Portfolio Budget Statements 2008-09 

Previous: Equal Opportunity for Women in the Workplace Agency Next: Glossary 

Equal Opportunity for Women in the Workplace Agency - Section 3: Explanatory tables and budgeted financial statements 

This section presents budgeted financial statements which provide a comprehensive snapshot of agency finances for the Budget year 2008–09. It explains how budget plans are incorporated into the financial statements and provides further details of movements in administered funds and special accounts, and Government Indigenous expenditure.

3.1 Explanatory Tables

Table 3.1.1: Reconciliation of total available appropriation and outcomes

The Agency Resource Statement (Table 1.1) details the total available appropriation available to an agency from all sources.

$'000
Total available departmental operating appropration (outputs) 3,500
Less estimated payments in 2008-09 3,228
Estimated departmental outputs carried forward and available for 2009-10 272

3.1.2 Movement of administered funds between years

EOWA does not have any administered expenses.

3.1.3 Special Accounts

EOWA does not have any special accounts.

3.1.4 Australian Government Indigenous Expenditure

EOWA has no 2008–09 Australian Government Indigenous Expenditure to report.

3.2 Budgeted Financial Statements

3.2.1: Differences in Agency Resourcing and Financial Statements

EOWA has no differences in agency resourcing and financial statements.

3.2.2: Analysis of budgeted financial statements

EOWA’s income statement shows a balanced budget for 2007–08 and each of the forward years.

Employee and supplier expenses make up the majority of EOWA’s operating expenses. Employee expenses are forecast to average 55 per cent and suppliers approximately 38 per cent across the forward years, the total being EOWA’s cost in relation to the administration of the Act.

Depreciation and amortisation expenses (7 per cent) are made up predominantly of amortisation of the reporting database and fit-out expense. All information technology equipment is out-sourced under a Memorandum of Understanding with FaHCSIA.

[ top ]

3.2.3: Budgeted financial statements tables

Table 3.2.1: Budgeted departmental income statement (for the period ended 30 June 2009)
Estimated actual
2007-08 $'000
Budget estimate
2008-09 $'000
Forward estimate
2009-10 $'000
Forward estimate
2010-11 $'000
Forward estimate
2011-12 $'000
Income
Revenue
Revenues from Government 2,958 2,938 2,972 3,003 3,025
Goods and services 366 466 366 466 366
Total revenue 3,324 3,404 3,338 3,469 3,391
Gains
Other 44 96 48 100 44
Total gains 44 96 48 100 44
Total income 3,368 3,500 3,386 3,569 3,435
Expense
Employees 1,879 1,889 1,938 1,980 2,098
Suppliers 1,325 1,339 1,176 1,318 1,061
Depreciation and amortisation 164 272 272 271 276
Total expenses 3,368 3,500 3,386 3,569 3,435
Surplus (deficit) attributable to the Australian Government - - - - -

Prepared on Australian Accounting Standards basis Assets held for sale

[ top ]

Table 3.2.2: Budgeted departmental balance sheet (as at 30 June)
Estimated actual
2007-08 $'000
Budget estimate
2008-09 $'000
Forward estimate
2009-10 $'000
Forward estimate
2010-11 $'000
Forward estimate
2011-12 $'000
Assets
Financial assets
Cash and equivalents 87 159 331 302 634
Trade and other Receivables 1,459 1,769 1,822 2,075 1,972
Other 32 32 32 32 32
Total financial assets 1,578 1,960 2,185 2,409 2,638
Non-financial assets
Land and buildings 465 365 265 165 65
Infrastructure, plant and equipment 19 17 16 15 9
Intangibles 713 543 372 202 32
Other 2 2 2 2 2
Total non-financial assets 1,199 927 655 384 108
Assets held for sale
Total assets 2,777 2,887 2,840 2,793 2,746
Liabilities
Provisions
Employees 236 236 236 236 236
Other 239 349 302 255 208
Total provisions 475 585 538 491 444
Payables
Suppliers 144 144 144 144 144
Other 10 10 10 10 10
Total payables 154 154 154 154 154
Liabilities included in disposal groups held for sale
Total liabilities 629 739 692 645 598
Net assets 2,148 2,148 2,148 2,148 2,148
Equity*
Parent entity interest
Contributed equity 1,399 1,399 1,399 1,399 1,399
Reserves 40 40 40 40 40
Retained surpluses or accumulated deficits 709 709 709 709 709
Total parent entity interest 2,148 2,148 2,148 2,148 2,148
Total equity 2,148 2,148 2,148 2,148 2,148
Current assets 1,580 1,962 2,187 2,411 2,640
Non-current assets 1,197 925 653 382 106
Current liabilities 390 390 390 390 390
Non-current liabilities 239 349 302 255 208

*Note: 'equity' is the residual interest in assets after deduction of liabilities
Prepared on Australian Accounting Standards basis

[ top ]

Table 3.2.3: Budgeted departmental statement of cash flows (for the period ended 30 June)
Estimated actual
2007-08 $'000
Budget estimate
2008-09 $'000
Forward estimate
2009-10 $'000
Forward estimate
2010-11 $'000
Forward estimate
2011-12 $'000
Operating Activities
Cash received
Goods and services 366 466 366 466 366
Appropriations 3,502 2,628 2,919 2,750 3,128
Other 201 229 136 198 44
Total cash received 4,069 3,323 3,421 3,414 3,538
Cash used
Employees 1,879 1,889 1,938 1,980 2,098
Suppliers 1,354 1,339 1,176 1,318 1,061
Other 42 23 135 145 47
Total cash used 3,275 3,251 3,249 3,443 3,206
Net cash from or (used by) operating activities 794 72 172 -29 332
Investing Activities
Cash used
Purchase of property, plant and equipment 840 - - - -
Total cash used 840 - - - -
Net cash from or (used by) investing activities (840) - - - -
Net increase or (decrease) in cash held (46) 72 172 -29 332
Cash at the beginning of the reporting period 132 86 158 330 301
Cash at the end of the reporting period 86 158 330 301 633

Prepared on Australian Accounting Standards basis

[ top ]

Table 3.2.4: Departmental statement of changes in equity — summary of movement (Budget year 2007–08)
Retained earnings
$'000
Asset revaluation reserve
$'000
Other reserves
$'000
Contributed equity/capital
$'000
Total equity
$'000
Opening balance as at 1 July 2008 709 40 - 1,399 2,148
Balance carried forward from previous period
Adjusted opening balance 709 40 - 1,399 2,148
Surplus (deficit) for the period - - - - -
Total income and expenses recognised directly in equity 709 40 - 1,399 2,148
Estimated closing balance as at 30 June 2009 709 40 - 1,399 2,148

Prepared on Australian Accounting Standards basis

3.2.4 Notes to the financial statements Accounting Policy

The budgeted financial statements have been prepared in accordance with the requirements of the Finance Minister’s Orders issued by the Minister for Finance and Deregulation.

The statements have been prepared:

  • on an accrual accounting basis
  • in compliance with Australian Accounting Standards and Australian Equivalents to International Financial Reporting Standards (AEIFRS) and other authoritative pronouncements of the Australian Accounting Standards Boards and the Consensus Views of the Urgent Issues Group
  • having regard to Statements of Accounting Concepts.
Agency items

Agency assets, liabilities, revenues and expenses are those items controlled by the Agency including:

  • computers, plant and equipment used in providing goods and services
  • liabilities for employee entitlements
  • revenues from other appropriations for resources used in providing goods and services
  • revenues from user charging and other sources. where proceeds are deemed appropriated under section 31 of the Financial Management and Accountability Act 1997
  • employee expenses and other administrative expenses incurred in providing goods and services.
Agency revenue from Government – ordinary annual appropriations

Revenue from Government represents the purchase of outputs from EOWA by the Government. EOWA is dependent on appropriations from Parliament.

[ top ]

Resources received free of charge

This item represents the nominal amount payable to the Australian National Audit Office in relation to their annual audit of EOWA’s financial statements and Australian Industry Group sponsorship in kind and in alternate years from a research partner for the Census for Women in Management research.

Agency expenses – employees

This item represents payments and net increases in entitlements to employees’ services rendered in the financial year.

Agency expenses – depreciation

Property, plant and equipment assets are written–off to their estimated residual values over their estimated useful lives to the department using, in all cases, the straight-line method of depreciation.

EOWA has a Memorandum of Understanding with FaHCSIA for the supply and use of computers. Computing equipment and software assets are depreciated over five years (20 per cent). Office machines are depreciated over five years (20 per cent).

Agency expenses – suppliers

This item represents payments to suppliers or goods and services.

Agency assets and liabilities – provisions and payables – employees

Provisions have been made for EOWA’s liability for employee entitlements arising from services rendered by employees to balance date. The liability encompasses unpaid leave and long service leave. No provision is made for sick leave.

Agency assets and liabilities - financial assets – cash

Cash includes petty cash held and deposits at call.

Agency assets and liabilities – financial assets – receivables

Receivables represent amounts owing to EOWA for goods and services it has provided to external parties. The estimated level of receivables is based on the 2006–07 audited financial statements amount.

Agency assets and liabilities – non-financial assets

These items represent future economic benefits EOWA will consume in producing outputs. The reported value represents the purchase price less depreciation incurred to date in using that asset.

Infrastructure, plant and equipment are brought to account, except for purchases costing less than $2,000, which are expensed in the year of acquisition (other than where they form part of a group of similar items which are significant in total).

Agency assets and liabilities – non–financial assets – other

This item primarily represents amounts paid for goods and services that will be received in the following periods (prepayments).


[ top ]

© Commonwealth of Australia 2009 : Last modified 2/04/2009 3:55 PM