Information Supporting the Estimates is organised on the basis of sectors, with each Vote and its administering department allocated to one sector (with a small number of exceptions). The Information Supporting the Estimates comprises of sector overview information, together with statements of responsibility; performance information for appropriations in Votes covered by the sector; and statements of forecast service performance and forecast financial statements of departments included in the sector. Statements of Intent of departments included in the sector form part of the supporting information.
Formats and related files
Information Supporting the Estimates is organised on the basis of sectors, with each Vote and its administering department allocated to one sector (with a small number of exceptions). The Information Supporting the Estimates comprises of sector overview information, together with statements of responsibility; performance information for appropriations in Votes covered by the sector; and statements of forecast service performance and forecast financial statements of departments included in the sector. Statements of Intent of departments included in the sector form part of the supporting information.
Chapters of the Economic Development and Infrastructure Sector volume of the Information Supporting the Estimates 2009/10 are available in Adobe PDF and HTML formats.
Using PDF FilesCover, Contents#
Introduction#
- Purpose of Information Supporting the Estimates
- Votes and Departments in Each Sector
- Purpose and Nature of Appropriations
- Guide to Reading Information Supporting the Estimates
- Terms and Definitions
- Useful Links
Sector Overview#
- Ministerial Statements of Responsibility
- Speaker's Statement of Responsibility
- Chief Executive Statements of Responsibility
Performance Information for Appropriations in Each Vote#
- Vote Audit
- Vote Communications Security and Intelligence
- Vote Finance
- Vote Ministerial Services
- Vote Office of the Clerk
- Vote Ombudsmen
- Vote Parliamentary Service
- Vote Prime Minister and Cabinet
- Vote Revenue
- Vote Security Intelligence
- Vote State-Owned Enterprises
- Vote State Services
Statement of Forecast Service Performance of Departments#
Forecast Financial Statements of Departments#
- Statement of Common Accounting Policies
- Controller and Auditor-General
- Office of the Clerk of the House of Representatives
- Inland Revenue Department
- Office of the Ombudsmen
- Parliamentary Service
- Department of the Prime Minister and Cabinet
- State Services Commission
- The Treasury
Statements of Intent of Departments (separately produced but forming part of this volume)#
- Controller and Auditor-General
- Office of the Clerk of the House of Representatives
- Inland Revenue Department
- Office of the Ombudsmen
- Parliamentary Service
- Department of the Prime Minister and Cabinet
- State Services Commission [Treasury update July 2024: External link no longer active]
- The Treasury
Purpose of Information Supporting the Estimates#
The Information Supporting the Estimates provides members of Parliament with information on expected performance to:
- support their examination of the appropriations and other authorities requested by the Government in the first Appropriation Bill for the forthcoming financial year, and
- provide a base against which they can later assess the actual performance of each individual department and Office of Parliament over that financial year.
The Information Supporting the Estimates is organised into 10 volumes by sector, each of which covers one or more Votes. The scope of each sector and the allocation of Votes to a sector reflect a balancing of three desired characteristics - namely that each volume should, where possible:
- reflect natural sectors
- keep together Votes administered by the same department, and
- keep together Votes allocated to a particular select committee of the House of Representatives for examination.
The number of sectors and coverage of each sector is set in consultation with the Finance and Expenditure Committee. The 10 sectors are:
- Economic Development and Infrastructure Sector
- Education and Science Sector
- Environment Sector
- External Sector
- Finance and Government Administration Sector
- Health Sector
- Justice Sector
- Māori, Other Populations and Cultural Sector
- Primary Sector
- Social Development and Housing Sector.
Votes and Departments in Each Sector#
Votes by Sector | Departments by Sector |
---|---|
Economic Development and Infrastructure Sector - B.5A Vol.1 | |
Vote Economic Development Vote Commerce Vote Communications Vote Consumer Affairs Vote Energy Vote Tourism |
Ministry of Economic Development |
Vote Transport | Ministry of Transport |
Vote Labour Vote ACC Vote Employment Vote Immigration |
Department of Labour |
Education and Science Sector - B.5A Vol.2 | |
Vote Education | Ministry of Education |
Vote Crown Research Institutes (this Vote is administered by the Treasury, which is in the Finance and Government Administration Sector.) | |
Vote Education Review Office | Education Review Office |
Vote Research, Science and Technology | Ministry of Research, Science and Technology |
Environment Sector - B.5A Vol.3 | |
Vote Environment Vote Climate Change |
Ministry for the Environment |
Vote Conservation | Department of Conservation |
Vote Local Government (this Vote is administered by the Department of Internal Affairs, which is in the National Identity Sector) | |
Vote Parliamentary Commissioner for the Environment | Parliamentary Commissioner for the Environment |
External Sector - B.5A Vol.4 | |
Vote Foreign Affairs and Trade Vote Official Development Assistance |
Ministry of Foreign Affairs and Trade |
Vote Defence | Ministry of Defence |
Vote Defence Force Vote Veterans' Affairs - Defence Force |
New Zealand Defence Force |
Vote Customs | New Zealand Customs Service |
Finance and Government Administration Sector - B.5A Vol.5 | |
Vote Prime Minister and Cabinet | Department of the Prime Minister and Cabinet |
Vote Communications Security and Intelligence | Government Communications Security Bureau |
Vote Security Intelligence | New Zealand Security Intelligence Service |
Vote State Services | State Services Commission |
Vote Finance Vote State-Owned Enterprises |
The Treasury |
Vote Revenue | Inland Revenue Department |
Vote Ministerial Services (this Vote is administered by the Department of Internal Affairs, which is in the National Identity Sector) | |
Vote Office of the Clerk | Office of the Clerk of the House of Representatives |
Vote Ombudsmen | Office of the Ombudsmen |
Vote Parliamentary Service | Parliamentary Service |
Vote Audit | Office of the Auditor-General |
Health Sector - B.5A Vol.6 | |
Vote Health | Ministry of Health |
Justice Sector - B.5A Vol.7 | |
Vote Justice Vote Courts |
Ministry of Justice |
Vote Corrections | Department of Corrections |
Vote Police | New Zealand Police |
Vote Serious Fraud | Serious Fraud Office |
Vote Attorney-General | Crown Law Office |
Vote Parliamentary Counsel | Parliamentary Counsel Office |
Māori, Other Populations and Cultural Sector - B.5A Vol.8 | |
Vote Arts, Culture and Heritage Vote Sport and Recreation |
Ministry for Culture and Heritage |
Vote Statistics | Statistics New Zealand |
Vote National Archives | Archives New Zealand |
Vote National Library | National Library of New Zealand |
Vote Māori Affairs | Te Puni Kōkiri |
Vote Treaty Negotiations (this Vote is administered by the Ministry of Justice, which is in the Justice Sector) | |
Vote Pacific Island Affairs | Ministry of Pacific Island Affairs |
Vote Women's Affairs | Ministry of Women's Affairs |
Vote Internal Affairs Vote Community and Voluntary Sector Vote Emergency Management Vote Racing |
Department of Internal Affairs |
Primary Sector - B.5A Vol.9 | |
Vote Agriculture and Forestry Vote Biosecurity |
Ministry of Agriculture and Forestry |
Vote Fisheries | Ministry of Fisheries |
Vote Food Safety | New Zealand Food Safety Authority |
Vote Lands | Land Information New Zealand |
Social Development and Housing Sector - B.5A Vol.10 | |
Vote Social Development Vote Senior Citizens Vote Veterans' Affairs - Social Development Vote Youth Development |
Ministry of Social Development |
Vote Housing | Department of Building and Housing |
Purpose and Nature of Appropriations#
An appropriation is a statutory authority from Parliament allowing the Crown or an Office of Parliament to incur expenses or capital expenditure.
Neither the Crown nor an Office of Parliament can legally incur any expense or capital expenditure - as those terms are defined in the Public Finance Act 1989 (PFA) - unless it is expressly authorised by or under an Act of Parliament.
Limits Created by Appropriations#
Each appropriation is allocated to, and managed as, one of six types of appropriation.
Each appropriation has a defined scope that limits the uses or activities for which the expenses or capital expenditure can be incurred. The scope should be sufficient on its own to establish the nature and extent of the authority to incur expenses or capital expenditure. The wording of the appropriation scope should achieve the balance between being sufficiently precise to act as an effective constraint against non-authorised activities and not so specific that it inadvertently limits activity intended to be authorised.
In most cases an appropriation also limits the amount of expenses or capital expenditure that can be incurred, and the time period within which those expenses or capital expenditure can be incurred.
Aside from the very limited exclusions provided for in the PFA, the amount of expense or capital expenditure authorised by an appropriation is measured in accordance with generally accepted accounting practice.
As generally accepted accounting practice does not normally treat GST as an expense, appropriation amounts also generally exclude GST. Prior to 2005/06, however, appropriations included applicable GST. All prior-year appropriation data, such as in the Summary of Trends table in the Estimates and the Summary of Financial Activity Table for each Vote in Information Supporting the Estimates - have been adjusted to exclude GST to allow appropriate comparison.
Responsibility for Appropriations#
Each appropriation is the responsibility of a designated Minister, who controls the right to use that appropriation within the limits authorised by Parliament. A department is also assigned to administer that appropriation in accordance with the Minister's wishes concerning its use.
A Vote is a group of appropriations (and can be a single appropriation) administered by a single department. Different appropriations within a Vote may be the responsibility of different Ministers.
Types of Appropriation#
The PFA provides for six types of appropriation. Four appropriation types authorise the incurring of expenses; one type authorises the incurring of capital expenditure; and the remaining type authorises both.
These appropriation types can be further differentiated by whether the expenses or capital expenditure are departmental or non-departmental transactions.
Appropriation Type | Transaction Status | Description |
---|---|---|
Output Expenses | Departmental | Authorises expenses to be incurred by a department or an Office of Parliament in supplying a specified category of outputs (goods and services). |
Non-Departmental | Authorises expenses to be incurred by the Crown (excluding departments) in purchasing a specified category of outputs (goods and services) from Crown entities or other third parties. | |
Benefits and Other Unrequited Expenses | Non-Departmental |
Authorises expenses to be incurred by the Crown (excluding departments) in transferring resources (generally to individuals for their personal benefit) for which the Crown receives nothing directly in return. Examples include the Unemployment Benefit, student allowances and various scholarships and awards. |
Borrowing Expenses | Departmental |
Authorises the incurring of interest or other financing expenses for loans made to a department or an Office of Parliament, or public securities (undertakings that represent part of the public debt) issued by a department or an Office of Parliament. In practice, limitations on the rights of departments to borrow or issue securities mean that these are likely to be incurred only by Offices of Parliament. |
Non-Departmental |
Authorises the incurring of interest or other financing expenses for loans made to the Crown (excluding departments), or public securities (undertakings that represent part of the public debt) issued by the Crown. Crown debt management is centralised, which means that most debt-servicing expenses appear in Vote Finance. |
|
Other Expenses | Departmental |
Authorises expenses to be incurred by a department or an Office of Parliament that are not either output expenses or borrowing expenses. Other expenses should be used only for events that cannot be related back to output production, such as redundancy costs arising from a government decision to cease purchasing certain types of outputs, or a loss on sale of assets made surplus by departmental restructuring. |
Non-Departmental |
Authorises expenses to be incurred by the Crown (excluding departments) that are not structured or managed as output expenses, benefits and unrequited expenses, or borrowing expenses. Other expenses is the residual appropriation type, which should not be used where an appropriation could be better classified or managed as one of the other appropriation types (eg, as output expenses). Examples include disposal of an asset for less than market value, grants to community organisations, subscriptions for membership of international bodies and remuneration of independent statutory officers. |
|
Capital expenditure | Departmental | Authorises capital expenditure to be incurred by a department or an Office of Parliament to acquire or develop assets for the use of the department. |
Non-Departmental | Authorises capital expenditure to be incurred by the Crown (excluding departments) to acquire or develop Crown assets, including the purchase of equity, or making a loan to a person or organisation that is not a department. | |
Expenses or Capital expenditure incurred by an intelligence and security department | Departmental | Authorises both expenses and capital expenditure to be incurred by the New Zealand Security Intelligence Service or the Government Communications Security Bureau. |
Types of Output Expense Appropriations#
A number of variations are possible for output expense appropriations. In particular, the constraint on the amount of expense that can be incurred is not always a fixed amount; and an output expense appropriation can cover more than one class of outputs.
Output Expense Appropriation Type and Authority | Description, Constraints on Form and Typical Application |
---|---|
Standard Output Expense Appropriations (section 7(1), Public Finance Act 1989) |
Departmental or non-departmental: Authorise a department or an Office of Parliament to incur expenses in supplying a specified class of outputs (goods and services), or the Crown (excluding departments) to incur expenses to purchase a specified class of outputs. Annual or multi-year: The authority lapses at the end of the financial year or multi-year period specified. Single output class only: The scope is limited to a single class of outputs (defined as a grouping of similar outputs). Amount limited by Appropriation Act: The amount of a standard output expense appropriation is limited to a set amount of NZ dollars specified in an Appropriation Act. Typical application: The normal or default form for an output expense appropriation, used for a wide range of outputs for which the flexibility offered by the other types of output expense appropriation is not required. |
Multi-Class Output Expense Appropriations (MCOA) (section 7(3)(b), Public Finance Act 1989) |
Departmental or non-departmental: Authorise a department or an Office of Parliament to incur expenses in supplying more than one specified class of outputs (goods and services), or the Crown (excluding departments) to incur expenses to purchase more than one specified class of outputs. A proposed MCOA must be approved by the Minister of Finance before it is presented in the Estimates. The information supporting the Estimates must explain why the Minister has allowed those classes of outputs to be grouped in one appropriation. Annual or multi-year: The authority lapses at the end of the financial year or multi-year period specified. Multiple output classes: The scope of an MCOA is determined by the combined scope of each of the output classes included in that appropriation. Amount limited by Appropriation Act: The amount of an MCOA is limited to a set amount of NZ dollars specified in an Appropriation Act. The amount of expense that can be incurred in relation to each component output class is flexible within the total amount of the MCOA, although expenses must be separately forecast and reported for each individual class in the Estimates, Information Supporting the Estimates, Supplementary Estimates and the department's annual report. Typical application: An MCOA is used where it is appropriate to give the responsible Minister or department ongoing discretion over the output mix across two or more classes of outputs. Such discretion will most commonly be sought where the output classes contribute to a common outcome, or use a common or closely related set of inputs or processes, and the circumstances that determine the appropriate output choice or mix are likely to vary during the appropriation period. |
Revenue-Dependent Appropriations (RDA) (section 21(1), Public Finance Act 1989) |
Departmental only: Authorise a department or an Office of Parliament to incur expenses in supplying a specified a class of outputs (goods and services) that are not paid for directly by the Crown. A proposed RDA must be approved by the Minister of Finance, before it is presented in the Estimates. Each class of outputs for which an RDA is approved is listed in an Appropriation Act for the relevant financial year. Annual only: The authority lapses at the end of the financial year specified. Single output class only: The scope of an RDA is limited to a single class of outputs (defined as a grouping of similar outputs). Amount limited by amount of revenue earned: The amount of an RDA is limited tothe amount of revenue earned by a department or an Office of Parliament from other departments or from parties other than the Crown during a financial year. The Minister of Finance can further direct a department to incur expenses to a level lower than the amount of revenue earned, though such directions have been rare. Typical application: An RDA provides flexibility to respond to unanticipated changes in the level of external demand for a class of outputs, where the full cost of the outputs is met by external parties and not the Crown. |
Department-to-Department Appropriation (DDA) (section 20(2), Public Finance Act 1989) |
Departmental only: Authorise a department or an Office of Parliament to incur expenses in supplying specified outputs (goods and services) paid for by another department. Creation of a DDA requires an agreement between two departments. Implicitly it also requires the approval of the Minister who will become responsible for the appropriation - namely, the Minister responsible for the supplying department - as the agreement has implications for the scope and risk of that department's operations. Annual or multi-year: The period of a DDA will depend on the negotiated terms of the agreement. Single or multiple output class(es): The scope of a DDA (and hence whether it covers one or more classes of outputs) will depend on the way in which the agreement defines what is to be delivered. In most cases, an agreement that provides for a range of different outputs is better treated as creating several single-class DDAs. Amount limited by departmental agreement: The amount of a DDA is limited to either the amount of revenue earned from the commissioning department, or the cost incurred by the supplying department in providing those outputs (if that cost is less than the amount of revenue earned under the agreement). Typical application: DDAs are intended to make collaboration between departments easier by reducing the time and effort required to obtain / adjust the relevant appropriations while also allowing a commissioning department to retain full control over the resources it provides. The use of a DDA is not confined to bilateral agreements. A set of related DDAs could be used to enable one department to co-ordinate and manage the work of several departments that must work together to contribute to providing an integrated service to third parties, or to pool contributions from several departments to enable another department to provide a specific service to or on behalf of those departments. |
Appropriation Period#
The length of the appropriation period affects how appropriations are presented in the Estimates and Supplementary Estimates. Three kinds of appropriation can be distinguished on the basis of period - annual and multi-year (as referred to in the above table on types of output expense appropriations), and permanent:
- Annual Appropriations - Most appropriations listed in the Estimates and Supplementary Estimates allow expenses or capital expenditure to be incurred only during a particular financial year. The annual amounts, for which parliamentary authority is normally sought, are shown in bold type in Details of Annual and Permanent Appropriations in the Estimates and Supplementary Estimates for each Vote. The amounts for RDAs and annual DDAs are forecasts only, and so are not shown in bold type.
- Multi-Year Appropriations (MYAs) - The PFA also permits appropriations that allow expenses or capital expenditure to be incurred during a specified period that spans the whole or parts of more than one financial year, but no more than five financial years. The details of each MYA, including its commencement date and expiry date, are specified in Details of Multi-Year Appropriations in the Estimates and Supplementary Estimates for relevant Votes.
- Permanent Appropriations (sometimes referred to as permanent legislative authorities or PLAs) -Permanent appropriations are authorised by legislation other than an Appropriation Act and continue in effect until revoked by Parliament. Generally the authorising legislation will impose limits on the scope of the appropriation and not its amount. For those appropriations that with limits set in cash terms, section 11(2) of the Public Finance Act 1989 requires that they be reported on an accrual basis. The usual legislative wording allows for expenses or capital expenditure to be incurred for the purpose specified in the legislation “without further appropriation than this section”. Details of permanent appropriations are included in Details of Annual and Permanent Appropriations in the Estimates and Supplementary Estimates for each Vote for completeness, though the amount specified is a forecast rather than a limit. The amounts of permanent appropriations are therefore not shown in bold type. The scope of a permanent appropriation will reference the relevant section of the authorising legislation.
Guide to Reading Information Supporting the Estimates#
The Information Supporting the Estimates for each of the 10 sectors comprises five components, each of which is briefly described, below.
1 Sector Overview Information#
The first component of the Information Supporting the Estimates may include a statement, agreed by all Ministers responsible for appropriations in each Vote included in the sector, that presents an overview of the sector and a high-level summary of the government's expectations and priorities. The Overview also includes Ministerial and Chief Executive Statements of Responsibility for the information provided in the Information Supporting the Estimates.
2 Performance Information Relating to Appropriations in Each Vote#
The second component of the Information Supporting the Estimates presents performance information relating to each appropriation.
The title pages for each Vote specify the Minister(s) responsible for existing and proposed appropriations in the Vote, and the Responsible Minister for the department. The performance information meets the requirements of sections 15 and 41(1)(e) of the PFA and contains up to six parts. If particular information is not applicable to the Vote or a specific appropriation or type, or is otherwise unavailable, the relevant heading is not included.
Part 1 - Summary of the Vote#
The Summary of the Vote comprises:
- Part 1.1 Overview of the Vote - A plain-language summary of the focus of the appropriations through a brief explanation of the Vote. The Overview also appears at the start of the Vote in the Estimates.
- Part 1.2 High-Level Objectives of the Vote - The objectives for the Vote presented through links and relationships and high-level priorities and outcomes to which they contribute. Where applicable, priorities and outcomes are drawn from the priorities and desired outcomes and published strategy documents. Links are also made to specific government strategies. Links may also be made to specific Government objectives.
- Part 1.3 Trends in the Vote - A presentation of the actual and estimated trends in the Vote, comprising:
- Summary of Financial Activity - A table showing financial information over the preceding five years (actual, budgeted or estimated actual), the current year (Budget) and the following three years (estimated) for the type of appropriations and Crown revenue and capital receipts.
- New Policy Initiatives - A table showing how new initiatives (and the associated expenses or capital expenditure) are allocated to appropriations in the Vote. References are included where appropriations in other Votes are affected by the same initiative.
- Analysis of Significant Trends - High-level analysis of appropriations and Crown revenue and capital receipts by type over the nine financial years covered by the Summary of Financial Activity table, explanations of significant changes and may also contain graphical presentations.
- Part 1.4 Reconciliation of Changes in Appropriation Structure - a table providing a reconciliation and explanation of any changes in the structure or classification of appropriations made in the Budget year. These changes are restated for the previous financial year to facilitate comparison.
Part 2 - Details and Expected Performance for Output Expenses#
This Part provides further detail about appropriations and expected performance for output expenses.
- Part 2.1 Departmental Output Expenses - Intended impacts, outcomes and objectives are presented for departmental output expense appropriations in the Vote. This is followed by information on each appropriation, including its scope, a table showing expenses and revenue (distinguishing the revenue sources between the Crown and others), a statement of reasons for change in the appropriation (if material), and tables detailing performance measures and standards for significant aspects of expected output performance, any conditions on use of appropriation, any memorandum accounts (which record accumulated surpluses and deficits incurred in the provision of outputs on a full cost-recovery basis), and any current and past policy initiatives affecting the appropriation.
- Information on impacts and outcomes or objectives to which the outputs contribute is provided. Further information on the relationships between outputs, impacts, and outcomes or objectives is outlined in Part 1.2 and the Statement of Intent. Conditions on use include administrative criteria and processes contained in legislation, regulation and Government decisions, which may be reference in scope statement or performance measures. The current and past policy initiatives tables provides a five-year history of announced initiatives that impact on the Budget year, the preceding year and the following three years.
- For MCOA, an explanation is provided as to why the classes of outputs have been grouped under a single appropriation, and the scope statement, expenses and revenue, and performance information is presented for each output class.
- Information provided for MYAs enables the original appropriation to be reconciled to the adjusted level if changes have been approved or are proposed, and the balance remaining to be derived taking account of actual or estimated expenses incurred to date.
- The appropriation scope, expenses and revenue, and output performance measures and standards match information required to be included in a department's Statement of Forecast Service Performance with respect to departmental output expense appropriations used by the department.
- Part 2.2 Non-Departmental Output Expenses - This sub-part contains comparable information to that presented in Part 2.1 on departmental output expense appropriations. The main differences are that details of third parties’ other revenue is not relevant and a summary of service providers is included.
- The service providers table shows Crown entities and non-governmental organisations providing outputs funded through the Vote, and (where applicable) the mechanism for reporting actual performance to Parliament and the expiry of the Government's resource commitment. The reporting mechanisms are typically an entity's annual report or a report by the responsible Minister required by section 32A of the PFA. Where the provider is a Crown entity that is required to produce a Statement of Intent, its annual report may contain more detailed performance information at the output class or output level. ‘Section 32A' reports include a statement of service performance in relation to the appropriation.
Part 3 - Details for Benefits and Other Unrequited Expenses#
Part 3 provides performance information about appropriations for benefits and other unrequited expenses incurred by the Crown. No departmental transactions arise under this appropriation type.
- Part 3.2 Non-Departmental Benefits and Other Expenses - Information on each appropriation includes impacts and outcomes intended to be achieved, a scope statement, expense components, reasons for material changes, any conditions of use, and details of any current and past policy initiatives over the five years up to and including the Budget year.
Part 4 - Details for Borrowing Expenses#
This Part provides detail about appropriations for borrowing expenses. No departmental borrowing expense appropriations exist at present.
- Part 4.2 Non-Departmental Borrowing Expenses - The set of performance information is the same as that for non-departmental benefits and other expenses, except that conditions on use are no specified.
Part 5 - Details and Expected Results for Other Expenses#
Part 5 provides detail about appropriations for:
- Part 5.1 Departmental Other Expenses - It is uncommon for this category of appropriation to be utilised. In the few cases where it occurs, the performance information is the same as that for non-departmental other expense appropriations except for a summary of reporting mechanisms.
- Part 5.2 Non-Departmental Other Expenses- Information on other expenses incurred by the Crown covers intended impacts and outcomes, appropriation scope, expenses analysed by component, reasons for material changes in the appropriation, expected results and standards, any conditions on use, any current and past policy initiatives, and a summary of mechanisms for reporting actual performance to Parliament.
Part 6 - Details and Expectations of Capital Expenditure#
This Part provides further details about appropriations for capital expenditure.
- Part 6.1 Departmental Capital Expenditure - The purchase or development of assets by a department is made under a permanent appropriation authorised by section 24(1) of the PFA. Capital expenditure is defined in section 2 as the cost of assets acquired or developed, including tangible, intangible or financial assets, and any ownership interest in entities, but excluding inventories. The appropriation appears in the Vote that contains appropriations belonging to the department's Responsible Minister.
- Information is provided on intended impacts and outcomes of the appropriation, its scope, expenditure analysed by standard asset categories, reasons for material changes in the appropriation, and expected results. The scope statement is in a standard form for all departments. The performance information relates to the department as a whole and is not limited to any specific capital injection.
- Part 6.2 Non-Departmental Capital Expenditure - Performance information for capital expenditure incurred by the Crown is the same as that for departmental capital expenditure except for not detailing asset categories and the addition of any conditions on use of the appropriation, any current and past policy initiatives, and a summary of the mechanism for reporting to Parliament.
- The scope statement indicates the form of interest or asset acquired by the Crown, such as a capital injection (equity), loan or shares.
The following table summarises the performance information that is required for a ‘standard' appropriation in each sub-part.
Standard Appropriations | Part 2.1 | Part 2.2 | Part 3.1 | Part 3.2 | Part 4.1 | Part 4.2 | Part 5.1 | Part 5.2 | Part 6.1 | Part 6.2 |
---|---|---|---|---|---|---|---|---|---|---|
For each sub-part: | ||||||||||
Intended impacts, outcomes or objectives | √ | √ | √ | √ | √ | √ | √ | √ | √ | √ |
For each appropriation: | ||||||||||
Scope of appropriation | √ | √ | √ | √ | √ | √ | √ | √ | √ | √ |
Expenses and revenue | √ | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Expenses | N/A | √ | √ | √ | √ | √ | √ | √ | N/A | N/A |
Capital expenditure | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | √ | √ |
Reasons for change in appropriation | √ | √ | √ | √ | √ | √ | √ | √ | √ | √ |
Output performance measures and standards | √ | √ | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Expected results | N/A | N/A | N/A | N/A | N/A | N/A | √ | √ | √ | √ |
Conditions on use of appropriation | √ | √ | √ | √ | N/A | N/A | √ | √ | N/A | √ |
Memorandum account | √ | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Current and past policy initiatives | √ | √ | √ | √ | √ | √ | √ | √ | N/A | √ |
Summary of service providers | N/A | √ | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Reporting mechanism | N/A | √ | N/A | N/A | N/A | N/A | N/A | √ | N/A | √ |
Information on reasons for change, conditions on use, current and past policy initiatives, and reporting mechanisms appears where applicable or material. Memorandum accounts are relevant only in Part 2. Some variations exist for non-standard appropriations, including MCOAs in Parts 2.1 and 2.2 and MYAs in Parts 2.2, 5.2 and 6.2. Furthermore performance information may not be available for some appropriations.
3 Statement of Forecast Service Performance of Departments#
The third component of the Information Supporting the Estimates of Appropriations comprises the Statement of Forecast Service Performance for each department included in the sector, by reference to material already set out in Part 2.1 of Votes containing appropriations proposed to be used by the department.
4 Forecast Financial Statements of Departments#
The fourth component of the Information Supporting the Estimates begins with a Statement of Common Accounting Policies applicable to all departments. The forecast financial statements for the forthcoming financial year for each department covered by the sector includes a:
- Statement of Forecast Comprehensive Income
- Statement of Forecast Changes in Taxpayers' Funds
- Forecast Statement of Financial Position
- Statement of Forecast Cash Flows
- Statement of Significant Assumptions.
Each department will include a Statement of Entity- Specific Accounting Policies detailing policies for any matters not addressed by the Statement of Common Accounting Policies (such as a “going concern” statement) or where its policies are more specific than the common policies (such as capitalisation thresholds and estimated useful lives of individual classes of assets). Notes to the Financial Statements provide additional details to assist interpretation of the accounts and to meet disclosure requirements outlined in legislation and accounting standards.
5 Statements of Intent of Departments#
The final component of the Information Supporting the Estimates presents the Statements of Intent of the departments covered by each sector. These statements contain the information required by section 40 of the PFA. They focus on the medium term and generally cover:
- Nature and scope of the department's functions - A brief high-level description of the department's functions, addressing its role(s) and purpose and how it intends fulfilling them.
- Strategic direction - impacts and outcomes - A brief high-level overview of the department's strategic direction covering both the impacts and outcomes the department is seeking to achieve (or contribute to) and the strategic environment in which the department operates through, in particular, its responses to the government's priorities.
- Operating intentions - Information that describes how the department intends to achieve (or contribute to) those desired impacts and outcomes through its operations. This section should also include the main measures and standards the department will use to assess and demonstrate what it has achieved, including measures of outcome achievement, impact and cost effectiveness.
- Managing in a changeable operating environment - Information on the risks to achievement of the desired outcomes and priorities, and the department's mitigation strategies.
- Assessing organisational health and capability - The department's intentions for building and strengthening its internal capability, including its responses to the development goals for the State Services and its strategic approach to managing its asset base and forecast capital expenditure in the medium term. If capital expenditure is significant, it is in a separate section.
- Additionalinformationand statutory reporting requirements - As required either by the responsible Minister or Minister of Finance, or by specific legislation.
Terms and Definitions#
The table below contains terms that are used in the Supplementary Estimates and the Information Supporting the Supplementary Estimates.
Appropriation | An appropriation is a parliamentary authorisation for the Crown or an Office of Parliament to incur expenses or capital expenditure. |
---|---|
Appropriation scope | One of the defining terms of an appropriation that establishes limits on the activities for which the Crown or an Office of Parliament is authorised to incur expenses or capital expenditure under that appropriation. |
Capital expenditure | The cost of assets acquired or developed including any ownership interest in entities, but excluding inventory. |
Crown revenue and capital receipts | Flows accounted for as revenue and capital receipts on behalf of the Crown rather than as departmental revenue. |
DDA | Department-to-department appropriation - as authorised by section 20(2) of the PFA. |
Department | Generally references to Departments also include an Office of Parliament as provided in section 26E(4) of the PFA. |
Expenses | Amounts consumed or losses of service potential or future economic benefits, other than those relating to capital withdrawals, in a financial year. Expenses are an accrual concept measured in accordance with generally accepted accounting practice. |
GST | Goods and services tax. Appropriations are stated GST- exclusive. |
MCOA | Multi-class output expense appropriation. |
MYA | Multi-year appropriation. |
N/A | Not applicable. |
Outcomes | States or conditions of society, the economy or the environment, including changes in those states or conditions. |
Outputs | Goods or services supplied by departments and other entities to external parties. Outputs are a variety of types, including policy advice, administration of contracts and grants, and the provision of specific services. |
PFA | Public Finance Act 1989 |
PLA | Permanent legislative authority - a traditional term for a permanent appropriation, ie, one that is authorised for an indefinite period by legislation other than an Appropriation Act. |
Minister | The Minister responsible for specific appropriations being sought within a Vote. As several Ministers may now hold appropriations within a single Vote, each appropriation will have a tag (M1, M2, etc) identifying the Minister responsible for that line item. |
RDA | Revenue-dependent appropriation - as authorised by section 21(1) of the PFA 1989. |
Responsible Minister | The Minister responsible for the financial performance of a department or Crown entity. In relation to an Office of Parliament, the Office of the Clerk of the House of Representatives, and the Parliamentary Service, the Speaker is the Responsible Minister. |
Revenue from the Crown | Revenue earned by a department from the Crown for the provision of outputs to or on behalf of the Crown. These flows are accounted for as departmental revenue. Revenue from the Crown is eliminated for purposes of reporting the Crown's overall financial performance and position. |
Revenue from Others | Revenue earned by a department from other departments and from third parties. Revenue from other departments is eliminated for purposes of reporting the Crown's overall financial performance and position. |
Vote | A grouping of one or more appropriations that are the responsibility of one or more Ministers of the Crown and are administered by the one department. |
Useful Links#
The suite of Budget 2009 documents can be accessed in the Budgets section of the website: www.treasury.govt.nz/budget/2009. Documents providing guidance on the PFA and the public sector financial management system can be accessed in the Public Finance Overviews section of the Treasury's website: www.treasury.govt.nz/publications/guidance/publicfinance.
Sector Overview#
Ministerial Statements of Responsibility#
Each of us is satisfied that the information on future operating intentions provided by our respective departments and included in the Information Supporting the Estimates for the Finance and Government Administration Sector is in accordance with sections 38 and 41 of the Public Finance Act 1989 and is consistent with the policies and performance expectations of the government.
Hon John Key
Responsible Minister for the Department of the Prime Minister and Cabinet
22 April 2009
Hon Bill English
Responsible Minister for the The Treasury
27 April 2009
Hon Tony Ryall
Responsible Minister for the State Services Commission
22 April 2009
Hon Peter Dunne
Responsible Minister for Inland Revenue
27 April 2009
Speaker's Statement of Responsibility#
I am satisfied that the information on future operating intentions provided by the Office of the Clerk of the House of Representatives, and Parliamentary Service and included in the Information Supporting the Estimates for the Finance and Government Administration Sector is in accordance with sections 38 and 41 of the Public Finance Act 1989 and is consistent with my requirements and performance expectations as Responsible Minister for the Office and the Service.
Hon Dr Lockwood Smith
Speaker of the House of Representatives
Responsible Minister for the Office of the Clerk of the House of Representatives
Responsible Minister for the Parliamentary Service
27 April 2009
Chief Executive Statements of Responsibility#
Department of the Prime Minister and Cabinet#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the Department of the Prime Minister and Cabinet and for the Vote for which the Department of the Prime Minister and Cabinet is the administering department. Specifically, this information is contained in the Department of the Prime Minister and Cabinet's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
Maarten Wevers
Chief Executive
Department of the Prime Minister and Cabinet
22 April 2009
Brent Anderson
Corporate Services Manager
Department of the Prime Minister and Cabinet
22 April 2009
Counter-signed
The Treasury#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the Treasury and for the Votes for which the Treasury is the administering department. Specifically, this information is contained in the Treasury's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
John Whitehead
Secretary to the Treasury
The Treasury
27 April 2009
John Matheson
Chief Financial Officer
The Treasury
27 April 2009
Counter-signed
State Services Commission#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the State Services Commission and for the Vote for which the State Services Commission is the administering department. Specifically, this information is contained in the State Services Commission's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
Iain Rennie
State Services Commissioner
State Services Commission
22 April 2009
Mandy Simpson
Chief Financial Officer
State Services Commission
22 April 2009
Counter-signed
Inland Revenue#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to Inland Revenue and for the Vote for which Inland Revenue is the administering department. Specifically, this information is contained in Inland Revenue's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
Robert Russell
Commissioner of Inland Revenue
Inland Revenue
27 April 2009
Scott Scoullar
Chief Financial Officer
Inland Revenue
27 April 2009
Counter-signed
Chief Executive Statements of Responsibility (continued)#
Office of the Clerk of the House of Representatives#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the Office of the Clerk of the House of Representatives and for the Vote for which the Office of the Clerk of the House of Representatives is the administering department. Specifically, this information is contained in the Office of the Clerk of the House of Representatives's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
Mary Harris
Clerk of the House of Representatives
Office of the Clerk of the House of Representatives
27 April 2009
Peter Carr
Clerk-Assistant (Corporate Services)
(Chief Financial Officer)
Office of the Clerk of the House of Representatives
27 April 2009
Counter-signed
Parliamentary Service#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the Parliamentary Service and for the Vote for which the Parliamentary Service is the administering department. Specifically, this information is contained in the Parliamentary Service's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
Geoff Thorn
General Manager
Parliamentary Service
27 April 2009
Priya Baskaran
Financial Controller
Parliamentary Service
27 April 2009
Counter-signed
Office of the Auditor-General#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the Office of the Auditor-General and for the Vote for which the Office of the Auditor-General is the administering Office. Specifically, this information is contained in the Office of the Auditor-General's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
K B Brady
Controller and Auditor-General
Office of the Auditor-General
27 April 2009
M J Viviers
Financial Controller
Office of the Auditor-General
27 April 2009
Counter-signed
Office of the Ombudsmen#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Finance and Government Administration Sector relating to the Office of the Ombudsmen and for the Vote for which the Office of the Ombudsmen is the administering Office. Specifically, this information is contained in the Office of the Ombudsmen's statement of forecast service performance, forecast financial statements and statement of intent.
This information has been prepared in accordance with the Public Finance Act 1989. It is also consistent with the proposed appropriations set out in the Appropriation (2009/10 Estimates) Bill, as presented to the House of Representatives in accordance with section 13 of the Public Finance Act 1989, and with existing appropriations and financial authorities.
Beverley A Wakem
Chief Ombudsman
Office of the Ombudsmen
27 April 2009
Peter J Brocklehurst
General Manager - Corporate
Office of the Ombudsmen
27 April 2009
Counter-signed
Performance Information for Appropriations Vote Audit#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Speaker of the House of Representatives (M78)
ADMINISTERING DEPARTMENT: Controller and Auditor-General
MINISTER RESPONSIBLE FOR CONTROLLER AND AUDITOR-GENERAL: Speaker of the House of Representatives
Part 1 - Summary of the Vote#
Part 1.1 - Overview of the Vote
The Speaker of the House is responsible for appropriations in the Vote for the 2009/10 financial year covering the following:
- a total of nearly $10 million for the Controller and Auditor-General supporting Parliament in its role of ensuring accountability for public resources, including advice to Select Committees and other bodies, undertaking the Controller function, plus undertaking and reporting on performance audits and inquiries relating to public entities
- a total of nearly $63 million for providing audit services to public entities, and other audit-related assurance services.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
The Auditor-General is independent of the Government and is accountable to Parliament. While the Speaker is the Vote Minister for the purposes of appropriations, the Speaker's role in relation to Offices of Parliament is not the same as that of Ministers of the Crown in relation to their departments.
The Speaker cannot contract with or direct the Auditor-General as to how it should discharge its statutory duties. Thus, the explanation of the appropriations for Vote Audit reflects the Auditor-General's perspective of the outputs that will be delivered to Parliament from Vote Audit. The appropriations in this Vote were commended to the Governor-General by the House of Representatives in an address on the recommendation of the Officers of Parliament Committee.
Objectives of the Vote#
Outcome and Intermediate Outcomes | Objective and Output Classes |
Building trust in the public sector:
|
Independent advice and assurance through our output classes:
|
---|
The Controller and Auditor-General (the Auditor-General) is an Officer of Parliament. The Public Audit Act 2001 sets out his mandate and responsibilities. The Auditor-General is independent of executive government and Parliament in discharging the functions of the statutory office, but answerable to Parliament for his stewardship of the public resources entrusted to him.
In New Zealand's system of government, public sector organisations are accountable to Parliament for their use of the public resources and powers that Parliament has conferred on them. Parliament has also legislated to require independent assurance that public sector organisations are operating, and accounting for their performance, in accordance with Parliament's intentions. There is also a need for independent assurance in local government - local authorities are accountable to the public for using the resources they fund through locally raised revenue. The Auditor-General is required by statute to provide this independent assurance to both Parliament and the public.
The Office's desired overall outcome is building trust in the public sector. Our purpose is to give independent assurance to Parliament and the public about whether public entities are:
- carrying out their activities effectively, efficiently, and appropriately
- using public funds wisely, and
- reporting their performance appropriately.
Our outcome measure of trust in the effectiveness and efficiency of the public sector is that New Zealand's Transparency International Corruption Perception index score over the next three years is maintained or improved. In 2008, New Zealand's score was 9.3 on a 10-point scale, meaning it ranked first equal on the index with Denmark and Sweden.
The Auditor-General helps build trust in the public sector by providing independent assurance and advice to Parliament and the public that governance and management arrangements are suitable to address five key areas - our intermediate outcomes.
The information necessary to provide this independent advice and assurance is gathered through the Office's output classes. These output classes are:
- Audit and assurance services - performing of audit and related assurance services as required or authorised by statute. The Auditor-General is required to audit the financial statements of the Government, public entities' financial statements and other information that must be audited. The Auditor-General is also enabled to perform other services reasonable and appropriate for an auditor to perform and to audit other quasi-public entities.
- Supporting accountability to Parliament - reporting to Parliament and others as appropriate on matters arising from annual and appropriation audits, reporting to and advising select committees, and advising other agencies on the requirements of parliamentary and related accountability systems, to support Parliament in its holding the executive to account for its use of public resources.
- Performance audits and inquiries - undertaking and reporting on performance audits and inquiries relating to public entities under the Public Audit Act 2001 and to responding to requests for approvals in relation to pecuniary interest questions regulated by the Local Authorities Members' Interests Act 1968.
Part 1.3 - Trends in the Vote#
Summary of Financial Activity#
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | 42,709 | 51,700 | 67,345 | 67,162 | 71,804 | 71,654 | 71,925 | - | 71,925 | 68,780 | 78,682 | 76,136 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | - | - | - | 699 | 716 | 716 | 716 | - | 716 | 716 | 716 | 716 |
Capital Expenditure | 1,519 | 1,510 | 1,222 | 779 | 1,634 | 1,634 | 1,057 | - | 1,057 | 1,052 | 905 | 1,000 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
44,228 | 53,210 | 68,567 | 68,640 | 74,154 | 74,004 | 73,698 | - | 73,698 | 70,548 | 80,303 | 77,852 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | - | - | - | - | - | N/A | - | - | - | - | - |
Analysis of Significant Trends#
Audit and Assurance Services Output Expenses
In 2005/06 increases in appropriations were approved for additional expenditure arising from increased audit fees agreed with entities in contract negotiations and new entities, the introduction of audits of Long-Term Council Community Plans, International Financial Reporting Standards audit requirements, and changes in activity levels within Audit New Zealand.
In 2006/07 increases in appropriations were approved to allow for an accounting treatment change which moved to a stage of completion basis of accounting for contracted audit service provider transactions. Additional appropriations were also approved to cover additional audit activity and fee increases. The drivers for these increases were the increased complexity of audits due to the adoption of International Financial Reporting Standards (IFRS), and input cost increases largely arising from worldwide shortages of qualified auditing staff.
In 2007/08 increases in appropriations were approved to allow for further costs associated with IFRS conversion audits, which are larger than earlier anticipated, particularly for Local Government and Council controlled entities.
Long-Term Council Community Plans are audited on a three-year cycle. The first round of these audits were completed in 2005/06, and a second round was undertaken in 2008/09. 2011/12 also allows for the fees associated with these audits.
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
The responsiveness of public entities to their statutory public reporting obligations and their response to findings resulting from audits demonstrate the commitment of public entities to effective, efficient and accountable service delivery. Effectiveness, efficiency and accountability are foundations for trust in the public sector. Therefore the intended impacts of the appropriation are that:
|
Audit and Assurance Services |
Through annual audit, performance audit, and inquiry work, the Auditor-General has a broad overview of public entities both individually and throughout sectors. The Office supports Parliament in holding the executive to account for its use of public resources through:
|
Supporting Accountability to Parliament |
The Public Audit Act 2001 provides the Auditor-General discretion to undertake performance audits and inquiries to examine matters concerning a public entities' use of resources, including:
Accountable, effectively and efficiently performing public entities that operate within their authority and according to high ethical standards are foundations for trust in the public sector. Therefore the intended impact of the appropriation is that:
|
Performance Audits and Inquiries and Responsibilities under the Local Authorities Members' Interests Act 1968 |
Audit and Assurance Services RDA (M78)
Scope of Appropriation
Expenses and Revenue
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 62,607 | 62,607 | 62,728 |
Revenue from Crown | - | - | - |
Revenue from Other | 62,607 | 62,607 | 62,728 |
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Outstanding audit reports at 30 June 2010 are not due to inaction on our part. | Less than 10% due to inaction on the Office's part. |
Less than 10% due to inaction on the Office's part. |
Less than 10% due to inaction on the Office's part. |
Management reports are issued on a timely basis. | Within six weeks of issuing the audit report. | Within six weeks of issuing the audit report. | Within six weeks of issuing the audit report. |
Outstanding LTCCP audit opinions at 30 June 2009 are not due to inaction on our part and LTCCP management reports are issued on a timely basis. | No outstanding opinions due to inaction on the Office's part. Management reports issued within six weeks of issuing the audit report. |
No outstanding opinions due to inaction on the Office's part. Management reports issued within six weeks of issuing the audit report. |
N/A as LTCCP audits occur every third year. |
Client satisfaction survey results show that respondents are satisfied with the quality of audit work (including the expertise of staff and the quality of the entities' relationships with their audit service provider). | 75% satisfaction rate overall. | 75% satisfaction rate overall. | 75% satisfaction rate overall. |
Quality assurance reviews for all appointed auditors are completed during a three-year period. | 95% of auditors reviewed in the year achieve a result of "satisfactory" or better. | 95% of auditors reviewed in the year achieve a result of "satisfactory" or better. | 95% of auditors reviewed in the year achieve a result of "satisfactory" or better. |
The methods and systems used to allocate and tender audits, and monitor the reasonableness of audit fees are objective and provide properly for probity. | Confirmed by an annual independent review of our processes. The Officers of Parliament Committee accepts any significant proposals for an appropriation increase in audit fees and expenses. |
Confirmed by an annual independent review of our processes. The Officers of Parliament Committee accepts any significant proposals for an appropriation increase in audit fees and expenses. |
Confirmed by an annual independent review of our processes. The Officers of Parliament Committee accepts any significant proposals for an appropriation increase in audit fees and expenses. |
Audit and Assurance Services (M78)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 150 | 150 | 150 |
Revenue from Crown | 150 | 150 | 150 |
Revenue from Other | - | - | - |
Output performance measures and standards
Refer to the output performance measures and standards which apply to the main audit and assurance services output class, above.
Statutory Auditor Function MCOA (M78)#
Scope of Appropriation#
This output class is limited to undertaking and reporting on performance audits and inquiries relating to public entities under the Public Audit Act 2001 and responding to requests for approvals in relation to pecuniary interest questions regulated by the Local Authorities Members' Interests Act 1968.
Supporting Accountability to Parliament
This output class is limited to reporting to Parliament and others as appropriate on matters arising from annual and appropriation audits, reporting to and advising select committees, and advising other agencies on the requirements of parliamentary and related accountability systems, to support Parliament in its holding the executive to account for its use of public resources.
Explanation for Use of Multi-Class Output Expense Appropriation#
The basis for this multiclass output appropriation is the two output classes use the same resources and contribute to the same outcome.
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
9,047 | 8,897 | 9,047 |
Performance Audits and Inquiries | 6,587 | 6,437 | 6,587 |
Supporting Accountability to Parliament | 2,460 | 2,460 | 2,460 |
Revenue from Crown |
9,047 | 9,047 | 9,047 |
Performance Audits and Inquiries | 6,587 | 6,587 | 6,587 |
Supporting Accountability to Parliament | 2,460 | 2,460 | 2,460 |
Revenue from Other |
- | - | - |
Performance Audits and Inquiries | - | - | - |
Supporting Accountability to Parliament | - | - | - |
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Supporting Accountability to Parliament - Parliamentary Services |
|||
Reports and advice are given to select committees and Ministers. | At least 2 days before an examination, unless otherwise agreed. | At least 2 days before an examination, unless otherwise agreed. | At least 2 days before an examination, unless otherwise agreed. |
Estimates and Ministerial reports meet the relevant standards and procedures, including that reports are consistent in their framework and approach and are peer reviewed in draft (see Note 1). | Confirmed by internal review of a sample of financial review, Estimates, and Ministerial reports. | Confirmed by internal review of a sample of financial review, Estimates, and Ministerial reports. | Confirmed by internal review of a sample of financial review, Estimates, and Ministerial reports. |
Select committee members we survey rate the quality and usefulness of the advice they receive from us as 4 or better on a scale of 1 to 5. | At least 85% | At least 85% | At least 85% |
Supporting Accountability to Parliament - Controller Function |
|||
Monthly statements provided by the Treasury are reviewed for the period September to June inclusive. | Advice of issues arising and action to be taken is provided to the Treasury and appointed auditors within five working days of receipt of the statement. | Advice of issues arising and action to be taken is provided to the Treasury and appointed auditors within five working days of receipt of the statement. | Advice of issues arising and action to be taken is provided to the Treasury and appointed auditors within five working days of receipt of the statement. |
Office policies, procedures, and standards in relation to the Controller Function have been applied appropriately (see Note 1). | Confirmed by internal quality assurance review. | Confirmed by internal quality assurance review. | Confirmed by internal quality assurance review. |
Performance Audits and Inquiries - Performance Audits |
|||
Completion of reports on matters arising from performance audits and special studies, and inquiries. | 19 - 21 | 19 - 21 | 19 - 21 |
Select committees and other stakeholders are satisfied with the proposed work programme of performance audits and special studies. | As indicated by feedback on our draft work programme. | As indicated by feedback on our draft work programme. | As indicated by feedback on our draft work programme. |
Stakeholders we survey rate the quality and usefulness of performance audit reports (relevant to their sector or interest) as 4 or better on a scale of 1 to 5. | At least 85% | At least 85% | At least 85% |
Our performance audit methodology reflects good practice for carrying out such audits. | Assessed every 2nd year by the National Audit Office of Australia through a review of two of our performance audits. A review is scheduled for this year. | Assessed every 2nd year by the National Audit Office of Australia through a review of 2 of our performance audits. A review is scheduled for this year. | Assessed every 2nd year by the National Audit Office of Australia through a review of 2 of our performance audits. The next review is scheduled for 2010/11 |
Performance audit reports meet quality expectations in terms of the sufficiency of administrative and management context, the report structure, presentation, and format (including use of graphics and statistics), and the rigour of the methodology used and the balance, reasonableness of the methodology used and the resulting conclusions and recommendations. | Confirmed by independent internal quality assurance reviews on two selected performance audit reports. | Confirmed by independent internal quality assurance reviews on two selected performance audit reports. | Confirmed by independent internal quality assurance reviews on two selected performance audit reports. |
Appropriate systems and controls are in place and reports are prepared in keeping with the performance audit methodology (see Note 1). | Confirmed by internal review of a selection of performance audit reports. | Confirmed by internal review of a selection of performance audit reports. | Confirmed by internal review of a selection of performance audit reports. |
Performance Audits and Inquiries - Inquiries |
|||
Our findings on inquiries are reported to the relevant parties on a timely basis. | Within 3 months for 80% of "routine" inquiries, within 6 months for 80% of "sensitive" inquiries, and within 12 months for 80% of "major" inquiries. | Within 3 months for 80% of "routine" inquiries, within 6 months for 80% of "sensitive" inquiries, and within 12 months for 80% of "major" inquiries. | Within 3 months for 80% of "routine" inquiries, within 6 months for 80% of "sensitive" inquiries, and within 12 months for 80% of "major" inquiries. |
Inquiries under the Local Authorities (Members' Interests) Act 1968 are completed within 30 working days. | 80% | 80% | 80% |
Responses to requests for inquiries and our administering of the Local Authorities (Members' Interests) Act 1968 requests are undertaken in accordance with relevant policies, procedures, and standards (see Note 1). | Confirmed by internal quality assurance review. | Confirmed by internal quality assurance review. | Confirmed by internal quality assurance review. |
Note 1 - The nature, extent, and frequency of the quality assurance review is determined based on risk. The review is carried out during a three-year period.
Part 5 - Details and Expected Results for Other Expenses#
Part 5.1 - Departmental Other Expenses#
Remuneration of Auditor-General and Deputy Auditor-General PLA (M78)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 716 | 716 | 716 |
Part 6 - Details and Expected Results for Capital Expenditure#
Part 6.1 - Departmental Capital Expenditure#
Controller and Auditor-General - Capital Expenditure PLA (M78)
Scope of Appropriation
Capital Expenditure
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 407 | 407 | 511 |
Intangibles | 843 | 843 | 150 |
Other | 384 | 384 | 396 |
Total Appropriation |
1,634 | 1,634 | 1,057 |
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 407 | 407 | 511 |
Intangibles | 843 | 843 | 150 |
Other | 384 | 384 | 396 |
Total Appropriation |
1,634 | 1,634 | 1,057 |
Reasons for Change in Appropriation
Budgets for 2008/09 included replacement of significant computer systems.
Performance Information for Appropriations Vote Communications Security and Intelligence#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister Responsible for the Government Communications Security Bureau (M60)
ADMINISTERING DEPARTMENT: Government Communications Security Bureau
MINISTER RESPONSIBLE FOR GOVERNMENT COMMUNICATIONS SECURITY BUREAU: Prime Minister
Part 1 - Summary of the Vote#
Part 1.3 - Trends in the Vote
Summary of Financial Activity
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Expenditure | - | - | - | - | - | - | - | - | - | - | - | - |
Intelligence and Security Department Expenses and Capital Expenditure | 35,152 | 37,977 | 42,099 | 40,694 | 49,368 | 49,368 | 53,581 | N/A | 53,581 | 62,886 | 51,188 | 51,188 |
Total Appropriations |
35,152 | 37,977 | 42,099 | 40,694 | 49,368 | 49,368 | 53,581 | - | 53,581 | 62,886 | 51,188 | 51,188 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | - | - | - | - | - | N/A | - | - | - | - | - |
Performance Information for Appropriations Vote Finance#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister of Finance (M31), Minister for Infrastructure (M80)
ADMINISTERING DEPARTMENT: The Treasury
MINISTER RESPONSIBLE FOR THE TREASURY: Minister of Finance
Part 1 - Summary of the Vote#
Part 1.1 - Overview of the Vote
The Minister of Finance is responsible for appropriations in Vote Finance for the 2009/10 financial year covering the following:
- A total of nearly $39 million for policy advice on lifting New Zealand's overall economic performance and state sector performance.
- A total of nearly $13 million for macroeconomic policy and management including fiscal management, macroeconomic, tax and fiscal forecasting; advice on fiscal policy and strategy; and fiscal reporting and departmental financial management controls including the development and application of generally accepted accounting practice to the Crown.
- A total of over $2,162 million for the payment of interest and other costs relating to the Crown's debt.
- A total of nearly $1,042 million in superannuation costs.
- A total of over $13 million for capital investment in Landcorp Farming Limited.
- A total of over $17 million for New Zealand House, London costs.
- A total of over $3 million for Taitokerau Forests Limited.
- A total of over $1 million for Treasury capital expenditure.
- A total of over $1 million for unclaimed money and various Crown liabilities.
The Minister of Finance is also responsible for Crown revenue and receipts in the Vote for the 2009/10 financial year covering the following:
- A total forecast of over $2,929 million in non-tax revenue.
- A total forecast of $500,000 in capital receipts.
The Minister for Infrastructure is responsible for one appropriation in Vote Finance for the 2009/10 financial year covering the following:
- A total of nearly $5 million for policy advice and co-ordination of the government's infrastructure activities.
The Minister for Regulatory Reform is responsible for one appropriation in Vote Finance for the 2009/10 financial year covering the following:
- A total of $266,000 for the Regulatory Responsibility Taskforce.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Government Priorities and Outcomes - Links to Appropriations#
Government Priorities | Government Outcomes | Appropriations |
---|---|---|
Greater prosperity, security and opportunities for all New Zealanders | Outcome: Managing New Zealand's path through the economic downturn - reducing the impact and putting New Zealand in a strong position to take advantage of better economic times when they come. (Minister of Finance's priorities letter 2009.) |
Administration of Crown Borrowing Administration of Derivative Transactions Administration of Investment of Public Money Crown Deposit Guarantee Scheme Crown Wholesale Guarantee Facility Economic and Tax Forecasting Fiscal Management Fiscal Reporting Management of Crown Lending and Crown Bank Accounts Policy Advice: Fiscal and Macroeconomic |
Outcome: Lifting the performance of the New Zealand economy. (Minister of Finance's priorities letter 2009.) |
Infrastructure Advice and Coordination New Zealand Export Credit Office Policy Advice: Economic Performance Regulatory Responsibility Taskforce |
|
Outcome: Making government expenditure more productive and effective. (Minister of Finance's priorities letter 2009.) |
Policy Advice - State Sector Performance | |
Objective: To meet Crown liabilities and manage Crown assets efficiently. | Crown Residual Liabilities Debt Servicing Geothermal Wells Fund Government Superannuation Appeals Board Government Superannuation Fund Authority - Crown's Share of Expenses Government Superannuation Fund Unfunded Liability Impairment of Loans to Taitokerau Forest Limited Landcorp Protected Land Agreement Management of Liabilities, Claims Against the Crown and Crown Properties Management of the Crown's Obligations for Geothermal Wells Management of New Zealand House, London Management of New Zealand Superannuation Fund National Provident Fund - Crown liability for Scheme Deficiency National Provident Fund Schemes - Liability Under Crown Guarantee New Zealand House, London NZ Superannuation Fund - Contributions Taitokerau Forests Limited Grant Taitokerau Forests Unclaimed Money Unclaimed Trust Money |
Part 1.3 - Trends in the Vote#
Summary of Financial Activity#
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | 58,357 | 54,554 | 56,333 | 55,315 | 151,524 | 151,524 | 65,496 | 1,921 | 67,417 | 63,586 | 61,856 | 62,121 |
Benefits and Other Unrequited Expenses | 827,384 | 1,091,367 | 975,542 | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | 2,588,917 | 2,674,921 | 2,429,986 | 2,049,665 | 2,106,000 | 2,106,000 | - | 2,153,000 | 2,153,000 | 2,672,000 | 3,235,000 | 4,049,000 |
Other Expenses | 241,452 | 341,937 | 389,004 | 1,367,116 | 1,896,846 | 1,896,846 | - | 810,297 | 810,297 | 804,408 | 857,642 | 915,343 |
Capital Expenditure | 3,325,680 | 2,503,205 | 2,157,675 | 2,295,419 | 5,165,165 | 4,851,165 | 1,183 | 264,400 | 265,583 | 16,417 | 2,382 | 2,562 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
7,041,790 | 6,665,984 | 6,008,540 | 5,767,515 | 9,319,535 | 9,005,535 | 66,679 | 3,229,618 | 3,296,297 | 3,556,411 | 4,156,880 | 5,029,026 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | 2,731,373 | 3,891,778 | 3,643,249 | 3,059,938 | 2,642,407 | 2,642,407 | N/A | 2,929,447 | 2,929,447 | 2,620,589 | 2,623,831 | 2,805,114 |
Capital Receipts | 292,684 | 405,500 | 158,742 | 55,587 | 432,643 | 432,643 | N/A | 500 | 500 | 500 | 500 | 500 |
Total Crown Revenue and Capital Receipts |
3,024,057 | 4,297,278 | 3,801,991 | 3,115,525 | 3,075,050 | 3,075,050 | N/A | 2,929,947 | 2,929,947 | 2,621,089 | 2,624,331 | 2,805,614 |
New Policy Initiatives#
Agreed by This Government
Policy Initiative | Appropriation | 2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Funding for advice on immediate Government priorities (infrastructure, regulation quality, value for money, and current economic downturn) and medium-long term issues (eg, future economic agenda, improved public sector). | Policy Advice: Economic Performance Departmental Output Expenses |
- | 1,216 | 1,947 | 2,420 | 2,695 |
Infrastructure Advice and Co-ordination Departmental Output Expenses |
- | 1,652 | 1,498 | 1,556 | 1,524 | |
Policy Advice: State Sector Performance Departmental Output Expenses |
- | 1,494 | 1,303 | 1,325 | 1,347 | |
Treasury Capital Injection to Support Advice on Government Priorities Departmental Capital Contribution |
- | 80 | - | - | - | |
Provision of short-term trade credit insurance. | New Zealand Export Credit Office Departmental Output Expenses |
102 | 275 | 258 | - | - |
Establishment of a Regulatory Responsibility Taskforce. | Policy Advice: Economic Performance Departmental Output Expenses |
- | 153 | - | - | - |
Regulatory Responsibility Taskforce Non-Departmental Output Expenses |
166 | 266 | - | - | - | |
Write-off of capital charge associated with Government Shared Network. | Write-off of Capital Charge Receivable Non-Departmental Other Expenses |
195 | - | - | - | - |
New Zealand Railways Corporation debt facility and restructure of appropriations. | New Zealand Railways Corporation Loans Non-Departmental Capital Expenditure |
140,000 | - | - | - | - |
Crown Rail Operator Equity Injection Non-Departmental Capital Expenditure |
(13,226) | - | - | - | - | |
ONTRACK Equity Injection Non-Departmental Capital Expenditure |
(18,550) | - | - | - | - | |
Rail Transport Upgrade and Growth Projects Non-Departmental Capital Expenditure |
17,326 | - | - | - | - | |
Taranaki Whanui Treaty Settlement loan for the purchase of Shelly Bay properties. | Port Nicholson Block Settlement Trust Loan Non-Departmental Capital Expenditure |
15,268 | - | - | - | - |
Savings from Line-by-Line Review. | Management of Liabilities, Claims Against the Crown and Crown Properties Departmental Output Expenses |
(3,170) | - | - | - | - |
Crown Deposit Guarantee Scheme Departmental Output Expenses |
(2,125) | (700) | (200) | - | - | |
Crown Wholesale Guarantee Facility Departmental Output Expenses |
(1,200) | - | - | - | - | |
Crown Deposit Guarantee Scheme Departmental Capital Contribution |
(600) | - | - | - | - |
Agreed by the Previous Government
Policy Initiative | Appropriation | 2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Implementing a more coordinated and integrated Regulated Policy Quality Assurance system. | Policy Advice: Economic Performance Departmental Output Expenses |
970 | 1,379 | 1,379 | 1,379 | 1,379 |
Crown deposit guarantee scheme implementation and monitoring. | Crown Deposit Guarantee Scheme Departmental Output Expenses |
4,780 | 4,420 | 900 | - |
- |
Crown Deposit Guarantee Scheme Departmental Capital Contribution |
800 | - | - | - | - | |
Crown wholesale guarantee facility implementation and monitoring. | Crown Wholesale Guarantee Facility Departmental Output Expenses |
1,740 | 1,540 | 655 | 225 | 225 |
Identity Verification Service departmental operational and capital levies. | Identity Verification Service: Adjustment to Dept Levy Contribution & Impact on Dept Appropriation Departmental Output Expenses |
- | (296) | - | - | |
Identity Verification Service: Adjustment to Dept Levy Contribution and Impact on Dept Appropriation Departmental Capital Contribution |
- | (86) | - | - | - | |
Changes to appropriations to purchase non-commercial rail services from New Zealand Railways Corporation. | New Zealand Railways Corporation Operating Support Non-Departmental Output Expenses |
90,000 | - | - | - | - |
ONTRACK Operating and Maintenance costs Non-Departmental Other Expenses |
(21,000) | - | - | - | - | |
Changes to appropriations to provide funding for the upgrade, renewal and maintenance of New Zealand Railways Corporation's assets. | Rail Transport Upgrade and Growth Projects Non-Departmental Other Expenses |
121,000 | - | - | - | - |
National Rail Network Improvements Non-Departmental Other Expenses |
(46,974) | - | - | - | - | |
ONTRACK Loans Non-Departmental Capital Expenditure |
(103,005) | - | - | - | - | |
New Zealand Railways Corporation Transaction Costs of Purchasing Toll NZ Limited. | New Zealand Railways Corporation Transaction Costs of Purchasing Toll NZ Limited Non-Departmental Other Expenses |
5,000 | - | - | - | - |
New Zealand Railways Corporation Wiri Inland Port rail link construction. | New Zealand Railways Corporation Wiri Inland Port Rail Link Non-Departmental Other Expenses |
6,000 | - | - | - | - |
Renegotiation of Crown loan to Taitokerau Forests Limited. | Impairment of Loans to Taitokerau Forests Limited Non-Departmental Other Expenses |
1,700 | 1,400 | 800 | 800 | 800 |
Taitokerau Forests Limited Grant Non-Departmental Other Expenses |
- | 300 | 200 | 300 | 200 | |
Taitokerau Forests Limited Loan Write-Down Non-Departmental Other Expenses |
37,000 | - | - | - | - | |
Taitokerau Forests Non-Departmental Capital Expenditure |
340 | 1,400 | 800 | 800 | 800 | |
Timberlands West Coast equity injection. | Timberlands West Coast Equity Injection Non-Departmental Capital Expenditure |
3,800 | - | - | - | - |
Debt facility for KiwiRail. | Crown Rail Operator Loans Non-Departmental Capital Expenditure |
140,000 | - | - | - | - |
Initial KiwiRail capital expenditure. | Crown Rail Operator Equity Injection Non-Departmental Capital Expenditure |
20,000 | 20,000 | 20,000 | 20,200 | - |
Public Trust capital injection. | Public Trust Capital Injection Non-Departmental Capital Expenditure |
20,000 | - | - | - | - |
New Zealand Railways Corporation increase in capital for the purchase of the Crown Rail Operator. | New Zealand Railways Corporation Increase in Capital for the Purchase of the Crown Rail Operator Non-Departmental Capital Expenditure |
690,000 | - | - | - | - |
Analysis of Significant Trends#
Total Vote: All Appropriations
The movements in departmental and non-departmental appropriations in Vote Finance, which are detailed in the Summary of Financial Activity table above, are largely owing to movements in capital expenditure and movements in the Government Superannuation Fund unfunded liability.
Details of significant movements within each appropriation category are shown below.
Departmental Output Expenses
Baselines increase by nearly $6 million in 2009/10 compared to the previous year due to new funding in Budget 2009 for the delivery of policy advice on Government priorities and the Line-by-Line Review savings that were made in 2008/09.
Non-Departmental Output Expenses
Expenditure increased in 2008/09 to fund the purchase of non-commercial rail services from New Zealand Railways Corporation. Rail related appropriations are to be transferred to Vote Transport, effective 1 July 2009.
Non-Departmental Benefits and Other Unrequited Expenses
The Government Superannuation Fund Authority - Subsidies to Government Superannuation Fund Schemes was reclassified as a non-departmental other expense appropriation from 2007/08. Prior to 2007/08 the movements in the appropriation were largely owing to net movements in the Crown's liability to the Government Superannuation Fund.
Non-Departmental Borrowing Expenses
Debt servicing costs trend downwards up to 2007/08 and are broadly stable through to 2009/10 before rising in 2010/11 and outyears.
Non-Departmental Other Expenses
Expenditure was broadly stable until 2007/08. From 2007/08 the movement in the Government Superannuation Fund unfunded liability was recorded in non-departmental other expenses causing the large increase in that year relative to prior years. From a peak in 2008/09, expenditure decreases, largely owing to rail-related appropriations being transferred to Vote Transport, effective 1 July 2009.
Non-Departmental Capital Expenditure
This appropriation category comprises purchases of debt and equity by the Crown in various Crown entities, and capital additions to the Crown's physical assets. In 2004/05, the Reserve Bank received a $1,000 million capital injection to support its capacity for intervention in the foreign exchange markets. In 2008/09 capital expenditure increased again, largely owing to the purchase of Toll NZ Limited's rail business and associated costs and a New Zealand Railways Corporation capital injection for the purchase of KiwiRail, a Reserve Bank equity injection of $600 million, increased contributions to the International Monetary Fund, and an increased contribution to the New Zealand Superannuation Fund.
Crown Revenue
Non-tax Crown revenue largely comprises capital charge, interest from securities and deposits, and dividends from State-owned enterprises and Crown entities. Crown revenue is broadly stable apart from peaks in 2005/06 and 2006/07. These peaks are largely due to one-off special dividends from Meridian Energy Limited in 2005/06, following the sale of its Australian investments, and increased Air New Zealand dividends.
Crown Capital Receipts
Variances in Crown capital receipts are largely owing to International Monetary Fund capital returns and capital withdrawals from Crown companies.
Part 1.4 - Reconciliation of Changes in Appropriation Structure#
2008/09 Structure - Appropriations that have been Changed |
2008/09 (Current) $000 |
Appropriations to which Expenses (or Capital Expenditure) have been Transferred |
Amount Moved $000 |
2009/10 Structure - Appropriations affected by the Changes in Appropriation Structure |
2008/09 (Restated) $000 |
2009/10 $000 |
---|---|---|---|---|---|---|
Departmental Output Expenses |
||||||
Debt and Related Financial Asset Management | 8,404 | Transferred to Administration of Crown Borrowing | 3,362 | Administration of Crown Borrowing | 3,362 | 3,260 |
Transferred to Administration of Derivative Transactions | 4,015 | Administration of Derivative Transactions | 4,015 | 3,893 | ||
Transferred to Administration of Investment of Public Money | 1,027 | Administration of Investment of Public Money | 1,027 | 996 | ||
Transferred from Debt and Related Financial Asset Management | (8,404) | |||||
Debt and Related Financial Asset Management | 934 | Transferred to Management of Crown Lending and Crown Bank Accounts | 934 | Crown Lending and Crown Bank Accounts | 934 | 906 |
Transferred from Debt and Related Financial Asset Management | (934) | |||||
Policy Advice and Management: Macroeconomic | 12,761 | Transferred to Fiscal Management | 2,424 | Fiscal Management | 2,424 | 2,422 |
Transferred to Fiscal Reporting | 3,574 | Fiscal Reporting | 3,574 | 3,570 | ||
Transferred to Economic and Tax Forecasting | 2,680 | Economic and Tax Forecasting | 2,680 | 2,677 | ||
Transferred to Policy Advice: Fiscal and Macroeconomic | 4,083 | Policy Advice: Fiscal and Macroeconomic | 4,083 | 4,079 | ||
Policy Advice and Management: Macroeconomic | (12,761) | |||||
Policy Advice - Economic Performance | 15,978 | Transferred to Infrastructure Advice and Coordination | 2,397 | Infrastructure Advice and Coordination | 2,952 | 4,942 |
Policy Advice - State Sector Performance | 12,157 | 555 | ||||
Transferred from Policy Advice - Economic Performance | (2,397) | Policy Advice - Economic Performance | 13,581 | 15,465 | ||
Transferred from Policy Advice - State Sector Performance | (555) | Policy Advice - State Sector Performance | 11,602 | 14,062 | ||
Total Changes in Appropriations | - | - | - |
In addition, the following rail related appropriations in Vote Finance ceased with effect from the close of 30 June 2009:
- New Zealand Railways Corporation Operating Support.
- Auckland Rail Development MYA.
- Urban Rail Development MYA.
- Rail Transport Upgrade and Growth Projects MYA.
- New Zealand Railways Corporation Wiri Island Port Rail Link MYA.
Rail related appropriations have been created in Vote Transport effective from 1 July 2009.
Explanations of the reasons for changing the appropriation structure are noted in the details of each appropriation in Parts 2-6.
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Outcome: A stable and sustainable macroeconomic environment. Impact: Managing and issuing Crown debt in a way that minimises borrowing costs, and managing the financial assets under the control of the New Zealand Debt Management Office in a way that maximises long-term returns, all within an appropriate risk management framework. |
Administration of Crown Borrowing Administration of Derivative Transactions Administration of Investment of Public Money |
Outcome: Improved overall economic performance. Impact: Enhancing national infrastructure planning and ensuring higher-quality asset management. |
Infrastructure Advice and Coordination |
Outcome: A stable and sustainable macroeconomic environment. Impact: Contributing to Budget decisions that are conducive to achieving short-term macroeconomic stability and meeting long-term fiscal challenges. |
Macro Economic Policy Advice and Management MCOA -
|
Outcome: Improved overall economic performance. Impact: Maintaining a robust and efficient financial sector. |
State Sector and Economic Performance Policy Advice and Management (MCOA) -
|
Objective: To meet Crown liabilities and manage Crown assets efficiently. Impact: Minimising Crown financial risk within the bounds of Government objectives. |
State Sector and Economic Performance Policy Advice and Management (MCOA) -
|
Outcome: Improved overall economic performance. Impact: Increasing the level of export activity within the bounds of the Government's financial risk parameters set out in the delegation agreement. |
State Sector and Economic Performance Policy Advice and Management (MCOA) -
|
Outcome: Improved overall economic performance. Impact: Achieving policies that promote economic growth, with a focus on increasing productivity. |
State Sector and Economic Performance Policy Advice and Management (MCOA) -
|
Outcome: Improved state sector performance. Impact: Ensuring the work of the state sector represents value for money in achieving the Government's priorities and generating the maximum possible benefit for taxpayers for a given level of expenditure. |
State Sector and Economic Performance Policy Advice and Management (MCOA) -
|
Administration of Crown Borrowing PLA (M31)
Scope of Appropriation
Expenses and Revenue
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 3,260 |
Revenue from Crown | - | - | 3,200 |
Revenue from Other | - | - | 60 |
Reasons for Change in Appropriation
The expenses included in this appropriation, combined with the output classes Administration of Derivative Transactions, Administration of Investment of Public Money and Management of Crown Lending and Crown Bank Accounts, were previously a single annual appropriation - Debt and Related Financial Asset Management in 2008/09 and prior years (refer to Part 1.4 - Reconciliation of Changes in Appropriation Structure).
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
All policy outputs comply with the Treasury's Quality Standards for Policy (refer to Conditions on Use of Appropriation, below), as assessed by the Minister three times during the year. | N/A | Rated as meeting and frequently exceeding expectations | Rated as meeting and frequently exceeding expectations |
Compliance with Risk management policies and parameters for portfolio management and debt issuance. | N/A | 100% | No more than four breaches |
Value-added from management of the Crown's debt and related financial assets to meet targets for tactical portfolios (as specified in the Vote Finance Output plan). | N/A | Targets met | $40 to $60 million |
Average value at risk (VaR) for the tactical portfolios, at a confidence level of 95%. | N/A | Average monthly VaR is less than $1.4 million | Average monthly VaR is less than $1.4 million |
Losses incurred from the credit-related sale of securities, or from default by a counter-party. | N/A | No losses | No losses |
Number of settlement errors, and financial value of losses arising from settlement errors. | N/A | No more than two errors; losses do not exceed $3,000 | No more than twelve errors; losses do not exceed $10,000 |
Notes
Performance targets: Administration of Crown Borrowing PLA, Administration of Derivative Transactions PLA and Administration of Investment of Public Money PLA
Performance targets have been specified as a total for activity across all three NZDMO PLA output classes, as it is more meaningful to aggregate the quantitative targets across these output classes. Measures have been cross-referenced in all three output classes.
Value-added from management of the tactical portfolios meets target level
NZDMO derives the value-added figure from its management reporting, which is calculated on a different basis from external Crown financial statement reporting. The 'tactical' portfolios are those where NZDMO is able to conduct discretionary transactions to manage risks: specifically, the liquidity, departmental and foreign exchange portfolios.
The NZDMO values its portfolio(s) by the commonly-used methodology of calculating net present values from all future cash flows using zero-coupon discount curves which are generated at least daily from current market data. Generally, no counter-party credit spreads are applied to the curves.
NZDMO uses current spot foreign exchange rates to translate foreign currency net present values to New Zealand dollars. The value-added measure is primarily used to compare current performance against historic performance. Historic performance helps guide the establishment of future targets, which are set annually taking into account changes in the external environment.
Compliance with risk management policies - performance measure
To improve transparency, the 2009/10 target explicitly identifies the number of breaches considered acceptable under existing NZDMO policy.
Average value at risk (VaR) - performance measure
The Minister of Finance has agreed to a limit for average monthly VaR across the whole of NZDMO's operations of $14 million. NZDMO's performance target for the tactical portfolios is set at 10% of the total limit, or $1.400 million.
Conditions on Use of Appropriation
Treasury quality standards for policy
Quality policy advice is fit for purpose
This Quality Standard for Policy Advice sets out the characteristics or dimensions of policy advice that will best enable it to promote well-informed high-quality decision-making by Ministers. However, the quality dimensions below are not a checklist and not all dimensions will be equally important in every case - judgements are required at the outset about how to apply and balance the quality dimensions to ensure a particular piece of advice is fit for purpose in achieving the result sought.
When undertaking a piece of work, explicit consideration needs to be given to the following:
- What point are Ministers at in their decision-making process? Can Treasury add value? What are our opportunities to have an impact?
- What result are we seeking by providing a piece of advice?
- How should the quality dimensions below be applied and balanced to achieve this result?
- What is the relative priority of this piece of work?
- What level of investment is warranted?
Dimensions of Quality Policy Advice | ||
---|---|---|
Analytically Rigorous (Analysis) |
Set in a Wider Strategic Context (Applied Analysis) |
Customer-focused and Persuasive (Advice) |
Relevant Frameworks
|
Strategic
|
Clear
|
Robust Reasoning and Logic
|
Practical
|
Timely
|
Evidence-based
|
Public Sector Consultation
|
Politically Aware
|
Free and Frank
|
Perspectives of Wider Stakeholders
|
Solution-focused
|
Quality involves continuous improvement
At the end:
- Did we achieve the result we were seeking?
- Were our judgements about what would be fit for purpose correct?
- What would we do differently next time?
- How can we capture and share this learning?
Administration of Derivative Transactions PLA (M31)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 3,893 |
Revenue from Crown | - | - | 3,819 |
Revenue from Other | - | - | 74 |
Reasons for Change in Appropriation#
The expenses included in this appropriation, combined with the output classes Administration of Crown Borrowing, Administration of Investment of Public Money and Management of Crown Lending and Crown Bank Accounts, were a single annual appropriation - Debt and Related Financial Asset Management in 2008/09 and prior years (refer to Part 1.4 - Reconciliation of Changes in Appropriation Structure).
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
All policy outputs comply with the Treasury's Quality Standards for Policy (refer to Conditions on Use of Appropriation, below), as assessed by the Minister three times during the year. | N/A | Rated as meeting and frequently exceeding expectations | Rated as meeting and frequently exceeding expectations |
Compliance with risk management policies and parameters for portfolio management and debt issuance. | N/A | For other standards in this output class see the standards listed in the Administration of Crown Borrowing PLA (M31) Output Class above |
Notes#
Performance targets: Administration of Crown Borrowing PLA, Administration of Derivative Transactions PLA and Administration of Investment of Public Money PLA
Performance targets have been specified as a total for activity across all three NZDMO PLA output classes, as it is more meaningful to aggregate the quantitative targets across these output classes. Measures have been cross-referenced in all three output classes. The full set of measures, including targets for 2009/10 and relevant notes are published in the Administration of Crown Borrowing PLA.
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Quality Standards for Policy Advice | Refer to Administration of Crown Borrowing output expense above. |
Administration of Investment of Public Money PLA (M31)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 996 |
Revenue from Crown | - | - | 978 |
Revenue from Other | - | - | 18 |
Reasons for Change in Appropriation#
The expenses included in this appropriation, combined with the output classes Administration of Crown Borrowing, Administration of Derivative Transactions, and Management of Crown Lending and Crown Bank Accounts, were previously a single annual appropriation - Debt and Related Financial Asset Management in 2008/09 and prior years (refer to Part 1.4 - Reconciliation of Changes in Appropriation Structure).
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
All policy outputs comply with the Treasury's Quality Standards for Policy (refer to Conditions on Use of Appropriation, below), as assessed by the Minister three times during the year. | N/A | Rated as meeting and frequently exceeding expectations | Rated as meeting and frequently exceeding expectations |
Compliance with Risk management policies and parameters for portfolio management and debt issuance. | N/A | For other standards in this output class see the standards listed in the Administration of Crown Borrowing PLA (M31) output class above |
Notes#
Performance targets: Administration of Crown Borrowing PLA, Administration of Derivative Transactions PLA and Administration of Investment of Public Money PLA
Performance targets have been specified as a total for activity across all three NZDMO PLA output classes, as it is more meaningful to aggregate the quantitative targets across these output classes. Measures have been cross-referenced in all three output classes. The full set of measures, including targets for 2009/10 and relevant notes are published in the Administration of Crown Borrowing PLA.
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Quality Standards for Policy Advice | Refer to Administration of Crown Borrowing output expense above. |
Infrastructure Advice and Co-ordination (M80)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 4,942 |
Revenue from Crown | - | - | 4,885 |
Revenue from Other | - | - | 57 |
Reasons for Change in Appropriation#
The expenses included in this appropriation were in the appropriation Policy Advice - Economic Performance in 2008/09 and prior years (refer to Part 1.4 - Reconciliation of Changes in Appropriation Structure). Additional funding was also approved in Budget 2009 (refer Current and Past Policy Initiatives table below).
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
All policy outputs comply with Treasury's Quality Standards for Policy (refer Conditions on Use of Appropriation), as assessed by the Minister three times during the year. | N/A | N/A | Rated as meeting and frequently exceeding expectations |
Successful introduction of Infrastructure Bill by December 2009. | N/A | N/A | Achieved |
Successful completion and publication of first National Infrastructure Plan. | N/A | N/A | Achieved |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Quality Standards for Policy Advice | Refer to Administration of Crown Borrowing output expense above. |
Infrastructure Bill | This is a new one-off measure for 2009/10. |
First National Infrastructure Plan | This measure relates to a new task. This measure will need to be reviewed after the Plan is delivered to reflect the ongoing implementation and monitoring of the Plan. |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Infrastructure advice and coordination. | 2009/10 | - | 1,652 | 1,498 | 1,556 | 1,524 |
Macro Economic Policy Advice & Management MCOA (M31)#
Scope of Appropriation#
This output class is limited to the preparation of economic and tax forecasts, and monitoring of and reporting on economic and tax conditions.
Fiscal Management
This output class is limited to the development of the Budget strategy and advice, and activities of the annual Budget process.
Fiscal Reporting
This output class is limited to preparing fiscal forecasts, monitoring of and reporting on fiscal conditions, preparing the financial statements of the Government, providing advice on the application and development of generally accepted accounting practice as it applies to the Crown, and monitoring the adequacy of departmental financial management controls.
Management of Crown Lending and Crown Bank Accounts
This output class is limited to the management of Crown lending and Crown and Departmental bank accounts.
Policy Advice: Fiscal and Macroeconomic
This output class is limited to the provision of fiscal and macroeconomic policy advice.
Explanation for Use of Multi-Class Output Expense Appropriation#
These output classes all contribute to the outcome of a stable and sustainable macroeconomic environment in New Zealand.
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
- | - | 13,654 |
Economic and Tax Forecasting | - | - | 2,677 |
Fiscal Management | - | - | 2,422 |
Fiscal Reporting | - | - | 3,570 |
Management of Crown Lending and Crown Bank Accounts | - | - | 906 |
Policy Advice: Fiscal and Macroeconomic | - | - | 4,079 |
Revenue from Crown |
- | - | 13,403 |
Economic and Tax Forecasting | - | - | 2,627 |
Fiscal Management | - | - | 2,378 |
Fiscal Reporting | - | - | 3,504 |
Management of Crown Lending and Crown Bank Accounts | - | - | 890 |
Policy Advice: Fiscal and Macroeconomic | - | - | 4,004 |
Revenue from Other |
- | - | 251 |
Economic and Tax Forecasting | - | - | 50 |
Fiscal Management | - | - | 44 |
Fiscal Reporting | - | - | 66 |
Management of Crown Lending and Crown Bank Accounts | - | - | 16 |
Policy Advice: Fiscal and Macroeconomic | - | - | 75 |
Reasons for Change in Appropriation#
The expenses included in this appropriation were part of the appropriations - Debt and Related Financial Asset Management, and Policy Advice and Management: Macroeconomic in 2008/09 and prior years (refer to Part 1.4 - Reconciliation of Changes in Appropriation Structure).
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
All Classes of Outputs Within this Appropriation |
|||
All policy advice outputs comply with Treasury's Quality Standards for Policy (refer Conditions on Use of Appropriation), as assessed by the Minister three times during the year. | N/A | Rated as meeting and frequently exceeding expectations | Rated as meeting and frequently exceeding expectations |
Production of advice that provides options which allow the Government to deliver a credible fiscal strategy consistent with the fiscal prudence provisions of the Public Finance Act. Where this advice is underpinned by modelling, the models are externally Quality Assured and, where appropriate, assumptions are tested with suitably qualified external experts. | N/A | Achieved | Achieved |
Fiscal Management |
|||
Advice and processes required as part of annual budget process assist the Government to pursue its policy priorities in accordance with the principles of responsible fiscal management and support effective and efficient management of public financial resources (conditions set out below). | N/A | Achieved | Achieved |
Fiscal Reporting |
|||
Audit opinion issued by the Controller and Auditor-General on the Financial Statements of Government. | N/A | Unqualified | Unqualified |
Economic and Tax Forecasting |
|||
Tax revenue forecast error on one-year-ahead forecasts. (Tax revenue forecast root mean square error and mean error over the 5 years to June 2007 were 4.4% and 4.2% respectively). | N/A | Less than 3% | Less than 3% |
Policy Advice: Fiscal and Macroeconomic |
|||
Production of advice that provides options which allow the Government to deliver a credible fiscal strategy consistent with the fiscal prudence provisions of the Public Finance Act. Where this advice is underpinned by modelling, the models are externally Quality Assured and, where appropriate, assumptions are tested with suitably qualified external experts. | N/A | Achieved | Achieved |
Management of Crown Lending and Crown Bank Accounts |
|||
Value-added for Crown lending meets target level. | N/A | $15-20 million | $15-20 million |
Average value at risk (VaR) for Crown lending, at a 95% confidence level. | N/A | Average monthly VaR does not exceed $1.4 million | Average monthly VaR does not exceed $1.4 million |
Compliance with risk management policies and parameters for management of Crown lending and Crown bank accounts. | N/A | No compliance breaches | No compliance breaches |
Average value at risk (VaR) - performance measure
The Minister of Finance has agreed to a limit for average monthly VaR across the whole of NZDMO's operations of $14 million. NZDMO's performance target for Crown lending activities is set at 10% of the total limit, or $1.400 million.
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Quality Standards for Policy Advice | Refer to Administration of Crown Borrowing output expense above |
Fiscal Management - Management of the annual financial cycle. |
|
State Sector and Economic Performance Policy Advice and Management MCOA (M31)#
Scope of Appropriation#
This output class is limited to the implementation and operation of the Crown's deposit guarantee scheme excluding expenses incurred in connection with administering claims under a guarantee or indemnity given under the scheme.
Crown Wholesale Guarantee Facility
This output class is limited to the implementation and operation of the Crown's wholesale guarantee facility.
Management of Liabilities, Claims Against the Crown and Crown Properties
Management of contractual or Treaty of Waitangi related claims against the Crown and the management of New Zealand House, London.
New Zealand Export Credit Office
Implementation of the Government's Export Credit Guarantees policy and operation of the New Zealand Export Credit Office.
Policy Advice: Economic Performance
Policy advice on the Government's economic strategy and policy settings and their effect on New Zealand's economic growth.
Policy Advice: State Sector Performance
Policy advice on the effective and efficient use of state resources including improved decision-making and performance management systems and the efficient management of Crown assets.
Explanation for Use of Multi-Class Output Expense Appropriation#
These output classes all contribute to the outcomes of improving New Zealand's overall economic performance and improving state sector performance.
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
36,691 | 36,691 | 38,751 |
Crown Deposit Guarantee Scheme | 1,661 | 1,661 | 3,720 |
Crown Wholesale Guarantee Facility | 1,878 | 1,878 | 1,540 |
Management of Liabilities, Claims Against the Crown and Crown Properties | 2,740 | 2,740 | 2,093 |
New Zealand Export Credit Office | 2,277 | 2,277 | 1,871 |
Policy Advice: Economic Performance | 15,978 | 15,978 | 15,465 |
Policy Advice: State Sector Performance | 12,157 | 12,157 | 14,062 |
Revenue from Crown |
36,090 | 36,090 | 38,216 |
Crown Deposit Guarantee Scheme | 1,642 | 1,642 | 3,720 |
Crown Wholesale Guarantee Facility | 1,849 | 1,849 | 1,540 |
Management of Liabilities, Claims Against the Crown and Crown Properties | 2,670 | 2,670 | 2,057 |
New Zealand Export Credit Office | 2,242 | 2,242 | 1,842 |
Policy Advice: Economic Performance | 15,726 | 15,726 | 15,227 |
Policy Advice: State Sector Performance | 11,961 | 11,961 | 13,830 |
Revenue from Other |
601 | 601 | 535 |
Crown Deposit Guarantee Scheme | 19 | 19 | - |
Crown Wholesale Guarantee Facility | 29 | 29 | - |
Management of Liabilities, Claims Against the Crown and Crown Properties | 70 | 70 | 36 |
New Zealand Export Credit Office | 35 | 35 | 29 |
Policy Advice: Economic Performance | 252 | 252 | 238 |
Policy Advice: State Sector Performance | 196 | 196 | 232 |
Reasons for Change in Appropriation#
The increase in the appropriation in 2009/10 is largely due to new funding being provided in Budget 2009 for policy advice on Government priorities and some Crown Deposit Guarantee Scheme funding being returned to the Crown during 2008/09. Partly offsetting this increase are resources transferred from Policy Advice - Economic Performance, and Policy Advice - State Sector Performance output classes to the new Infrastructure Advice and Coordination output class.
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
All Classes of Outputs Within the Appropriation |
|||
All policy advice comply with Treasury's Quality Standards for Policy (refer Conditions on Use of Appropriation), as assessed by the Minister three times during the year. | Rated as meeting and frequently exceeding expectations | Rated as meeting and frequently exceeding expectations | Rated as meeting and frequently exceeding expectations |
Crown Deposit Guarantee Scheme and Crown Wholesale Guarantee Facility |
|||
No unnecessary delays in processing applications. | N/A | Achieved | Achieved |
Development and implementation of an overall plan for managing the Crown interests including default events. | N/A | Achieved | Achieved |
Active monitoring of guaranteed institutions is undertaken to minimise Crown exposure. | N/A | Achieved | Achieved |
Treasury actively manages the Crown interests in the event of a specific default. | N/A | Within 7 days of default | Within 7 days of default |
Management of Liabilities, Claims Against the Crown and Crown Properties |
|||
Management and resolution of liabilities and claims within parameters set by Ministers. | 100% | 100% | Achieved |
New Zealand Export Credit Office |
|||
Conform to international best practice for the provision of the export credit insurance, as specified in OECD and WTO guidelines. | 100% | 100% | 100% |
Value of new medium to long term credit insurance policies. | $77 million | $32.9 million | $46.0 million |
Value of new US contract bonds. | $24 million | $84.9 million | $82.0 million |
Value of new non-US contract bonds. | $8 million | - | $10.0 million |
Value of new working capital guarantees. | $5 million | $1.8 million | $5.0 million |
Value of short-term trade credit guarantees. | N/A | $6.6 million | $48.8 million |
Policy Advice: Economic Performance |
|||
Regulatory Impact Analysis: Number of significant Regulatory Impact Statements assessed. | N/A | 12 | 20 |
Policy Advice: State Sector Performance |
|||
Vote analysis: Supporting the Government by pursuing policy priorities and fiscal policy objectives through the analysis and advice provided as part of the annual Budget cycle. | N/A | Achieved | Achieved |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Quality Standards for Policy Advice | Refer to Administration of Crown Borrowing Output Expense Above |
Management and resolution of liabilities and claims within parameters set by Ministers. | The output class covers the management and resolution of contingent or actual liabilities associated with various Crown commitments and assets - for instance, gas and geothermal reserves, Treaty settlements and New Zealand House. In some cases, Treasury is a provider of second-opinion advice rather than a lead agency on these matters. |
Regulatory impact analysis. | Regulatory impact analysis is a new function for Treasury, and has yet to be operating for a full year. These estimates are based on our first five months of operation. |
Vote analysis. | This measure covers analysis and advice on: budget bids; baseline updates; line-by-line reviews, in-depth reviews, supporting expenditure control committee; financial recommendations in Cabinet papers; between Budget spending; accountability documents.
|
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Treasury advice on Government priorities. | 2009/10 | - | 2,710 | 3,250 | 3,745 | 4,042 |
Secretariat to the Regulatory Responsibility Taskforce. | 2009/10 | - | 153 | - | - | - |
Provision of short-term trade credit insurance. | 2008/09 | 102 | 275 | 258 | - | - |
Crown deposit guarantee scheme implementation and monitoring. | 2008/09 | 4,780 | 4,420 | 900 | - | - |
Crown wholesale guarantee facility implementation and monitoring. | 2008/09 | 1,740 | 1,540 | 655 | 225 | 225 |
Implementing a more co-coordinated and integrated Regulated Policy Quality Assurance system. | 2008/09 | 970 | 1,379 | 1,379 | 1,379 | 1,379 |
Costs of negotiating with Atihau-Whanganui Incorporation in respect to claimed Maori vested land lease losses. | 2008/09 | 450 | - | - | - | - |
Meet higher-than-anticipated demand for New Zealand Export Credit Office contract bond product and extend the product to other countries that impose contract bond requirements on exporters. | 2007/08 | 80 | 140 | 140 | - | - |
New Zealand Export Credit Office development of US contract bonds and trade finance export products. | 2007/08 | 438 | 401 | 416 | - | - |
Extension of the New Zealand Export Credit Office US contract bond product. | 2007/08 | 350 | 350 | 350 | - | - |
Part 2.2 - Non-Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives#
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Government Objective: To meet Crown liabilities and manage Crown assets efficiently. Specific Objective: To minimise Crown financial risk within the bounds of Government objectives. |
Management of the Crown's Obligations for Geothermal Wells |
Objective: To manage New Zealand House efficiently and minimise Crown financial risks associated with property ownership. | Management of New Zealand House, London |
Government Objective :To manage a fund for the future cost of New Zealand superannuation, without undue risk, and to avoid prejudice to New Zealand's reputation as a responsible member of the world community. Specific Objective: To maximise returns on the New Zealand Superannuation Fund without undue risk to the fund as a whole. |
Management of the New Zealand Superannuation Fund |
Government Objective: To make the New Zealand economy more productive. Specific Objective: To improve regulatory review and decision making processes including legislation and standing orders. |
Regulatory Responsibility Taskforce |
Management of New Zealand House, London (M31)#
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,000 | 1,000 | 1,000 |
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Optimise New Zealand House rental revenue. | Achieved | Achieved | Achieved |
Occupancy rates maximised. | Achieved | Achieved | Achieved |
Maintain the property to support the achievement of revenue and occupancy objectives. | Achieved | Achieved | Achieved |
Management of the Crown's Obligations for Geothermal Wells (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 351 | 351 | 151 |
Reasons for Change in Appropriation#
A one-off expense of $200,000 was budgeted for in 2008/09 to perform remedial work on redundant geothermal assets at Wairakei.
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Monitor and maintain wells through regular inspections and completion of standard maintenance actions. | Achieved | Achieved | Achieved |
Management of the New Zealand Superannuation Fund (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 487 | 487 | 504 |
Reasons for Change in Appropriation#
The 2009/10 budget increase is not material.
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The Guardians of New Zealand Superannuation manage and administer the Fund in accordance with their statement of intent. | Achieve | Achieve | Achieve |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Funding for the Guardians of New Zealand Superannuation following independent review. (This funding was subsequently reduced following a review of the allocation of costs between the Guardians and the New Zealand Superannuation Fund.) | 2004/05 | 2,044 | 2,044 | - | - | - |
Regulatory Responsibility Taskforce (M81)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 166 | 166 | 266 |
Reasons for Change in Appropriation#
The increase in expenditure in 2009/10 reflects the phasing of the Taskforce's project across the two financial years.
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Report on the existing Regulatory Responsibility Bill, including making recommendations on amendments, supporting arrangements and a draft Bill. | N/A | - | Report completed |
Report to be completed within six months of the Regulatory Responsibility Taskforce establishment. | N/A | - | Achieved |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Establishment of a Regulatory Responsibility Taskforce. | 2008/09 | 166 | 266 | - | - | - |
Summary of Service Providers for Non-Departmental Outputs#
Provider | 2008/09 Budgeted $000 |
2008/09 Estimated Actual $000 |
2009/10 Budget $000 |
Reporting Mechanism |
Expiry of Funding Commitment |
---|---|---|---|---|---|
Crown Entities |
|||||
The Guardians of New Zealand Superannuation
|
487 | 487 | 504 | Provider's annual report | Ongoing |
Non-Government Organisations |
|||||
King Sturge International Property Consultants, London
|
1,000 | 1,000 | 1,000 | Not required | 2010 |
Connell Wagner Limited and other providers
|
351 | 351 | 151 | Not required | 2011 |
Regulatory Responsibility Taskforce
|
166 | 166 | 266 | Not required | 2010 |
The above table summarises funding to be allocated through Vote Finance to non-departmental providers, along with an indication of the mechanism to be used for reporting actual performance and (where determined) the length of the funding commitment.
Part 4 - Details for Borrowing Expenses#
Part 4.2 - Non-Departmental Borrowing Expenses#
Debt Servicing PLA (M31)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 2,106,000 | 2,106,000 | 2,153,000 |
Reasons for Change in Appropriation
The amount varies with interest rates and the amount of debt outstanding.
Part 5 - Details and Expected Results for Other Expenses#
Part 5.2 - Non-Departmental Other Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Objective - To meet Crown liabilities and manage Crown assets efficiently. | Crown Residual Liabilities |
Geothermal Wells Fund | |
Government Superannuation Appeals Board | |
Government Superannuation Fund Authority - Crown's Share of Expenses | |
Government Superannuation Fund Unfunded Liability | |
Impairment of Loans to Taitokerau Forest | |
National Provident Fund - Crown liability for Scheme Deficiency | |
National Provident Fund Schemes - Liability Under Crown Guarantee | |
New Zealand House, London | |
Taitokerau Forests Limited Grant | |
Unclaimed Money | |
Unclaimed Trust Money |
Crown Residual Liabilities (M31)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 674 | 674 | 230 |
Reasons for Change in Appropriation
The amount required is reducing over time as liabilities are resolved.
Expected Results
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Settlements are within limits agreed by the Minister. | Achieved | Achieved | Achieved |
Geothermal Wells Fund (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 500 | 500 | 500 |
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Damages are made good within agreed timeframes and budgets. | Achieve for all such events (no more than one expected in year) | No events in year | Achieve for all such events (no more than one expected in year) |
Government Superannuation Appeals Board (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 50 | 50 | 50 |
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Board members' fees and disbursements are consistent with Cabinet Office Guidelines. | Achieve | Achieve | Achieve |
Government Superannuation Fund Authority - Crown's Share of Expenses PLA (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 23,500 | 23,500 | 19,692 |
Reasons for Change in Appropriation#
Custodial, investment and administration costs are lower due to a reduction in assets under fund management.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
The Crown's share of management and administration fees is paid in accordance with the Government Superannuation Fund's determination and certification of the Government Actuary. | $23.5 million | $23.5 million | $19.692 million |
Government Superannuation Fund Unfunded Liability PLA (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 968,610 | 968,610 | 676,025 |
Reasons for Change in Appropriation#
Current service and interest unwinding costs are forecast to be lower in 2009/10 relative to 2008/9 due to reductions in CPI indexation and discount rates.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Recognition of the Crown's GSF obligations in the Financial Statements of the Government. | Unqualified audit opinion | Unqualified audit opinion | Unqualified audit opinion |
Tax payments are accurate and paid within deadlines. | Met | Met | Met |
Impairment of Loans to Taitokerau Forest Limited (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,700 | 1,700 | 1,400 |
Reasons for Change in Appropriation#
The impairment expense varies due to the profile of additional loan funding provided to Taitokerau Forests.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Impairment of loans to Taitokerau Forest Limited correctly recorded in the Financial Statements of the Government. | N/A | Unqualified audit opinion | Unqualified audit opinion |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Renegotiation of Crown loan to Taitokerau Forests Limited. | 2008/09 | 1,700 | 1,400 | 800 | 800 | 800 |
National Provident Fund - Crown liability for Scheme Deficiency PLA (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 33,200 | 33,200 | 33,400 |
Reasons for Change in Appropriation#
The Crown guarantee has been called on due to a reduction of income in the relevant National Provident Schemes to below 4%.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
The Crown's liability for deficiency in the accounts of the National Provident Fund schemes correctly recorded in the Financial Statements of the Government. | N/A | Unqualified audit opinion | Unqualified audit opinion |
National Provident Fund Schemes - Liability Under Crown Guarantee PLA (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 71,000 | 71,000 | 62,000 |
Reasons for Change in Appropriation#
The increase reflects marginal changes to the forecast assumptions, other than actuarial gains and losses, in the Crown's liability under section 60 of the National Provident Fund Restructuring Act 1990.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
The Crown's liability for benefits payable to members of National Provident Fund schemes is correctly recorded in the Financial Statements of the Government. | N/A | Achieved | Achieved |
New Zealand House, London (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 16,200 | 16,200 | 16,200 |
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Net rental from commercial space is optimised. | Achieve | Achieve | Achieve |
New Zealand House is maintained to provide office accommodation of a suitable standard for New Zealand Government entities in London. | Achieve | Achieve | Achieve |
Taitokerau Forests Limited Grant (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 300 |
Reasons for Change in Appropriation#
The grants commence from 2009/10.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Grant payment is made in accordance with the Taitokerau Forests Limited agreement. | N/A | - | Achieved |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Renegotiation of Crown loan to Taitokerau Forests which also included a grant to maintain and develop the forests. | 2009/10 | - | 300 | 200 | 300 | 200 |
Unclaimed Money PLA (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 250 | 250 | 250 |
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Repayment of unclaimed money to claimants is performed in accordance with section 74(5) of the Public Finance Act 1989. | Achieve | Achieve | Achieve |
Unclaimed Trust Money PLA (M31)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 250 | 250 | 250 |
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Repayment of unclaimed money to claimants is performed in accordance with section 70(2) of the Public Finance Act 1989. | Achieve | Achieve | Achieve |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Crown Residual Liabilities | Not required |
Geothermal Wells Fund | Not required |
Government Superannuation Appeals Board | Not required |
Government Superannuation Fund Authority - Crown's Share of Expenses | Annual report of the Government Superannuation Fund Authority |
Government Superannuation Fund Unfunded Liability | Not required |
Impairment of Loans to Taitokerau Forests Limited | Not required |
National Provident Fund - Crown liability for Scheme Deficiency | Not required |
National Provident Fund Schemes - Liability Under Crown Guarantee | Not required |
New Zealand House - London | Annual report of the New Zealand Government Property Corporation |
Taitokerau Forests Limited Grant | Not required |
Taitokerau Forests Limited Loan Write-Down | Not required |
Unclaimed Money | Not required |
Unclaimed Trust Money | Not required |
The above table indicates the mechanisms to be used for reporting actual performance for each non-departmental other expenses appropriation.
Part 6 - Details and Expected Results for Capital Expenditure#
Part 6.1 - Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Maintain and upgrade capability through routine replacement of the Treasury's information technology. | The Treasury - Capital Expenditure PLA (M31) |
The Treasury - Capital Expenditure PLA (M31)
Scope of Appropriation
Capital Expenditure
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 1,428 | 1,428 | 801 |
Intangibles | 579 | 579 | 382 |
Other | - | - | - |
Total Appropriation |
2,007 | 2,007 | 1,183 |
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 1,428 | 1,428 | 801 |
Intangibles | 579 | 579 | 382 |
Other | - | - | - |
Total Appropriation |
2,007 | 2,007 | 1,183 |
Reasons for Change in Appropriation
The 2009/10 budgeted capital expenditure is less than 2008/09 largely owing to the timing of routine replacement and upgrade of the Department's information technology.
Expected Results
The budgeted capital expenditure for the 2009/10 financial year is for the routine replacement and upgrade of the department's information technology. The forecast capital expenditure will support the efficient delivery of services as set out in the Department's Statement of Intent.
Part 6.2 - Non-Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives#
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
To compensate Landcorp for retaining protected land. | Landcorp Protected Land Agreement |
Partially provide for the future cost of funding New Zealand Superannuation payments. | New Zealand Superannuation Fund - Contributions |
To provide debt funding to Taitokerau Forests Limited for forest management and development. | Taitokerau Forests |
Landcorp Protected Land Agreement (M31)#
Scope of Appropriation
Capital Expenditure
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 26,208 | 26,208 | 13,000 |
Reasons for Change in Appropriation
Under the terms of the Protected Land Agreement, an initial payment of $52.200 million was paid in cash to Landcorp in 2007/08. The balance of the compensation will be through the reinvestment of dividends spread over several years. However, during 2008/09 an additional cash payment of $13.208 was made to Landcorp for a new farm transferred under the Protected Land Agreement.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Protected Land Agreement with Landcorp. | 2007/08 | 65,408 | 11,000 | 20,000 | 9,347 | - |
NZ Superannuation Fund - Contributions (M31)#
Scope of Appropriation#
Capital Expenditure#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 2,242,000 | 2,242,000 | 250,000 |
Reasons for Change in Appropriation#
The Government's fiscal management policy is to manage debt down to prudent levels. Therefore, contributions to the Fund will be reduced while the Crown's operating balance is in deficit.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
A fund will be established to partially provide for future superannuation payments. | $15,900 million | $13,275 million | $14,590 million |
Taitokerau Forests (M31)#
Scope of Appropriation#
Capital Expenditure#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,700 | 1,700 | 1,400 |
Reasons for Change in Appropriation#
Loans are made in accordance with the loan agreement.
Expected Results#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Loans will be provided in accordance with the terms of the loan agreement. | N/A | Achieved | Achieved |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Renegotiation of Crown loan to Taitokerau Forests Limited. | 2008/09 | 340 | 1,400 | 800 | 800 | 800 |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Landcorp Protected Land Agreement | Annual report of Landcorp Farming Limited |
New Zealand Superannuation Fund - Contributions | Annual report of the Guardians of New Zealand Superannuation |
Taitokerau Forests | Not required |
The above table indicates the mechanisms to be used for reporting actual results for each non-departmental capital expenditure appropriation.
Performance Information for Appropriations Vote Ministerial Services#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister Responsible for Ministerial Services (M47)
ADMINISTERING DEPARTMENT: Department of Internal Affairs
MINISTER RESPONSIBLE FOR DEPARTMENT OF INTERNAL AFFAIRS: Minister of Internal Affairs
Part 1 - Summary of the Vote#
Part 1.1 - Overview of the Vote
The Minister Responsible for Ministerial Services is responsible for appropriations in the Vote for the 2009/10 financial year covering the following:
Departmental Appropriations
- A total of nearly $28.168 million (70% of total departmental appropriations in this Vote) for support services to Members of the Executive including office administration, accounting, personnel, information and communication technology, facilities management, media and advisory services, and provision of residential accommodation.
- A total of nearly $7.921 million (19% of total departmental appropriations in this Vote) for the provision of chauffeur-driven vehicle services for Members of the Executive, the Leader of the Opposition, former Governors-General and Prime Ministers and their spouses, the judiciary, distinguished visitors, and the provision of self-drive vehicles for Members of the Executive.
- A total of nearly $4.437 million (11% of total departmental appropriations in this Vote) for managing guests of Government visits, reception at international airports for the Governor-General, Members of the Executive and guests of Government; State and ministerial functions, commemorative events and national anniversaries.
Non-Departmental Appropriations
- A total of nearly $475,000 for Annuities to former Governors-General, Prime Ministers and their surviving spouses.
- A total of nearly $19.700 million for Executive Council and Members of the Executive's salaries and allowances, Governors'-General pension arrangements, travel expenses for Members of the Executive and former Governors-General and Prime Ministers.
- A total of nearly $137,000 for depreciation on official residences for Members of the Executive.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Vote Ministerial Services provides the Government with advice and services to ensure that the Executive Government is well supported.
Contribution of Appropriations to Government Priorities and Outcomes#
Appropriations | Government Priorities | Government Outcomes |
---|---|---|
Annuities to Former Governors-General, Prime Ministers and Their Surviving Spouses | Objective: Executive Government is Well Supported | |
Depreciation | Objective: Executive Government is Well Supported | |
Executive Council and Members of the Executive's Salaries and Allowances | Objective: Executive Government is Well Supported | |
Governors'-General Pension Arrangements | Objective: Executive Government is Well Supported | |
Members of the Executive's Internal and External Travel | Objective: Executive Government is Well Supported | |
Support Services to Members of the Executive | Objective: Executive Government is Well Supported | |
Travel for Former Governors-General and Prime Ministers | Objective: Executive Government is Well Supported | |
VIP Transport | Objective: Executive Government is Well Supported | |
Visits and Official Events Coordination | Ceremonial events help celebrate and develop an understanding of, and pride in, New Zealand's culture and heritage. New Zealand's guests-of-Government visits help build international relations, which can contribute to economic growth. |
Objective: Executive Government is Well Supported |
Part 1.3 - Trends in the Vote#
Summary of Financial Activity#
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | 30,405 | 32,675 | 36,408 | 39,694 | 42,759 | 42,759 | 40,526 | - | 40,526 | 40,528 | 40,621 | 40,621 |
Benefits and Other Unrequited Expenses | 317 | 302 | 6,211 | 407 | 450 | 434 | N/A | 475 | 475 | 475 | 475 | 475 |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 14,796 | 15,530 | 21,727 | 18,397 | 19,837 | 19,787 | - | 19,837 | 19,837 | 19,837 | 19,837 | 19,837 |
Capital Expenditure | - | - | - | - | - | - | - | - | - | - | - | - |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
45,518 | 48,507 | 64,346 | 58,498 | 63,046 | 62,980 | 40,526 | 20,312 | 60,838 | 60,840 | 60,933 | 60,933 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | 10 | 10 | 10 | 10 | 10 | 10 | N/A | 10 | 10 | 10 | 10 | 10 |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
10 | 10 | 10 | 10 | 10 | 10 | N/A | 10 | 10 | 10 | 10 | 10 |
New Policy Initiatives#
Policy Initiative | Appropriation | 2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Ministerial Servicing Cost Pressures | Support Services to Members of the Executive | 3,100 | 1,025 | 835 | 835 | 835 |
Ministerial Servicing Cost Pressures | Visits and Official Events Coordination | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Ministerial Servicing Cost Pressures | Members of the Executive's Internal and External Travel | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Sale of Ministerial Property | Support Services to Members of the Executive | - | (86) | (86) | (86) | (86) |
Visits and Ceremonials (travel and accommodation efficiencies) | Visits and Official Events Coordination | - | (50) | (50) | (50) | (50) |
Analysis of Significant Trends#
Total Vote: All Appropriations
Significant changes in departmental and non-departmental appropriations are discussed briefly below.
- Vote trends in actual expenses and capital expenditure by appropriation type
- Source: Department of Internal Affairs
The movements in departmental and non-departmental appropriations in Vote Ministerial Services, are detailed in the Summary of Financial Activity table.
Departmental Output Expenses
The increase in 2005/06 was due to additional funding for the Upgrade of Information and Technology Infrastructure and to enhance personnel capacity. In 2006/07 increased funding provided for additional Ministerial Services staff to support the Executive and increased ministerial travel. Additional funding was provided in 2007/08 for guests of government and Sir Edmund Hillary's funeral and memorial service costs. Additional funding was provided in 2008/09 and outyears to support the Executive and for the Visits and Ceremonials Office.
Benefits and Other Unrequited Expenses
Expenditure was broadly stable until 2006/07. In 2006/07 additional funding of $5.850 million was provided for a one-off technical adjustment to recognise the actuarial valuation for Annuities to Former Governors-General, Prime Ministers and their Widows.
Non-Departmental Other Expenses
Expenditure was broadly stable until 2006/07. Expenditure increased in 2006/07 to provide for a one-off technical adjustment to recognise the actuarial valuation of Travel for Former Governors-General and Prime Ministers. Additional funding was provided in 2008/09 and outyears for travel for Members of the Executive.
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Objective: Executive Government is Well Supported. The range of services and processes needed to be effective is available to the Executive, both inside and outside Parliament. Links to Department of the Prime Minister and Cabinet outcome "Executive government is well conducted and continues in accordance with accepted conventions and practices." | Support Services to Members of the Executive VIP Transport |
Objective: Executive Government is Well Supported. Guest-of-Government visits help build international relations. Links to Ministry of Foreign Affairs and Trade outcome "Economic growth and international competitiveness advanced through New Zealand's international connections". Ceremonial events help celebrate and develop an understanding of, and pride in, New Zealand's culture and heritage. Links to Ministry for Culture and Heritage outcome "Increased visibility and accessibility of culture, cultures in New Zealand and cultural activities". |
Visits and Official Events Coordination |
Support Services to Members of the Executive (M47)
Scope of Appropriation
Expenses and Revenue
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 30,375 | 30,375 | 28,168 |
Revenue from Crown | 29,943 | 29,943 | 27,686 |
Revenue from Other | 433 | 433 | 483 |
Reasons for Change in Appropriation
The decrease in the appropriation is largely due to the one-off costs in 2008/09 due to the change of Executive.
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Percentage of Members of the Executive responding to the annual satisfaction survey who assess the quality of support services provided at 3 or above on a scale of 1 to 5 is no less than: | 90% | 90% | 90% |
Percentage of Members of the Executive responding to the annual satisfaction survey who assess their satisfaction with the timeliness of services provided to them at 3 or above on a scale of 1 to 5 is no less than: | 90% | 90% | 90% |
The Minister Responsible for Ministerial Services is requested to indicate his/her satisfaction with the level of administration of support services provided to the Executive | Satisfied or better (see Note 1) |
Satisfied (see Note 1) |
Satisfied or better (see Note 1) |
The Minister Responsible for Ministerial Services is requested to indicate his/her satisfaction with the quality of operational advice | Satisfied or better (see Note 1) |
Satisfied (see Note 1) |
Satisfied or better (see Note 1) |
Note 1 - Ratings used in all Ministerial Satisfaction Surveys are: Very Good, Good, Satisfied, Poor, Very Poor.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Sale of Ministerial Property | 2009/10 | - | (86) | (86) | (86) | (86) |
Ministerial Servicing Cost Pressures | 2008/09 | 3,100 | 1,025 | 835 | 835 | 835 |
Support services to members of the Executive | 2005/06 | 2,240 | 2,240 | 2,240 | 2,240 | 2,240 |
Departmental Personnel Capability | 2005/06 | 2,355 | 2,355 | 2,355 | 2,355 | 2,355 |
Upgrade of Information and Technology Infrastructure | 2004/05 | 286 | 286 | 286 | 286 | 286 |
VIP Transport (M47)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 7,919 | 7,919 | 7,921 |
Revenue from Crown | - | - | - |
Revenue from Other | 7,915 | 7,915 | 7,921 |
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Percentage of Members of the Executive who rate their satisfaction with the transport services provided to them at 3 or above on a scale of 1 to 5 is no less than: | 90% | 90% | 90% |
Percentage of replacement vehicles complying with European Fuel Emission Standard IV is no less than: | 90% | 90% | 90% |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Ministerial travel capacity increase | 2006/07 | 800 | 800 | 800 | 800 | 800 |
Departmental Personnel Capability | 2005/06 | 26 | 26 | 26 | 26 | 26 |
Upgrade of Information and Technology Infrastructure | 2004/05 | 58 | 58 | 58 | 58 | 58 |
Visits and Official Events Coordination (M47)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 4,465 | 4,465 | 4,437 |
Revenue from Crown | 4,444 | 4,444 | 4,412 |
Revenue from Other | 21 | 21 | 25 |
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Percentage of visit programme content and logistics arranged to reflect visit objectives is: | 100% | 100% | 100% |
Percentage of Ministers who rate their satisfaction with the quality of arrangements for Ministerial and State functions at 3 or above on a scale of 1 to 5 is no less than: (Only Ministers sponsoring Ministerial and State Functions are surveyed.) |
90% | 90% | 90% |
Percentage of Members of the Executive who rate their satisfaction with the coordination and management of official events at 3 or above on a scale of 1 to 5 is no less than: (Only Ministers with responsibility for hosting events are surveyed.) |
90% | 90% | 90% |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Visits and Ceremonials (travel and accommodation efficiencies) | 2009/10 | - | (50) | (50) | (50) | (50) |
Ministerial Servicing Cost Pressures | 2008/09 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Extended Guests of Government programme | 2005/06 | 400 | 400 | 400 | 400 | 400 |
Visits and Ceremonial Office Capability | 2005/06 | 460 | 460 | 460 | 460 | 460 |
Departmental Personnel Capability | 2005/06 | 148 | 148 | 148 | 148 | 148 |
Guests of Government - Extended Programme | 2004/05 | 300 | 300 | 300 | 300 | 300 |
Upgrade of Information and Technology Infrastructure | 2004/05 | 36 | 36 | 36 | 36 | 36 |
Part 3 - Details for Benefits and Other Unrequited Expenses#
Part 3.2 - Non-Departmental Benefits and Other Unrequited Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Objective: Former Governors-General, Prime Ministers and their surviving spouses are paid annuities in accordance with their entitlement. | Annuities to Former Governors-General, Prime Ministers and their surviving spouses |
Annuities to Former Governors-General, Prime Ministers and their Surviving Spouses PLA (M47)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 450 | 434 | 475 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Civil List Act 1979, Remuneration Authority Act 1977, the current Civil List (Annuities) Determination and the current Parliamentary Annuities Determination | That payments are made within the boundaries of the Acts and Determinations |
Part 5 - Details and Expected Results for Other Expenses#
Part 5.2 - Non-Departmental Other Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Objective: Depreciation on Crown-owned properties is paid within current accounting practices | Depreciation |
Objective: Members of the Executive's salaries are paid per their determination from the Remuneration Authority | Executive Council and Members of the Executive's Salaries and Allowances |
Objective: Pension paid in accordance with the arrangement | Governors'-General Pension Arrangements |
Objective: Executive Government is Well Supported, Members of the Executive have confidence that they will be provided with travel support required to achieve their roles as legislators and Representatives | Members of the Executive's Internal and External Travel |
Objective: Former Governors-General and Prime Ministers are provided with travel support in accordance with their entitlements | Travel for Former Governors-General and Prime Ministers |
Depreciation (M47)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 137 | 137 | 137 |
Executive Council and Members of the Executive's Salaries and Allowances PLA (M47)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 7,720 | 7,671 | 7,720 |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Civil List Act 1979 | Section 16 |
The current Parliamentary Salaries and Allowances Determination | Schedule 1 of the Determination specifies the salary amount payable under the Act Schedule 2 of the Determination specifies the amount of the allowance payable under the Act |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Parliamentary Salaries and Allowances Determination 2008 | 2008/09 | 510 | 510 | 510 | 510 | 510 |
Parliamentary Salaries and Allowances Determination 2005 | 2005/06 | 780 | 780 | 780 | 780 | 780 |
Executive Council Ministers' Salaries and Allowances | 2004/05 | 110 | 110 | 110 | 110 | 110 |
Governors'-General Pension Arrangements PLA (M47)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 20 | 19 | 20 |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Civil List Act 1979 | Section 41 (a) specifies that annuities are payable at a rate determined from time to time by the Remuneration Authority |
The current Civil List (Annuities) Determination | Section 4 of the Determination specifies the annuity for former Governors-General Section 5 of the Determination specifies the annuity for surviving spouses or partners of former Governors-General |
Members of the Executive's Internal and External Travel (M47)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 11,440 | 11.440 | 11,440 |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Civil List Act 1979 | Section 20A (3) of the Act requires the Minister Responsible for Ministerial Services to determine in respect of Members of the Executive, additional or alternative services in respect of Executive travel, accommodation, attendance and communications |
Executive Travel, Accommodation, Attendance and Communications Services Determination | This document states that the detailed requirements in respect of section 20A of the Act are contained in the document signed by the Minister Responsible for Ministerial Services |
Travel, Accommodation, Attendance and Communication Services Available to Members of the Executive signed by the Minister Responsible for Ministerial Services | Part 2 of the document specifies travel entitlements |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Ministerial Servicing Cost Pressures | 2008/09 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Ministerial travel capacity increase | 2006/07 | 1,647 | 1,647 | 1,647 | 1,647 | 1,647 |
Travel for Former Governors-General and Prime Ministers (M47)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 520 | 520 | 520 |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Civil List Act 1979 | Section 25 of the Act states that the appropriation by Parliament of money for the purpose of providing benefits of a specified kind for the Governor-General or a former Governor-General or members of their families shall be sufficient authority for the grant of such benefits of privileges |
Performance Information for Appropriations Vote Office of the Clerk#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Speaker of the House of Representatives (M78)
ADMINISTERING DEPARTMENT: Office of the Clerk of the House of Representatives
MINISTER RESPONSIBLE FOR OFFICE OF THE CLERK OF THE HOUSE OF REPRESENTATIVES: Speaker of the House of Representatives
Part 1 - Summary of the Vote#
Part 1.1 - Overview of the Vote
The Speaker of the House of Representatives is responsible for appropriations in the Vote for the 2009/10 financial year covering the following:
- A total of just over $17 million to assist the Clerk of the House to provide specialist advice on parliamentary procedure and parliamentary law, and administrative services to the Speaker and members of the House of Representatives in the performance of their duties as members of the House.
- A total of just over $1 million to assist the Clerk of the House to provide advice on inter-parliamentary relations to the Speaker and members, establish an annual programme of incoming and outgoing visits, develop and implement individual visit programmes, build the capacity of the Pacific Island parliaments, support the New Zealand Parliament's contribution on global issues at international parliamentary organisations and host international parliamentary conferences.
The Clerk of the House of Representatives is the principal permanent officer of the House and carries out the functions required under section 3 of the Clerk of the House of Representatives Act 1988.
The functions of the Clerk of the House of Representatives shall be:
(a) to note all proceedings of the House of Representatives and of any committee of the House
(b) to carry out such duties and exercise such powers as may be conferred on the Clerk of the House of Representatives by law or by the Standing Orders and practice of the House of Representatives
(c) to act as the principal officer of the Office of the Clerk of the House of Representatives and, in that capacity, to manage that office efficiently, effectively, and economically
(d) to ensure that the members of the staff of the Office of the Clerk of the House of Representatives carry out their duties (including duties imposed on them by law or by the Standing Orders or practice of the House of Representatives) and maintain:
(i) proper standards of integrity and conduct, and
(ii) concern for the public interest.
(e) to be responsible, under the direction of the Speaker of the House of Representatives, for the official report of the proceedings of the House of Representatives and its committees.
The Office of the Clerk, established under section 14 of the Act, assists the Clerk in carrying out these functions.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Government Priorities and Outcomes - Links to Appropriations#
The outcome of the Office of the Clerk is a legislature in which members of Parliament are able to discharge their constitutional duties in respect of the consideration of legislation and other parliamentary business, and interested parties are informed and able to participate.
Part 1.3 - Trends in the Vote#
Summary of Financial Activity#
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | 12,127 | 13,196 | 14,455 | 17,172 | 20,287 | 20,287 | 18,115 | - | 18,115 | 18,222 | 18,238 | 18,238 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Capital Expenditure | 440 | 669 | 482 | 687 | 2,617 | 2,617 | 1,160 | - | 1,160 | 1,045 | 650 | 900 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
12,567 | 13,865 | 14,937 | 17,859 | 22,904 | 22,904 | 19,275 | - | 19,275 | 19,267 | 18,888 | 19,138 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | - | - | - | - | - | N/A | - | - | - | - | - |
New Policy Initiatives#
Policy Initiative | Appropriation | 2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Simultaneous interpretation of Maori into English. | Secretariat services for the House of Representatives. | - | 30 | 120 | 120 | 120 |
Rebroadcasting of question time. | Secretariat services for the House of Representatives | - | 45 | 45 | 45 | 45 |
Cost reductions in printing. | Secretariat services for the House of Representatives | - | (320) | (320) | (320) | (320) |
Analysis of Significant Trends#
Operating expenses increased over the years 2004/05 to 2009/10 to fund a number of functions of the Office of the Clerk. The major ongoing items are:
- extensions to the AM radio broadcasting network and operating costs
- set-up and ongoing costs of in-house legal advisory services
- improvements to the publishing systems for parliamentary publications
- enhancements to the Office of the Clerk information technology
- the set-up and ongoing operating costs of the televising of Parliament
- implementation of the e-Committee system to all select committees.
There was a $2.400 million one-off appropriation in 2007/08 to fund the Asia-Pacific Parliamentary Forum meeting in Auckland in January 2008.
The Office identified $320,000 ongoing savings for the 2009 Budget from cost reductions in printing of parliamentary publications and deferment of plans to televise select committees.
This is partially offset by the implementation of simultaneous interpretation of Maori into English and costs associated with rebroadcasting of Parliament's question time later in the day. These costs are shown in the budget policy initiatives table.
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Objective: The New Zealand Parliament's obligations as a member of the International parliamentary community are fulfilled. Impact: The capacity of the New Zealand Parliament is enhanced by member's engagement with other parliaments and inter-parliamentary organisations. |
Inter-Parliamentary Relations. |
Objective: A well supported legislature that meets its constitutional requirements for the consideration of legislation, the scrutiny of executive government, and other parliamentary business. Impact: To contribute value to the legislature by supporting the consideration of legislation, scrutiny of executive government and other parliamentary business, and to facilitate participation in and understanding of parliamentary democracy. |
Secretariat services for the House of Representatives. |
Inter-Parliamentary Relations (M78)
Scope of Appropriation
Expenses and Revenue
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,196 | 1,196 | 1,006 |
Revenue from Crown | 1,190 | 1,190 | 1,000 |
Revenue from Other | 6 | 6 | 6 |
Reasons for Change in Appropriation
The decrease in this appropriation is due to termination of funding from expenses carried forward into the 2008/09 year.
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Advice on Inter-Parliamentary Relations | |||
Advice to Speaker and members on issues relating to inter-parliamentary relations is accurate, informed, and politically sustainable. |
100% | 100% | 100% |
Annual Programme of Visits | |||
Timeliness and quality of the programme meets the expectations of the Speaker. | 100% | 100% | 100% |
Servicing Visits | |||
Advice and services meet the satisfaction of the Speaker, members and select committees. | 100% | 100% | 100% |
Visits are completed within approved budget. | 100% | 100% | 100% |
Engagement with Pacific Parliaments | |||
Advice and services meet the satisfaction of the Commonwealth Parliamentary Association Pacific Branches and Regional Representatives. | 100% | 100% | 100% |
New Zealand's Engagement with Inter-parliamentary Organisations | |||
Advice and services meet the satisfaction of the Speaker, members and delegates. | 100% | 100% | 100% |
Secretariat services meet the satisfaction of the New Zealand Commonwealth Parliamentary Association Branch Inter-Parliamentary Union group Executive Committee. | 100% | 100% | 100% |
Hosting Parliamentary Conferences | |||
Planning, advice and services meet the satisfaction of the Speaker, members and delegates. | 100% | 100% | 100% |
Completed within approved budget. | 100% | 100% | 100% |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Hosting the 16th Asia-Pacific Parliamentary Forum Meeting. | 2006/07 | 2,400 | - | - | - | - |
Secretariat Services for the House of Representatives (M78)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 19,091 | 19,091 | 17,109 |
Revenue from Crown | 18,796 | 18,792 | 16,880 |
Revenue from Other | 295 | 299 | 229 |
Reasons for Change in Appropriation#
The decrease in the appropriation compared to the previous financial year is due to:
- Termination of funding for fixed-term initiatives in prior years
- Termination of funding from expenses carried forward into the 2008/09 year
- Savings identified as part of the December 2008 value for money review
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Services to the House and Committees of the Whole House | |||
All procedural advice and advice on the operation of the House accords with the Standing Orders, Speakers' rulings and established practice. | 100% | 100% | 100% |
An order paper listing all business available for consideration is published for each sitting day. | 100% | 100% | 100% |
At introduction, all bills comply with Standing Orders. | 100% | 100% | 100% |
All subsequent iterations of bills are prepared and accurately reflect the decisions of the House and its committees. | 100% | 100% | 100% |
Royal assent is obtained without delay and in the order passed by the House. | 100% | 100% | 100% |
All the decisions and the business transacted by the House are recorded accurately and published in the Journals of the House of Representatives. | 100% | 100% | 100% |
Information about the business of the House is posted on the Parliament website each sitting day and published weekly in the Parliamentary Bulletin. | 100% | 100% | 100% |
Parliamentary papers are posted on the website within 30 minutes of presentation. | 100% | 100% | 100% |
Presiding officers are informed in advance of the nature of questions to be put in the House and in the committee of the whole House. | 100% | 100% | 100% |
House's intentions are communicated to the Parliamentary Counsel Office in accordance with the memorandum of understanding. | N/A | 100% | 100% |
Amendments to bills are drafted, and where time permits, printed for the committee of the whole House. | 100% | 100% | 100% |
The ballot for Members' bills is conducted whenever a place becomes available on the Order Paper. | 100% | 100% | 100% |
Petitions and notices of motion are scrutinised for compliance with Standing Orders and allocated or published accordingly. | 100% | 100% | 100% |
Questions for oral and written answer are vetted and questions and replies published. | 100% | 100% | 100% |
Administrative and procedural services are provided to the Business Committee on time and accurately. | N/A | 100% | 100% |
House records are maintained in accordance with standards set by statute and Standing Orders. | 100% | 100% | 100% |
Select Committee Support | |||
Procedural advice accords with Standing Orders and Speaker's rulings. | 100% | 100% | 100% |
Reports prepared for committees comply with SCO report writing standards. | 100% | 100% | 100% |
Administrative deadlines for circulating the notice of meeting and committee papers, advertising for submissions, publishing to the website and presentation of reports are met. | N/A | 100% | 100% |
Records of select committee proceedings are maintained in accordance with standards set by statute and Standing Orders. | N/A | 100% | 100% |
Facilities for select committees are arranged to support select committee meetings. | N/A | 100% | 100% |
Reporting Services | |||
Hansard provides a readable verbatim record of debate within the following times:
|
100% | 100% | 100% |
An uncorrected transcript of oral questions is available in electronic form within two and a half hours of the end of question time. | 100% | 100% | 100% |
Te Reo Maori Interpreter is available at all sitting times of the House. | 100% | 100% | 100% |
An audio engineer is provided for all sittings of the House. | N/A | 100% | 100% |
Where Te Reo Maori is used in debate, theHansard translation is accurate and meets the members' time expectations. | 100% | 100% | 100% |
Transcription servcies to select committees are provided every time they are requested, the service is accurate and meets committees' time expectations. | N/A | 100% | 100% |
Te Reo Maori interpreter is available at committee business and presentations of oral evidence in Te Reo Maori when requested. | N/A | 100% | 100% |
Te Reo Maori translation servcies are provided every time they are requested, the servcie is accurate and meets agree time standards. | N/A | 100% | 100% |
All sitting days of the House of Representatives will be broadcast live on radio. | 100% | 100% | 100% |
All sittings of the House of Representatives will be covered by parliamentary television cameras. | No gaps in coverage. | No gaps in coverage. | No gaps in coverage. |
Coverage will be broadcast live on the Parliament TV channel. | Uninterrupted broadcast. | Uninterrupted broadcast. | Uninterrupted broadcast. |
Clean feeds of all sittings of the House are available to broadcasters. | No loss of feed reported. | No loss of feed reported. | No loss of feed reported. |
Coverage of the proceedings of Parliament is made available for streaming live on the Parliament website. | Available for streaming for all sitting hours. | Available for streaming for all sitting hours. | Available for streaming for all sitting hours. |
Television coverage of the proceedings of the House will be archived in a broadcast quality form. | All live coverage is archived. |
All live coverage is archived. |
All live coverage is archived. |
Information programmes will be produced and broadcast, and the information provided about the proceedings will be accurate. | Contractual arrangements for programme television are adhered to. | Contractual arrangements for programme television are adhered to. | Contractual arrangements for programme television are adhered to. |
Specialist Procedural and Legal Services | |||
Specialist and high level procedural advice accords with Standing Orders and Speakers' rulings, and is politically sustainable. | 100% | 100% | 100% |
Parliamentary policy development and advice is legally correct and reflects high level of specialist knowledge. | N/A | 100% | 100% |
Specialist legal advice on constitutional and parliamentary law is legally correct and reflects high level of specialist knowledge. | N/A | 100% | 100% |
Provision of parliamentary education services is accessible, accurate, useable and up-to-date. | 100% | 100% | 100% |
Legislative drafting service meets technical requirements and reflects the intention of the originator. | N/A | 100% | 100% |
Specialist advice and administrative support to the Regulations Review Committee meets the requirements of Standing Orders, Speakers' rulings, practices and timetables of the House. | 100% | 100% | 100% |
Administration of statutory functions under the Citizens Initiated Referenda Act 1993 and the Electoral Act 1993 complies with statutory requirements. | 100% | 100% | 100% |
Administration of the Register of Pecuniary Interests of Members of Parliament meets the requirements of Standing Orders, and a summary of information contained in the Register is published before 31 May each year. | N/A | 100% | 100% |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
eCommittee system | 2006/07 | 1303 | 1072 | 1,072 | 1,072 | 1,072 |
Televising of Parliament | 2006/07 | 1752 | 1,752 | 1,752 | 1,752 | 1,752 |
Part 6 - Details and Expected Results for Capital Expenditure#
Part 6.1 - Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
To maintain and upgrade capability through routine replacement of the Office of the Clerk's information technology. | Office of the Clerk - Capital Expenditure. |
Office of the Clerk of the House of Representatives - Capital Expenditure PLA (M78)
Scope of Appropriation
Capital Expenditure
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 998 | 998 | 560 |
Intangibles | 1,619 | 1,619 | 600 |
Other | - | - | - |
Total Appropriation |
2,617 | 2,617 | 1,160 |
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 998 | 998 | 560 |
Intangibles | 1,619 | 1,619 | 600 |
Other | - | - | - |
Total Appropriation |
2,617 | 2,617 | 1,160 |
Reasons for Change in Appropriation
There is no change to the capital contribution. The change to the capital expenditure reflects the changes to internally funded capital expenditure plans for computer hardware and software to support business processes.
Expected Results
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
eCommittee system utilised by all select committees. | - | - | 100% |
Performance Information for Appropriations Vote Ombudsmen#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Speaker of the House of Representatives (M78)
ADMINISTERING DEPARTMENT: Office of the Ombudsmen
MINISTER RESPONSIBLE FOR OFFICE OF THE OMBUDSMEN: Speaker of the House of Representatives
Part 1 - Summary of the Vote#
Part 1.1 - Overview of the Vote
The Speaker is responsible for appropriations in Vote Ombudsmen in 2009/10 totalling $8.141 million (GST exclusive).
The whole of the Vote is committed to the investigation and resolution of complaints about government agencies at central, regional and local levels.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Objectives of the Vote#
The appropriations in Vote Ombudsmen help fulfil Parliament's intent through the Ombudsmen Act 1975, the Official Information Act 1982, the Local Government Official Information and Meetings Act 1987, the Crimes of Torture Act 1989 and the Protected Disclosures Act 2000 and make an important contribution to the maintenance and enhancement of "open" government within New Zealand. Specifically, the Ombudsmen contribute to strengthening the New Zealand system of democracy through improved public administration and access to official information, and enhanced public confidence in government administration. The dissemination of information assists the public in understanding and participating in government administration.
The appropriations will purchase the independent investigation of complaints from the public:
- under the Ombudsmen Act 1975 arising from any act, omission, decision or recommendation relating to a matter of administration and affecting any person or body of persons in his/her/its personal capacity by any government agencies at central, regional or local level
- under the Official Information Act 1982 and the Local Government Official Information and Meetings Act 1987 about decisions on requests for access to official information held by any Minister of the Crown, or any government agencies at central, regional or local level
- where justified, the recommendation of appropriate remedial action to resolve those complaints
- investigations either on a complaint made to an Ombudsman by any person or body of persons, or in the case of investigations under the Ombudsmen Act 1975, by an Ombudsman of his/her own motion
- the maintenance of the Ombudsmen's extended involvement in the investigation of complaints from prisoners in penal institutions including the monitoring of death in custody investigations conducted by Inspectors of Corrections and selected serious incidents, and
- a heightened presence within the tertiary education sector.
Under the Crimes of Torture Act 1989:
- fulfilling the requirements as "National Preventive Mechanism" for prisons, mental health, immigration detention facilities and residences established under section 364 of the Children, Young Persons and Their Families Act 1989, and
- reporting annually to Parliament in respect of inspections undertaken under the Act.
Under the Protected Disclosures Act 2000:
- to provide an employee who has made, or is considering making, a protected disclosure, information and guidance on the application of the legislation, and
- where a protected disclosure is made to an Ombudsman in the capacity of an "appropriate authority", to take such action on the matter as prescribed in the Act.
Part 1.3 - Trends in the Vote#
Summary of Financial Activity#
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | 4,925 | 5,511 | 5,802 | 6,148 | 7,369 | 7,369 | 7,407 | - | 7,407 | 7,407 | 7,407 | 7,407 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | - | - | - | 727 | 624 | 624 | 611 | - | 611 | 611 | 611 | 611 |
Capital Expenditure | - | - | - | 214 | 361 | 361 | 123 | - | 123 | 123 | 123 | 123 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
4,925 | 5,511 | 5,802 | 7,089 | 8,354 | 8,354 | 8,141 | - | 8,141 | 8,141 | 8,141 | 8,141 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | - | - | - | - | - | N/A | - | - | - | - | - |
Analysis of Significant Trends#
The bulk of the movement in departmental appropriations in Vote Ombudsmen which are detailed in the Summary of Financial Activity table above, are largely driven by movements in departmental output expenses required to maintain an efficient, effective and professional Ombudsmen function. More recent movements include new work responsibilities given the Ombudsmen. Details of significant movements within each appropriation are shown below.
Departmental Output Expenses
The baseline movements amounting to approximately $3 million during the period detailed in the Summary of Financial Activity are due to:
- Parliament approved as part of the 2004/05 Estimates an increase to the office baseline to allow staff remuneration to more closely reflect rates paid by other government sector employers. Half the funding was provided in the 2004/05 year and half in the 2005/06 year. Additional and 'one-off' funding was provided to meet costs associated with hosting the regional conference of Australasian and Pacific Ombudsmen in Wellington in 2005 and the development of a communications strategy from 1 July 2004
- a Supplementary Estimates increase was approved in 2004/05 to meet the part year cost of two new staff to assist with prison investigations and meet costs associated with the appointment of a new Ombudsman to succeed retiring Ombudsman Judge Anand Satyanand
- the 2005/06 Estimates provided the balance of funding approved in 2004/05 for staff remuneration. Parliament also approved a budgetary provision for two additional staff to provide training and policy advice and "call centre" support which underpins a move in the office's strategic direction towards a more pro-active positioning. In addition, funding was provided to continue the office communications strategy that aims to increase awareness within the various ethnic communities that now make up the New Zealand population of the role fulfilled by the Ombudsmen
- the 2006/07 Estimates allow for the full-year cost of additional staff approved in the previous year
- a Supplementary Estimates increase was approved for 2006/07 to meet part-year office accommodation rental increases in Wellington and Auckland and preliminary costs associated with the office being host to the 2007 Information Commissioners International Conference
- the 2007/08 Estimates provide 'one-off' increases to the office baseline to meet costs associated with hosting the 2007 Information Commissioners International Conference and recruitment costs for a third permanent Ombudsman. Additional funding has been provided to allow staff remuneration to more closely reflect rates paid by other government sector employers. The funding was provided half in the 2007/08 year and half in the 2008/09 year. Funding has also been provided for costs associated with the Ombudsmen being designated the "National Preventive Mechanism" for prisons under the Crimes of Torture Act 1989 and an additional investigating officer. Further funding has been provided for the full-year cost of increased office accommodation rentals at Auckland and Wellington
- the 2007/08 Supplementary Estimates provide 'one-off' funding for costs associated with a review of the Criminal Justice Sector, recruitment costs for a third Ombudsman, technical support to the Ombudsmen, NZAID funding to Pacific nation attendees at the 2007 Information Commissioners International Conference. Funding has also been provided to support the Ombudsmen's enhanced role within prisons, and
- budget increases were approved for 2008/09 to meet costs associated with the Ombudsmen being a "National Preventive Mechanism" under the Crimes of Torture Act 1989, strengthening policy, strategic planning, quality review and training capabilities and, further enhancing the Ombudsmen role in prisons to include the monitoring of investigations of deaths in custody undertaken by the Inspectors of Corrections and selected other serious incidents. Funding has also been provided for an office accommodation rental increase at Christchurch.
Departmental Other Expenses
Movements in Departmental Other Expenses are wholly attributable to determinations issued by the Remuneration Authority relating to Ombudsmen remuneration and to decisions by Parliament regarding the number of Ombudsmen appointed at any one time. During the 2008/09 year a decision was made to not appoint a third permanent Ombudsman for the foreseeable future. The funding provision for 2008/09 and outyears was reduced as a consequence.
The cost of Ombudsmen remuneration was previously met as a Departmental Output Expense. From 2007/08, remuneration costs for all Officers of Parliament including the Ombudsmen, have been reclassified as a Departmental Other Expense. For comparative purposes all Ombudsmen remuneration costs have been removed from the Departmental Output Expense chart (Figure 2) and are now detailed in Figure 3 - Trends in Departmental Other Expenses above.
Capital Expenditure
Movements in the provision for capital expenditure follow:
- The 2007/08 Estimates provided a capital contribution of $73,000 to Vote Ombudsmen for accommodation alteration costs associated with the Ombudsmen being designated as a National Preventive Mechanism under the Crimes of Torture Act 1989.
- An additional capital contribution of $238,000 was approved as part of the 2007/08 Supplementary Estimates to meet further accommodation alteration changes required at Wellington office and computer and furniture/fittings costs associated with the Ombudmen's enhanced role in prisons.
- The reduced budgetary provision of $123,000 for 2009/10 and outyears reflects capital expenditure intentions for the foreseeable future.
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Improved administration, accountability, transparency and 'open' government | Investigation and Resolution of Complaints about Government Administration |
Investigation and Resolution of Complaints About Government Administration (M78)
Scope of Appropriation
Expenses and Revenue
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 7,369 | 7,369 | 7,407 |
Revenue from Crown | 7,369 | 7,369 | 7,407 |
Revenue from Other | - | - | - |
Reasons for Change in Appropriation
The increase in the Appropriation results from the full-year cost the Ombudsmen's enhanced role within prisons and the Ombudsmen's role as a National Preventive Mechanism under the Crimes of Torture Act 1989.
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Raising Awareness and Increasing Accessibility |
|||
Make operational visits (clinics) by staff and Ombudsmen to local authorities and smaller population centres. | Meet | Meet | Meet |
Make presentations to community groups of the role of the Ombudsmen and their jurisdiction. | Meet | Meet | Meet |
An average of 2 visits by investigating staff to each of the 40 public sector tertiary institutions throughout New Zealand. | 100% | 100% | 100% |
Publishing information pamphlets on the functional role of the Ombudsman and Ombudsmen jurisdiction to schools, service groups, government bodies at central regional and local level and to other users or potential users of the Ombudsmen's services. | 25 | 25 | 25 |
Publishing the office's Annual Report to the House of Representatives and financial statements and any other reports appropriate for public release. | Meet | Meet | Meet |
Publishing the Ombudsmen's report as National Preventive Mechanism for prisons, immigration, mental health detention facilities and residences established under section 364 of the Children, Young Persons and Their Families Act 1989. | Meet | Meet | Meet |
Maintaining a presence on the internet and providing information and resources relating to the Ombudsman role within New Zealand. | Meet | Meet | Meet |
Preparing and distributing the Ombudsmen's Quarterly Review (Te Arotake) and Practice Guidelines to make available information about the Ombudsmen's general approach to major issues which come before them. | Meet | Meet | Meet |
Preparing and distributing the Case Notes of the Ombudsmen on a quarterly basis. | 4 | 4 | 4 |
Quality, Professional and Unbiased Investigation of Complaints |
|||
All complaints to be investigated by suitably qualified and trained staff. | Meet | Meet | Meet |
All final opinions on complaints are to be made or drawn by an Ombudsman. | Meet | Meet | Meet |
Regularly conduct a survey of randomly selected complainants and government agencies about the perceived professionalism and timeliness of the Ombudsmen's investigations. | Meet | Meet | Meet |
Maintain an internal review process for particularly complex complaints or those identified as having policy implications. | Meet | Meet | Meet |
Quantity |
|||
Complete investigations under the Ombudsmen Act 1975. | 7,200 | 7,200 | 7,200 |
Complete investigations under the Official Information Act 1982. | 1,300 | 1,300 | 1,300 |
Complete investigations under the Local Government Official Information and Meetings Act 1987. | 180 | 180 | 180 |
Provide guidance and information under the Protected Disclosures Act 2000. | 15 | 15 | 15 |
Complete between 10 and 15 inspections of detention facilities under the Crimes of Torture Act 1989 and United Nations Convention Against Torture and publishing of inspection reports. | 10 - 15 | 10 - 15 | 10 - 15 |
Number of investigations open at year end | 800 - 900 | 800 - 900 | 800 - 900 |
Conduct preliminary consideration or investigation of complaints later found to be outside the Ombudsmen's jurisdiction. | 505 | 505 | 505 |
Timeliness of Investigation - Average Number of Working Days to Complete an Investigation |
|||
Ombudsmen Act 1975 - general complaints | 62 | 62 | 62 |
Ombudsmen Act - prisoner complaints | 10 | 10 | 10 |
Official Information Act 1982 | 72 | 72 | 72 |
Local Government Official Information and Meetings Act 1987 | 54 | 54 | 54 |
Timeliness of Investigation - Age Profile as at 30 June 2010 of Open (incomplete) Complaint Investigations from Date of Receipt |
|||
Ombudsmen Act 1975 - general complaints: | |||
|
90% | 90% | 90% |
|
5% | 5% | 5% |
|
3% | 3% | 3% |
|
2% | 2% | 2% |
Ombudsmen Act 1975 - prisoner complaints: | |||
|
99% | 99% | 99% |
|
1% | 1% | 1% |
|
- | - | - |
|
- | - | - |
Official Information Act 1982: | |||
|
80% | 80% | 80% |
|
6% | 6% | 6% |
|
4% | 4% | 4% |
|
10% | 10% | 10% |
Local Government Official Information and Meetings Act 1987: | |||
|
88% | 88% | 88% |
|
7% | 7% | 7% |
|
4% | 4% | 4% |
|
1% | 1% | 1% |
Protected Disclosures Act 2000: | |||
|
100% | 100% | 100% |
Timeliness of Investigation - Age Profile as at 30 June 2010 of Completed Complaint Investigations from Date of Receipt |
|||
Ombudsmen Act 1975 - general complaints | |||
|
90% | 90% | 90% |
|
5% | 5% | 5% |
|
3% | 3% | 3% |
|
2% | 2% | 2% |
Ombudsmen Act 1975 - prisoner complaints: | |||
|
- | - | 95% |
|
- | - | 3% |
|
- | - | 1% |
|
- | - | 1% |
Official Information Act 1982: | |||
|
80% | 80% | 80% |
|
6% | 6% | 6% |
|
4% | 4% | 4% |
|
10% | 10% | 10% |
Local Government Official Information and Meetings Act 1987: | |||
|
80% | 80% | 80% |
|
6% | 6% | 6% |
|
4% | 4% | 4% |
|
10% | 10% | 10% |
Protected Disclosures Act 2000: | |||
|
100% | 100% | 100% |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Capability building | 2005 | 401 | 401 | 401 | 401 | 401 |
Capability maintenance | 2006 | 117 | 117 | 117 | 117 | 117 |
Capability maintenance | 2007 | 240 | 480 | 480 | 480 | 480 |
Implementation United Nations Convention Against Torture | 2007 | 189 | 160 | 160 | 160 | 160 |
Capability building | 2007 | 162 | 159 | 159 | 159 | 159 |
Enhanced Ombudsmen role within prisons | 2008 | 69 | 1,285 | 1,323 | 1,323 | 1,323 |
Capability building | 2008 | - | 290 | 290 | 290 | 290 |
Capability maintenance | 2008 | - | 14 | 14 | 14 | 14 |
Part 5 - Details and Expected Results for Other Expenses#
Part 5.1 - Departmental Other Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Improved administration, accountability, transparency and 'open' government - Ombudsmen remuneration | Investigation and Resolution of Complaints about Government Administration |
Remuneration of Ombudsmen PLA (M78)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 624 | 624 | 611 |
Revenue from the Crown | 624 | 624 | 611 |
Reasons for Change in Appropriation
The Remuneration Authority issued a new determination for the Ombudsmen.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Reversion to two Ombudsmen | 2005 | (220) | (220) | (220) | (220) | (220) |
Appointment of third Ombudsman and Ombudsmen remuneration adjustments | 2007 | 299 | 285 | 285 | 285 | 285 |
Part 6 - Details and Expected Results for Capital Expenditure#
Part 6.1 - Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Maintain and upgrade capability through the routine replacement of the Office of the Ombudsmen information technology and office equipment and fittings. | Investigation and Resolution of Complaints about Government Administration Capital Expenditure |
Office of the Ombudsmen - Capital Expenditure PLA (M78)
Scope of Appropriation
Capital Expenditure
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 347 | 347 | 119 |
Intangibles | 14 | 14 | 4 |
Other | - | - | - |
Total Appropriation |
361 | 361 | 123 |
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 347 | 347 | 119 |
Intangibles | 14 | 14 | 4 |
Other | - | - | - |
Total Appropriation |
361 | 361 | 123 |
Reasons for Change in Appropriation
The Ombudsmen's role in prisons was enhanced from 2008/09. The bulk of the capital and intangible expenditure incurred in 2008/09 is associated with the enhanced role. The reduction in capital expenditure in 2009/10 reflects the budget returning to routine replacement and maintenance levels.
Performance Information for Appropriations Vote Parliamentary Service#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Speaker of the House of Representatives (M78)
ADMINISTERING DEPARTMENT: Parliamentary Service
MINISTER RESPONSIBLE FOR PARLIAMENTARY SERVICE: Speaker of the House of Representatives
Part 1 - Summary of the Vote#
Part 1.1 - Overview of the Vote
The Speaker is responsible for appropriations in Vote Parliamentary Service for the 2009/10 financial year covering the following:
- a total of just over $66 million for purchasing support and administrative services from the Parliamentary Service
- a total of just over $41 million for covering other expenditure to support members
- a total of nearly $17 million for payment of members' salaries and allowances
- a total of just over $5 million for capital investment in the parliamentary precincts.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Objectives of the Vote#
The Parliamentary Service's key objective is:
- Provision of high-quality services to Parliament.
The Service's empowering legislation is the Parliamentary Service Act 2000, which states in Section 7 that the principal duties of the Parliamentary Service are:
- to provide administrative and support services to the House of Representatives and to members of Parliament, and
- to administer, in accordance with directions given by the Speaker, the payment of funding entitlements for parliamentary purposes.
Part 1.3 - Trends in the Vote#
Summary of Financial Activity#
2004/05 | 2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Actual $000 |
Actual $000 |
Actual $000 |
Actual $000 |
Budgeted $000 |
Estimated Actual $000 |
Departmental Transactions Budget $000 |
Non- Departmental Transactions Budget $000 |
Total Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Appropriations |
||||||||||||
Output Expenses | 39,126 | 43,759 | 51,559 | 58,471 | 67,044 | 67,044 | 66,296 | - | 66,296 | 66,565 | 66,793 | 66,901 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 49,763 | 50,114 | 50,629 | 53,840 | 59,123 | 59,123 | - | 58,192 | 58,192 | 58,192 | 58,192 | 58,192 |
Capital Expenditure | 10,434 | 27,504 | 13,914 | 11,642 | 16,208 | 12,508 | 5,582 | 1,525 | 7,107 | 6,879 | 4,865 | 5,325 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
99,323 | 121,377 | 116,102 | 123,953 | 142,375 | 138,675 | 71,878 | 59,717 | 131,595 | 131,636 | 129,850 | 130,418 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | - | 871 | 3 | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | - | 871 | 3 | - | - | N/A | - | - | - | - | - |
New Policy Initiatives#
Policy Initiative | Appropriation | 2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Increased Out-of-Parliament Support for Maori and Large Electorates | Operations, Information and Advisory Services MCOA | 215 | 644 | 644 | 644 | 644 |
Increased Out-of-Parliament Support for Maori and Large Electorates | Non-Departmental Other Expenses | 170 | 508 | 508 | 508 | 508 |
Increased Out-of-Parliament Support for Maori and Large Electorates | Non-Departmental Capital Injection | 97 | - | - | - | - |
Simultaneous Interpretation of Parliamentary Debates from Maori to English | Operations, Information and Advisory Services MCOA | - | 18 | 77 | 77 | 77 |
Simultaneous Interpretation of Parliamentary Debates from Maori to English | Departmental capital injection | - | 350 | - | - | - |
Parliamentary Buildings, Facilities and Costs Resulting from the Election | Operations, Information and Advisory Services MCOA | 719 | 1,182 | 1,182 | 1,182 | 1,182 |
Parliamentary Buildings, Facilities and Costs Resulting from the Election | Services to Members | 976 | 124 | 124 | 124 | 124 |
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Objective - The parliamentary precincts meet the constitutional and institutional requirements of a parliament; that is, providing accessibility and security, a forum for debate and public participation, and effective office facilities and support services. | Operations, Information and Advisory Services MCOA |
Objective - Members are provided with a range of services and facilities, which is responsive to their needs as legislators and elected representatives, and makes the most effective use of resources allocated by the Government. | Services to Members |
Operations, Information and Advisory Services MCOA (M78)
Scope of Appropriation
This output class is limited to the provision of building maintenance and operational services for the parliamentary precincts.
Parliamentary Information Services
This output class is limited to the provision of library and electronic information services through the Parliamentary Library; the provision of computing facilities; and computing and telecommunications advisory services associated with these.
Personnel and Accounting Services to Members and Other Agencies
This output class is limited to the provision of services to members, Leader and Whip offices, electoral candidates and former members, providing travel, accounting, staffing advice and support, health safety and wellness, payroll services; and, bureau accounting and payroll services to other parliamentary agencies.
Policy Advice
This output class is limited to the provision of information, analysis and advice to the Speaker, the Parliamentary Service Commission, and the Parliamentary Corporation.
Explanation for Use of Multi-Class Output Expense Appropriation
MCOA established to combine similar output classes for services provided by Parliamentary Service.
Expenses and Revenue
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
48,670 | 48,670 | 48,229 |
Building and Operations Management | 27,420 | 27,420 | 27,833 |
Parliamentary Information Services | 13,000 | 13,000 | 13,245 |
Personnel and Accounting Services to Members and Other Agencies | 7,360 | 7,360 | 6,320 |
Policy Advice | 890 | 890 | 831 |
Revenue from Crown |
47,230 | 47,230 | 46,655 |
Building and Operations Management | 26,861 | 26,861 | 27,167 |
Parliamentary Information Services | 12,777 | 12,777 | 13,009 |
Personnel and Accounting Services to Members and Other Agencies | 6,702 | 6,702 | 5,648 |
Policy Advice | 890 | 890 | 831 |
Revenue from Other |
1,440 | 1,440 | 1,574 |
Building and Operations Management | 559 | 559 | 666 |
Parliamentary Information Services | 223 | 223 | 236 |
Personnel and Accounting Services to Members and Other Agencies | 658 | 658 | 672 |
Policy Advice | - | - | - |
Reasons for Change in Appropriation
This appropriation has not changed materially.
Output Performance Measures and Standards
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Parliamentary Information Services | |||
Users of the information and research services give it at least a 90% satisfaction rating. | 90% | 90% | 90% |
Users of the Parliamentary Service Intranet/Internet site rate the usability of the site favourably. | At least a 90% success rating for basic and medium level tasks is achieved. | At least a 90% success rating for basic and medium level tasks is achieved. | At least a 90% success rating for basic and medium level tasks is achieved. |
Network availability for email services, file and print services, Internet access and Intranet access in the precincts will be at least 99.5% | 99.5% | 99.5% | 99.5% |
Building and Operations Management | |||
Continued maintenance of the buildings of the parliamentary precincts as set out in An Asset Management Plan for the Parliamentary Precinct subject to finance availability. | New Measure for 2009/10 | New Measure for 2009/10 | 0, where zero indicates maintenance is being carried out as planned, on time. |
Policy Advice | |||
The Speaker will indicate satisfaction with the quality and timeliness of advice received. | The Speaker is satisfied. | The Speaker is satisfied. | The Speaker is satisfied. |
Personnel and Accounting Services to Members and Other Agencies | |||
Members' claims to reimbursements are processed in a timely and accurate manner and in accordance with the directions set out by the Speaker. | Account transactions are entered for payment within five days of being received. Accounting services are processed with an accuracy rate of at least 99.9%. Claims received within seven working days of the end of the month are processed by the 15th of each month. |
Account transactions are entered for payment within five days of being received. Accounting services are processed with an accuracy rate of at least 99.9%. Claims received within seven working days of the end of the month are processed by the 15th of each month. |
Account transactions are entered for payment within five days of being received. Accounting services are processed with an accuracy rate of at least 99.9%. Claims received within seven working days of the end of the month are processed by the 15th of each month. |
Accurate and timely financial, staffing and general advice and support is provided to party and members' offices when sought. | The Parliamentary Service's client satisfaction survey results show that, overall, 80% of the respondents are satisfied with the quality of the service given by the Parliamentary Service (including the professionalism and the quality of the relationships with the Parliamentary Service). | The Parliamentary Service's client satisfaction survey results show that, overall, 80% of the respondents are satisfied with the quality of the service given by the Parliamentary Service (including the professionalism and the quality of the relationships with the Parliamentary Service). | The Parliamentary Service's client satisfaction survey results show that, overall, 80% of the respondents are satisfied with the quality of the service given by the Parliamentary Service (including the professionalism and the quality of the relationships with the Parliamentary Service). |
Complaints, concerns and issues are logged, with active identification of items and early resolution where possible without resort to formal processes. | At least 80% of recorded complaints, concerns and issues (in relation to accounting services and payroll services (including bureau services, support services to party and members' offices and travel offices services) are resolved after three working days, with 95% resolved in ten days. | At least 80% of recorded complaints, concerns and issues (in relation to accounting services and payroll services (including bureau services, support services to party and members' offices and travel offices services) are resolved after three working days, with 95% resolved in ten days. | At least 80% of recorded complaints, concerns and issues (in relation to accounting services and payroll services (including bureau services, support services to party and members' offices and travel offices services) are resolved after three working days, with 95% resolved in ten days. |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Network availability | The calculation of non-availability includes planned and unplanned outages. |
Satisfaction rating for information and research services | Surveys are randomly selected samples of all major users of the service, and may include members of Parliament. The system applies the research and methodology published in Delivering quality service: balancing customer perceptions and expectations, by Valarie Zeithaml, A Parasuraman and Leonard L Berry, New York: Free Press, 1990, as well as later research by these authors. The samples are sufficient in accuracy to generate findings that are expressed to a stated degree of confidence in their accuracy (in most cases, a 95% probability that the results will have a precision of ±15%). The satisfaction rating quoted in the quality measure is a weighted average calculated by applying the scores in each question area to the clients' overall rating of the importance of each dimension. The survey shows the overall result of at least the percentage specified. |
Usability of the Intranet/Internet websites | To measure the effectiveness of the Intranet website, the Service has selected a range of tasks, from basic tasks that all users should be able to complete, to advanced tasks more likely to be used by experienced researchers. Users are selected from the major client groups to perform the range of tasks without guidance. A rating is produced by scoring successful and unsuccessful completion of tasks. |
Crown Capital Asset Management | To measure the effectiveness of the Service's stewardship of the buildings of the parliamentary precincts, which are the major assets under the Service's responsibility, the Service has a 100 year asset plan. The Service has assigned expected use timeframes to the major building elements, according to relevant standards. A formula is used to measure adherence to the maintenance schedule against funding for the work to be carried out. "0" indicates that maintenance project work is completed in line with the Asset Management Plan. Values above 0 indicate that maintenance work as set out in the asset plan is not taking place. Negative values indicate work is done ahead of schedule. |
Quality and timeliness standards for policy advice | All policy advice and reports prepared conform to quality criteria for: purpose, logic, accuracy, options, consultation, practicality, and presentation. Papers to the Parliamentary Service Commission are provided at least two days before scheduled Commission meetings (Except in the case of urgent papers or otherwise at the Speaker's discretion. |
Members' claims for reimbursements | Reimbursement claims must meet conditions set out in the Speaker's Directions. The Service's "Financial and Administrative Policies and Processes" package ensures that reimbursements are claimed and administered in a way that follows the Speaker's Directions. |
Accurate and timely financial, staffing and general advice and support is provided to party and members' offices when sought | Quality is measured by the use of a survey to measure client satisfaction ratings. The reported rating is based on a question within the survey concerning overall satisfaction with the services of each team on a scale of 1 (very poor) to 10 (excellent). The satisfaction ratings reported for "excellent" service were respondents who gave a score of eight, nine, or ten out of 10. The quantitative survey results are supported by qualitative research findings (is collaborative with a separate qualitative survey) undertaken near the time of the quantitative survey. Surveys are conducted every six months. |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Simultaneous Interpretation of Parliamentary Debates from Maori to English | 2009 | - | 18 | 77 | 77 | 77 |
Increased Out-of-Parliament Support for Large Electorates | 2008 | 215 | 644 | 644 | 644 | 644 |
Parliamentary Buildings, Facilities and Costs Resulting from the Election | 2008 | 719 | 1,182 | 1,182 | 1,182 | 1,182 |
Capability Development and Performance Enhancement | 2007 | 343 | 343 | 343 | 343 | 343 |
ICT Services Capability | 2007 | 853 | 825 | 825 | 825 | 825 |
Televising Parliament | 2006 | 77 | 77 | 77 | 77 | 77 |
Televising Parliament | 2006 | 1,245 | 1,245 | 1,245 | 1,245 | 1,245 |
Parliamentary Service Expenditure Change Programme Funding | 2006 | 283 | 283 | 283 | 283 | 283 |
Extended Parliamentary Network | 2006 | 1,277 | 1,277 | 1,277 | 1,277 | 1,277 |
Information System Disaster Recovery Phase 2 | 2005 | 378 | 378 | 378 | 378 | 378 |
Funding to Address Security Risk and Health and Safety in Out-of-Parliament Offices | 2005 | 56 | 100 | 100 | 100 | 100 |
Services to Members (M78)#
Scope of Appropriation#
Expenses and Revenue#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 18,374 | 18,374 | 18,067 |
Revenue from Crown | 18,094 | 18,094 | 17,671 |
Revenue from Other | 280 | 280 | 396 |
Reasons for Change in Appropriation#
This appropriation has not changed materially.
Output Performance Measures and Standards#
2008/09 | 2009/10 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The Speaker is satisfied with the provision of resources and services to the Office of the Speaker. | Overall satisfaction with services. | Overall satisfaction with services. | Overall satisfaction with services. |
Party whips and members are satisfied with the provision of support staff. | Satisfaction with the provision of support staff is indicated. | Satisfaction with the provision of support staff is indicated. | Satisfaction with the provision of support staff is indicated. |
Conditions on Use of Appropriation#
Reference | Conditions |
---|---|
Services to the Office of the Speaker of the House of Representatives | Six-monthly independent discussions with the Speaker show that, overall, the Speaker is satisfied with the quality of the service given by the Parliamentary Service (including the professionalism and the quality of the relationships with the Parliamentary Service). |
Members and Whips satisfaction with services | The Parliamentary Service's client satisfaction survey of party whips and members show that, overall, they are satisfied with the provision of support staff. Service satisfaction ratings are based on a question within the survey concerning overall satisfaction with the services of each team on a scale of 1 (very poor) to 10 (excellent). The satisfaction ratings reported for "very satisfied" service were where respondents gave a score of 7, 8, 9, or 10 out of 10. The quantitative survey results are supported by qualitative research findings (is collaborative with a separate qualitative survey) undertaken near the time of the quantitative survey. Surveys are conducted every six months. |
Current and Past Policy Initiatives#
Policy Initiative | Year of First Impact |
2008/09 Budgeted $000 |
2009/10 Budget $000 |
2010/11 Estimated $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
---|---|---|---|---|---|---|
Parliamentary Buildings, Facilities and Costs Resulting from the Election | 2008 | 976 | 124 | 124 | 124 | 124 |
Risk and Assurance Committee support | 2007 | 57 | 57 | 57 | 57 | 57 |
Part 5 - Details and Expected Results for Other Expenses#
Part 5.2 - Non-Departmental Other Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
The objective for this appropriation is to take into account depreciation expense on the Parliamentary Complex and Library. | Depreciation Expense on Parliamentary Complex and Library |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Members' Communications |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Members of the House of Representatives' Salaries and Allowances |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - ACT |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - Green |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - Labour |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - Maori |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - National |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - Progressive Coalition |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Party and Member Support - United Future |
The objective for this appropriation is to ensure funding to members and parliamentary political parties complies with appropriate legislation and/or the Speaker's Directions and Determinations. | Travel of Members and Others |
Depreciation Expense on Parliamentary Complex (M78)
Scope of Appropriation
Expenses
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 11,274 | 11,274 | 11,274 |
Members' Communications (M78)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 2,328 | 2,361 | 2,426 |
Reasons for Change in Appropriation#
The increase is to provide additional support to large electorates.
Members of the House of Representatives' Salaries and Allowances PLA (M78)#
Scope of Appropriation#
Expenses#
2008/09 | 2009/10 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 16,387 | 18,391 | 17,022 |
Reasons for Change in Appropriation#
The increase is to meet members' entitlements as per the remuneration review.
Note 3 - Depreciation and Amortisation#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Depreciation and impairment | 16,732 | 18,287 | 17,208 | 16,100 |
Amortisation and impairment | 29,010 | 33,534 | 33,431 | 38,431 |
Total Depreciation and Amortisation |
45,742 | 51,821 | 50,639 | 54,531 |
Note 4 - Reconciliation of Departmental Expenses and Appropriations#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Appropriations for Output Expenses | ||||
Total for Vote Revenue | 611,705 | 626,508 | 661,810 | 626,998 |
Total Appropriations for Output Expenses | 611,705 | 626,508 | 661,810 | 626,998 |
Total Departmental Expenses [as per Statement of Financial Performance] |
611,705 | 626,508 | 661,810 | 626,998 |
Note 5 - Debtors and Other Receivables#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Debtor Crown | 73,092 | 67,842 | 78,842 | 89,414 |
Debtors Other | 4,799 | 4,370 | 4,822 | 4,822 |
Total Debtors and Other Receivables |
77,891 | 72,212 | 83,664 | 94,236 |
Note 6 - Property, Plant and Equipment#
Computer equipment $000 |
Leasehold improvements/furniture $000 |
Office equipment $000 |
Motor Vehicles $000 |
Total $000 |
|
---|---|---|---|---|---|
Cost or revaluation |
|||||
Balance as at 1 July 2009 | 73,861 | 80,091 | 18,645 | 5,040 | 177,637 |
Additions by purchase | 6,000 | 8,000 | - | - | 14,000 |
Balance as at 30 June 2010 |
79,861 | 88,091 | 18,645 | 5,040 | 191,637 |
Accumulated depreciation and impairment losses |
|||||
Balance as at 1 July 2009 | 53,658 | 52,758 | 16,284 | 2,000 | 124,700 |
Depreciation expense | 9,000 | 5,500 | 1,000 | 600 | 16,100 |
Eliminate on disposal | (5,000) | (1,000) | (500) | - | (6,500) |
Balance as at 30 June 2010 |
57,658 | 57,258 | 16,784 | 2,600 | 134,300 |
Carrying amount as at 30 June 2010 |
22,203 | 30,833 | 1,861 | 2,440 | 57,337 |
Note 7 - Intangible Assets#
Acquired software $000 |
Internally generated software $000 |
Total $000 |
|
---|---|---|---|
Cost |
|||
Balance as at 1 July 2009 | 119,330 | 395,245 | 514,575 |
Additions by purchase | 8,549 | - | 8,549 |
Additions internally developed | - | 28,318 | 28,318 |
Disposals | (1,159) | (3,841) | (5,000) |
Balance as at 30 June 2010 |
126,720 | 419,722 | 546,442 |
Accumulated amortisation and impairment losses |
|||
Balance as at 1 July 2009 | 74,712 | 247,462 | 322,174 |
Amortisation expense | 8,912 | 29,519 | 38,431 |
Disposals | (1,159) | (3,841) | (5,000) |
Impairment losses | - | - | - |
Balance as at 30 June 2010 |
82,465 | 273,140 | 355,605 |
Carrying amount as at 30 June 2010 |
44,255 | 146,582 | 190,837 |
Note 8 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net Surplus/(Deficit) | 5,961 | - | 4,750 | - |
Add/(Less) Non-cash Items | ||||
Depreciation and amortisation expense | 45,742 | 51,821 | 50,639 | 54,531 |
Total Non-cash Items | 45,742 | 51,821 | 50,639 | 54,531 |
Add/(Less) Items Classified as Investing or Financing Activities | ||||
(Gains)/Losses on disposal property, plant and equipment | 46 | 5 | 85 | - |
(Gains)/Losses on disposal intangible assets | 5 | - | - | - |
Total Items Classified as Investing or Financing Activities | 51 | 5 | 85 | - |
Add/(Less) Movements in Working Capital Items | ||||
(Inc)/Dec in debtors and other receivables | 13,874 | 9,879 | (5,773) | (10,572) |
(Inc)/Dec in prepayments | (1,831) | 1 | (161) | - |
(Inc)/Dec in inventories | (420) | 122 | - | - |
Inc/(Dec) in creditors and other payables | (8,406) | (682) | 1,519 | - |
Inc/(Dec) in current provisions | 341 | - | (869) | - |
Inc/(Dec) in employee entitlements | 8,668 | 1,071 | 4,402 | 2,625 |
Inc/(Dec) in other | (5) | (79) | (79) | - |
Net Movements in Working Capital Items | 12,221 | 10,312 | (961) | (7,947) |
Add/(Less) Movements in Non-current Liabilities | ||||
Inc/(Dec) in non-current provisions | 36 | - | 1,522 | - |
Inc/(Dec) in employee entitlements | 1,863 | 995 | 3,000 | 1,186 |
Inc/(Dec) in other | 1,191 | (129) | (182) | - |
Net Movements in Non-Current Liabilities | 3,090 | 866 | 4,340 | 1,186 |
Net Cash from Operating Activities |
67,065 | 63,004 | 58,853 | 47,770 |
Forecast Financial Statements Office of the Ombudsmen#
Statement of Forecast Comprehensive Income for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Income |
|||||
Crown | 6,878 | 8,208 | 7,993 | 8,018 | |
Department(s) | 49 | - | - | - | |
Other revenue | - | - | - | - | |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 6,927 | 8,208 | 7,993 | 8,018 | |
Expenses |
1 | ||||
Personnel | 2 | 5,177 | 6,619 | 6,404 | 6,428 |
Operating | 1,609 | 1,430 | 1,426 | 1,431 | |
Depreciation and amortisation | 85 | 133 | 137 | 133 | |
Capital charge | 4 | 26 | 26 | 26 | |
Finance costs | - | - | - | - | |
Other | - | - | - | - | |
Total Expenses | 6,875 | 8,208 | 7,993 | 8,018 | |
Net Surplus / (Deficit) | - | - | - | - | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 52 | - | - | - |
Statement of Forecast Changes in Taxpayers' Funds for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Balance at 1 July |
|||||
General funds | 18 | 329 | 329 | 329 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 18 | 329 | 329 | 329 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 52 | - | - | - | |
Repayment of surplus | (52) | - | - | - | |
Capital contribution | 311 | - | - | - | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | 311 | - | - | - | |
Balance at 30 June |
|||||
General funds | 329 | 329 | 329 | 329 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 329 | 329 | 329 | 329 |
Forecast Statement of Financial Position as at 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Assets |
|||||
Current Assets |
|||||
Cash and cash equivalents | 614 | 285 | 280 | 294 | |
Debtors and other receivables | - | - | - | - | |
Prepayments | 43 | 13 | 18 | 18 | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 657 | 298 | 298 | 312 | |
Non-current Assets |
|||||
Property, plant and equipment | 278 | 434 | 492 | 478 | |
Intangible assets | 23 | 21 | 33 | 33 | |
Other non-current assets | - | - | - | - | |
Total Non- current Assets | 301 | 455 | 525 | 511 | |
Total Assets | 958 | 753 | 823 | 823 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 206 | 159 | 159 | 159 | |
Repayment of surplus | 52 | - | - | - | |
Employee entitlements | 3 | 336 | 232 | 300 | 300 |
Other current liabilities | - | - | - | - | |
Total Current Liabilities | 594 | 391 | 459 | 459 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | 4 | 35 | 33 | 35 | 35 |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 35 | 33 | 35 | 35 | |
Total Liabilities | 629 | 424 | 494 | 494 | |
Taxpayers' Funds |
|||||
General funds | 329 | 329 | 329 | 329 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 329 | 329 | 329 | 329 | |
Total Liabilities and Taxpayers' Funds | 958 | 753 | 823 | 823 |
Statement of Forecast Cash Flows for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Cash Flows from Operating Activities |
|||||
Receipts from: |
|||||
Crown | 6,878 | 8,208 | 7,993 | 8,018 | |
Department(s) | 49 | - | - | - | |
Other | - | - | - | - | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (1,639) | (1,426) | (1,426) | (1,427) | |
Employees | (5,064) | (6,619) | (6,440) | (6,428) | |
Capital charge | (4) | (26) | (26) | (26) | |
Goods and services tax (net) | - | - | - | - | |
Other operating activities | 12 | - | (22) | - | |
Net Cash from Operating Activities | 5 | 232 | 137 | 79 | 137 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | - | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (189) | (119) | (347) | (119) | |
Intangible assets | (25) | (4) | (14) | (4) | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (214) | (123) | (361) | (123) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 311 | - | - | - | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | - | - | (52) | - | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | 311 | - | (52) | - | |
Net Increase / (Decrease) in Cash | 329 | 14 | (334) | 14 | |
Cash at the beginning of the year | 285 | 271 | 614 | 280 | |
Cash at the end of the year | 614 | 285 | 280 | 294 |
Statement of Entity-Specific Accounting Policies#
The Office of the Ombudsmen has applied the accounting policies set out in Statement of Accounting Policies Standard included in this document, except as stated below.
Reporting Entity
These are the prospective financial statements of Office of the Ombudsmen, prepared in accordance with section 38 of the Public Finance Act 1989.
Office of the Ombudsmen is an Office of Parliament and is defined as a Government Department by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Office of the Ombudsmen is a public benefit entity.
Authorisation Statement
These Forecast Financial Statements were authorised for issue by Beverley A Wakem, Chief Ombudsman, on 9 April 2009. The Chief Ombudsman is responsible for the Forecast Financial Statements presented, including the appropriateness of the assumptions underlying the Forecast Financial Statements and all other required disclosures.
Specific Accounting Policies
Depreciation
Computer assets are depreciated using the straight-line method at 25% per annum. Improvements to leasehold properties are depreciated over the remaining life of the lease. All other assets are depreciated at 20% per annum using the straight-line method.
Financial Instruments
All financial instruments are recognised in the Statement of Financial Position.
All revenue and expenditure in relation to financial instruments is recognised in the Statement of Financial Performance.
A letter of credit exists between the office and ASB Management Services Ltd, a division of ASB Bank, to allow the bank to recover payroll costs from the office Westpac bank account.
Taxpayer's Funds
This is the Crown's net investment in the Office of the Ombudsmen.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating expenses include: | ||||
Consultants' fees | 372 | 35 | 35 | 35 |
Overseas travel | 24 | 60 | 60 | 20 |
Domestic travel | 91 | 167 | 167 | 192 |
Accommodation | 667 | 695 | 695 | 695 |
Other | 485 | 372 | 372 | 392 |
Total |
1,639 | 1,329 | 1,329 | 1,334 |
Note 2 - Personnel#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Includes remuneration for the Ombudsmen pursuant to sections 8 and 9 of the Ombudsmen Act 1975 | 727 | 624 | 624 | 611 |
Note 3 - Employee Entitlements#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Comprises accrued annual leave, currently due long service leave and salaries for all staff of the office of the Ombudsmen | 371 | 335 | 335 | 335 |
Note 4 - Employee Entitlements#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
"Grandfather" provision for staff recruited under previous terms and conditions of employment - accrued long service leave not currently due. | 33 | 35 | 35 | 35 |
Note 5 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/ (deficit) | 52 | - | - | - |
Add (less) non-cash items | ||||
Depreciation and amortisation expense | 85 | 137 | 137 | 137 |
Total non-cash items | 85 | 137 | 137 | 137 |
Add (less) movements in working capital items | ||||
(Inc)/ Dec in prepayments | (25) | - | 25 | - |
(Inc)/ Dec in debtors | 11 | - | - | - |
Inc/ (Dec) in creditors and payables | 26 | - | (47) | - |
Inc/ (Dec) in employee entitlements | 81 | - | (36) | - |
Net movements in working capital items | 93 | - | (58) | - |
Add (less) movements in non-current liabilities | ||||
Inc/ (Dec) in employee entitlements | 2 | - | - | - |
Net cash from operating activities | 232 | 137 | 79 | 137 |
Forecast Financial Statements Parliamentary Service#
Statement of Forecast Comprehensive Income for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Income |
|||||
Crown | 59,928 | 62,261 | 65,324 | 64,326 | |
Department(s) | 827 | 804 | 851 | 1,020 | |
Other revenue | 690 | 626 | 869 | 950 | |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 61,445 | 63,691 | 67,044 | 66,296 | |
Expenses |
|||||
Personnel | 32,104 | 36,444 | 38,322 | 37,367 | |
Operating | 1 | 21,097 | 19,670 | 21,961 | 21,317 |
Depreciation and amortisation | 3,935 | 5,733 | 4,917 | 6,041 | |
Capital charge | 1,330 | 1,844 | 1,844 | 1,571 | |
Finance costs | - | - | - | - | |
Other | 5 | - | - | - | |
Total Expenses | 58,471 | 63,691 | 67,044 | 66,296 | |
Net Surplus / (Deficit) | 2 | - | - | - | - |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 2,974 | - | - | - |
Statement of Forecast Changes in Taxpayers' Funds for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Balance at 1 July |
|||||
General funds | 17,212 | 24,544 | 24,544 | 25,339 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 17,212 | 24,544 | 24,544 | 25,339 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 2,974 | - | - | - | |
Repayment of surplus | (2,974) | - | - | - | |
Capital contribution | 7,332 | 698 | 795 | 447 | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | 7,332 | 698 | 795 | 447 | |
Balance at 30 June |
|||||
General funds | 24,544 | 25,242 | 25,339 | 25,786 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 24,544 | 25,242 | 25,339 | 25,786 |
Forecast Statement of Financial Position as at 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Assets |
|||||
Current Assets |
|||||
Cash and cash equivalents | 11,936 | 3,124 | 2,665 | 3,965 | |
Debtors and other receivables | 4,579 | 2,500 | 2,500 | 2,500 | |
Prepayments | 1,400 | - | - | - | |
Inventories | 129 | 120 | 120 | 90 | |
Other current assets | - | 1,558 | - | - | |
Total Current Assets | 18,044 | 7,302 | 5,285 | 6,555 | |
Non-current Assets |
|||||
Property, plant and equipment | 17,951 | 24,377 | 25,148 | 24,139 | |
Intangible assets | 1,581 | - | 1,781 | 1,981 | |
Other non-current assets | - | - | - | - | |
Total Non- current Assets | 19,532 | 24,377 | 26,929 | 26,120 | |
Total Assets | 37,576 | 31,679 | 32,214 | 32,675 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 7,418 | 4,220 | 4,221 | 4,221 | |
Repayment of surplus | 2,974 | - | - | - | |
Employee entitlements | 2,092 | 1,792 | 2,106 | 2,120 | |
Other current liabilities | - | - | - | - | |
Total Current Liabilities | 12,484 | 6,012 | 6,327 | 6,341 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | 548 | 425 | 548 | 548 | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 548 | 425 | 548 | 548 | |
Total Liabilities | 13,032 | 6,437 | 6,875 | 6,889 | |
Taxpayers' Funds |
|||||
General funds | 24,544 | 25,242 | 25,339 | 25,786 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 24,544 | 25,242 | 25,339 | 25,786 | |
Total Liabilities and Taxpayers' Funds | 37,576 | 31,679 | 32,214 | 32,675 |
Statement of Forecast Cash Flows for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Cash Flows from Operating Activities |
|||||
Receipts from: |
|||||
Crown | 59,928 | 62,261 | 65,324 | 64,326 | |
Department(s) | (1,238) | 804 | 2,838 | 819 | |
Other | 668 | 626 | 961 | 1,151 | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (19,929) | (19,833) | (22,912) | (21,450) | |
Employees | (31,653) | (36,267) | (38,145) | (37,190) | |
Capital charge | (1,330) | (1,844) | (1,844) | (1,571) | |
Goods and services tax (net) | 83 | - | - | - | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 6,529 | 5,747 | 6,222 | 6,085 | |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | (772) | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (1,566) | (7,689) | (13,314) | (5,232) | |
Intangible assets | - | - | - | - | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (2,338) | (7,689) | (13,314) | (5,232) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 7,332 | 698 | 795 | 447 | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (1,672) | - | (2,974) | - | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | 5,660 | 698 | (2,179) | 447 | |
Net Increase / (Decrease) in Cash | 9,851 | (1,244) | (9,271) | 1,300 | |
Cash at the beginning of the year | 2,085 | 4,368 | 11,936 | 2,665 | |
Cash at the end of the year | 11,936 | 3,124 | 2,665 | 3,965 |
Statement of Significant Assumptions#
These forecast financial statements have been compiled on the basis of existing government policies and Ministerial expectations at the time the statements were finalised.
The main assumptions are as follows:
- The Service's activities will remain substantially the same as for the previous year.
- Operating costs are based on historical experience. The general historical pattern is expected to continue.
- Estimated year end information for 2008/09 is used as the opening position for the 2009/10 forecasts.
These assumptions are adopted as at 22 April 2009.
Factors that could lead to material differences between the forecast financial statements and the 2009/10 actual financial statements include:
- Changes to the baseline budget through new initiatives, or technical adjustments.
Statement of Entity-Specific Accounting Policies#
The Parliamentary Service has applied the accounting policies set out in Statement of Accounting Policies Standard included in this document, except as stated below.
Reporting Entity
These are the prospective financial statements of Parliamentary Service, prepared in accordance with section 38 of the Public Finance Act 1989.
The Parliamentary Service is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Parliamentary Service is a public benefit entity.
Authorisation Statement
These forecast financial statements were authorised by the General Manager on 22 April 2009. The General Manager is responsible for the forecast financial statements presented, including the appropriateness of the assumptions underlying the forecast financial statements and other required disclosure.
Specific Accounting Policies
Property, Plant and Equipment
Capitalisation thresholds applied are set out below.
- IT Equipment/Hardware - $1,000.
- All other property, plant and equipment - $1,000.
Depreciation
The estimated useful lives of property, plant and equipment are set out below.
- Buildings - N/A.
- Leasehold improvements - 3 to 34 years.
- IT Equipment / Hardware - 3 to 5 years.
- Motor vehicles - 5 years.
- Furniture and office equipment - 5 years.
- Other categories - 3 to 7 years.
Intangible Assets
Capitalisation thresholds applied are:
- Purchased software - $1,000.
- Internally developed software - $1,000.
The estimated useful lives of intangible assets are set out below.
- Purchased software - 3 to 5 years
- Internally developed software - 3 to 5 years
Cost Allocation
The Service has derived the costs of outputs using a cost allocation system outlined below.
Cost Allocation Policy
Direct costs are charged directly to significant activities. Indirect costs are charged to significant activities based on cost drivers and related activities/usage information.
Criteria for Direct and Indirect Costs
"Direct Costs" are those costs directly attributed to an output.
"Indirect Costs" are those costs that cannot be identified in an economically feasible manner, with a specific output.
Direct Costs Assigned to Outputs
Direct costs are charged directly to outputs. Depreciation and capital charge are charged on the basis of asset utilisation. Personnel costs are charged by actual time incurred.
Basis for Assigning Indirect and Corporate Costs to Outputs
Indirect costs are assigned to outputs based on a proportion of direct staff costs used for each output.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Consultant's fees | 1,730 | 1,613 | 1,782 | 1,062 |
Overseas travel | 127 | 110 | 95 | 95 |
Domestic travel | 193 | 192 | 200 | 200 |
Other | 19,047 | 17,755 | 19,884 | 19,960 |
Total |
21,097 | 19,670 | 21,961 | 21,317 |
Note 2 - Reconciliation of Net Surplus to net Cash Flows from operating Activities for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/(deficit) | 2,974 | - | - | - |
Add/(less) non-cash items | ||||
Depreciation and amortisation | 3,935 | 5,917 | 4,917 | 6,041 |
Increase in non-current employee entitlements | 123 | 14 | 14 | 14 |
Total non-cash items | 4,058 | 5,931 | 4,931 | 5,931 |
Add/(less) movements in working capital | ||||
(Inc)/Dec in debtors and other receivables | (3,412) | 3,479 | 3,479 | - |
(Inc)/Dec in Inventory | 8 | 9 | 9 | 30 |
Inc/(Dec) in Creditors and other payables | 2,570 | (3,197) | (2,197) | - |
Inc/(Dec) in employee entitlements | 328 | - | - | - |
Net movements in working capital | (506) | 291 | 1,291 | 30 |
Add/(less) investing activity items | ||||
Loss/(Gain) on sale of property plant and equipment and intangibles | 5 | - | - | - |
Total investing activity items | 5 | - | - | - |
Net cash from operating activities |
6,531 | 6,222 | 6,222 | 6,085 |
Forecast Financial Statements Department of the Prime Minister and Cabinet#
Statement of Forecast Comprehensive Income for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Income |
|||||
Crown | 15,616 | 15,497 | 15,398 | 15,497 | |
Department(s) | - | - | - | - | |
Other revenue | 1 | 50 | 62 | 59 | 66 |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 15,666 | 15,559 | 15,457 | 15,563 | |
Expenses |
|||||
Personnel | 10,685 | 11,646 | 10,730 | 11,024 | |
Operating | 2 | 4,588 | 3,253 | 4,054 | 4,091 |
Depreciation and amortisation | 288 | 565 | 350 | 370 | |
Capital charge | 58 | 63 | 53 | 53 | |
Finance costs | - | - | - | - | |
Other | - | - | - | - | |
Total Expenses | 15,619 | 15,527 | 15,187 | 15,538 | |
Net Surplus / (Deficit) | 32 | 32 | 270 | 25 | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 47 | 32 | 270 | 25 |
Statement of Forecast Changes in Taxpayers' Funds for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Balance at 1 July |
|||||
General funds | 703 | 703 | 703 | 703 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 703 | 703 | 703 | 703 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 47 | 32 | 270 | 25 | |
Repayment of surplus | (47) | (32) | (270) | (25) | |
Capital contribution | - | - | - | - | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | - | - | - | - | |
Balance at 30 June |
|||||
General funds | 703 | 703 | 703 | 703 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 703 | 703 | 703 | 703 |
Forecast Statement of Financial Position as at 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Assets |
|||||
Current Assets |
|||||
Cash and cash equivalents | 2,163 | 1,098 | 2,041 | 1,916 | |
Debtors and other receivables | 72 | - | - | - | |
Prepayments | 119 | 12 | 12 | 12 | |
Inventories | 100 | 100 | 100 | 100 | |
Other current assets | - | - | - | - | |
Total Current Assets | 2,454 | 1,210 | 2,153 | 2,028 | |
Non-current Assets |
|||||
Property, plant and equipment | 3 | 726 | 1,490 | 616 | 516 |
Intangible assets | 4 | 46 | 40 | 176 | 156 |
Other non-current assets | 328 | 317 | 328 | 328 | |
Total Non- current Assets | 1,100 | 1,847 | 1,120 | 1,000 | |
Total Assets | 3,554 | 3,057 | 3,273 | 3,028 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 5 | 1,704 | 1,220 | 1,080 | 1,080 |
Repayment of surplus | 47 | 32 | 270 | 25 | |
Employee entitlements | 6 | 624 | 516 | 624 | 624 |
Other current liabilities | - | - | - | - | |
Total Current Liabilities | 2,375 | 1,768 | 1,974 | 1,729 | |
Non-current Liabilities |
|||||
Provisions | - | 120 | 120 | 120 | |
Employee entitlements | 6 | 476 | 466 | 476 | 476 |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 476 | 586 | 596 | 596 | |
Total Liabilities | 2,851 | 2,354 | 2,570 | 2,325 | |
Taxpayers' Funds |
|||||
General funds | 703 | 703 | 703 | 703 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 703 | 703 | 703 | 703 | |
Total Liabilities and Taxpayers' Funds | 3,554 | 3,057 | 3,273 | 3,028 |
Statement of Forecast Cash Flows for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Cash Flows from Operating Activities |
|||||
Receipts from: |
|||||
Crown | 15,616 | 15,497 | 15,398 | 15,497 | |
Department(s) | - | - | - | - | |
Other | 50 | 62 | 59 | 66 | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (6,412) | (3,348) | (4,434) | (3,882) | |
Employees | (8,691) | (11,551) | (10,575) | (11,233) | |
Capital charge | (58) | (63) | (53) | (53) | |
Goods and services tax (net) | 6 | - | - | - | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 7 | 511 | 597 | 395 | 395 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | - | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (227) | (1,270) | (220) | (200) | |
Intangible assets | (43) | (50) | (250) | (50) | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (270) | (1,320) | (470) | (250) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | - | - | - | - | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (46) | (112) | (47) | (270) | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | (46) | (112) | (47) | (270) | |
Net Increase / (Decrease) in Cash | 195 | (835) | (122) | (125) | |
Cash at the beginning of the year | 1,968 | 1,933 | 2,163 | 2,041 | |
Cash at the end of the year | 2,163 | 1,098 | 2,041 | 1,916 |
Statement of Significant Assumptions#
These forecast financial statements have been compiled on the basis of existing government policies and Ministerial expectations at the time the statements were finalised.
The main assumptions are as follows:
- The department's main activities will remain substantially the same as for the previous year.
- Personnel costs are based on 126 staff positions (121.5 full time equivalents).
- Operating costs are based on historical experience. The general historical pattern is expected to continue.
- Estimated year end information for 2008/09 is used as the opening position for the 2009/10 forecasts.
These assumptions are adopted as at 1 July 2009.
Factors that could lead to material differences between the forecast financial statements and the 2008/09 actual financial statements include:
- changes to the baseline budget as a result of new initiatives or technical adjustments
Statement of Entity-Specific Accounting Policies#
The Department of the Prime Minister and Cabinet has applied the accounting policies set out in Statement of Accounting Policies Standard included in this document, except as stated below.
Reporting entity
These are the prospective financial statements of Department of the Prime Minister and Cabinet, prepared in accordance with section 38 of the Public Finance Act 1989.
Department of the Prime Minister and Cabinet is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Department of the Prime Minister and Cabinet is a public benefit entity.
Specific Accounting Policies
Property, plant and equipment
The capitalisation thresholds for property, plant and equipment is $2,000.
The estimated useful lives of property, plant and equipment are set out below:
- Fixtures and fittings including IT cabling- 10 years
- IT equipment/hardware - 3 years
- Motor vehicles - 4 years
- Furniture and office equipment - 5 years
- Plant and equipment - 5-10 years
- Grounds improvement - 5 years
Intangible assets
The capitalisation threshold for purchased software is $2,000.
The estimated useful lives of purchased software is 3 years.
Cost allocation
The Department has determined the cost of outputs using the cost allocation system outlined below.
Direct costs are expenses incurred from activities in producing outputs. These costs are charged directly to the related output classes.
Indirect costs are expenses incurred by Corporate Services and by the Office of the Chief Executive. Indirect costs are allocated to each output class based on cost drivers, related activity and usage information.
Notes to the Financial Statements#
Note 1 - Other Revenue
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Rental income | 50 | 62 | 50 | 55 |
KiwiSaver tax credit | - | - | 9 | 11 |
Total |
50 | 62 | 59 | 66 |
Note 2 - Operating Expenses#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating expenses include: | ||||
Consultants fees | 532 | 577 | 200 | 200 |
Audit fees | 46 | 48 | 46 | 48 |
Premises rental | 415 | 430 | 415 | 400 |
Contract for photocopying services | 142 | 120 | 100 | 100 |
Overseas travel | 291 | 303 | 300 | 300 |
Domestic travel | 75 | 59 | 60 | 60 |
IT costs | 577 | 577 | 527 | 580 |
Insignia expenses | 92 | 100 | 86 | 86 |
Other operating costs | 2,418 | 1,039 | 2,320 | 2,317 |
Total operating costs |
4,588 | 3,253 | 4,054 | 4,091 |
Note 3 - Property, Plant and Equipment#
Plant and equipment $000 |
IT equipment $000 |
Motor Vehicle $000 |
Furniture and Fittings $000 |
Total $000 |
|
---|---|---|---|---|---|
Cost or revaluation | |||||
Balance as at 1 July 2009 | 1,119 | 2,379 | 170 | 1,301 | 4,969 |
Additions by purchase | - | 150 | - | 50 | 200 |
Balance as at 30 June 2010 | 1,119 | 2,529 | 170 | 1,351 | 5,169 |
Accumulated depreciation and impairment losses | |||||
Balance as at 1 July 2009 | 1,018 | 2,264 | 111 | 960 | 4,353 |
Depreciation expense | 40 | 135 | 15 | 110 | 300 |
Balance as at 30 June 2010 | 1,058 | 2,399 | 126 | 1,070 | 4,653 |
Carrying amount as at 30 June 2010 | 61 | 130 | 44 | 281 | 516 |
Note 4 - Intangible Assets#
Acquired software $000 |
Total $000 |
|
---|---|---|
Cost | ||
Balance as at 1 July 2009 | 202 | 202 |
Additions by purchase | 50 | 50 |
Balance as at 30 June 2010 | 252 | 252 |
Accumulated amortisation and impairment losses | ||
Balance as at 1 July 2009 | 26 | 26 |
Amortisation expense | 70 | 70 |
Balance as at 30 June 2010 | 96 | 96 |
Carrying amount as at 30 June 2010 | 156 | 156 |
Note 5 - Creditors and Other Payables#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Trade creditors Creditors relating to capital expenditure Accrued liabilities GST payable |
683 - 506 81 |
540 - 600 80 |
500 - 500 80 |
500 - 500 80 |
Total |
1,270 | 1,220 | 1,080 | 1,080 |
Note 6 - Employee Entitlements#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Current Liabilities | ||||
Annual leave | 420 | 381 | 420 | 420 |
Long service leave | 51 | 47 | 51 | 51 |
Retirement leave | 144 | 71 | 144 | 144 |
Sick leave | 9 | 17 | 9 | 9 |
Total current liabilities | 624 | 516 | 624 | 624 |
Non -current Liabilities | ||||
Long service leave | 82 | 67 | 82 | 82 |
Retirement leave | 394 | 399 | 394 | 394 |
Total non-current liabilities | 476 | 466 | 476 | 476 |
Total employees entitlement |
1,100 | 982 | 1,100 | 1,100 |
Note 7 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | ||
---|---|---|---|---|
Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/ (deficit) | 47 | 32 | 270 | 25 |
Add/ (less) non-cash items Depreciation and amortisation expense |
288 | 565 | 350 | 370 |
Total non-cash items |
288 | 565 | 350 | 370 |
Add/ (less) items classified as investing or financing activities (Gains)/ losses on disposal property, plant and equipment |
- | - | - | - |
Total items classified as investing or financing activities | - | - | - | - |
Add/ (less) movement in working capital items | ||||
(Inc) /Dec in prepayment and other receivables | (141) | - | 179 | - |
(Inc) /Dec in inventories | (11) | - | - | - |
Inc/ (Dec) in creditors and other payable | (103) | - | (90) | - |
Inc/ (Dec) in employee entitlements | 134 | - | - | - |
Inc/ (Dec) in current provisions | 434 | - | (314) | - |
Net movements in working capital items | 313 | - | (225) | - |
Inc/ (Dec) in non-current employee entitlements | (17) | - | - | - |
Inc/ (Dec) in non-current provisions | (120) | - | - | - |
Net cash from operating activities | 511 | 597 | 395 | 395 |
Forecast Financial Statements State Services Commission#
Statement of Forecast Comprehensive Income for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Income |
|||||
Crown | 39,452 | 35,564 | 49,105 | 25,455 | |
Department(s) | 5,298 | 12,981 | 5,569 | 3,869 | |
Other revenue | 1 | 6,983 | 9,166 | 10,085 | 6,227 |
Gains | 1,042 | - | - | - | |
Interest | - | - | - | - | |
Total Income | 52,775 | 57,711 | 64,759 | 35,551 | |
Expenses |
|||||
Personnel | 24,489 | 26,241 | 27,141 | 17,712 | |
Operating | 28,254 | 24,038 | 30,019 | 16,370 | |
Depreciation and amortisation | 14,928 | 6,256 | 5,706 | 969 | |
Capital charge | 1,028 | 4,023 | 978 | 500 | |
Finance costs | - | - | - | - | |
Other | 2 | 63 | - | - | - |
Total Expenses | 68,762 | 60,558 | 63,844 | 35,551 | |
Net Surplus / (Deficit) | (2,847) | (2,847) | 915 | - | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | (15,987) | (2,847) | 915 | - |
Statement of Forecast Changes in Taxpayers' Funds for the year ending 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Balance at 1 July |
|||||
General funds | 19,707 | 23,237 | 13,582 | 30,484 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 19,707 | 23,237 | 13,582 | 30,484 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | (15,987) | (2,847) | 915 | - | |
Repayment of surplus | (1,448) | - | - | - | |
Capital contribution | 15,274 | 6,000 | 15,992 | - | |
Capital withdrawal | (3,964) | - | (5) | (17,759) | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | (6,125) | 3,153 | 16,902 | (17,759) | |
Balance at 30 June |
|||||
General funds | 13,582 | 26,390 | 30,484 | 12,725 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 13,582 | 26,390 | 30,484 | 12,725 |
Forecast Statement of Financial Position as at 30 June 2010#
2007/08 | 2008/09 | 2009/10 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2008 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Assets |
|||||
Current Assets |
|||||
Cash and cash equivalents | 7,613 | 6,647 | 19,577 | 19,275 | |
Debtors and other receivables | 2,755 | 1,980 | 1,090 | 1,187 | |
Prepayments | 436 | 272 | 346 | 146 | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 10,804 | 8,899 | 21,013 | 20,608 | |
Non-current Assets |
|||||
Property, plant and equipment | 6,490 | 9,801 | 8,680 | 3,453 | |
Intangible assets | 8,101 | 21,030 | 9,815 | 698 | |
Other non-current assets | - | 1,231 | 1,527 | 356 | |
Total Non- current Assets | 14,591 | 32,062 | 20,022 | 4,507 | |
Total Assets | 25,395 | 40,961 | 41,035 | 25,115 | |
Liabilities |
|||||
Current Liabilities |