Next | Previous
Objectives
ACT Community Care aims to
provide quality community based health and disability services so that the people of the
ACT maintain the best health and quality of life in Australia. These services are provided
for all sections of the community, individuals, families and groups with special needs and
include caring for people with an illness or problem, promoting health or preventing
illness and maintaining or improving quality of life.
As a service provider, ACT
Community Care has a number of contracts to provide services. ACT Community Cares
primary contract is with the Department of Health and Community Care.
1999-2000 Highlights
Strategic and operational
issues to be pursued in 1999-2000 include:
- continuing to improve services by:
- further developing community based
treatment in conjunction with General Practitioners;
- implementing the high risk foot clinical
pathway;
- trialing four newly developed clinical
pathways;
- implementing new assessment and
treatment services as a result of the Drug and Alcohol Program reform strategy;
- finalising the upgrade of
breastscreening and dental facilities in Moore Street;
- upgrading residential detoxification and
methadone facilities;
- modernising information technology
systems;
- maintaining nationally recognised
accreditation; and
- developing health outcome measures.
- providing value for money by:
- further developing activity based
costing throughout the organisation to enhance understanding and management of costs;
- reducing management overheads; and
- developing strategies to further improve
productivity using participative job redesign processes.
- maximising customers independence,
well being and health by:
- reducing adult dental waiting lists and
waiting times for restorative treatment and dentures;
- providing enhanced health services to
residents of Quamby Detention Centre and Belconnen Remand Centre;
- establishing a comprehensive and
integrated diabetes service;
- improving the delivery of mobile dental
assessment services to primary schools;
- establishing a new integrated program
involving the allied health staff based at The Canberra Hospital;
- establishing a community based
rehabilitation service; and
- implementing primary care reforms to
further improve services to children and their families.
- achieving staff excellence by:
- offering 23 traineeships in development
and disability studies under the Australian Vocational Training system; and
- introducing articulated leadership
training for managers and team leaders.
Budget Summary
Government Appropriations |
1999-2000
Planned
$000 |
- Capital injection for operating
requirements
|
400 |
|
|
1 076 |
Own Sourced Revenues |
|
- User charges - ACT Government
|
65 763 |
- User charges- non ACT Government
|
2 520 |
|
|
1 215 |
Services provided: |
|
|
|
3 587 |
- Child, Family and Youth Program
|
8 128 |
- Community Health Care Program
|
15 752 |
|
|
6 371 |
|
|
19 225 |
|
|
4 817 |
|
|
372 |
|
|
389 |
- Allied Health & Rehabilitation
(previously TCH)
|
7 439 |
ACT Community Care
Operating Statement
1998-99 |
|
|
1998-99 |
1999-00 |
|
2000-01 |
2001-02 |
2002-03 |
Budget |
|
|
Est.Outcome |
Budget |
Var |
Estimate |
Estimate |
Estimate |
$'000 |
|
|
$'000 |
$'000 |
% |
$'000 |
$'000 |
$'000 |
| |
|
Revenue |
|
|
|
|
|
|
1 970 |
|
User Charges - Non ACT Government
|
2 450 |
2 520 |
3 |
2 195 |
2 195 |
2 195 |
52 412 |
|
User Charges - ACT Government
|
56 001 |
65 763 |
17 |
65 655 |
65 499 |
66 214 |
0 |
|
Grants from the Commonwealth
|
49 |
0 |
-100 |
0 |
0 |
0 |
70 |
|
Interest
|
190 |
70 |
-63 |
70 |
70 |
70 |
193 |
|
Other Revenue
|
279 |
115 |
-59 |
115 |
115 |
115 |
22 |
|
Resources Received free of charge
|
22 |
1 030 |
4 561 |
1 008 |
1 008 |
1 008 |
54 667 |
|
Total
Revenue |
58 991 |
69 498 |
18 |
69 043 |
68 887 |
69 602 |
| |
|
Expenses |
|
|
|
|
|
|
37 241 |
|
Employee Expenses
|
37 111 |
45 207 |
22 |
44 977 |
44 625 |
44 367 |
5 287 |
|
Superannuation Expenses
|
5 299 |
6 515 |
23 |
6 559 |
6 615 |
6 615 |
14 999 |
|
Administrative Expenses
|
16 625 |
19 494 |
17 |
18 507 |
18 245 |
18 503 |
751 |
|
Depreciation and Amortisation
|
750 |
1 093 |
46 |
1 145 |
1 152 |
975 |
1 231 |
|
Grants and Purchased Services
|
1 246 |
1 249 |
.. |
1 231 |
1 231 |
1 231 |
59 509 |
|
Total
Expenses |
61 031 |
73 558 |
21 |
72 419 |
71 868 |
71 691 |
-4 842 |
|
Operating
Result Before Extraordinary Items |
-2 040 |
-4 060 |
99 |
-3 376 |
-2 981 |
-2 089 |
581 |
|
Injection for Operating Requirements
|
581 |
400 |
-31 |
402 |
408 |
408 |
-4 261 |
|
Operating
Result |
-1 459 |
-3 660 |
151 |
-2 974 |
-2 573 |
-1 681 |
14 433 |
|
Accumulated
Funds - Start of Period |
13 323 |
16 413 |
23 |
11 757 |
9 508 |
7 650 |
4 549 |
|
Capital Injections
|
4 549 |
1 076 |
-76 |
725 |
715 |
0 |
0 |
|
Inc/Dec in Net Assets from Admin
Restructure
|
0 |
-2 072 |
- |
0 |
0 |
0 |
14 721 |
|
Accumulated
Funds - End of Period |
16 413 |
11 757 |
-28 |
9 508 |
7 650 |
5 969 |
ACT Community Care
Statement Of Financial Position
Budget |
|
|
Est.Outcome |
Planned |
|
Planned |
Planned |
Planned |
as at 30/6/99 |
|
|
as at 30/6/99 |
as at 30/6/00 |
Var |
as at 30/6/01 |
as at 30/6/02 |
as at 30/6/03 |
$'000 |
|
|
$'000 |
$'000 |
% |
$'000 |
$'000 |
$'000 |
| |
|
Current
Assets |
|
|
|
|
|
|
167 |
|
Cash
|
2 098 |
1 062 |
-49 |
551 |
439 |
327 |
368 |
|
Receivables
|
382 |
382 |
- |
382 |
382 |
382 |
1 089 |
|
Investments
|
0 |
0 |
- |
0 |
0 |
0 |
150 |
|
Inventories
|
187 |
187 |
- |
187 |
187 |
187 |
342 |
|
Other
|
318 |
318 |
- |
318 |
318 |
318 |
2 116 |
|
Total
Current Assets |
2 985 |
1 949 |
-35 |
1 438 |
1 326 |
1 214 |
| |
|
Non
Current Assets |
|
|
|
|
|
|
29 237 |
|
Property, Plant and Equipment
|
29 361 |
29 119 |
-1 |
28 074 |
27 022 |
26 147 |
0 |
|
Capital Works in Progress
|
400 |
0 |
-100 |
0 |
0 |
0 |
29 237 |
|
Total Non
Current Assets |
29 761 |
29 119 |
-2 |
28 074 |
27 022 |
26 147 |
31 353 |
|
TOTAL
ASSETS |
32 746 |
31 068 |
-5 |
29 512 |
28 348 |
27 361 |
| |
|
Current
Liabilities |
|
|
|
|
|
|
1 776 |
|
Creditors
|
1 533 |
1 683 |
10 |
1 683 |
1 682 |
1 683 |
0 |
|
Finance Leases
|
5 |
0 |
-100 |
0 |
0 |
0 |
5 160 |
|
Employee Entitlements
|
4 790 |
6 170 |
29 |
6 548 |
6 927 |
7 305 |
0 |
|
Other
|
11 |
0 |
-100 |
0 |
0 |
0 |
6 936 |
|
Total
Current Liabilities |
6 339 |
7 852 |
24 |
8 231 |
8 609 |
8 987 |
| |
|
Non
Current Liabilities |
|
|
|
|
|
|
4 288 |
|
Employee Entitlements
|
4 603 |
6 068 |
32 |
6 382 |
6 698 |
7 014 |
4 288 |
|
Total Non
Current Liabilities |
4 603 |
6 068 |
32 |
6 382 |
6 698 |
7 014 |
11 223 |
|
TOTAL
LIABILITIES |
10 941 |
13 920 |
27 |
14 613 |
15 306 |
16 001 |
20 129 |
|
NET ASSETS |
21 804 |
17 148 |
-21 |
14 898 |
13 041 |
11 359 |
| |
|
REPRESENTED
BY FUNDS EMPLOYED |
|
|
|
|
|
|
14 721 |
|
Accumulated Funds
|
16 413 |
11 757 |
-28 |
9 508 |
7 650 |
5 969 |
5 408 |
|
Reserves
|
5 391 |
5 391 |
- |
5 391 |
5 391 |
5 391 |
20 129 |
|
TOTAL
FUNDS EMPLOYED |
21 804 |
17 148 |
-21 |
14 899 |
13 041 |
11 360 |
ACT Community Care
Cashflow Statement
1998-99 |
|
|
1998-99 |
1999-00 |
|
2000-01 |
2001-02 |
2002-03 |
Budget |
|
|
Est.Outcome |
Budget |
Var |
Estimate |
Estimate |
Estimate |
$'000 |
|
|
$'000 |
$'000 |
% |
$'000 |
$'000 |
$'000 |
148 |
|
CASH AT
BEGINNING OF REPORTING PERIOD |
2 684 |
2 098 |
-22 |
1 062 |
551 |
439 |
| |
|
CASH FLOWS
FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
| |
|
Receipts |
|
|
|
|
|
|
54 949 |
|
User Charges
|
58 651 |
68 671 |
17 |
68 252 |
68 102 |
68 817 |
70 |
|
Interest Received
|
190 |
70 |
-63 |
70 |
70 |
70 |
0 |
|
Grants Received from the Commonwealth
|
7 |
0 |
-100 |
0 |
0 |
0 |
141 |
|
Other Revenue
|
275 |
115 |
-58 |
115 |
115 |
115 |
55 160 |
|
Operating
Receipts |
59 123 |
68 856 |
16 |
68 437 |
68 287 |
69 002 |
| |
|
Payments |
|
|
|
|
|
|
41 681 |
|
Related to Employees
|
41 540 |
51 020 |
23 |
50 834 |
50 538 |
50 280 |
14 928 |
|
Related to Administration
|
16 478 |
18 323 |
11 |
17 508 |
17 245 |
17 503 |
1 231 |
|
Grants and Purchased Services
|
1 246 |
1 249 |
.. |
1 231 |
1 231 |
1 231 |
57 840 |
|
Operating
Payments |
59 264 |
70 592 |
19 |
69 573 |
69 014 |
69 014 |
-2 680 |
|
NET CASH
INFLOW/(OUTFLOW) FROM OPERATING ACTIVITIES |
-141 |
-1 736 |
# |
-1 136 |
-727 |
-12 |
| |
|
CASH FLOWS
FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
| |
|
Receipts |
|
|
|
|
|
|
14 247 |
|
Proceeds from Sale/Maturities of
Investments
|
0 |
0 |
- |
0 |
0 |
0 |
14 247 |
|
Investing
Receipts |
0 |
0 |
- |
0 |
0 |
0 |
| |
|
Payments |
|
|
|
|
|
|
3 097 |
|
Purchase of Property, Plant and
Equipment
|
4 994 |
371 |
-93 |
100 |
100 |
100 |
13 000 |
|
Purchase of Investments
|
0 |
0 |
- |
0 |
0 |
0 |
16 097 |
|
Investing
Payments |
4 994 |
371 |
-93 |
100 |
100 |
100 |
-1 850 |
|
NET CASH
INFLOW/(OUTFLOW) FROM INVESTING ACTIVITIES |
-4 994 |
-371 |
-93 |
-100 |
-100 |
-100 |
| |
|
CASH FLOWS
FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
| |
|
Receipts |
|
|
|
|
|
|
4 549 |
|
Capital Injection from Government
|
4 549 |
1 076 |
-76 |
725 |
715 |
0 |
4 549 |
|
Financing
Receipts |
4 549 |
1 076 |
-76 |
725 |
715 |
0 |
| |
|
Payments |
|
|
|
|
|
|
0 |
|
Repayment of Finance Lease
|
0 |
5 |
- |
0 |
0 |
0 |
0 |
|
Financing
Payments |
0 |
5 |
- |
0 |
0 |
0 |
4 549 |
|
NET CASH
INFLOW/(OUTFLOW) FROM FINANCING ACTIVITIES |
4 549 |
1 071 |
-76 |
725 |
715 |
0 |
19 |
|
NET
INCREASE/(DECREASE) IN CASH HELD |
-586 |
-1 036 |
-77 |
-511 |
-112 |
-112 |
167 |
|
CASH AT
THE END OF THE REPORTING PERIOD |
2 098 |
1 062 |
-49 |
551 |
439 |
327 |
Notes to the Budget
Statements
Operating Statement
The major change in
1999-2000 affecting the Operating Statement is the transfer of allied health services from
The Canberra Hospital to ACT Community Care, as set out in the Ministers direction
statement Setting the Agenda. This transfer has the effect of
increasing total revenue by $12.004m and total expenses by $12.206m.
Significant variations are
as follows:
- user charges - ACT Government: the
increase in 1999-2000 of $9.762m is largely due to the transfer of allied health services
($7.236m), funding for the establishment of an integrated diabetes service ($0.769m), the
provision of enhanced health services to residents of Quamby Detention Centre and
Belconnen Remand Centre ($0.389m), the provision of respite services at Fisher ($0.337m)
and risk insurance ($0.416m) and a range of other adjustments agreed with the Department
of Health and Community Care ($0.337m). It also includes expected payments from The
Canberra Hospital for the provision of allied health services to inpatients ($3.726m). The
increase is partially offset by adjustments for one-off funding in 1998-99 under the
purchase contract with the Department of Health and Community Care ($3.313m);
- resources received free of charge: these
primarily relate to facilities management and other services provided to allied health
services operating within The Canberra Hospital ($0.933m);
- employee and superannuation expenses:
the increase of $9.312m in 1999-2000 reflects the transfer of allied health services
($9.259m), costs associated with the integrated diabetes service ($0.720m), health service
to residents of Quamby Detention Centre and Belconnen Remand Centre ($0.146m), respite
services at Fisher ($0.302m), the implementation of the Community Health Information
System ($0.110m), expected one-off payment associated with a new enterprise bargaining
agreement ($0.200m), and other adjustments agreed with the Department of Health and
Community Care ($0.166m). This is partially offset by one-off expenses in 1998-99
($1.613m);
- administrative expenses: the increase in
1999-2000 of $2.869m reflects the transfer of allied health services ($2.932m), costs
associated with the integrated diabetes service ($0.058m), health service to residents of
Quamby Detention Centre and Belconnen Remand Centre ($0.243m), respite services at Fisher
($0.077m), the implementation of the community health information system ($0.732m), risk
insurance ($0.416m) and minor refurbishment expenses ($0.220m). This is partially offset
by one-off expenses in 1998-99 ($1.789m);
- depreciation: the increase in 1999-2000
reflects the completion of the refurbishment of Phillip Health Centre and the ground floor
of Moore Street, and assets transferred with allied health services;
- decrease in net assets from
administrative restructuring: the decrease of $2.072m reflects the transfer of the
provision for employee entitlements for allied health staff transferred from The Canberra
Hospital and the transfer of associated assets; and
- capital injections: for 1999-2000
comprise $0.830m for the implementation of the Community Health Information System,
$0.221m for minor new works and $0.025m for the completion of the Phillip Health Centre
refurbishment.
Statement of Financial Position
Significant variations are as follows:
- total assets: the decrease in 1999-2000
is primarily due to a reduction in cash mainly to meet minor refurbishment costs, expected
one-off payment associated with a new enterprise bargaining agreement and some payment for
employee entitlements. Non-current assets will also decrease due to the depreciation of
buildings, leasehold improvements and plant and equipment;
- total liabilities: the increase in
1999-2000 is primarily as a result of the transfer of the provision for current and
non-current employee entitlements for staff associated with the transfer of allied health
services from The Canberra Hospital; and
- movements in accumulated funds: are
mainly due to a reduction in Capital Injections in 1999-2000 ($3.473m) and an increase in
liabilities for current and non-current employee entitlements associated with the transfer
of allied health services ($2.151m).
Capital Works
| |
Estimate
Total
Cost |
Expenditure
Previous
Years |
1999-2000
Estimated
Expenditure |
1999-2000
Financing |
Expected
completion
Date |
| |
$m |
$m |
$m |
$m |
|
| New
Capital Works |
|
|
|
|
|
| Minor New
Works |
0.221 |
- |
0.221 |
0.221 |
May 2000 |
| Total New
Capital Works |
0.221 |
- |
0.221 |
0.221 |
May 2000 |
| Works in
Progress |
|
|
|
|
|
| Projects
physically complete- Phillip
Health Centre Refurbishment |
0.025 |
5.060 |
0.025 |
0.025 |
Feb 1999 |
| Total Works
in Progress |
0.025 |
5.060 |
0.025 |
0.025 |
|
| Total
Capital Works |
0.236 |
5.060 |
0.236 |
0.236 |
|
Top of
Page | Next | Previous |