a distinction is made between those financial assets

and financial liabilities that meet the definition of financial instruments in accordance with AASB 132

and those that do not.

The following refers to financial instruments unless otherwise stated.

Categories of non-derivative financial instruments

Financial assets and liabilities at fair value through profit or loss

Financial assets are categorised as fair value through profit or loss at trade date if they are classified

as held for trading or designated as such upon initial recognition. Financial instrument assets are

designated at fair value through profit or loss on the basis that the financial assets form part of a

group of financial assets that are managed by the entity concerned based on their fair values, and

have their performance evaluated in accordance with documented risk management and investment

strategies.

Financial instruments at fair value through profit or loss are initially measured at fair value and

attributable transaction costs are expensed as incurred. Subsequently, any changes in fair value are

recognised in the net result as other comprehensive income. Any dividend or interest on a financial

asset is recognised in the net result for the year.

Loans and receivables

Loans and receivables are financial instrument assets with fixed and determinable payments that are

not quoted on an active market. These assets are initially recognised at fair value plus any directly

attributable transaction costs. Subsequent to initial measurement, loans and receivables are measured

at amortised cost using the effective interest method, less any impairment.

Loans and receivables category includes cash and deposits (refer to Note 1(k)), term deposits with

maturity greater than three months, trade receivables, loans and other receivables, but not statutory

receivables.

Page 16

30 June 2015



Financial liabilities at amortised cost

Financial instrument liabilities are initially recognised on the date they are originated. They are

initially measured at fair value plus any directly attributable transaction costs. Subsequent to initial

recognition, these financial instruments are measured at amortised cost with any difference between

the initial recognised amount and the redemption value being recognised in profit and loss over the

period of the interest-bearing liability, using the effective interest rate method.

Financial instrument liabilities measured at amortised cost include all of the Health Service’s

contractual payables, deposits held and advances received, and interest-bearing arrangements

other than those designated at fair value through profit or loss.

(k) Assets

Cash and Cash Equivalents

Cash and cash equivalents recognised on the balance sheet comprise cash on hand and cash at bank,

deposits at call and highly liquid investments with an original maturity of three months or less, which are

held for the purpose of meeting short term cash commitments rather than for investment purposes,

which are readily convertible to known amounts of cash and are subject to insignificant risk of

changes in value.

For cash flow statement presentation purposes, cash and cash equivalents include bank overdrafts,

which are included as liabilities on the balance sheet.

Receivables

Receivables consist of:

• Contractual receivables, which includes mainly debtors in relation to goods and services, loans to

third parties, accrued investment income, and finance lease receivables: and

• Statutory receivables, which includes predominantly amounts owing from the Victorian

Government and Goods and Services Tax ("GST") input tax credits recoverable.

Receivables that are contractual are classified as financial instruments and categorised as loans and

receivables. Statutory receivables are recognised and measured similarly to contractual receivables

(except for impairment), but are not classified as financial instruments because they do not arise from

a contract.

Receivables are recognised initially at fair value and subsequently measured at amortised cost, using

the effective interest method, less any accumulated impairment.

Trade debtors are carried at nominal amounts due and are due for settlement within 30 days from the

date of recognition. Collectability of debts is reviewed on an ongoing basis, and debts which are

known to be uncollectible are written off. A provision for doubtful debts is recognised when there is

objective evidence that an impairment loss has occurred. Bad debts are written off when identified.

Investments and Other Financial Assets

Investments are recognised and derecognised on trade date where purchase or sale of an investment

is under a contract whose terms require delivery of the investment within the timeframe established

by the market concerned, and are initially measured at fair value, net of transaction costs.

Investments are classified in the following categories:

• Loans and receivables.

The Beechworth Health Service classifies its other financial assets between current and non-current

assets based on the purpose for which the assets were acquired. Management determines the

classification of its other financial assets at initial recognition.

Beechworth Health Service assesses at each balance sheet date whether a financial

asset or group of financial assets is impaired.

All financial assets, except those measured at fair value through profit and loss are subject to annual

review for impairment.

Page 17

30 June 2015



Inventories

Inventories include goods and other property held either for sale, consumption or for distribution at

no or nominal cost in the ordinary course of business operations. It includes land held for sale and

excludes depreciable assets.

Inventories held for distribution are measured at cost, adjusted for any loss of service potential. All

other inventories, including land held for sale, are measured at the lower of cost and net realisable

value.

Inventories acquired for no cost or nominal considerations are measured at current replacement cost

at the date of acquisition.

The bases used in assessing loss of service potential for inventories held for distribution include

current replacement cost and technical or functional obsolescence. Technical obsolescence occurs

when an item still functions for some or all of the tasks it was originally acquired to do, but no longer

matches existing technologies. Functional obsolescence occurs when an item no longer functions the

way it did when it was first acquired.

Property, Plant and Equipment

All non-current physical assets are measured initially at cost and subsequently revalued at fair value

less accumulated depreciation and impairment. Where an asset is acquired for no or nominal cost,

the cost is its fair value at the date of acquisition. Assets transferred as part of a merger/machinery

of government are transferred at their carrying amount.

More details about the valuation techniques and inputs used in determining the fair value of non-financial physical assets are discussed in Note 9 Property, plant and equipment.

The initial cost for non-financial physical assets under finance lease is measured at amounts equal to

the fair value of the leased asset or, if lower, the present value of the minimum lease payments,

each determined at the inception of the lease.

Crown Land is measured at fair value with regard to the property’s highest and best use after due

consideration is made for any legal or constructive restrictions imposed on the asset, public

announcements or commitments made in relation to the intended use of the asset. Theoretical

opportunities that may be available in relation to the asset(s) are not taken into account until it is

virtually certain that any restrictionswill no longer apply. Therefore, unless otherwise disclosed, the

current use of these non-financial physical assets will be their highest and best uses.

Land and Buildings are recognised initially at cost and subsequently measured at fair value less

accumulated depreciation and impairment.

Plant, Equipment and Vehicles are recognised initially at cost and subsequently measured at fair

value less accumulated depreciation and impairment. Depreciated historical cost is generally a

reasonable proxy for fair value because of the short lives of the assets concerned.

Revaluations of non-current Physical Assets

Non-current physical assets are measured at fair value and are revalued in accordance with FRD 103F

Non-current physical assets . This revaluation process normally occurs at least every five years,

based upon the asset’s Government Purpose Classification, but may occur more frequently if fair

value assessments indicate material changes in values. Independent valuers are used to conduct

these scheduled revaluations and any interim revaluations are determined in accordance with the

requirements of the FRDs. Revaluation increments or decrements arise from differences between an

asset’s carrying value and fair value.

Revaluation increments are credited directly to the asset revaluation surplus, except that, to the

extent that an increment reverses a revaluation decrement in respect of that same class of asset

previously recognised as an expense in net result, the increment is recognised as income in the net

result.

Page 18

30 June 2015



Revaluation decrements are recognised in 'other comprehensive income' to the extent that a credit

balance exists in the asset revaluation surplus in respect of the same class of property, plant and

equipment.

Revaluation increases and revaluation decreases relating to individual assets within an asset class are

offset against one another within that class but are not offset in respect of assets in different classes.

Revaluation surplus is not transferred to accumulated funds on derecognition of the relevant asset.

In accordance with FRD 103F, Beechworth Health Service’s non-current physical assets were

assessed to determine whether revaluation of the non-current physical assets was required.

Investment Properties

Investment properties represent properties held to earn rentals or for capital appreciation or both.

Investment properties exclude properties held to meet service delivery objectives of the health service.

Investment properties are initially recognised at cost. Costs incurred subsequent to initial acquisition

are capitalised when it is probable that future economic benefits in excess of the originally assessed

performance of the asset will flow to the Health Service.

Subsequent to initial recognition at cost, investment properties are revalued to fair value, determined

annually by independent valuers. Fair values are determined based on a market comparable approach

that reflects recent transaction prices for similar properties. Changes in the fair value are recognised

as income or expenses in the period that they arise. Investment properties are neither depreciated nor

tested for impairment.

Rental revenue from the leasing of investment properties is recognised in the comprehensive operating

statement in the periods in which it is receivable on a straight line basis over the lease term.

Prepayments

Other non-financial assets include prepayments which represent payments in advance of receipt of

goods or services or that part of expenditure made in one accounting period covering a term

extending beyond that period.

Disposal of Non-Financial Assets

Any gain or loss on the sale of non-financial assets is recognised in the comprehensive operating

statement. Refer to note 1(i) - 'comprehensive income'.

Impairment of Non-Financial Assets

All other non-financial assets are assessed annually for indications of impairment, except for

• inventories; and

• investment properties that are measured at fair value.

If there is an indication of impairment, the assets concerned are tested as to whether their carrying

value exceeds their possible recoverable amount. Where an asset’s carrying value exceeds its

recoverable amount, the difference is written-off as an expense except to the extent that the

write-down can be debited to an asset revaluation surplus amount applicable to that same class of

asset.

If there is an indication that there has been a change in the estimate of an asset’s recoverable

amount since the last impairment loss was recognised, the carrying amount shall be increased to its

recoverable amount. This reversal of the impairment loss occurs only to the extent that the asset’s

carrying amount does not exceed the carrying amount that would have been determined, net of

depreciation or amortisation, if no impairment loss had been recognised in prior years.

It is deemed that, in the event of the loss of an asset, the future economic benefits arising from the

use of the asset will be replaced unless a specific decision to the contrary has been made. The

recoverable amount for most assets is measured at the higher of depreciated replacement cost and

fair value less costs to sell. Recoverable amount for assets held primarily to generate net cash inflows

is measured at the higher of the present value of future cash flows expected to be obtained from the

asset and fair value less costs to sell.

Page 19

30 June 2015



Investments in joint operations

In respect of any interest in joint operations, Beechworth Health Service recognises in the financial

statements: • its assets, including its share of any assets held jointly;

• any liabilities including its share of liabilities that it had incurred;

• its revenue from the sale of its share of the output from the joint operation;

• its share of the revenue from the sale of the output by the operation; and

• its expenses, including its share of any expenses incurred jointly.

Details of the joint operation are set out in note 8.

Impairment of Financial Assets

At the end of each reporting period Beechworth Health Service assesses whether there is objective

evidence that a financial asset or group of financial asset is impaired. All financial instruments assets,

except those measured at fair value through profit or loss, are subject to annual review for impairment.

Receivables are assessed for bad and doubtful debts on a regular basis. Bad debts considered as

written off and allowances for doubtful receivables are expensed. Bad debt written off by mutual

consent and the allowance for doubtful debts are classified as ‘other comprehensive income’ in the

net result.

The amount of the allowance is the difference between the financial asset’s carrying amount and the

present value of estimated future cash flows, discounted at the effective interest rate.

Where the fair value of an investment in an equity instrument at balance date has reduced by

20 percent or more than its cost price or where its fair value has been less than its cost price for a

period of 12 or more months, the financial asset is treated as impaired.

In assessing impairment of statutory (non-contractual) financial assets, which are not financial

instruments, professional judgement is applied in assessing materiality using estimates, averages and

other computational methods in accordance with AASB 136 Impairment of Assets.

Net Gain/(Loss) on Financial Instruments

Net gain/(loss) on financial instruments includes:

• impairment and reversal of impairment for financial instruments at amortised cost; and

• disposals of financial assets and derecognition of financial liabilities.

Revaluations of Financial Instruments at Fair Value

The revaluation gain/(loss) on financial instruments at fair value excludes dividends or interest earned

on financial assets.

(l) Liabilities

Payables

Payables consist of:

• contractual payables which consist predominantly of accounts payable representing liabilities for

goods and services provided to the health service prior to the end of the financial year that are

unpaid, and arise when the health service becomes obliged to make future payments in respect of

the purchase of those goods and services. The normal credit terms for accounts payable are

usually Nett 30 days.

• statutory payables, such as goods and services tax and fringe benefits tax payables.

Contractual payables are initially recognised at fair value, and then subsequently carried at amortised

cost. Statutory payables are recognised and measured similarly to contractual payables, but are not

classified as financial instruments and not included in the category of financial liabilities at amortised

cost, because they do not arise from a contract.

Page 20

30 June 2015



Provisions

Provisions are recognised when the Health Service has a present obligation, the future sacrifice of

economic benefits is probable, and the amount of the provision can be measured reliably.

The amount recognised as a liability is the best estimate of the consideration required to settle the

present obligation at reporting date, taking into account the risks and uncertainties surrounding the

obligation. Where a provision is measured using the cash flows estimated to settle the present

obligation, its carrying amount is the present value of those cash flows, using a discount rate that

reflects the time value of money and risks specific to the provision.

When some or all of the economic benefits required to settle a provision are expected to be received

from a third party, the receivable is recognised as an asset if it is virtually certain that recovery will

be received and the amount of the receivable can be measured reliably.

Employee Benefits

This provision arises for benefits accruing to employees in respect of wages and salaries, annual

leave and long service leave for services rendered to the reporting date.

Wages and Salaries, Annual Leave and Accrued Days Off

Liabilities for wages and salaries, including non-monetary benefits, and annual leave are all recognised

in the provision for employee benefits as ‘current liabilities’, because the health service does not

have an unconditional right to defer settlements of these liabilities.

Depending on the expectation of the timing of settlement, liabilities for wages and salaries, annual

leave and sick leave are measured at:

• Undiscounted value – if the health service expects to wholly settle within 12 months; or

• Present value – if the health service does not expect to wholly settle within 12 months.

Long Service Leave (LSL)

The liability for LSL is recognised in the provision for employee benefits.

Unconditional LSL is disclosed in the notes to the financial statements as a current liability, even

where the health service does not expect to settle the liability within 12 months because it will not

have the unconditional right to defer the settlement of the entitlement should an employee take

leave within 12 months.

The components of this current LSL liability are measured at:

• Undiscounted value – if the health service expects to wholly settle within 12 months; and

• Present value – if the health service does not expect to wholly settle within 12 months.

Conditional LSL is disclosed as a non-current liability. There is an unconditional right to defer the

settlement of the entitlement until the employee has completed the requisite years of service.

This non-current LSL liability is measured at present value.

Any gain or loss followed revaluation of the present value of non-current LSL liability is recognised

as a transaction, except to the extent that a gain or loss arises due to changes in bond interest

rates for which it is then recognised as an other economic flow.

Termination Benefits

Termination benefits are payable when employment is terminated before the normal retirement date

or when an employee decides to accept an offer of benefits in exchange for the termination of

employment.

The health service recognises termination benefits when it is demonstrably committed to either

terminating the employment of current employees according to a detailed formal plan without

possibility of withdrawal or providing termination benefits as a result of an offer made to encourage

voluntary redundancy. Benefits falling due more than 12 months after the end of the reporting

period are discounted to present value.

Employee benefit On-Costs

Provisions for on-costs, such as workers compensation and superannuation are recognised

together with provisions for employee benefits.

Page 21

30 June 2015



Superannuation liabilities

The Beechworth Health Service does not recognise any unfunded defined benefit liability in respect

of the superannuation plans because the health service has no legal or constructive obligation to

pay future benefits relating to its employees; its only obligation is to pay superannuation contributions

as they fall due.

(m) Leases

A lease is a right to use an asset for an agreed period of time in exchange for payment. Leases are

classified at their inception as either operating or finance leases based on the economic substance

of the agreement so as to reflect the risks and rewards incidental to ownership.

Leases of property, plant and equipment are classified as finance leases whenever the terms of the

lease transfer substantially all the risks and rewards of ownership to the lessee.

For service concession arrangements, the commencement of the lease term is deemed to be the date the asset is commissioned.

All other leases are classified as operating leases.

Finance Leases

Entity as lessor

The Health Service does not hold any finance lease arrangements with other parties.

Entity as lessee

The Health Service does not hold any finance lease arrangements with other parties.

Operating Leases

Entity as lessee

Operating lease payments, including any contingent rentals, are recognised as an expense in the

comprehensive operating statement on a straight line basis over the lease term, except where

another systematic basis is more representative of the time pattern of the benefits derived from the

use of the leased asset. The leased asset is not recognised in the balance sheet.

(n) Equity

Contributed Capital

Consistent with Australian Accounting Interpretation 1038 Contributions by Owners Made to

Wholly-Owned Public Sector Entities and FRD 119A Contributions by Owners, appropriations for

additions to the net asset base have been designated as contributed capital. Other transfers that are

in the nature of contributions or distributions that have been designated as contributed capital are

also treated as contributed capital.

Transfers of net assets arising from administrative restructurings are treated as contributions by

owners. Transfers of net liabilities arising from administrativere structures are to go through the

comprehensive operating statement.

Property, Plant & Equipment Revaluation Surplus

The asset revaluation surplus is used to record increments and decrements on the revaluation of

non-current physical assets.

(o) Commitments

Commitments for future expenditure include operating and capital commitments arising from contracts.

These commitments are disclosed by way of a note (refer to note 18) at their nominal value and are

inclusive of the GST payable. In addition, where it is considered appropriate and provides additional

relevant information to users, the net present values of significant individual projects are stated.

These future expenditures cease to be disclosed as commitments once the related liabilities are

recognised on the balance sheet.

Page 22

30 June 2015



(p) Contingent assets and contingent liabilities

Contingent assets and contingent liabilities are not recognised in the balance sheet, but are disclosed

by way of note and, if quantifiable, are measured at nominal value. Contingent assets and contingent

liabilities are presented inclusive of GST receivable or payable respectively.

(q) Goods and Services Tax ("GST")

Income, expenses and assets are recognised net of the amount of associated GST, unless the GST

incurred is not recoverable from the taxation authority. In this case it is recognised as part of the

cost of acquisition of the asset or as part of the expense.

Receivables and payables are stated inclusive of the amount of GST receivable or payable. The net

amount of GST recoverable from, or payable to, the taxation authority is included with other

receivables or payables in the balance sheet.

Cash flows are presented on a gross basis. The GST components of cash flows arising from investing

or financing activities which are recoverable from, or payable to the taxation authority, are

presented as an operating cash flow.

Commitments and contingent assets and liabilities are presented on a gross basis.

(r) AASs issued that are not yet effective

Certain new Australian accounting standards and interpretations have been published that are not

mandatory for the 30 June 2015 reporting period. DTF assesses the impact of all these new standards

and advises the Health Service of their applicability and early adoption where applicable.

As at 30 June 2015, the following standards and interpretations had been issued by the AASB but

were not yet effective. They become effective for the first financial statements for reporting periods

commencing after the stated operative dates as detailed in the table below. Beechworth Health

Service has not and does not intend to adopt these standards early.

Standard /

Interpretation

Summary Applicable for Annual

Reporting periods

beginning on

Impact on Health

Services Financial

Statements

AASB 9 Financial instruments The key changes include the

simplified requirements for the

classification and measurement of

financial assets, a new hedging

accounting model and a revised

impairment loss model to

recognise impairment losses

earlier, as opposed to the current

approach that recognises

impairment only when incurred.

1 January 2018 The assessment has identified

that the financial impact of

available for sale (AFS) assets

will now be reported through

other comprehensive income

(OCI) and no longer recycled to

the profit and loss.

While the preliminary

assessment has not identified

any material impact arising from

AASB 9, it will continue to be

monitored and assessed.

Page 23

30 June 2015



Standard /

Interpretation


Reporting periods

beginning on

Impact on Health

Services Financial

Statements

AASB 15 Revenue from

Contracts with Customers

The core principle of AASB 15

requires an entity to recognise

revenue when the entity satisfies a

performance obligation by

transferring a promised good or

service to a customer

1 January 2017

(Exposure Draft 263 – potential

deferral to 1 Jan 2018)

The changes in revenue

recognition requirements in

AASB 15 may result in changes

to the timing and amount of

revenue recorded in the

financial statements. The

Standard will also require

additional disclosures on

service revenue and contract

modifications.

A potential impact will be the

upfront recognition of revenue

from licenses that cover

multiple reporting periods.

Revenue that was deferred and

amortised over a period may

now need to be recognised

immediately as a transitional

adjustment against the opening

returned earnings if there are

no former performance

obligations outstanding.

AASB 2014‑1 Amendments to

Australian Accounting

Standards [Part E Financial

Instruments]

Amends various AASs to reflect

the AASB's decision to defer the

mandatory application date of

AASB 9 to annual reporting

periods beginning on or after 1

January 2018 as a consequence

of Chapter 6 Hedge Accounting,

and to amend reduced disclosure

requirements.

1 January 2018 This amending standard will

defer the application period of

AASB 9 to the 2018-19

reporting period in accordance

with the transition requirements.

Page 24

30 June 2015



Standard /

Interpretation


Reporting periods

beginning on

Impact on Health

Services Financial

Statements



Standards – Clarification of

Acceptable Methods of

Depreciation and Amortisation

[AASB 116 & AASB 138]

Amends AASB 116 Property, Plant

and Equipment and AASB 138

Intangible Assets to:

• establish the principle for the

basis of depreciation and

amortisation as being the

expected pattern of consumption

of the future economic benefits of

an asset;

• prohibit the use of revenue

based methods to calculate the

depreciation or amortisation of an

asset, tangible or intangible,

because revenue generally

reflects the pattern of economic

benefits that are generated from

operating the business, rather than

the consumption through the use

of the asset.

1 January 2016 The assessment has indicated

that there is no expected impact

as the revenue-based method

is not used for depreciation and

amortisation.



Standards – Equity Method in

Separate Financial Statements

[AASB 1, 127 & 128]

Amends AASB 127 Separate

Financial Statements to allow

entities to use the equity method

of accounting for investments in

subsidiaries, joint ventures and

associates in their separate

financial statements.

1 January 2016 The assessment indicates that

there is no expected impact as

the entity will continue to

account for the investments in

subsidiaries, joint ventures and

associates using the cost

method as mandated if

separate financial statements

are presented in accordance

with FRD 113A.



Standards – Sale or

Contribution of Assets between

an Investor and its Associate or

Joint Venture [AASB 10 &

AASB 128]

AASB 2014-10 amends AASB 10

Consolidated Financial Statements

and AASB 128 Investments in

Associates to ensure consistent

treatment in dealing with the sale

or contribution of assets between

an investor and its associate or

joint venture. The amendments

require that:

• a full gain or loss to be

recognised by the investor when a

transaction involves a business

(whether it is housed in a

subsidiary or not); and

• a partial gain or loss to be

recognised by the parent when a

transaction involves assets that do

not constitute a business, even if

these assets are housed in a

subsidiary.

1 January 2016 The assessment has indicated

that there is limited impact, as

the revisions to AASB 10 and

AASB 128 are guidance in

nature.

Page 25

30 June 2015



Standard /

Interpretation


Reporting periods

beginning on

Impact on Health

Services Financial

Statements



Standards – Extending Related

Party Disclosures to Not-for-

Profit Public Sector Entities

[AASB 10, AASB 124 & AASB

1049]

The Amendments extend the

scope of AASB 124 Related Party

Disclosures to not-for-profit public

sector entities. A guidance has

been included to assist the

application of the Standard by not-

for-profit public sector entities.

1 July 2016 The amending standard will

result in extended disclosures

on the entity's key management

personnel (KMP), and the

related party transactions.

• AASB 2010-7 Amendments to Australian Accounting Standards arising from AASB 9 (December 2010).

• 2013-9 Amendments to Australian Accounting Standards – Conceptual Framework,

Materiality and Financial Instruments

• AASB 2014 1 Amendments to Australian Accounting Standards [PART D – Consequential Amendments

arising from AASB 14 Regulatory Deferral Accounts only] #

• AASB 2014 3 Amendments to Australian Accounting Standards – Accounting for Acquisitions of

Interests in Joint Operations [AASB 1 & AASB 11]

• AASB 2014 5 Amendments to Australian Accounting Standards arising from AASB 15

• AASB 2014 7 Amendments to Australian Accounting Standards arising from AASB 9 (December 2014)

• AASB 2014 8 Amendments to Australian Accounting Standards arising from AASB 9 (December 2014)

– Application of AASB 9 (December 2009) and AASB 9 (December 2010) [AASB 9 (2009 & 2010)]

• AASB 2015 2 Amendments to Australian Accounting Standards – Disclosure Initiative: Amendments

to AASB 101 [AASB 7, AASB 101, AASB 134 & AASB 1049]

• AASB 2015 3 Amendments to Australian Accounting Standards arising from the Withdrawal of

AASB 1031 Materiality

• AASB 2015 5 Amendments to Australian Accounting Standards – Investment Entities: Applying the

Consolidation Exception [AASB 10, AASB 12, AASB 128]

Page 26

30 June 2015



(s) Category Groups

The Beechworth Health Service has used the following category groups for reporting

purposes for the current and previous financial years.

Admitted Patient Services (Admitted Patients) comprises all recurrent health

revenue/expenditure on admitted patient services, where services are delivered in

public hospitals.

Aged Care comprises revenue/expenditure from Home and Community Care (HACC)

programs including planned activity groups.

Primary Health comprises revenue/expenditure for Community Health Services

including health promotion, physiotherapy, podiatry and occupational therapy.

Residential Aged Care referred to in the past as psychogeriatric residential services,

comprises those Commonwealth-licensed residential aged care services in receipt of

supplementary funding from DH under the mental health program. It excludes all other

residential services funded under the mental health program, such as mental health-funded

community care units (CCUs) and secure extended care units (SECUs).

Other Services excluded from Australian Health Care Agreement (AHCA)

(Other) comprises revenue/expenditure for services not separately classified above.

Page 27

Note 2: Analysis of revenue by sourceAdmitted RAC incl. Aged Primary Other Total

Patients Mental Health Care Health

2015 2015 2015 2015 2015 2015

$ $ $ $ $ $

Government Grants 3,052,645 4,185,949 408,793 669,065 380,606 8,697,058

Indirect contributions by Department of Health and Human Services 1,888 7,120 240 2,895 (40,444) (28,301)

Patient and Resident Fees 382,148 1,090,875 29,373 95,150 - 1,597,546

Commercial Activities:

Catering and Laundry - - - - 83,477 83,477

Services provided to External Programs - - - - 1,826,517 1,826,517

Property Income - - - - 11,780 11,780

Other 6,480 8,244 955 24,505 75,312 115,496

Total Revenue from Operating Activities 3,443,161 5,292,188 439,361 791,615 2,337,248 12,303,573

Interest - - - - 203,460 203,460

Total Revenue from Non-Operating Activities - - - - 203,460 203,460

Capital Purpose Income - State Government Capital Grants - - - - 493,356 493,356

Capital Purpose Income - Other - - - - 78,310 78,310

Residential Accommodation Payments - - - - 142,260 142,260

Net Gain/(Loss) from Disposal of Non-Financial Assets (refer note 2a) - - - - (31,556) (31,556)

Total Capital Purpose Income - - - - 682,370 682,370

Total Revenue 3,443,161 5,292,188 439,361 791,615 3,223,078 13,189,403

BEECHWORTH HEALTH SERVICENotes to the financial statements 30 June 2015

page 28


Note 2: Analysis of revenue by source (continued)Admitted RAC incl. Aged Primary Other Total

Patients Mental Health Care Health

Prior Year 2014 2014 2014 2014 2014 2014

$ $ $ $ $ $

Government Grants 3,201,099 3,935,619 444,676 643,017 312,350 8,536,761

Indirect contributions by Department of Health 1,700 6,736 224 2,743 (46,204) (34,801)

Patient and Resident Fees 355,225 1,010,908 33,380 94,475 1,493,988

Commercial Activities:

Catering and Laundry - - - - 102,693 102,693

Services provided to External Programs 1,326,403 1,326,403

Property Income 9,640 9,640

Other 628 2,596 851 11,642 503,504 519,221

Total Revenue from Operating Activities 3,558,652 4,955,859 479,131 751,877 2,208,386 11,953,905

Interest - - - - 170,235 170,235

Total Revenue from Non-Operating Activities - - - - 170,235 170,235

Capital Purpose Income - State Government Capital Grants - - - - 20,200 20,200

Residential Accommodation Payments - - - - 135,242 135,242

Net Gain/(Loss) from Disposal of Non-Financial Assets (refer note 2a) - - - - (2,248) (2,248)

Total Capital Purpose Income - - - - 153,194 153,194

Total Revenue 3,558,652 4,955,859 479,131 751,877 2,531,815 12,277,334

Indirect contributions by Department of Health (1 July 2014 - 31 Dec 2014) / Department of Health and Human Services (1 Jan 2015 - 30 June 2015)

Department of Health / Department of Health and Human Services makes certain payments on behalf of the Health Service (List).

These amounts have been brought to account in determining the operating result for the year by recording them as revenue and expenses.

page 29

2015 2014

$ $

Proceeds from Disposals of Non-Current Assets

- Motor Vehicles 9,545 -

Total Proceeds from Disposal of Non-Current Assets 9,545 -

Less: Written Down Value of Non-Current Assets Sold

- Plant and Equipment 30,135 16

- Medical Equipment 730 2,107

- Computers 9,136 -

- Furniture and Fittings 1,100 125

Total Written Down Value of Non-Current Assets Sold 41,101 2,248

Net gains/(losses) on Disposal of Non-Financial Assets (31,556) (2,248)


Note 2a: Net gain/(loss) on disposal of non-financial assets

page 30

Note 3: Analysis of expenses by sourceAdmitted RAC Aged Primary Other Total

Patients Care Health

2015 2015 2015 2015 2015 2015

$ $ $ $ $ $

Employee Expenses 2,055,930 5,276,973 476,901 641,549 911,386 9,362,739

Non Salary Labour Costs 218,161 76,040 5,163 25,813 47,136 372,313

Supplies & Consumables 234,196 293,471 29,399 23,251 137,017 717,334

Other Expenses from Continuing Operations

- Domestic Services 33,095 134,113 5,349 4,271 61,620 238,448

- Fuel, Light, Power and Water 32,439 105,038 11,221 10,233 72,017 230,948

- Repairs & Maintenance 68,532 165,116 10,836 17,466 87,892 349,842

- Administrative Expenses 172,671 482,305 72,211 73,900 322,423 1,123,510

Total Expenditure from Operating Activities 2,815,024 6,533,056 611,080 796,483 1,639,491 12,395,134

Expenditure for Capital Purposes - - - - 53,884 53,884

Depreciation and Amortisation (refer note 4) - - - - 849,664 849,664

Total Other Expenses - - - - 903,548 903,548

Total Expenses 2,815,024 6,533,056 611,080 796,483 2,543,039 13,298,682

Admitted RAC Aged Primary Other Total

Patients Care Health

2014 2014 2014 2014 2014 2014

$ $ $ $ $ $

Employee Expenses 2,121,773 5,148,305 530,698 698,284 737,264 9,236,324

Non Salary Labour Costs 203,727 84,368 5,853 26,559 39,353 359,860

Supplies & Consumables 168,574 302,565 28,019 17,206 110,252 626,616

Other Expenses from Continuing Operations

- Domestic Services 31,545 135,537 4,982 3,715 57,764 233,543

- Fuel, Light, Power and Water 41,615 136,925 14,223 13,110 84,313 290,186

- Repairs & Maintenance 57,290 167,807 10,154 14,203 79,274 328,728

- Administrative Expenses 201,488 472,107 70,631 78,662 401,802 1,224,690

Total Expenditure from Operating Activities 2,826,012 6,447,614 664,560 851,739 1,510,022 12,299,947

Expenditure for Capital Purposes - - - - 30,290 30,290

Depreciation and Amortisation (refer note 4) - - - - 1,092,452 1,092,452

Finance Costs - - - - - -

Total Other Expenses - - - - 1,122,742 1,122,742

Total Expenses 2,826,012 6,447,614 664,560 851,739 2,632,764 13,422,689


page 31

2015 2014 2015 2014

$ $ $ $

Commercial Activities

Catering and Laundry - 125,198 83,477 102,693

Services provided to External Programs 1,536,128 1,488,479 1,826,517 1,326,403

Property 1,866 2,689 11,780 29,640

1,537,994 1,616,366 1,921,774 1,458,736

2015 2014

$ $

Depreciation

Buildings 676,816 894,344

Plant & Equipment 44,111 50,207

Medical Equipment 45,443 57,530

Computers and Communication 13,827 22,793

Furniture and Fittings 15,733 22,670

Motor Vehicles 53,734 44,908

Total Depreciation 849,664 1,092,452

2015 2014

$ $

Cash on Hand 1,950 1,800

Cash at Bank 1,767,354 604,133

Deposits at Call 4,500,000 2,850,000

Total Cash and Cash Equivalents 6,269,304 3,455,933

Represented by:

Cash for Health Service Operations 864,731 332,695

Cash for Monies Held in Trust

- Cash on Hand 900 900

- Cash at Bank 903,673 272,338

- Deposits at Call 4,500,000 2,850,000

Note 14 5,404,573 3,123,238

Total Cash and Cash Equivalents 6,269,304 3,455,933

In accordance with Standing Direction 4.5.6, the Health Service is required to invest surplus funds with

TCV/VFMC. At 30 June 2015, the Health Service is compliant with this Standing Direction.

Revenue

Note 5: Cash and cash equivalents

For the purposes of the Cash Flow Statement, cash assets includes cash on hand and in banks, and

short-term deposits which are readily convertible to cash on hand, and are subject to an insignificant

risk of change in value, net of outstanding bank overdrafts.


Note 4: Depreciation and amortisation

Notes to the financial statements 30 June 2015

Expense

Note 3a: Analysis of expenses and revenue by internally managed funds

page 32

2015 2014

$ $

CURRENT

Contractual

Trade Debtors 91,643 89,224

Patient Fees 340,663 427,712

Accrued Income 58,858 9,974

Accrued Revenue - Department of Health - 114,148

Less Allowance for Doubtful Debts

Patient Fees (1,190) (6,611)

489,974 634,447

Statutory

GST Receivable 52,506 52,947

52,506 52,947

TOTAL CURRENT RECEIVABLES 542,480 687,394

NON CURRENT

Statutory

Long Service Leave - Department of Health and Human Services 141,149 181,593

TOTAL NON CURRENT RECEIVABLES 141,149 181,593

TOTAL RECEIVABLES 683,629 868,987

(a) Movement in Allowance for doubtful contractual receivables

2015 2014

$ $

Balance at beginning of year 6,611 6,611

Amounts written off during the year 3,170 2,763

Amounts recovered during the year (4,751) (4,751)

Increase/(decrease) in allowance recognised in net result (3,840) 1,988

Balance at end of year 1,190 6,611

(b) Ageing analysis of receivables

Please refer to note17(c) for the ageing analysis of receivables

(c) Nature and extent of risk arising from receivables

Please refer to note17(c) for the nature and extent of credit risk arising from receivables

2015 2014

$ $

Pharmaceuticals - at cost 17,092 35,467

Catering Supplies - at cost 7,142 7,142

Housekeeping Supplies - at cost 8,363 8,363

Medical and Surgical Lines - at cost 9,578 12,552

Engineering Stores - at cost 6,438 5,439

Administration Stores - at cost 2,515 1,568

Other - Physiotherapy, Podiatry - at cost 46,394 44,301

TOTAL INVENTORIES 97,522 114,832


Note 6: Receivables


Note 7: Inventories

page 33

Name of Entity Principal Activity 2015 2014

% %

Hume Rural Health Alliance Information Systems 4.52 4.71

Beechworth Health Service's interest in assets employed in the above jointly controlled

operations and assets is detailed below. The amounts are included in the financial

statements and consolidated financial statements under their respective asset categories:

2015 2014

$ $

Summarised Balance Sheet:

Current Assets

Cash and Cash Equivalents 18,611 12,039

Other 91,643 89,224

Total Current Assets 110,254 101,263

Non Current Assets

Property, Plant and Equipment 29,534 18,215

Other - -

Total Non Current Assets 29,534 18,215

Total Assets 139,788 119,478

Current Liabilities

Payables 40,427 26,050

Total Current Liabilities 40,427 26,050

Net Assets 99,361 93,428

Share of Joint Operation's Net Assets 99,361 93,428

Summarised Operating Statement

Income from transactions 405,259 300,469

Expenses from transactions (394,743) (284,815)

Net Result 10,516 15,654

The 2015 amounts disclosed above are based on the unaudited financial statements of the

Hume Rural Health Alliance.


Ownerhip Interest

Note 8: Joint operations accounted for using the proportional method

page 34

(a) Gross carrying amount and accumulated depreciation

2015 2014

$ $

Land

- Crown Land - other at fair value 541,000 541,000

- Freehold Land - other at fair value 595,000 595,000

Total Land 1,136,000 1,136,000

Buildings

- Buildings at valuation 22,379,000 22,379,000

Less Accumulated Depreciation 676,816 -

Total Buildings 21,702,184 22,379,000

Plant and Equipment

- Plant and Equipment at fair value 591,519 692,751

Less Accumulated Depreciation 368,226 428,701

Total Plant and Equipment 223,293 264,050

Medical Equipment

- Medical Equipment at fair value 860,542 862,270


Total Medical Equipment 203,841 203,102

Computers and Communication

- Computers and Communication at fair value 170,953 427,261


Total Computers and Communication 11,795 22,666

Furniture and Fittings

- Furniture and Fittings at fair value 152,369 239,515


Total Furniture and Fittings 19,746 36,580

Motor Vehicles

- Motor Vehicles at fair value 694,910 679,407


Total Motor Vehicles 167,787 142,987

TOTAL 23,464,646 24,184,385


Note 9: Property, Plant & Equipment


page 35

(b) Reconciliations of the carrying amounts of each class of asset at the beginning and end of the previous and current financial year is set out below.

Land Buildings Plant & Medical Computers & Furniture & Motor Total

Equipment Equipment Communications Fittings Vehicles

$ $ $ $ $ $ $ $

Balance as at 1 July 2013 1,440,000 18,564,357 284,025 239,685 45,459 59,375 187,895 20,820,796

Additions - 18,500 30,248 23,054 - - - 71,802

Disposals - - (16) (2,107) - (125) - (2,248)

Revaluation increments/(decrements) (304,000) 4,690,487 - - - - - 4,386,487

Depreciation and Amortisation (note 4) - (894,344) (50,207) (57,530) (22,793) (22,670) (44,908) (1,092,452)

Balance at 30 June 2014 1,136,000 22,379,000 264,050 203,102 22,666 36,580 142,987 24,184,385

Additions - - 22,028 18,212 - - 52,476 92,716

Disposals - - (30,134) (729) (9,135) (1,101) - (41,099)

Assets found at no cost - - 11,460 28,699 12,091 - 26,058 78,308

Depreciation and Amortisation (note 4) - (676,816) (44,111) (45,443) (13,827) (15,733) (53,734) (849,664)

Balance at 30 June 2015 1,136,000 21,702,184 223,293 203,841 11,795 19,746 167,787 23,464,646

Land and buildings carried at valuation

An independent valuation of Beechworth Health Service's property, plant and equipment was performed by the Valuer-General Victoria to determine the fair value of the

land and buildings. The valuation, which conforms to Australian Valuation Standards, was determined by reference to the amounts for which assets could be exchanged

between knowledgeable willing parties in an arm's length transaction. The valuation was based on independent assessments.

The effective date of the valuation is 30 June 2014

Plant and Equipment

The value of plant and equipment was considered in accordance with FRD103F.

Note 9: Property, Plant & Equipment (continued)


page 36

(c) Fair value measurement hierarchy for assets as at 30 June 2015

Carrying

amount as at

30 June 2015 Level 1 Level 2 Level 3

$ $ $ $

Land at fair value

Specialised land

- Crown Land - other at fair value 541,000 - - 541,000

- Freehold Land - other at fair value 595,000 - - 595,000

Total of land at fair value 1,136,000 - - 1,136,000

Buildings at fair value 21,702,184 - - 21,702,184

Plant and equipment at fair value 223,293 - - 223,293

Medical equipment at fair value 203,841 - - 203,841

Computers and communications equipment at fair value 11,795 - - 11,795

Furniture and fittings at fair value 19,746 - - 19,746

Vehicles at fair value 167,787 - - 167,787

TOTAL 23,464,646 - - 23,464,646

Carrying

amount as at


$ $ $ $

Land at fair value

Specialised land

- Crown Land - other at fair value 541,000 - - 541,000

- Freehold Land - other at fair value 595,000 - - 595,000

Total of land at fair value 1,136,000 - - 1,136,000

Buildings at fair value 22,379,000 - - 22,379,000

Plant and equipment at fair value 264,050 - - 264,050

Medical equipment at fair value 203,102 - - 203,102

Computers and communications equipment at fair value 22,666 - - 22,666

Furniture and fittings at fair value 36,580 - - 36,580

Vehicles at fair value 142,987 - - 142,987

TOTAL 24,184,385 - - 24,184,385

Specialised land and specialised buildingsThe market approach is also used for specialised land and specialised buildings although is adjusted for the community

service obligation (CSO) to reflect the specialised nature of the assets being valued. Specialised assets contain significant,

unobservable adjustments; therefore these assets are classified as Level 3 under the market based direct comparison approach.

The CSO adjustment is a reflection of the valuer’s assessment of the impact of restrictions associated with an asset to the

extent that is also equally applicable to market participants. This approach is in light of the highest and best use consideration

required for fair value measurement, and takes into account the use of the asset that is physically possible, legally permissible

and financially feasible. As adjustments of CSO are considered as significant unobservable inputs, specialised land would be

classified as Level 3 assets.

For the health services, the depreciated replacement cost method is used for the majority of specialised buildings, adjusting

for the associated depreciation. As depreciation adjustments are considered as significant and unobservable inputs in nature,

specialised buildings are classified as Level 3 for fair value measurements.

An independent valuation of the Health Service’s specialised land and specialised buildings was performed by the

Valuer-General Victoria. The valuation was performed using the market approach adjusted for CSO. The effective date of the

valuation is 30 June 2014.

VehiclesThe Health Service acquires new vehicles and at times disposes of them before completion of their economic life. The process

of acquisition, use and disposal in the market is managed by the Health Service who set relevant depreciation rates during

use to reflect the consumption of the vehicles. As a result, the fair value of vehicles does not differ materially from the carrying

value (depreciated cost).

Plant and equipmentPlant and equipment is held at carrying value (depreciated cost). When plant and equipment is specialised in use, such that it

is rarely sold other than as part of a going concern, the depreciated replacement cost is used to estimate the fair value. Unless

there is market evidence that current replacement costs are significantly different from the original acquisition cost, it is

considered unlikely that depreciated replacement cost will be materially different from the existing carrying value.

There were no changes in valuation techniques throughout the period to 30 June 2015.

For all assets measured at fair value, the current use is considered the highest and best use.

Fair value measurement at end of

reporting period using:





page 37

(d) Reconciliations of Level 3 fair value

Land Buildings Plant & Medical Computers & Furniture & Motor Total

Equipment Equipment Communications Fittings Vehicles

$ $ $ $ $ $ $ $

Balance as at 1 July 2013 1,440,000 18,564,357 284,025 239,685 45,459 59,375 187,895 20,820,796

Purchases (sales) - 18,500 30,232 20,947 - (125) - 69,554

Transfers in (out) of Level 3 - - - - - - - -

Gains or losses recognised in net result

- Depreciation - (894,344) (50,207) (57,530) (22,793) (22,670) (44,908) (1,092,452)

Sub Total 1,440,000 17,688,513 264,050 203,102 22,666 36,580 142,987 19,797,898

Unrealised gains/losses on non-financial assets (304,000) 4,690,487 - - - - - 4,386,487

Balance at 30 June 2014 1,136,000 22,379,000 264,050 203,102 22,666 36,580 142,987 24,184,385

Purchases (sales) - - 3,354 46,182 2,956 (1,101) 78,534 129,925

Transfers in (out) of Level 3 - - - - - - -

Gains or losses recognised in net result

- Depreciation - (676,816) (44,111) (45,443) (13,827) (15,733) (53,734) (849,664)

Sub Total 1,136,000 21,702,184 223,293 203,841 11,795 19,746 167,787 23,464,646

Unrealised gains/losses on non-financial assets - - - - - - - -

Balance at 30 June 2015 1,136,000 21,702,184 223,293 203,841 11,795 19,746 167,787 23,464,646



page 38

Note 9: Property, plant & equipment (continued)

(e) Description of significant unobservable inputs to Level 3 valuations:

Specialised land Market approach

Community Service Obligation (CSO)

adjustment

Specialised buildings Depreciated replacement cost Direct cost per square metre

Useful life of specialised buildings

Plant and equipment at fair value Depreciated replacement cost Cost per unit

Useful life of PPE

Vehicles Depreciated replacement cost Cost per unit

Useful life of vehicles

Medical equipment at fair value Depreciated replacement cost Cost per unit

Useful life of medical equipment

Computers Depreciated replacement cost Cost per unit

Useful life of computers

Furniture and Fittings Depreciated replacement cost Cost per unit

Useful life of furniture and fittings


Valuation technique (i)

Significant unobservable inputs (i)

page 39

(a) Movements in carrying value for investment property as at 30 June 2015

2015 2014

$ $

Balance at Beginning of Period 265,000 245,000

Additions - -

Disposals and Property Held for Sale - -

Net Gain/(Loss) from Fair Value Adjustments - 20,000

Balance at End of Period 265,000 265,000

(b) Fair value measurement hierarchy for investment property as at 30 June 2015

Carrying

amount as at


$ $ $ $

Investment property 265,000 - 265,000 -

TOTAL 265,000 - 265,000 -

There have been no transfers between levels during the period. There were no changes in valuation

techniques throughout the period to 30 June 2014.

For investment properties measured at fair value, the current use of the asset is considered the

highest and best use.

The fair value of the Health Service’s investment properties at 30 June 2014 have been arrived on

the basis of an independent valuation carried out by the Valuer General - Victoria. The valuation

was determined by reference to market evidence of transaction process for similar properties with no

significant unobservable adjustments, in the same location and condition and subject to similar

lease and other contracts.

2015 2014

$ $

CURRENT

Contractual

Trade Creditors 172,439 256,337

Accrued Expenses 55,924 20,706

228,363 277,043

Statutory

GST Payable 39,816 42,001

TOTAL CURRENT 268,179 319,044

(a) Maturity analysis of payables

Please refer to Note 17(d) for the ageing analysis of payables

(b) Nature and extent of risk arising from

Please refer to Note 17(d) for the nature and extent of risks arising from payables


Note 11: Payables

Note 10: Investment Properties



page 40

2015 2014

$ $

Current Provisions

Employee Benefits

Annual Leave

- unconditional and expected to be settled within 12 months 605,612 592,230

- unconditional and expected to be settled after 12 months 112,626 126,488

Long Service Leave



Other Employee Benefits (i)


1,600,379 1,820,252

Provisions related to employee benefit on-costs



184,744 240,372

Total Current Provisions 1,785,123 2,060,624

Non-Current Provisions

Employee Benefits 238,184 210,021

Provisions related to EmployeeBenefit On-Costs 48,632 52,089

Total Non-Current Provisions 286,816 262,110

Total Provisions 2,071,939 2,322,734

(a) Employee Benefits and Related On-Costs

Current Employee Benefits and related on-costs

Unconditional Long Service Leave Entitlement 917,624 924,145

Annual Leave Entitlements 796,526 801,011

Accrued Wages and Salaries 47,092 309,992

Accrued Days Off 18,097 20,314

48/52 Leave Entitlements 1,247 2,301

Time in Lieu 4,537 2,861

Non-Current Employee Benefits and related on-costs

Conditional Long Service Leave Entitlement 286,816 262,110

Total Employee Benefits and Related On-Costs 2,071,939 2,322,734

(b) Movements in Provisions

Movement in Long Service Leave:

Balance at start of year 1,186,256 1,179,018

Provision made during the year

- Revaluations 12,109 2,849

- Expense recognising employee service 159,211 205,657

Settlement made during the year (153,136) (201,268)

Balance at end of year 1,204,440 1,186,256

(i) Other Employee Benefits include accrued wages, accrued days off, 48/52 leave and time in lieu.


Note 12: Provisions

page 41

Employees of the Health Service are entitled to receive superannuation benefits and the

Health Services contributes to both defined benefit and defined contribution plans. The

defined benefit plan(s) provides benefits based on years of service and final average salary.

The Health Service does not recognise any defined benefit liability in respect of the plan(s)

because the entity has no legal or constructive obligation to pay future benefits relating to

its employees; its only obligation is to pay superannuation contributions as they fall due.

The Department of Treasury and Finance discloses the State’s defined benefits liabilities in

its disclosure for administered items.

However superannuation contributions paid or payable for the reporting period are included

as part of employee benefits in the comprehensive operating statement of the Health Service.

The name, details and amounts expense in relation to the major employee superannuation

funds and contributions made by the Health Services are as follows:

2015 2014

$ $

Defined benefit plans:

First State Super 23,602 57,218Defined contribution plans:

First State Super 557,240 538,635HESTA 178,775 143,502HostPlus 32,388 23,909Total 792,005 763,264

There are no outstanding contributions owed to any superannuation funds on behalf of any

Beechworth Health Service employees as at 30 June 2015.

Paid Contribution for the year


Note 13: Superannuation

page 42

2015 2014

$ $

CURRENT

Monies Held in Trust *

- Patient Monies Held in Trust * 301,981 339,681

- Accommodation Bonds (Refundable Entrance Fees) * 5,031,137 2,702,777

Other

- Other Monies Held in Trust 71,455 80,720

- Equipment Deposits - 60

- Other 56,812 36,244

Total Current 5,461,385 3,159,482

Total Other Liabilities 5,461,385 3,159,482

* Total Monies Held in Trust Represented by the following

assets:

Cash Assets (refer to Note 5) 5,404,573 3,123,238

TOTAL 5,404,573 3,123,238

2015 2014

$ $

(a) Surpluses

Property, Plant & Equipment Revaluation Surplus

Balance at the beginning of the reporting period 13,825,064 9,438,577

Revaluation Increment/(Decrements)

- Land - (304,000)

- Buildings - 4,690,487

Balance at the end of the reporting period * 13,825,064 13,825,064

* Represented by:

- Land 606,000 606,000

- Buildings 13,219,064 13,219,064 Total Reserves 13,825,064 13,825,064

(b) Contributed Capital

Balance at the beginning of the reporting period 8,310,690 8,310,690

Capital contribution received from Victorian Government - - Balance at the end of the reporting period 8,310,690 8,310,690

(c) Accumulated Surpluses/(Deficits)

Balance at the beginning of the reporting period 952,123 2,097,478

Net Result for the Year (109,279) (1,145,355) Balance at the end of the reporting period 842,844 952,123

Total Equity at end of financial year 22,978,598 23,087,877


Note 14: Other Liabilities


Note 15: Equity

page 43

2015 2014

$ $

Net Result for the Year (109,279) (1,145,355)

Non- cash movements:

Depreciation & Amortisation 849,664 1,092,452

Provision for Doubtful Debts (3,840) 1,988

Revaluation of Investment Property - (20,000)

Assets found at no cost (78,308) -

Movements included in investing and financing activities:

Net (Gain)/Loss from Sale of Plant and Equipment 31,556 2,248

Movements in assets and liabilities

Change in Operating Assets & Liabilities

Increase/(Decrease) in Payables (50,865) (50,419)

Increase/(Decrease) in Employee Benefits (250,795) (23,391)

Increase/(Decrease) in Other Liabilities 11,243 (200,709)

(Increase)/Decrease in Receivables 184,993 (72,503)

Change in Inventories 17,310 (9,625)

NET CASH INFLOW/(OUTFLOW) FROM OPERATING ACTIVITIES 601,679 (425,314)

Note 16: Reconciliation of Net Result for the Year to Net Cash

Inflow/(Outflow) from Operating Activities


page 44

(a) Financial Risk Management Objectives and Policies

The Beechworth Health Service's principal financial instruments comprise of:

- Cash Assets

- Term Deposits

- Receivables (excluding statutory receivables)

- Payables (excluding statutory payables)

- Accommodation Bonds and Refundable Accommodation Deposits

Details of the significant accounting policies and methods adopted, including the criteria for recognition,

the basis of measurement and the basis on which income and expensesare recognised, with respect

to each class of financial asset, financial liability and equity instrument are disclosed in note 1 to the

financial statements.

The Health Service's main financial risks include credit risk, liquidity risk and interest rate risk. The

Health service manages these financial risks in accordance with its financial risk management policy.

The Health Service uses different methods to measure and manage the different risks to which it is

exposed. Primary responsibility for the identification and management of financial risks rests with the

financial risk management committee of the Health Service.

The main purpose in holding financial instruments is to prudentially manage Beechworth Health

Service's financial risks within the government policy parameters.

Categorisation of Financial Instruments

Details of each categories in accordance with AASB 139, shall be disclosed either on the face of

the balance sheet or in the notes

Contractual Contractual

financial financial

assets - loans liabilities at

and receivables amortised cost Total2015 $ $ $

Financial AssetsCash and Cash Equivalents 6,269,304 - 6,269,304

Loans and Receivables 489,974 - 489,974

Total Financial Assets (i) 6,759,278 - 6,759,278

Financial LiabilitiesPayables (at amortised cost) - 228,363 228,363

Accommodation Bonds (at amortised cost) - 5,031,137 5,031,137

Other Liabilities (at amortised cost) - 430,248 430,248

Total Financial Liabilities (ii) - 5,689,748 5,689,748

Contractual Contractual

financial financial

assets - loans liabilities at

and receivables amortised cost Total2014 $ $ $


Loans and Receivables 520,299 - 520,299

Total Financial Assets (i) 3,976,232 - 3,976,232

Financial LiabilitiesPayables (at amortised cost) - 277,043 277,043

Accommodation Bonds (at amortised cost) - 2,702,777 2,702,777

Other Liabilities (at amortised cost) - 456,705 456,705

Total Financial Liabilities (ii) - 3,436,525 3,436,525

(b) Net holding gain/(loss) on financial instruments by category

Total interest income/(expense)2015 $

Financial AssetsCash and Cash Equivalents (iii) 203,460

Total Financial Assets 203,460

Total interest income/(expense)2014 $

Financial AssetsCash and Cash Equivalents 170,235

170,235

(i) The total amount of financial assets disclosed here excludes statutory receivables

(i.e. GST input tax credit recoverable)

(ii) The total amount of financial liabilities disclosed here excludes statutory payables

(i.e. Taxes payables)

(iii) For cash and cash equivalents, loans or receivables, the net gain or loss is calculated by taking

the movement in the fair value of the asset and interest revenue.


Note 17: Financial Instruments


page 45

(c) Credit Risk

Credit risk arises from the contractual financial assets of the Health Service, which comprise cash and

deposits, non-statutory receivables and available for sale contractual financial assets. The Health Service’s

exposure to credit risk arises from the potential default of a counter party on their contractual obligations

resulting in financial loss to the Health Service. Credit risk is measured at fair value and is monitored on a

regular basis.

Credit risk associated with the Health Service’s contractual financial assets is minimal because the main

debtor is the Victorian Government. For debtors other than the Government, it is the Health Service’s policy

to only deal with entities with high credit ratings of a minimum Triple-B rating and to obtain sufficient

collateral or credit enhancements, where appropriate.

In addition, the Health Service does not engage in hedging for its contractual financial assets and mainly

obtains contractual financial assets that are on fixed interest, except for cash assets, which are mainly cash

at bank. As with the policy for debtors, the Health Service’s policy is to only deal with banks with high credit

ratings.

Provision of impairment for contractual financial assets is recognised when there is objective evidence that

the Health Service will not be able to collect a receivable. Objective evidence includes financial difficulties

of the debtor, default payments, debts which are more than 60 days overdue, and changes in debtor credit

ratings.

Except as otherwise detailed in the following table, the carrying amount of contractual financial assets

recorded in the financial statements, net of any allowances for losses, represents Beechworth Health Service’s

maximum exposure to credit risk without taking account of the value of any collateral obtained.

Credit quality of contractual financial assets that are neither past due nor impaired

Financial Other Total

Institutions (min BBB

(AA credit rating) credit rating)

2015 $ $ $


Receivables (i) -

- Trade Debtors - 489,974 489,974

Total Financial Assets 6,269,304 489,974 6,759,278

2014

Financial AssetsCash and Cash Equivalents 3,455,933 - 3,455,933 Receivables -

- Trade Debtors - 520,299 520,299

Total Financial Assets 3,455,933 520,299 3,976,232

(i) The total amounts disclosed here exclude statutory amounts (e.g. amounts owing from Victorian

Government and GST input tax credit recoverable).

Note 17: Financial Instruments (continued)


page 46


(c) Credit Risk (continued)

Ageing analysis of Financial Assets as at 30 June

Carrying Not Past Due Less 1-3 3 Months Impaired

Amount and Not Than Months - 1 Year Financial

Impaired 1 Month Assets

2015 $ $ $ $ $ $

Financial Assets

Cash and Cash Equivalents 6,269,304 6,269,304 - - - -

Receivables (i)

- Trade Debtors 489,974 420,114 21,111 19,852 28,897 -

Other Financial Assets

- Term Deposits - - - - - -

Total Financial Assets 6,759,278 6,689,418 21,111 19,852 28,897 -

2014

Financial Assets

Cash and Cash Equivalents 3,455,933 3,455,933 - - - -

Receivables (i)

- Trade Debtors 520,299 440,491 22,210 27,653 29,945 -


- Term Deposits - - - - - -

Total Financial Assets 3,976,232 3,896,424 22,210 27,653 29,945 -

(i) Ageing analysis of financial assets must exclude the types of statutory financial assets (i.e GST input tax credit)

Contractual financial assets that are either past due or impaired

There are no material financial assets which are individually determined to be impaired. Currently the Health

Service does not hold any collateral as security nor credit enhancements relating to its financial assets.

There are no financial assets that have had their terms renegotiated so as to prevent them from being past

due or impaired, and they are stated at their carrying amounts as indicated. The ageing analysis table above

discloses the ageing only of contractual financial assets that are past due but not impaired.

Past Due But Not Impaired


page 47

(d) Liquidity Risk

Liquidity risk is the risk that the Health Service would be unable to meet its financial obligations as and

when they fall due. The Health Service operates under the Government's fair payments policy of settling

financial obligations within 30 days and in the event of a dispute, making payments within 30 days from

the date of resolution.

The Health Service’s maximum exposure to liquidity risk is the carrying amounts of financial liabilities as

disclosed in the face of the balance sheet.

The following table discloses the contractual maturity analysis for Beechworth Health Service's financial

liabilities. For interest rates applicable to each class of liability refer to individual notes to the financial

statements.

Maturity analysis of financial liabilities as at 30 June

Carrying Contractual Less 1-3 3 Months

Amount Cash Than Months - 1 Year

Flows 1 Month

2015 $ $ $ $ $

Financial Liabilities

Payables 228,363 228,363 228,363 - -

Other Financial Liabilities (i)

- Accommodation Bonds 5,031,137 5,031,137 - - 5,031,137

- Other Liabilities 430,248 430,248 430,248 - -

Total Financial Liabilities 5,689,748 5,689,748 658,611 - 5,031,137

2014


Payables 277,043 277,043 277,043 - -

Other Financial Liabilities (i)

- Accommodation Bonds 2,702,777 2,702,777 - - 2,702,777

- Other Liabilities 456,705 456,705 456,705 - -

Total Financial Liabilities 3,436,525 3,436,525 733,748 - 2,702,777

(i) Ageing analysis of financial liabilities excludes the types of statutory financial liabilities

(i.e GST payable)

Maturity Dates



page 48

(e) Market Risk

The Beechworth Health Service's exposures to market risk are primarily through interest rate risk.

Objectives, policies and processes used to manage each of these risks are disclosed in the paragraph

below.

Interest Rate Risk

Minimisation of risk is achieved by mainly undertaking fixed rate or non-interest bearing financial

instruments. For financial liabilities, the health service mainly undertake financial liabilities with

relatively even maturity profiles

Cash flow interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate

because of changes in market interest rates.

The Health Service has minimul exposure to cash flow interest rate risks through its cash and deposits,

term deposits and bank overdrafts that are at floating rate.

The Health Service manages this risk by mainly undertaking fixed rate or non-interest bearing financial

instruments with relatively even maturity profiles, with only insignificant amounts of financial

instruments at floating rate. Management has concluded for cash at bank and bank overdraft, as

financial assets that can be left at floating rate without necessarily exposing the Health Service to

significant bad risk, management monitors movement in interest rates on a daily basis.

Interest Rate Exposure of Financial Assets and Liabilities as at 30 June

WeightedAverage Carrying Fixed Variable Non

Effective Amount Interest Interest Interest

Interest Rate Rate Bearing2015 Rate (%) $ $ $ $

Financial AssetsCash and Cash Equivalents 2.81% 6,269,304 4,500,000 1,767,354 1,950

Receivables (i)

- Trade Debtors - 489,974 - - 489,974

Total Financial Assets 6,759,278 4,500,000 1,767,354 491,924

Financial LiabilitiesPayables (i) 228,363 - - 228,363

Other Financial Liabilities

- Accommodation Bonds 5,031,137 - - 5,031,137

- Other Liabilities 430,248 - - 430,248

Total Financial Liabilities 5,689,748 - - 5,689,748

2014

Financial AssetsCash and Cash Equivalents 3.60% 3,455,933 2,850,000 604,133 1,800

Receivables (i)

- Trade Debtors - 520,299 - - 520,299

Total Financial Assets 3,976,232 2,850,000 604,133 522,099

Financial LiabilitiesPayables 277,043 - - 277,043


- Accommodation Bonds 2,702,777 - - 2,702,777

- Other Liabilities 456,705 - - 456,705

Total Financial Liabilities 3,436,525 - - 3,436,525

(i) The carrying amount must exclude types of statutory financial assets and liabilities

(i.e. GST input tax credit and GST payable)


Interest Rate exposure


page 49

(e) Market Risk (continued)

Sensitivity Disclosure Analysis

Taking into account past performance, future expectations, economic forecasts, and management's knowledge and experience of the financial markets, the Beechworth Health Service believes the following

movements are 'reasonably possible' over the next 12 months.

- A shift of 100 basis points up and down in market interest rates (AUD) from year-end rates of 2.81%;

The following table discloses the impact on net operating result and equity for each category of financial instrument held by Beechworth Health Service at year end as presented to key management personnel,

if changes in the relevant risk occur.

Carrying

Amount

Profit Equity Profit Equity

2015 $ $ $ $ $

Financial Assets

Cash and Cash Equivalents (i) 6,269,304 (62,693) (62,693) 62,693 62,693

Receivables (i)

- Trade Debtors 489,974


Payables 228,363 - - - -

Other Financial Liabilities (ii)

- Accommodation Bonds 5,031,137 - - - -

- Other Liabilities 430,248 4,302 4,302 (4,302) (4,302)

(58,391) (58,391) 58,391 58,391

2014

Financial Assets

Cash and Cash Equivalents 3,455,933 (34,559) (34,559) 34,559 34,559

Receivables (i)

- Trade Debtors 520,299


Payables 277,043 - - - -

Other Financial Liabilities (ii)

- Accommodation Bonds 2,702,777 - - - -

- Other Liabilities 456,705 4,567 4,567 (4,567) (4,567)

(29,992) (29,992) 29,992 29,992

(i) eg. Sensitivity of cash and cash equivalents to a +1% movement in interest rates.

Similar for a -1% movement in interest rate.

(ii) The carrying amount must exclude types of statutory financial assets and liabilities

(i.e. GST input tax credit and GST payable).


+1%


Interest Rate Risk

-1%

page 50


(f) Fair Value

determined as follows:

• Level 1 - the fair value of financial instrument assets and liabilities with standard

terms and conditions and traded in active liquid markets are determined with reference

to quoted market prices;

• Level 2 - the fair value is determined using inputs other than quoted prices that

are observable for the financial asset or liability, either directly or indirectly; and

• Level 3 - the fair value is determined in accordance with generally accepted pricing

models based on discounted cash flow analysis using unobservable market inputs.

The Health Services considers that the carrying amount of financial instrument

assets and liabilities recorded in the financial statements to be a fair approximation

of their fair values, because of the short-term nature of the financial instruments

and the expectation that they will be paid in full.

The following table shows that the fair values of most of the contractual financial assets and liabilities are the same as the carrying amounts.

All financial instrument assets and liabilities are level 1.

Comparison between carrying amount and fair value

Consolidated Fair Consolidated Fair

Carrying Value Carrying Value

Amount Amount

2015 2015 2014 2014

$ $ $ $

Financial AssetsCash and Cash Equivalents 6,269,304 6,269,304 3,455,933 3,455,933

Receivables (i)

- Trade Debtors 489,974 489,974 520,299 520,299


- Term Deposits - - - -

Total Financial Assets 6,759,278 6,759,278 3,976,232 3,976,232

Financial LiabilitiesPayables 228,363 228,363 277,043 277,043


- Accommodation Bonds 5,031,137 5,031,137 2,702,777 2,702,777

- Other Liabilities 430,248 430,248 456,705 456,705

Total Financial Liabilities 5,689,748 5,689,748 3,436,525 3,436,525

(i) The carrying amount must exclude types of statutory financial assets and liabilities

(i.e. GST input tax credit and GST payable).

The fair values and net fair values of financial instrument assets and liabilities are


page 51

Note 18: Commitments for Expenditure

2015 2014

$ $

Other Commitments

Commitments contracted for at the reporting date which have not

been recognised as liabilities.

Payable:

Computer Equipment 67,292 104,327

Other - -

TOTAL 67,292 104,327

Not later than one year 44,315 54,461

Later than one year and not later than 5 years 22,977 49,866

67,292 104,327

Total Commitments for Expenditure (inclusive of GST) 67,292 104,327

less GST recoverable from the Australian Tax Office 6,117 9,484

Total Commitments for Expenditure (exclusive of GST) 61,175 94,843

Note 19: Contingent Assets and Contingent Liabilities

There are no known contingent assets or liabilities for Beechworth Health Service as at the

date of this report.

2014: Nil


page 52

2015 2014 2015 2014 2015 2014 2015 2014 2015 2014 2015 2014

$ $ $ $ $ $ $ $ $ $ $ $

Revenue 5,292,188 4,955,859 3,443,161 3,558,652 439,361 479,131 791,615 751,877 3,019,618 2,361,580 12,985,943 12,107,099

Expenses (6,533,056) (6,447,614) (2,815,024) (2,826,012) (611,080) (664,560) (796,483) (851,739) (2,543,039) (2,632,764) (13,298,682) (13,422,689)

Net Result from

ordinary activities (1,240,868) (1,491,755) 628,137 732,640 (171,719) (185,429) (4,868) (99,862) 476,579 (271,184) (312,739) (1,315,590)

Interest Income - - - - - - - - 203,460 170,235 203,460 170,235

Net Result for Year (1,240,868) (1,491,755) 628,137 732,640 (171,719) (185,429) (4,868) (99,862) 680,039 (100,949) (109,279) (1,145,355)

OTHER INFORMATIONSegment Assets 18,368,726 16,661,204 6,962,508 7,194,553 6,831 33,845 144,042 166,572 - - 25,482,107 24,056,174

Unallocated Assets - - - - - - - - 5,297,994 4,832,963 5,297,994 4,832,963

Total Assets 18,368,726 16,661,204 6,962,508 7,194,553 6,831 33,845 144,042 166,572 5,297,994 4,832,963 30,780,101 28,889,137

Segment Liabilities 6,323,787 4,070,002 314,885 377,269 68,666 82,683 145,847 170,560 - - 6,853,185 4,700,514

Unallocated Liabilities - - - - - - - - 948,318 1,100,746 948,318 1,100,746

Total Liabilities 6,323,787 4,070,002 314,885 377,269 68,666 82,683 145,847 170,560 948,318 1,100,746 7,801,503 5,801,260

Depreciation Expense 385,874 45,626 222,077 26,394 152 943 11,106 10,347 230,455 1,009,142 849,664 1,092,452

The major products/services from which the above segments derive revenue are:

Business Segments Services

Residential Aged Care Services (RACS) Includes "Stringybark Lodge" - aged care hostel and "The Acacias" - nursing home.Acute

Mental Health Former mental health programs are now managed by Albury Wodonga HealthAged Care Includes Planned Activity Groups at Beechworth, Tangambalanga and Yackandandah and HACC funded servicesPrimary Health Includes Allied Health servicesOther Includes Catering, Meals Services, Capital Interest, Capital Grants for construction and Support Costs.

Beechworth Health Service operates predominantly in North East Victoria. More than 90% of revenue, expenses from ordinary activities and segment assets relate to operations

in North East Victoria.

Acute

Geographical Segment



Note 20: Operating Segments

Primary HealthAged Care Other TotalRACS

page 53

In accordance with the Ministerial Directions issued by the Minister for Finance under the

Financial Management Act 1994 , the following disclosures are made regarding responsible

persons for the reporting period.

Responsible Ministers:

The Honourable David Davis, MLC, Minister for Health and 01 Jul 2014 03 Dec 2014

Minister for Ageing

The Honourable Jill Hennessey MLA, Minister for Health, Minister 04 Dec 2014 30 Jun 2015

for Ambulance Services

The Honourable Martin Foley, Minister for Housing, Disability and 04 Dec 2014 30 Jun 2015

Ageing, Minister for Mental Health

Governing Boards:

Ms Katie E Warner 01 Jul 2014 30 Jun 2015

Ms Jennifer Gordon 01 Jul 2014 30 Jun 2015

Mr Will S Gwosdz 01 Jul 2014 30 Jun 2015

Mr Gavin Hanlon 01 Jul 2014 30 Jun 2015

Ms Patricia Mom 01 Jul 2014 30 Jun 2015

Mr Gary Saliba 01 Jul 2014 30 Jun 2015

Ms Leanne M. Williams 01 Jul 2014 30 Jun 2015

Mr David Lawrence 01 Jul 2014 30 Jun 2015

Accountable Officers:

C. Butler - Chief Executive 01 Jul 2014 30 Jun 2015

The number of responsible persons are shown in their relevant income bands.

2015 2014

Income Band No. No.

$0 – $9,999 8 7

$150,000 – $159,999 0 1

$160,000 – $169,999 1

9 8

Total remuneration received or due and receivable by $,000 $,000

Responsible Persons from the reporting entity amounted to: 164 155


Note 21a: Responsible Persons Disclosures

Remuneration of Responsible Persons

Period

page 54

The numbers of executive officers, other than Ministers and Accountable Officers, and their total

remuneration during the reporting period are shown in the first two columns in the table below in

their relevant income bands. Base remuneration is exclusive of bonus payments, long-service leave

payments, redundancy payments and retirement benefits.

Total Remuneration Base Remuneration

2015 2014 2015 2014

Income Band No. No. No. No.

$100,000 – $109,999 1 1 1 1

$110,000 – $119,999 - 3 - 3

$130,000 – $139,999 2 - 2 -Total 3 4 3 4

Total annualised employee equivalents (AEE) 3 4 3 4

$,000 $,000 $,000 $,000

Total Remuneration 376 456 376 456

Annualised employee equivalent is based on paid working hours of 38 ordinary hours per week over

the 52 weeks for a reporting period.

Note 22: Remuneration of Auditors

2015 2014

$ $

Victorian Auditor-Generals Office

Audit of Financial Statements 19,500 19,000

Note 23: Events Occurring after the Balance Sheet Date

There are no events after Balance Date that would alter the disclosures made.


Note 21b: Executive Officer Disclosures

page 55

2015

$

2014

$

Interest 203,460 170,235

Sales of goods and services 3,661,580 3,067,966

Grants 9,162,113 8,522,160

Other current revenue 193,806 519,221

Total revenue 13,220,959 12,279,582

Employee expenses 9,735,052 9,596,184

Depreciation 849,664 1,092,452

Other operating expenses 2,713,966 2,734,053

Total expenses 13,298,682 13,422,689

Net result from transactions - Net operating balance (77,723) (1,143,107)

Net gain/ (loss) on sale of non-financial assets (31,556) (2,248)

Total other economic flows included in net result (31,556) (2,248)

Net result (109,279) (1,145,355)

blank blank

Note: This alternative presentation of the comprehensive operating statement does not form part of the

audited financial statements and is unaudited.


Appendix A - Alternative presentation of comprehensive operating

statement

Page 56

BEECHWORTH HEALTH SERVICE

Documents

Transcript of BEECHWORTH HEALTH SERVICE