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 2010/11 are available in Adobe PDF and HTML format
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
- Chief Executive Statements of Responsibility
Performance Information for Appropriations in Each Vote#
- Vote Health
Statement of Forecast Service Performance of Department#
Forecast Financial Statements of Department#
- Statement of Common Accounting Policies
- Ministry of Health
Statement of Intent of Department (separately produced but forming part of this volume)#
Votes and Departments in Each Sector#
Votes by Sector | Departments by Sector |
---|---|
Economic Development and Infrastructure Sector - B.5A Vol.1 |
|
Vote Economic Development | Ministry of Economic Development |
Vote Commerce | |
Vote Communications | |
Vote Consumer Affairs | |
Vote Energy | |
Vote Tourism | |
Vote Transport | Ministry of Transport |
Vote Labour | Department of Labour |
Vote ACC | |
Vote Employment | |
Vote Immigration | |
Education and Science Sector - B.5A Vol.2 |
|
Vote Education | Ministry of Education |
Vote Education Review Office | Education Review Office |
Vote Research, Science and Technology | Ministry of Research, Science and Technology |
Vote Crown Research Institutes (this Vote is administered by the Treasury, which is in the Finance and Government Administration Sector.) | |
Environment Sector - B.5A Vol.3 |
|
Vote Environment | Ministry for the Environment |
Vote Climate Change | |
Vote Conservation | Department of Conservation |
Vote Local Government (this Vote is administered by the Department of Internal Affairs, which is in the Māori, Other Populations and Cultural Sector) | |
Vote Parliamentary Commissioner for the Environment | Parliamentary Commissioner for the Environment |
External Sector - B.5A Vol.4 |
|
Vote Foreign Affairs and Trade | Ministry of Foreign Affairs and Trade |
Vote Official Development Assistance | |
Vote Defence | Ministry of Defence |
Vote Defence Force | New Zealand Defence Force |
Vote Veterans' Affairs - 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 | The Treasury |
Vote State-Owned Enterprises | |
Vote Revenue | Inland Revenue Department |
Vote Ministerial Services (this Vote is administered by the Department of Internal Affairs, which is in the Māori, Other Populations and Cultural 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 | Ministry of Justice |
Vote Courts | |
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 | Ministry for Culture and Heritage |
Vote Sport and Recreation | |
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 | Department of Internal Affairs |
Vote Community and Voluntary Sector | |
Vote Emergency Management | |
Vote Racing | |
Primary Sector - B.5A Vol.9 |
|
Vote Agriculture and Forestry | Ministry of Agriculture and Forestry |
Vote Biosecurity | |
Vote Food Safety | |
Vote Fisheries | Ministry of Fisheries |
Vote Lands | Land Information New Zealand |
Social Development and Housing Sector - B.5A Vol.10 |
|
Vote Social Development | Ministry of Social Development |
Vote Senior Citizens | |
Vote Veterans' Affairs - Social Development | |
Vote Youth 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.
Each appropriation is allocated to, and managed as, one of six types of appropriation.
Limits Created by Appropriations#
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 for 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 being 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 theEstimates#
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.
Thetitle 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 that are the responsibility of 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 2.1. Some variations exist for non-standard appropriations, including MCOAs in Parts 2.1 and 2.2 and MYAs in Parts 2.1, 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.
- Additional information and 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 Estimates and the Information Supporting the 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 | Revenue earned on behalf of the Crown. These flows are accounted for as revenue to the Crown rather than as departmental revenue. |
DDA | Department-to-department appropriations, which are authorised by section 20(2) of the Public Finance Act 1989. |
Department | Generally references to Departments also include an Office of Parliament as provided in section 26E(4) of the Public Finance Act 1989. |
Expenses | Amounts consumed or losses of service potential or future economic benefits, other than those relating to capital withdrawals, in a financial year. [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 - the traditional term for an appropriation authorised for an indefinite period by legislation other than an Appropriation Act (also known as a permanent appropriation). |
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 appropriations, which are 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 one department. |
Useful Links#
The suite of Budget 2010 documents can be accessed in the Budgets section of the website: www.treasury.govt.nz/budget/2010. 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.
Ministerial Statement of Responsibility#
I am satisfied that the information on future operating intentions provided by my department and included in the Information Supporting the Estimates for the Health Sector is in accordance with sections 38, 40 and 41 of the Public Finance Act 1989 and is consistent with the policies and performance expectations of the government.
Hon Tony Ryall 19 April 2010 |
Chief Executive Statement of Responsibility#
Ministry of Health
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Health Sector relating to the Ministry of Health and for the Vote for which the Ministry of Health is the administering department. Specifically, this information is contained in the Ministry of Health'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 (2010/11 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.
Stephen McKernan 16 April 2010 |
Richard Morris 16 April 2010 |
Performance Information for Appropriations Vote Health#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister of Health (M36)
ADMINISTERING DEPARTMENT: Ministry of Health
MINISTER RESPONSIBLE FOR MINISTRY OF HEALTH: Minister of Health
Part 1 - Summary of the Vote
Part 1.1 - Overview of the Vote
Overview of the Vote
The Minister of Health is responsible for appropriations in the Vote for the 2010/11 financial year totalling just under $13,574 million, an increase of $858 million or 6.7% from 2009/10 (Supplementary Estimates) and covering the following.
Departmental Operating Appropriations
A total of just over $216 million (1.6% of the Vote) relates to the functions of the Ministry of Health for: policy advice, administering the purchasing of national health services, performance monitoring of the funders and providers of health and disability services, developing and administering legislation and regulations related to health service facilities, providers and public safety, ministerial servicing, and information services.
Non-Departmental Operating Appropriations
A total of nearly $12,847 million (94.6% of the Vote) is for operating expenses to be incurred on behalf of the Crown and is intended to be spent as follows.
Output Expenses
These total nearly $12,815 million (94.4% of the Vote) and are to fund the purchases of health services as follows:
- Just over $10,044 million (74.0% of the Vote) to fund health services from DHBs through the DHB appropriations.
- Just over $970 million (7.1% of the Vote) to purchase national disability support services.
- Just over $517 million (3.8% of the Vote) to purchase public health services.
- Just over $905 million (6.7% of the Vote) to purchase national health services and provide clinical training for health professionals.
- Nearly $20 million (0.1% of the Vote) to manage health sector risks.
- $95 million (0.7% of the Vote) for a provision for DHB deficit support.
- Just over $182 million (1.4% of the Vote) to purchase primary health care services.
- Just over $83 million (0.6% of the Vote) to fund other health and disability services.
Other Expenses Incurred by the Crown
A total of nearly $32 million (0.2% of the Vote) is for other expenses to fund provider development, legal expenses and international health obligations including World Health Organisation (WHO) membership.
Capital Expenditure
A total of nearly $511 million (3.8% of the Vote) is to provide capital funding and will be spent as follows:
- Nearly $478 million (3.5 % of the Vote) is to provide debt or equity for District Health Boards (DHBs) or Health Sector Crown Agencies to cover new investments or for other purposes agreed by the Crown including balance sheet restructuring, or to invest in specific health sector assets.
- $15 million (0.1% of the Vote) is to provide interest-free loans to assist people in long term care.
- Just over $18 million (0.1% of the Vote) is to purchase or develop assets for use by the Ministry of Health.
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 Ministry appropriations contribute to the Government's outcomes impacts and objectives as described in the Statement of Intent.
Government Priorities | Government Outcomes | Appropriations |
---|---|---|
A growing, sustainable economy providing security, prosperity and opportunities for all New Zealanders | Two goals have been identified for the health system:
|
All Appropriations |
Ministry of Health intermediate outcomes | ||
Good health and independence are protected and promoted | Regulatory and Health Emergency Response MCOA Strategy, Policy and System Performance |
|
A more unified and improved health and disability system | Information and Payment Services MCOA Sector Leadership and Services MCOA Strategy, Policy and System Performance |
|
People receive better health and disability services | Sector Leadership and Services MCOA Strategy, Policy and System Performance |
|
The health and disability system and services are trusted and can be used with confidence | Information and Payment Services MCOA Regulatory and Health Emergency Response MCOA Sector Leadership and Services MCOA Strategy, Policy and System Performance |
Part 1.3 - Trends in the Vote#
Summary of Financial Activity
2005/06 | 2006/07 | 2007/08 | 2008/09 | 2009/10 | 2010/11 | 2011/12 | 2012/13 | 2013/14 | ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | 9,051,315 | 9,838,251 | 10,750,223 | 11,599,059 | 12,398,130 | 12,333,299 | 216,263 | 12,814,616 | 13,030,879 | 12,939,040 | 12,915,398 | 12,891,967 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 48,288 | 19,347 | 22,113 | 22,180 | 23,987 | 22,787 | - | 31,947 | 31,947 | 29,297 | 28,297 | 28,297 |
Capital Expenditure | 492,211 | 318,188 | 268,969 | 185,233 | 293,759 | 267,759 | 18,310 | 492,611 | 510,921 | 258,714 | 131,034 | 36,396 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
9,591,814 | 10,175,786 | 11,041,305 | 11,806,472 | 12,715,876 | 12,623,845 | 234,573 | 13,339,174 | 13,573,747 | 13,227,051 | 13,074,729 | 12,956,660 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | 401,958 | 471,150 | 539,480 | 378,446 | 617,324 | 617,324 | N/A | 639,011 | 639,011 | 656,031 | 674,587 | 694,739 |
Capital Receipts | 36,825 | 61,779 | 24,477 | 58,731 | 36,499 | 36,499 | N/A | 51,299 | 51,299 | 36,499 | 36,499 | 36,499 |
Total Crown Revenue and Capital Receipts |
438,783 | 532,929 | 563,957 | 437,177 | 653,823 | 653,823 | N/A | 690,310 | 690,310 | 692,530 | 711,086 | 731,238 |
New Policy Initiatives
Policy Initiative | Appropriation | 2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
DHBs - Demographic Funding | DHB Appropriations | - | 182,783 | 182,783 | 182,783 | 182,783 |
DHBs Contribution For Cost Pressures | - | 167,217 | 167,217 | 167,217 | 167,217 | |
PlunketLine | National Child Health Services | - | 375 | 375 | 375 | 375 |
Well Child (Plunket Contract) | - | 688 | 688 | 688 | 688 | |
Increased Health Sector Purchases | National Contracted Services - Other | 15,000 | 15,000 | 15,000 | 15,000 | |
Contact Lens Volume | - | 94 | 94 | 94 | 94 | |
Healthline | - | 587 | 587 | 587 | 587 | |
Hospital Chaplaincy | - | 114 | 114 | 114 | 114 | |
Mobile Surgical Services | - | 521 | 521 | 521 | 521 | |
DSS Equipment Waiting List | National Disability Support Services | - | 15,000 | 5,000 | - | - |
Carer Support | - | 600 | 600 | 600 | 600 | |
Cochlear Implants | - | 400 | 400 | 400 | 400 | |
Increased DHB Funding to Support Disabled People | - | 830 | 830 | 830 | 830 | |
Home and Community Support Services | - | 6,390 | 6,390 | 6,390 | 6,390 | |
NASC Management | - | 177 | 177 | 177 | 177 | |
Other Disability Support Services | - | 862 | 862 | 862 | 862 | |
Residential Services For People With Intellectual Disabilities | - | 5,370 | 5,370 | 5,370 | 5,370 | |
Respite Care | - | 677 | 677 | 677 | 677 | |
Supported Independent Living | - | 1,980 | 1,980 | 1,980 | 1,980 | |
Young Persons with Physical/Sensory Disability - Residential/Hospital | - | 1,053 | 1,053 | 1,053 | 1,053 | |
Cardiac Elective Surgery - Increased Funding To Reduce Waiting Lists | National Elective Services | - | 1,500 | - | - | - |
Breast Reconstruction Surgery - Increased Availability | - | 2,000 | 2,000 | 2,000 | 2,000 | |
Elective Services Funding | 6,000 | 20,000 | 10,000 | 10,000 | 10,000 | |
Electives Cardiac Initiative | 4,200 | - | - | - | - | |
Mental Health Services - Government Commitment | National Mental Health Services | - | 10,000 | 10,000 | 10,000 | 10,000 |
PHO Performance Programme | Primary Health Care Strategy | - | 3,772 | 3,772 | 3,772 | 3,772 |
Primary Health Care - Very Low Cost Access | - | 7,500 | 7,500 | 7,500 | 7,500 | |
Primary Health Care Plus | 15,982 | 15,982 | 15,982 | 15,982 | ||
Maori Innovations Fund | Provider Development | - | 5,000 | 5,000 | 5,000 | 5,000 |
Bowel Cancer Screening Programme | Public Health Service Purchasing | - | 1,200 | 7,600 | 7,600 | 7,600 |
Antenatal & Newborn Screening Services | - | 288 | 288 | 288 | 288 | |
Breast Screening | - | 4,030 | 4,030 | 4,030 | 4,030 | |
Breast Screening Secondary Services | - | 6,000 | 6,000 | 6,000 | 6,000 | |
Cervical Screening | - | 1,250 | 1,250 | 1,250 | 1,250 | |
Funding For Measles Vaccine | 1,500 | - | - | - | - | |
Pandemic Funding | 3,315 | - | - | - | - | |
Voluntary Bonding - Additional volumes | Health Services Funding | - | - | 5,128 | 1,368 | 1,094 |
Risk Reserve - Increase | - | 10,195 | 7,700 | 7,700 | 7,700 | |
Boost funding for subsidised medicines in addition of DHB funding | - | 10,000 | 10,000 | 10,000 | 10,000 | |
MRG Shared Services and Other Costs. | 6,000 | - | - | - | ||
Shared Services and Change Costs | Information Services | 2,640 | 1,860 | |||
Payment Services | 1,000 | 500 | - | - | - | |
Total Operating Initiatives | 18,655 | 507,795 | 486,968 | 478,208 | 477,934 | |
Re-prioritisation Savings | Departmental Appropriations | (5,000) | (5,000) | (5,000) | (5,000) | |
National Mental Health Services | - | (2,650) | (3,150) | (3,150) | (3,150) | |
National Contracted Services Other | (5,797) | (7,656) | (6,127) | (7,627) | ||
Primary Health Care Strategy | - | (14,190) | (14,690) | (14,690) | (14,690) | |
Public Health Service Purchasing | - | (18,570) | (16,570) | (16,570) | (16,570) | |
Risk Reserve Unutilised 08/09 Balance | Health Services Funding | (31,015) | - | - | - | - |
Total Re-prioritisation Savings | (31,015) | (46,207) | (47,066) | (45,537) | (47,037) | |
Health Sector Projects | Health Sector Projects | - | 3,765 | - | - | |
Increase to Capital Envelope | Equity for capital projects for District Health Boards and the New Zealand Blood Service | - | - | - | 3,336 | 3,336 |
Equity for capital projects for District Health Boards and the New Zealand Blood Service | - | - | 37,087 | - | ||
Loans for Capital Projects | Loans for Capital Projects | - | - | 68,043 | 26,510 | |
Total Capital Initiatives | - | 3,765 | 105,130 | 29,846 | 3,336 | |
Total Operating Initiatives | (12,360) | 461,588 | 439,902 | 432,671 | 430,897 | |
Total Initiatives | (12,360) | 465,353 | 545,032 | 462,517 | 434,233 |
$512 million of New Initiatives
The Budget 2010 Vote Health package totals $512 million in new operating and capital initiatives in 2010/11. Over the forecast period, total operating and capital initiatives amount to $2.120 billion, of which $1.400 billion is going directly to DHBs for cost and demographic pressures. Vote Health's Budget 2010 package is funded with $420 million per year of ongoing operating funding from the Government's operating allowance, re-prioritised savings (as shown above) and time-limited funding from Vote Health's 2008/09 operating and capital underspends.
Operating | 2009/10$000 | 2010/11 $000 |
2011/12 $000 |
2012/13 $000 |
2013/14$000 | Total$000 |
---|---|---|---|---|---|---|
Vote Health - Per table above | 18,655 | 507,795 | 486,968 | 478,208 | 477,934 | 1,969,560 |
Boost Medical Places - Vote Education | - | 527 | 1,491 | 2,487 | 3,496 | 8,001 |
Total Operating | 18,655 | 508,322 | 488,459 | 480,695 | 481,430 | 1,977,561 |
Vote Health Capital Initiatives - per table above | - | 3,765 | 105,130 | 29,846 | 3,336 | 142,077 |
Total Operating & Capital | 18,655 | 512,087 | 593,589 | 510,541 | 484,766 | 2,119,638 |
Analysis of Significant Trends
Total Vote: All Appropriations
The graph below shows that in 2010/11, Vote Health appropriations total $13,574 million, an increase of $858 million or 6.7% over the previous year.
Departmental Output Expenses
The impacts of Budget policy initiatives from earlier Budgets on individual departmental output expense appropriations are detailed in Part 2.1.
Non-Departmental Output Expenses
The increase in non-departmental output expenses in 2010/11 is due to additional funding provided for new initiatives in Budget 2010 as shown in the Budget Policy Initiatives table above, and the rephasing of expenditure for various programmes between years.
The impacts of Budget policy initiatives from earlier Budgets on individual departmental output expense appropriations are detailed in Part 2.2.
Non-Departmental Other Expenses
The non-departmental other expenses comprise around 0.2% of Vote Health and provide funding for provider development, to defend the Crown in legal claims, fund legal settlements and contribute to various international health organisations eg, the World Health Organisation.
The impact of Budget policy initiatives from earlier Budgets on individual departmental other expense appropriations are detailed in Part 5.
Departmental Capital
Further details are provided in Part 6.1.
Non-Departmental Capital
In 2010/11, these appropriations are largely being used to provide equity and debt for District Health Boards to develop or purchase capital assets.
Significant appropriations existed up until 2007/08 to rollover existing Crown loans held by DHBs (ie, on the basis these loans were repaid then redrawn) or refinance private sector loans held by DHBs with Crown debt.
A decision in July 2007 to extend the criteria whereby existing Crown debt could be renewed for longer terms meant appropriations are no longer required to rollover loans in 2007/08 or 2008/09 (the $392 million initially provided for this purpose in 2007/08 was returned to the Crown).
The following table details the funding for capital projects, the refinancing and rollover of existing loans held by DHBs and other capital funding requirements since 2005/06:
Actual and estimated capital expenditure by funding stream
Actual and Estimated Capital Expenditure $(millions) |
2005/06 Actual |
2006/07 Actual |
2007/08 Actual |
2008/09 Actual |
2009/10 Estimated |
2010/11 Mains |
---|---|---|---|---|---|---|
Capital Projects | 136 | 200 | 158 | 99 | 151 | 478 |
Debt Rollover or Refinancing | 288 | 92 | 70 | - | - | - |
Equity Injections and Deficit Support | 41 | 2 | 30 | 74 | 87 | - |
Residential Care Loans | 14 | 10 | 11 | 12 | 12 | 15 |
Total Capital Expenditure | 479 | 304 | 269 | 185 | 250 | 493 |
Part 1.4 - Reconciliation of Changes in Appropriation Structure#
2009/10 Appropriations in the 2009/10 Structure |
2009/10 (Current) $000 |
Appropriations to which Expenses (or Capital Expenditure) have been Moved from or to |
Amount Moved $000 |
2009/10 Appropriations in the 2010/11 Structure |
2009/10 (Restated) $000 |
2010/11 $000 |
---|---|---|---|---|---|---|
Non-Departmental Output Expense | ||||||
Health and Disability Support Services - Otago DHB | 435,251 | Transferred to Health and Disability Support Services - Southern DHB | (72,542) | 362,709 | - | |
Health and Disability Support Services - Southland DHB | 246,230 | Transferred to Health and Disability Support Services - Southern DHB | (41,038) | 205,192 | - | |
Transferring from Health and Disability Support Services - Otago DHB & Southland DHB | 113,580 | Health and Disability Support Services - Southern DHB | 113,580 | 680,934 | ||
Total Non Department Output Expense | 681,481 | - | 681,481 | 680,934 | ||
Departmental Output Expense | ||||||
Administration of Legislation & Regulations | 35,153 | To MCOA Regulatory and Health Emergency Response - Responding to National & International Health Emergencies | (1,840) | - | - | |
To MCOA Regulatory and Health Emergency Response - Regulatory and Enforcement Services | (28,489) | |||||
To Overhead costs reallocated | (4,824) | |||||
Funding & Performance of Crown Entities | 8,142 | to MCOA Sector leadership and Services - Health and disability system leadership and planning | (3,242) | - | - | |
To MCOA Sector leadership and Services - Health and disability system performance monitoring and service delivery | (3,321) | |||||
To Overhead costs reallocated | (1,579) | |||||
Funding and Purchasing of health and disability services | 26,943 | To MCOA Sector leadership and Services - Health and disability system performance monitoring and service delivery | (22,352) | - | - | |
To Overhead costs reallocated | (4,591) | |||||
Information Services | 67,690 | MCOA Information and MCOA Information and payment services - Information technology services | (56,681) | - | - | |
To MCOA Sector leadership and Services - Health and disability system performance monitoring and service delivery | (647) | |||||
To Overhead costs reallocated | (10,362) | |||||
Payment Services | 18,399 | To MCOA Information and payment services - Payment Services | (14,139) | - | - | |
To Overhead costs reallocated | (4,260) | |||||
Servicing Ministers and Ministerial Committees | 14,942 | to MCOA Sector leadership and Services - Health and disability system leadership and planning | (1,000) | - | - | |
To MCOA Sector leadership and Services - Health and disability system performance monitoring and service delivery | (132) | |||||
To MCOA Sector leadership and Services - To Supporting Ministerial Committees | (5,956) | |||||
To Strategy, Policy & System Performance | (3,304) | |||||
To Overhead costs reallocated | (4,550) | |||||
Strategy, Policy & System Performance | 50,428 | to MCOA Sector leadership and Services - Health and disability system leadership and planning | (14,734) | - | - | |
To MCOA Sector leadership and Services - Health and disability system performance monitoring and service delivery | (2,954) | |||||
To MCOA Regulatory and Health Emergency Response - Responding to National & International Health Emergencies | (1,013) | |||||
To Strategy, Policy & System Performance | (23,399) | |||||
To Overhead costs reallocated | (8,328) | |||||
From Information Services | 56,681 | MCOA Information and payment services - Information technology services | 67,421 | 63,747 | ||
From Overhead costs reallocated | 10,740 | |||||
From Payment Services | 14,139 | MCOA Information and payment services - Payment Services | 18,114 | 18,838 | ||
From Overhead costs reallocated | 3,975 | |||||
From Administration of Legislation & Regulations | 28,489 | MCOA Regulatory and Health Emergency Response - Regulatory and Enforcement Services | 34,295 | 31,918 | ||
From Overhead costs reallocated | 5,806 | |||||
From Administration of Legislation & Regulations | 1,840 | MCOA Regulatory and Health Emergency Response - Responding to National & International Health Emergencies | 3,385 | 3,258 | ||
From Strategy, Policy & System Performance | 1,013 | |||||
From Overhead costs reallocated | 532 | |||||
Servicing Ministers and Ministerial Committees | 5,956 | MCOA Sector leadership and Services - To Supporting Ministerial Committees | 7,098 | 7,060 | ||
From Overhead costs reallocated | 1,142 | |||||
Funding & Performance of Crown Entities | 3,242 | MCOA Sector leadership and Services - Health and disability system leadership and planning | 23,117 | 23,502 | ||
From Servicing Ministers and Ministerial Committees | 1,000 | |||||
From Strategy, Policy & System Performance | 14,734 | |||||
From Overhead costs reallocated | 4,141 | |||||
From Funding and Purchasing of health and disability services | 22,352 | MCOA Sector leadership and Services - Health and disability system performance monitoring and service delivery | 35,767 | 33,808 | ||
Funding & Performance of Crown Entities | 3,321 | |||||
From Information Services | 647 | |||||
From Servicing Ministers and Ministerial Committees | 132 | |||||
From Strategy, Policy & System Performance | 2,954 | |||||
From Overhead costs reallocated | 6,361 | |||||
Servicing Ministers and Ministerial Committees | 3,304 | Strategy, Policy & System Performance | 32,500 | 34,132 | ||
From Strategy, Policy & System Performance | 23,399 | |||||
From Overhead costs reallocated | 5,797 | |||||
Total Department Output Expense | 221,697 | - | 221,697 | 216,263 |
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 |
---|---|
Outcomes: All the Ministry of Health's departmental output expenses contribute to the health and disability system's outcomes of:
|
All departmental output expenses |
Outcome: This MCOA appropriation contributes to the following Ministry intermediate outcomes:
|
Information and Payment Services (MCOA)
|
Outcome: This MCOA appropriation contributes to the following Ministry intermediate outcomes:
|
Regulatory and Health Emergency Response (MCOA)
|
Outcomes: This MCOA appropriation contributes to the following Ministry intermediate outcomes:
|
Sector Leadership and Services (MCOA)
|
Outcome: This appropriation contributes to the following Ministry intermediate outcomes:
|
Strategy, Policy and System Performance |
Information and Payment Services MCOA (M36)
Scope of Appropriation
This output class is limited to the provision of information technology services to the health and disability system.
Payment Services
This output class is limited to the administration of contracts and payments on behalf of the Crown and Crown agencies.
Explanation for Use of Multi-Class Output Expense Appropriation
These two output expenses under this MCOA are grouped together as sector focused services and in anticipation of decisions arising out of the Ministerial Review Group. Both of these outputs form the basis of a shared service to support the health and disability system. A shared service approach will support a more unified approach that will lead to more efficient systems to reduce costs and maximise information sharing. This grouping provides a high level of transparency for these functions.
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
- | - | 82,585 |
Information Technology Services | - | - | 63,747 |
Payment Services | - | - | 18,838 |
Revenue from Crown |
- | - | 82,172 |
Information Technology Services | - | - | 63,339 |
Payment Services | - | - | 18,833 |
Revenue from Other |
- | - | 413 |
Information Technology Services | - | - | 408 |
Payment Services | - | - | 5 |
Reasons for Change in Appropriation
This appropriation was established in 2010/11 to better align Vote Health's appropriations with recent changes in the role and functions of the Ministry of Health.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Information Technology Services |
|||
Applications and systems are supported and are available to users, and repaired when errors occur. Service levels for applications and systems are established and maintained | |||
|
N/A | 99% | Exceeds 98% |
|
N/A | 95% | 95% |
Delivery of agreed new capability and maintenance information projects to support health services | |||
|
N/A | 75% | 75% |
|
N/A | 75% | 75% |
Payment Services |
|||
Health Agreements: a national shared service for processing all DHBs and national services agreements (demand driven) | |||
|
Maximum volume of 11,000 agreements | Achieved | Maximum volume of 11,000 agreements |
|
Achieved | Achieved | 100% |
|
Achieved | Achieved | Achieved |
Health Payments: a national shared service for processing all DHBs and national services payments (demand driven) | |||
|
Up to a volume of 90 million transactions | Achieved | Up to a volume of 90 million transactions |
|
Achieved | Achieved | 100% |
|
Achieved | Achieved | Achieved |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Departmental Appropriation Restructure | 2010/11 | - | 82,585 | 80,327 | 80,327 | 80,327 |
Regulatory and Health Emergency Response MCOA (M36)#
Scope of Appropriation
This output class is limited to implementing, enforcing and administering health- and disability-related legislation and regulations; as well as providing advice to ministers and the sector on legislation and regulations.
Responding to National and International Health Emergencies
This output class is limited to the provision of support services for the Ministry of Health's emergency management and preparedness functions; and providing advice to ministers and the sector on national and international health emergencies and emerging threats.
Supporting Ministerial Committees
This output class is limited to the provision of administrative and support services to ministerial advisory committees.
Explanation for Use of Multi-Class Output Expense Appropriation
These three output expenses under this MCOA contribute to the Ministry's outcome of protecting and promoting good health and ensuring trust and confidence in the health and disability system by ensuring compliance with the regulatory framework; threats to the health and wellbeing of New Zealanders are identified; and appropriately managed and advisory committees supporting the Minister are maintained. This grouping better aligns these output expenses with the Ministry's outcomes and enhances transparency and accountability.
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
- | - | 42,236 |
Regulatory and Enforcement Services | - | - | 31,918 |
Responding to National and International Health Emergencies | - | - | 3,258 |
Supporting Ministerial Committees | - | - | 7,060 |
Revenue from Crown |
- | - | 25,748 |
Regulatory and Enforcement Services | - | - | 15,477 |
Responding to National and International Health Emergencies | - | - | 3,243 |
Supporting Ministerial Committees | - | - | 7,028 |
Revenue from Other |
- | - | 16,488 |
Regulatory and Enforcement Services | - | - | 16,441 |
Responding to National and International Health Emergencies | - | - | 15 |
Supporting Ministerial Committees | - | - | 32 |
Reasons for Change in Appropriation
This appropriation was established in 2010/11 to better align Vote Health's appropriations with recent changes in the role and functions of the Ministry of Health.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Regulatory and Enforcement Services | |||
Enforcement | |||
|
N/A | 12 | 12 |
|
N/A | N/A | 95% |
|
N/A | 5 | 5 workshops per annum |
Administration of the Medicines Act 1981 and accompanying regulations | |||
|
Estimated 290 NMAs Estimated 1,500 CMNs |
Estimated 290 NMAs Estimated 1,500 CMNs |
Estimated 290 NMAs Estimated 1,500 CMNs |
|
100% compliance | 100% compliance | 100% compliance |
|
100% | 100% | 100% |
|
1,000 licences (estimated) | 1,000 | 1,000 licences (estimated) |
|
95% | 95% | 95% |
Administration of the Misuse of Drugs Act 1975 and accompanying regulations | |||
|
1,100 licences (estimated) | 1,100 | 1,100 licences (estimated) |
|
95% | 95% | 95% |
An effective legislative and policy environment for improving, promoting and protecting public health - Health Act 1956 | |||
|
Achieved | Achieved | Achieved |
|
Achieved | Achieved | Achieved |
Health and Disability Services (Safety) Act 2001 - HealthCERT | |||
|
135 responses (estimate) | 135 responses (estimate) | 135 responses (estimate) |
|
95% | 95% | 95% |
|
95% | 95% | 95% |
Radiation Protection Act 1965 - radiation protection services and emergency management | |||
|
3,300 licences (estimate) | 3,300 licences (estimate) | 3,300 licences (estimate) |
|
95% | 95% | 95% |
International obligations | |||
|
Achieved | Achieved | Achieved |
|
N/A | Achieved | Achieved |
Responding to National and International Health Emergencies | |||
Lead health sector response to emergencies | |||
|
N/A | Responses to 3 events activated within 2 hours | Response activated within 2 hours (24/7) |
Facilitate health sector co-ordination at the regional level | |||
|
N/A | 16 | 16 |
|
N/A | 4 | 4 |
Critical national communications and reserve supplies | |||
|
Achieved | Achieved | Achieved |
|
Achieved | 100% | 100% |
|
N/A | Tested 10 times nationally Tested 30 times regionally |
4 times nationally 16 times regionally |
|
N/A | Achieved | Achieved |
Exercise responses to critical emergencies at national and local levels | |||
|
Minimum of 10 emergency exercises | Participation in 14 exercises (3 activations) | Participation in a minimum of 10 exercises/activations |
Intersectoral emergency planning and response | |||
|
N/A | Achieved | Achieved |
|
2 per annum | 2 per annum | 2 per annum |
Statutory and Ministerial Advisory Committee Support |
|||
All appointments are made in accordance with the New Zealand Public Health and Disability Act 2000, DPMC and SSC requirements | 100% | 100% | 100% |
Memorandum Account
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
National Radiation Laboratory | |||
Opening Balance at 1 July | 273 | 273 | 328 |
Revenue | 686 | 699 | 700 |
Expenses | 654 | 644 | 666 |
Closing Balance at 30 June | 305 | 328 | 362 |
Medsafe fees | |||
Opening Balance at 1 July | 2,288 | 2,288 | 4,261 |
Revenue | 8,386 | 9,420 | 8,386 |
Expenses | 7,547 | 7,447 | 8,386 |
Closing Balance at 30 June | 3,127 | 4,261 | 4,261 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Departmental Appropriation Restructure | 2010/11 | - | 42,236 | 42,258 | 42,280 | 42,287 |
Sector Leadership and Services MCOA (M36)#
Scope of Appropriation
This output class is limited to leading and monitoring planning across the health and disability system, and supporting coordination and issue resolution between health and disability service providers; assisting the sector to meet regulatory obligations; and advising ministers and the sector on the governance of publicly-funded health and disability agencies.
Health and Disability System Performance Monitoring and Service Delivery
This output class is limited to funding, purchasing and monitoring health and disability support services on behalf of the Crown; including funding and monitoring of District Health Boards and Crown agencies for which the Ministry of Health has responsibility, and other providers of health and disability support services.
Explanation for Use of Multi-Class Output Expense Appropriation
These two output expenses under this MCOA include the functions being undertaken by the newly formed National Health Board and its Business Unit. Grouping these output expenses recognises the alignment of these functions and provides a greater degree of transparency around the government's decision to create a National Health Board.
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
- | - | 57,310 |
Health and Disability System Leadership and Planning | - | - | 23,502 |
Health and Disability System Performance Monitoring and Service Delivery | - | - | 33,808 |
Revenue from Crown |
- | - | 57,047 |
Health and Disability System Leadership and Planning | - | - | 23,390 |
Health and Disability System Performance Monitoring and Service Delivery | - | - | 33,657 |
Revenue from Other |
- | - | 263 |
Health and Disability System Leadership and Planning | - | - | 112 |
Health and Disability System Performance Monitoring and Service Delivery | - | - | 151 |
Reasons for Change in Appropriation
This appropriation was established in 2010/11 to better align Vote Health's appropriations with recent changes in the role and functions of the Ministry of Health.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Health and disability system leadership and planning |
|||
Advice on DHB and Crown entity vacancies within 10 days of the vacancy occurring | N/A | 100% | 100% |
Capital Investment Committee (a committee of the NHB) is supported, and available capital budget is utilised | N/A | Achieved | Achieved |
A longer-term planning programme developed with NHB work programme | N/A | N/A | Achieved |
Health and disability system performance monitoring and service delivery |
|||
DHBs' Crown Funding Agreements are updated quarterly by variation | 100% | 100% | 100% |
Funding and planning information with advice on all planning, reporting and accountability requirements distributed to DHBs and other health Crown entities | By 31 December 2009 | 23 December 2009 | By 31 December 2010 |
Provide non-financial monitoring of DHBs and other health Crown entities including; Ministry assessment, feedback, re-assessment, performance advice to the Minister, snapshot reports, reports to Treasury and production reports and quarterly reports on other health Crown entity performance | Quarterly reports produced for the Minister Ad hoc reports as required |
Achieved | Quarterly reports produced for the Minister Ad hoc reports as required |
Administration support for the Monitoring and Intervention Framework (MIF) committee in its assessment and evaluation of DHB performance against the MIF, and in its response to material changes in DHB performance | |||
|
10 | 10 | 10 |
|
100% | 100% | 100% |
An annual work programme for Ministry-funded NDE is delivered to the Minister for the following year | N/A | By 30 June 2010 | By 30 June 2011 |
All Ministry-funded NDE purchase plans have service specifications that are consulted on with relevant users and sector groups | 100% | 100% | 100% |
Services purchased through Ministry-funded NDE have purchase plans completed before service purchasing commences | 100% | 100% | 100% |
Contracting of Ministry-funded NDE complies with Ministry and Government standards and expectations | 100% | 100% | 100% |
Each Ministry-funded NDE will have an annual service plan which will be completed no later than 30 June for the forthcoming financial year | Achieved | Achieved | By 30 June 2011 |
For Ministry-funded NDE, the service plans, service descriptions and purchase plans will consider outcomes and measures for disadvantaged groups | 100% | 100% | 100% |
An annual programme of service development for Ministry-funded NDE, will be completed for the forthcoming year | Achieved | Achieved | By 30 June 2011 |
An annual programme of service evaluation for Ministry-funded NDE, will be completed for the forthcoming financial year | Achieved | Achieved | By 30 June 2011 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Departmental Appropriation Restructure | 2010/11 | - | 57,310 | 57,310 | 57,310 | 57,310 |
Strategy, Policy and System Performance (M36)#
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 50,428 | 44,534 | 34,132 |
Revenue from Crown | 50,027 | 50,027 | 33,981 |
Revenue from Other | 401 | 7 | 151 |
Reasons for Change in Appropriation
This appropriation decreases by $16 million in 2010/11 due to the realignment of departmental expenditure appropriations to the recent changes in the roles and functions in the Ministry of Health.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Policy Advice |
|||
Policy analysis and advice complies with the Quality Standards for Policy Advice (refer to Conditions on Use of Appropriation), as assessed by the Minister four-monthly | N/A | N/A | ≥4 (met and sometimes exceeded Minister's expectations) |
Policy analysis and advice assessed through an annual independent external policy quality audit, review and benchmarking process | N/A | ≥7/10 | ≥7/10 |
Servicing of Ministers |
|||
The content of all ministerial services provided will be factually accurate and appropriate in style and content for the individual Minister, and will be consistent with the Communication Standards for the Ministry of Health | N/A | 98% | 98% |
Responses and provision of information to Ministers, and Parliament and its committees will be prepared to agreed timeframes | N/A | 96% | 96% |
Responses to Official Information Act 1982 will be provided within statutory deadlines | 100% | 93% | 100% |
Conditions on Use of Appropriation
Ministry of Health Quality Standards for Policy Advice
This Quality Standard for Policy Advice sets out the characteristics and dimensions of policy advice that will best enable policy advice to promote well-informed high-quality decision-making by Ministers.
Judgements are required to apply and balance the quality dimensions to ensure the advice is fit-for-purpose in achieving the result sought.
Rigorous analysis
Relevant frameworks
- Appropriate analytical frameworks are used, and knowledge is up to date and informed by recent thinking and literature in the field.
- Assumptions behind the frameworks used are explicit and consideration has been given to how they will be expected to play out in the real world.
- Consideration has been given to less traditional frameworks and whether they would add innovative or useful perspectives.
Robust reasoning and logic
- Advice has a clear purpose, problem definition, evaluation of options against criteria, and assessment of risks and opportunities.
- There is a clear conclusion and action-oriented recommendations.
Evidence-based
- Analysis is supported by relevant evidence: empirical methods are sound, data gaps are identified and the level of confidence/certainty in our empirical base is explicit.
- New Zealand experience of current and past policy interventions is drawn on and, where relevant, the experience of other countries.
- Best judgement is given despite any acknowledged data imperfections.
Free and frank
- Advice is honest, impartial and politically neutral - the Ministry has a duty to alert the Minister to the possible consequences of following particular policies, whether or not such advice accords with Ministers' views.
- Good free and frank advice is offered with an understanding of its political context and the constraints within which the Minister is operating.
Strategic context
Strategic
- Advice is set in the context of the Ministry's results and informed by a strategic view about what is important.
- Advice is explicit about the relative importance and materiality of the issue, in fiscal, economic and strategic terms.
- Connections across policy issues are made.
- Advice considers the long-term implications of decisions and provides a perspective that goes beyond immediate impacts.
Practical
- Issues of implementation, technical feasibility, practicality and timing are considered and advice accurately identifies compliance, transitional, legislative, funding, administrative implications and costs.
Advice
Clear
- Advice is compellingly presented, brief and concise - key messages should be readily apparent to the reader.
- Easy to read - has a clear and logical structure, avoids technical jargon and uses visual devices such as charts and tables where possible.
- Pitched to suit the target audience - uses appropriate language, style and level of detail.
- Fits with previous advice and communications with the Minister.
Timely
- Reports should meet Ministers' need for advice that helps in the decision-making process (even if it means, at times, that advice is not fully developed), and indicates when a decision is required.
Politically aware
- Advice demonstrates awareness of the wider environment and political situation.
- Is based on a clear understanding of the desired outcomes of the Minister/Government.
- Relates to the perspectives of the Minister, even if suggesting something that tests their perspectives.
- Recognises choices and constraints Ministers face, and includes a range of options to address these.
Solution focused
- Advice is proactive, anticipating, and responds to Ministers' needs.
- Advice suggests a clear way forward and includes a range of practical options.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Departmental Appropriation Restructure | 2010/11 | - | (16,296) | (16,635) | (16,639) | (16,919) |
Line-by-Line Review | 2008/09 | (1,885) | (409) | (336) | (336) | (336) |
Assisted Human Reproduction | 2005/06 | 444 | 444 | 444 | 444 | 444 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Part 2.2 - Non-Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Government's goal A growing, sustainable economy providing security, prosperity and opportunities for all New Zealanders Health system goals
Effective and efficient services, programmes and other activities support health system outcomes |
Crown Health Financing Agency Health and Disability Support Services - DHBs Health Services Funding Health Workforce Training and Development Meningococcal Vaccine Programme Monitoring and Protecting Health and Disability Consumer Interests National Advisory and Support Services National Child Health Services National Contracted Services - Other National Disability Support Services National Elective Services National Emergency Services National Maori Health Services National Maternity Services National Mental Health Services Primary Health Care Strategy Problem Gambling Services Public Health Service Purchasing Scientific Advice to Support Pest Management Strategies as they affect Public Health |
Crown Health Financing Agency (M36)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,700 | 1,700 | 1,700 |
Reasons for Change in Appropriation
There will be no change in this appropriation in 2010/11.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Forecast Funding Track (FFT) and Demographics | 2008/09 | 77 | 77 | 77 | 77 | 77 |
Forecast Funding Track (FFT) | 2007/08 | 52 | 52 | 52 | 52 | 52 |
Demographics | 2007/08 | 29 | 29 | 29 | 29 | 29 |
Additional Forecast Funding Track | 2005/06 | 16 | 16 | 16 | 16 | 16 |
Additional Funding for Demographic Changes | 2005/06 | 2 | 2 | 2 | 2 | 2 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Auckland DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 930,131 | 929,203 | 957,271 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 29,102 | 29,102 | 29,102 | 29,102 |
Funding for Price Pressures/Government | 2009/10 | 8,729 | 8,729 | 8,729 | 8,729 | 8,729 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 51,749 | 51,749 | 51,749 | 51,749 | 51,749 |
Senior Medical Officers Settlement | 2008/09 | 1,685 | 1,498 | 483 | 483 | 483 |
National Travel Assistance | 2008/09 | 82 | 162 | 162 | 162 | 162 |
Forecast Funding Track (FFT) | 2007/08 | 14,202 | 14,202 | 14,202 | 14,202 | 14,202 |
Demographics | 2007/08 | 23,196 | 137,428 | 137,428 | 137,428 | 137,428 |
Financial Reporting Standard 3 (FRS3) Revaluations | 2006/07 | 11,585 | 11,585 | 11,585 | 11,585 | 11,585 |
Funding for Refugee Primary Health Care | 2006/07 | 203 | 203 | 203 | 203 | 203 |
Home Based Support for Older people | 2006/07 | 1,392 | 1,392 | 1,392 | 1,392 | 1,392 |
Palliative Care | 2006/07 | 384 | 384 | 384 | 384 | 384 |
PBFF Top up pool | 2006/07 | 396 | 396 | 396 | 396 | 396 |
PSA Industrial Negotiations | 2006/07 | 1,399 | 1,399 | 1,399 | 1,399 | 1,399 |
Industrial Settlements | 2004/05 | 16,013 | 16,013 | 16,013 | 16,013 | 16,013 |
Holidays Act | 2004/05 | 4,461 | 4,461 | 4,461 | 4,461 | 4,461 |
Disability Support for Older People | 2004/05 | 3,123 | 3,123 | 3,123 | 3,123 | 3,123 |
Additional Forecast Funding Track | 2005/06 | 5,567 | 5,567 | 5,567 | 5,567 | 5,567 |
Additional Funding for Demographic Changes | 2005/06 | 465 | 465 | 465 | 465 | 465 |
Demographics | 2004/05 | 16,800 | 16,800 | 16,800 | 16,800 | 16,800 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Bay of Plenty DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 523,202 | 523,202 | 541,879 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 19,254 | 19,254 | 19,254 | 19,254 |
Funding for Price Pressures/Government Commitments | 2009/10 | 5,048 | 5,048 | 5,048 | 5,048 | 5,048 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 25,661 | 25,661 | 25,661 | 25,661 | 25,661 |
National Travel Assistance | 2008/09 | 205 | 205 | 205 | 205 | 205 |
Senior Medical Officers' Settlement | 2008/09 | 285 | 278 | 278 | 278 | 278 |
FFT/DEMO | 2007/08 | 29,657 | 29,657 | 29,657 | 29,657 | 29,657 |
ARC Price Increase | 2006/07 | 895 | 895 | 895 | 895 | 895 |
FFT/Demo | 2006/07 | 47,702 | 47,702 | 47,702 | 47,702 | 47,702 |
DHBs - Additional cost of National Services | 2006/07 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 |
FRS3 Funding | 2006/07 | 530 | 530 | 530 | 530 | 530 |
Home Based Support For Older People | 2006/07 | 797 | 797 | 797 | 797 | 797 |
Palliative Care Additional Funding | 2006/07 | 220 | 220 | 220 | 220 | 220 |
PBFF Pool Top-up | 2006/07 | 230 | 230 | 230 | 230 | 230 |
PSA Industrial Negotiations | 2006/07 | 499 | 499 | 499 | 499 | 499 |
Cancer Drugs | 2005/06 | 193 | 193 | 193 | 193 | 193 |
Cataract Initiative - CQI | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 2,626 | 2,626 | 2,626 | 2,626 | 2,626 |
Hospice Funding | 2005/06 | 285 | 285 | 285 | 285 | 285 |
Influenza Immunisation | 2005/06 | 118 | 118 | 118 | 118 | 118 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 26 | 26 | 26 | 26 | 26 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Canterbury DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,079,058 | 1,079,058 | 1,123,123 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 45,394 | 45,394 | 45,394 | 45,394 |
Funding for Price Pressures/Government Commitments | 2009/10 | 10,485 | 10,485 | 10,485 | 10,485 | 10,485 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 40,168 | 40,168 | 40,168 | 40,168 | 40,168 |
National Travel Assistance | 2008/09 | 157 | 157 | 157 | 157 | 157 |
Senior Medical Officers' Settlement | 2008/09 | 955 | 566 | 566 | 566 | 566 |
FFT/DEMO | 2007/08 | 40,095 | 40,095 | 40,095 | 40,095 | 40,095 |
ARC Price Increase | 2006/07 | 2,288 | 2,288 | 2,288 | 2,288 | 2,288 |
Demographics | 2006/07 | 64,320 | 5,727 | 5,727 | 5,727 | 5,727 |
DHBs - Additional Costs of National Services | 2006/07 | 700 | 700 | 700 | 700 | 700 |
FRS3 Funding - New Initiative | 2006/07 | 9,961 | 9,961 | 9,961 | 9,961 | 9,961 |
Funding Refugee Primary Health Care | 2006/07 | 165 | 165 | 165 | 165 | 165 |
Home Based Support For Older People | 2006/07 | 1,613 | 1,613 | 1,613 | 1,613 | 1,613 |
Palliative Care Additional Funding | 2006/07 | 445 | 445 | 445 | 445 | 445 |
PBFF Pool Top-up - | 2006/07 | 125 | 125 | 125 | 125 | 125 |
PSA Industrial Negotiations | 2006/07 | 1,862 | 1,862 | 1,862 | 1,862 | 1,862 |
Cancer Drugs | 2005/06 | 398 | 398 | 398 | 398 | 398 |
DHB PSA Settlement | 2005/06 | 9,912 | 9,912 | 9,912 | 9,912 | 9,912 |
Hospice Funding | 2005/06 | 587 | 587 | 587 | 587 | 587 |
Influenza Immunisation | 2005/06 | 244 | 244 | 244 | 244 | 244 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 52 | 52 | 52 | 52 | 52 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Capital and Coast DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 569,196 | 569,196 | 590,225 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 21,928 | 21,928 | 21,928 | 21,928 |
Funding for Price Pressures/Government Commitments | 2009/10 | 5,459 | 5,459 | 5,459 | 5,459 | 5,459 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 27,174 | 27,174 | 27,174 | 27,174 | 27,174 |
National Travel Assistance | 2008/09 | 99 | 99 | 99 | 99 | 99 |
Senior Medical Officers' Settlement | 2008/09 | 611 | 294 | 294 | 294 | 294 |
FFT/DEMO | 2007/08 | 15,139 | 15,139 | 15,139 | 15,139 | 15,139 |
ARC Price Increase | 2006/07 | 1,149 | 1,149 | 1,149 | 1,149 | 1,149 |
Demographics | 2006/07 | 42,006 | 42,006 | 42,006 | 42,006 | 42,006 |
DHBs - Additional Costs of National Services | 2006/07 | 1,380 | 1,380 | 1,380 | 1,380 | 1,380 |
FRS3 Funding - New Initiative | 2006/07 | 7,671 | 7,671 | 7,671 | 7,671 | 7,671 |
Funding Refugee Primary Health Care | 2006/07 | 314 | 314 | 314 | 314 | 314 |
Home Based Support For Older People | 2006/07 | 851 | 851 | 851 | 851 | 851 |
Palliative Care Additional Funding | 2006/07 | 235 | 235 | 235 | 235 | 235 |
PBFF Pool Top-up - | 2006/07 | 246 | 246 | 246 | 246 | 246 |
PSA Industrial Negotiations | 2006/07 | 1,342 | 1,342 | 1,342 | 1,342 | 1,342 |
Cancer Drugs | 2005/06 | 211 | 211 | 211 | 211 | 211 |
Cataract Initiative | 2005/06 | 21 | 21 | 21 | 21 | 21 |
DHB PSA Settlement | 2005/06 | 8,223 | 8,223 | 8,223 | 8,223 | 8,223 |
Hospice Funding | 2005/06 | 311 | 311 | 311 | 311 | 311 |
Influenza Immunisation | 2005/06 | 129 | 129 | 129 | 129 | 129 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 28 | 28 | 28 | 28 | 28 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Counties-Manukau DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,004,832 | 1,004,832 | 1,053,264 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 50,024 | 50,024 | 50,024 | 50,024 |
Funding for Price Pressures/Government Commitments | 2009/10 | 9,583 | 9,583 | 9,583 | 9,583 | 9,583 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 56,922 | 56,922 | 56,922 | 56,922 | 56,922 |
National Travel Assistance | 2008/09 | 198 | 198 | 198 | 198 | 198 |
Senior Medical Officers' Settlement | 2008/09 | 634 | 516 | 516 | 516 | 516 |
FFT/DEMO | 2007/08 | 49,967 | 49,967 | 49,967 | 49,967 | 49,967 |
ARC Price Increase | 2006/07 | 1,362 | 1,362 | 1,362 | 1,362 | 1,362 |
FFT/Demo | 2006/07 | 80,189 | 80,189 | 80,189 | 80,189 | 80,189 |
DHBs - Additional Costs of National Services | 2006/07 | 2,293 | 2,293 | 2,293 | 2,293 | 2,293 |
FRS3 Funding - New Initiative | 2006/07 | 6,834 | 6,834 | 6,834 | 6,834 | 6,834 |
Funding Refugee Primary Health Care | 2006/07 | 203 | 203 | 203 | 203 | 203 |
Home Based Support For Older People | 2006/07 | 1,462 | 1,462 | 1,462 | 1,462 | 1,462 |
Palliative Care Additional Funding | 2006/07 | 403 | 403 | 403 | 403 | 403 |
PBFF Pool Top-up - | 2006/07 | 408 | 408 | 408 | 408 | 408 |
PSA Industrial Negotiations | 2006/07 | 1,457 | 1,457 | 1,457 | 1,457 | 1,457 |
Cancer Drugs | 2005/06 | 358 | 358 | 358 | 358 | 358 |
DHB PSA Settlement | 2005/06 | 8,140 | 8,140 | 8,140 | 8,140 | 8,140 |
Hospice Funding | 2005/06 | 528 | 528 | 528 | 528 | 528 |
Influenza Immunisation | 2005/06 | 218 | 218 | 218 | 218 | 218 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 48 | 48 | 48 | 48 | 48 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Hawkes Bay DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 378,247 | 378,247 | 390,687 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 12,918 | 12,918 | 12,918 | 12,918 |
Funding for Price Pressures/Government Commitments | 2009/10 | 3,674 | 3,674 | 3,674 | 3,674 | 3,674 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 15,202 | 15,202 | 15,202 | 15,202 | 15,202 |
National Travel Assistance | 2008/09 | 310 | 310 | 310 | 310 | 310 |
Senior Medical Officers' Settlement | 2008/09 | 251 | 196 | 196 | 196 | 196 |
FFT/DEMO | 2007/08 | 15,793 | 15,793 | 15,793 | 15,793 | 15,793 |
ARC Price Increase | 2006/07 | 640 | 640 | 640 | 640 | 640 |
FFT/ Demo | 2006/07 | 26,267 | 26,267 | 26,267 | 26,267 | 26,267 |
DHBs - Additional Costs of National Services | 2006/07 | 362 | 362 | 362 | 362 | 362 |
FRS3 Funding - New Initiative | 2006/07 | 1,503 | 1,503 | 1,503 | 1,503 | 1,503 |
Funding Refugee Primary Health Care | 2006/07 | 585 | 585 | 585 | 585 | 585 |
Home Based Support For Older People | 2006/07 | 161 | 161 | 161 | 161 | 161 |
Palliative Care Additional Funding | 2006/07 | 64 | 64 | 64 | 64 | 64 |
PBFF Pool Top-up - | 2006/07 | 383 | 383 | 383 | 383 | 383 |
PSA Industrial Negotiations | 2006/07 | 143 | 143 | 143 | 143 | 143 |
Cancer Drugs | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 2,076 | 2,076 | 2,076 | 2,076 | 2,076 |
Hospice Funding | 2005/06 | 212 | 212 | 212 | 212 | 212 |
Influenza Immunisation | 2005/06 | 88 | 88 | 88 | 88 | 88 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 19 | 19 | 19 | 19 | 19 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Hutt DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 308,597 | 308,597 | 317,706 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 9,557 | 9,557 | 9,557 | 9,557 |
Funding for Price Pressures/Government Commitments | 2009/10 | 2,960 | 2,960 | 2,960 | 2,960 | 2,960 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 16,742 | 16,742 | 16,742 | 16,742 | 16,742 |
National Travel Assistance | 2008/09 | 59 | 59 | 59 | 59 | 59 |
Senior Medical Officers' Settlement | 2008/09 | 240 | 152 | 152 | 152 | 152 |
FFT/DEMO | 2007/08 | 12,970 | 12,970 | 12,970 | 12,970 | 12,970 |
ARC Price Increase | 2006/07 | 645 | 645 | 645 | 645 | 645 |
FFT/ Demo | 2006/07 | 18,556 | 18,556 | 18,556 | 18,556 | 18,556 |
DHBs - Additional Costs of National Services | 2006/07 | 1,487 | 1,487 | 1,487 | 1,487 | 1,487 |
FRS3 Funding - New Initiative | 2006/07 | 30 | 30 | 30 | 30 | 30 |
Funding Refugee Primary Health Care | 2006/07 | 462 | 462 | 462 | 462 | 462 |
Home Based Support For Older People | 2006/07 | 9 | 9 | 9 | 9 | 9 |
Palliative Care Additional Funding | 2006/07 | 127 | 127 | 127 | 127 | 127 |
PBFF Pool Top-up - | 2006/07 | 449 | 449 | 449 | 449 | 449 |
PSA Industrial Negotiations | 2006/07 | 113 | 113 | 113 | 113 | 113 |
Cancer Drugs | 2005/06 | 7 | 7 | 7 | 7 | 7 |
DHB PSA Settlement | 2005/06 | 2,515 | 2,515 | 2,515 | 2,515 | 2,515 |
Hospice Funding | 2005/06 | 167 | 167 | 167 | 167 | 167 |
Influenza Immunisation | 2005/06 | 70 | 70 | 70 | 70 | 70 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 15 | 15 | 15 | 15 | 15 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Lakes DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 244,592 | 244,592 | 250,638 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 6,384 | 6,384 | 6,384 | 6,384 |
Funding for Price Pressures/Government Commitments | 2009/10 | 2,382 | 2,382 | 2,382 | 2,382 | 2,382 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 8,825 | 8,825 | 8,825 | 8,825 | 8,825 |
National Travel Assistance | 2008/09 | 119 | 119 | 119 | 119 | 119 |
Senior Medical Officers' Settlement | 2008/09 | 152 | 129 | 129 | 129 | 129 |
FFT/DEMO | 2007/08 | 6,150 | 6,150 | 6,150 | 6,150 | 6,150 |
ARC Price Increase | 2006/07 | 403 | 403 | 403 | 403 | 403 |
FFT/ Demo | 2006/07 | 15,111 | 15,111 | 15,111 | 15,111 | 15,111 |
DHBs - Additional Costs of National Services | 2006/07 | 883 | 883 | 883 | 883 | 883 |
FRS3 Funding - New Initiative | 2006/07 | 384 | 384 | 384 | 384 | 384 |
Palliative Care Additional Funding | 2006/07 | 106 | 106 | 106 | 106 | 106 |
PBFF Pool Top-up - | 2006/07 | 351 | 351 | 351 | 351 | 351 |
PSA Industrial Negotiations | 2006/07 | 94 | 94 | 94 | 94 | 94 |
Cancer Drugs | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 2,141 | 2,141 | 2,141 | 2,141 | 2,141 |
Hospice Funding | 2005/06 | 139 | 139 | 139 | 139 | 139 |
Influenza Immunisation | 2005/06 | 58 | 58 | 58 | 58 | 58 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 13 | 13 | 13 | 13 | 13 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - MidCentral DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 396,915 | 396,915 | 408,081 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 11,231 | 11,231 | 11,231 | 11,231 |
Funding for Price Pressures/Government Commitments | 2009/10 | 3,800 | 3,800 | 3,800 | 3,800 | 3,800 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 22,492 | 22,492 | 22,492 | 22,492 | 22,492 |
National Travel Assistance | 2008/09 | 185 | 185 | 185 | 185 | 185 |
Senior Medical Officers' Settlement | 2008/09 | 304 | 205 | 205 | 205 | 205 |
FFT/DEMO | 2007/08 | 12,995 | 12,995 | 12,995 | 12,995 | 12,995 |
ARC Price Increase | 2006/07 | 726 | 726 | 726 | 726 | 726 |
FFT/ Demo | 2006/07 | 25,859 | 25,859 | 25,859 | 25,859 | 25,859 |
DHBs - Additional Costs of National Services | 2006/07 | 422 | 422 | 422 | 422 | 422 |
FRS3 Funding - New Initiative | 2006/07 | 2,508 | 2,508 | 2,508 | 2,508 | 2,508 |
Funding Refugee Primary Health Care | 2006/07 | 604 | 604 | 604 | 604 | 604 |
Home Based Support For Older People | 2006/07 | 166 | 166 | 166 | 166 | 166 |
Palliative Care Additional Funding | 2006/07 | 75 | 75 | 75 | 75 | 75 |
PBFF Pool Top-up - | 2006/07 | 639 | 639 | 639 | 639 | 639 |
PSA Industrial Negotiations | 2006/07 | 148 | 148 | 148 | 148 | 148 |
Cancer Drugs | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 3,437 | 3,437 | 3,437 | 3,437 | 3,437 |
Hospice Funding | 2005/06 | 218 | 218 | 218 | 218 | 218 |
Influenza Immunisation | 2005/06 | 91 | 91 | 91 | 91 | 91 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 20 | 20 | 20 | 20 | 20 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Nelson-Marlborough DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 324,101 | 324,101 | 332,147 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 8,381 | 8,381 | 8,381 | 8,381 |
Funding for Price Pressures/Government Commitments | 2009/10 | 3,175 | 3,175 | 3,175 | 3,175 | 3,175 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 9,712 | 9,712 | 9,712 | 9,712 | 9,712 |
National Travel Assistance | 2008/09 | 331 | 331 | 331 | 331 | 331 |
Senior Medical Officers' Settlement | 2008/09 | 251 | 176 | 176 | 176 | 176 |
FFT/DEMO | 2007/08 | 8,425 | 8,425 | 8,425 | 8,425 | 8,425 |
ARC Price Increase | 2006/07 | 640 | 640 | 640 | 640 | 640 |
FFT/ Demo | 2006/07 | 17,788 | 17,788 | 17,788 | 17,788 | 17,788 |
DHBs - Additional Costs of National Services | 2006/07 | 591 | 591 | 591 | 591 | 591 |
FRS3 Funding - New Initiative | 2006/07 | 2,282 | 2,282 | 2,282 | 2,282 | 2,282 |
Outreach Immunisation Services Evaluation | 2006/07 | 507 | 507 | 507 | 507 | 507 |
Home Based Support For Older People | 2006/07 | 84 | 84 | 84 | 84 | 84 |
Palliative Care Additional Funding | 2006/07 | 140 | 140 | 140 | 140 | 140 |
PBFF Pool Top-up - | 2006/07 | 105 | 105 | 105 | 105 | 105 |
PSA Industrial Negotiations | 2006/07 | 862 | 862 | 862 | 862 | 862 |
Cancer Drugs | 2005/06 | 123 | 123 | 123 | 123 | 123 |
Cataract Initiative | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 4,813 | 4,813 | 4,813 | 4,813 | 4,813 |
Hospice Funding | 2005/06 | 181 | 181 | 181 | 181 | 181 |
Influenza Immunisation | 2005/06 | 75 | 75 | 75 | 75 | 75 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 17 | 17 | 17 | 17 | 17 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Northland DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 418,039 | 418,039 | 428,541 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 11,045 | 11,045 | 11,045 | 11,045 |
Funding for Price Pressures/Government Commitments | 2009/10 | 12,191 | 12,191 | 12,191 | 12,191 | 12,191 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 23,201 | 23,201 | 23,201 | 23,201 | 23,201 |
National Travel Assistance | 2008/09 | 554 | 554 | 554 | 554 | 554 |
Senior Medical Officers' Settlement | 2008/09 | 283 | 211 | 211 | 211 | 211 |
FFT/DEMO | 2007/08 | 21,986 | 21,986 | 21,986 | 21,986 | 21,986 |
ARC Price Increase | 2006/07 | 585 | 585 | 585 | 585 | 585 |
FFT/ Demo | 2006/07 | 28,364 | 28,364 | 28,364 | 28,364 | 28,364 |
DHBs - Additional Costs of National Services | 2006/07 | 691 | 691 | 691 | 691 | 691 |
FRS3 Funding - New Initiative | 2006/07 | 408 | 408 | 408 | 408 | 408 |
Funding Refugee Primary Health Care | 2006/07 | 614 | 614 | 614 | 614 | 614 |
Home Based Support For Older People | 2006/07 | 170 | 170 | 170 | 170 | 170 |
Palliative Care Additional Funding | 2006/07 | 123 | 123 | 123 | 123 | 123 |
PBFF Pool Top-up - | 2006/07 | 509 | 509 | 509 | 509 | 509 |
PSA Industrial Negotiations | 2006/07 | 149 | 149 | 149 | 149 | 149 |
Cancer Drugs | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 2,983 | 2,983 | 2,983 | 2,983 | 2,983 |
Hospice Funding | 2005/06 | 220 | 220 | 220 | 220 | 220 |
Influenza Immunisation | 2005/06 | 92 | 92 | 92 | 92 | 92 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 20 | 20 | 20 | 20 | 20 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Otago DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 362,709 | 362,709 | - |
Reasons for Change in Appropriation
The funding for the Otago DHB has been transferred to the newly established Southern DHB.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Funding for Price Pressures/Government Commitments | 2009/10 | 4,248 | 4,248 | 4,248 | 4,248 | 4,248 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 13,111 | 13,111 | 13,111 | 13,111 | 13,111 |
National Travel Assistance | 2008/09 | 304 | 304 | 304 | 304 | 304 |
Senior Medical Officers' Settlement | 2008/09 | 316 | 225 | 225 | 225 | 225 |
FFT/DEMO | 2007/08 | 11,338 | 11,338 | 11,338 | 11,338 | 11,338 |
ARC Price Increase | 2006/07 | 871 | 871 | 871 | 871 | 871 |
FFT/Demo | 2006/07 | 21,383 | 21,383 | 21,383 | 21,383 | 21,383 |
DHBs - Additional cost of National Services | 2006/07 | 4 | 4 | 4 | 4 | 4 |
FRS3 Funding | 2006/07 | 3,305 | 3,305 | 3,305 | 3,305 | 3,305 |
Home Based Support For Older People | 2006/07 | 664 | 664 | 664 | 664 | 664 |
Outreach Immunisation Services Evaluation | 2006/07 | 151 | 151 | 151 | 151 | 151 |
Palliative Care Additional Funding | 2006/07 | 183 | 183 | 183 | 183 | 183 |
PBFF Pool Top-up | 2006/07 | 1 | 1 | 1 | 1 | 1 |
PSA Industrial Negotiations | 2006/07 | 632 | 632 | 632 | 632 | 632 |
Cancer Drugs | 2005/06 | 164 | 164 | 164 | 164 | 164 |
Cataract Initiative - CQI | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 3,574 | 3,574 | 3,574 | 3,574 | 3,574 |
Hospice Funding | 2005/06 | 242 | 242 | 242 | 242 | 242 |
Influenza Immunisation | 2005/06 | 101 | 101 | 101 | 101 | 101 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 22 | 22 | 22 | 22 | 22 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - South Canterbury DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 143,397 | 143,397 | 147,404 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 4,115 | 4,115 | 4,115 | 4,115 |
Funding for Price Pressures/Government Commitments | 2009/10 | 1,406 | 1,406 | 1,406 | 1,406 | 1,406 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 4,285 | 4,285 | 4,285 | 4,285 | 4,285 |
National Travel Assistance | 2008/09 | 145 | 145 | 145 | 145 | 145 |
Senior Medical Officers' Settlement | 2008/09 | 80 | 75 | 75 | 75 | 75 |
FFT/DEMO | 2007/08 | 6,788 | 6,788 | 6,788 | 6,788 | 6,788 |
ARC Price Increase | 2006/07 | 279 | 279 | 279 | 279 | 279 |
FFT/Demo | 2006/07 | 11,469 | 11,469 | 11,469 | 11,469 | 11,469 |
DHBs - Additional cost of National Services | 2006/07 | 350 | 350 | 350 | 350 | 350 |
FRS3 Funding | 2006/07 | 730 | 730 | 730 | 730 | 730 |
Home Based Support For Older People | 2006/07 | 220 | 220 | 220 | 220 | 220 |
Outreach Immunisation Services Evaluation | 2006/07 | 85 | 85 | 85 | 85 | 85 |
Palliative Care Additional Funding | 2006/07 | 61 | 61 | 61 | 61 | 61 |
PBFF Pool Top-up | 2006/07 | 62 | 62 | 62 | 62 | 62 |
PSA Industrial Negotiations | 2006/07 | 122 | 122 | 122 | 122 | 122 |
Cancer Drugs | 2005/06 | 54 | 54 | 54 | 54 | 54 |
Cataract Initiative - CQI | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 726 | 726 | 726 | 726 | 726 |
Hospice Funding | 2005/06 | 79 | 79 | 79 | 79 | 79 |
Influenza Immunisation | 2005/06 | 33 | 33 | 33 | 33 | 33 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 7 | 7 | 7 | 7 | 7 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Southern DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 113,580 | 113,580 | 698,408 |
Reasons for Change in Appropriation
The Southern DHB was formed from the amalgamation of the Otago and Southland DHBs with effect from 1 May 2010.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 17,474 | 17,474 | 17,474 | 17,474 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 20,478 | 20,478 | 20,478 | 20,478 | 20,478 |
Supplementary Funding For Price Pressures and Government Commitments - New Initiative | 2009/10 | 6,663 | 6,663 | 6,663 | 6,663 | 6,663 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Southland DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 205,192 | 205,192 | - |
Reasons for Change in Appropriation
The funding for the Southland DHB has been transferred to the newly established Southern DHB.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Funding for Price Pressures/Government Commitments | 2009/10 | 2,415 | 2,415 | 2,415 | 2,415 | 2,415 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 7,367 | 7,367 | 7,367 | 7,367 | 7,367 |
National Travel Assistance | 2008/09 | 276 | 276 | 276 | 276 | 276 |
Senior Medical Officers' Settlement | 2008/09 | 173 | 131 | 131 | 131 | 131 |
FFT/DEMO | 2007/08 | 6,341 | 6,341 | 6,341 | 6,341 | 6,341 |
ARC Price Increase | 2006/07 | 476 | 476 | 476 | 476 | 476 |
FFT/Demo | 2006/07 | 16,339 | 16,339 | 16,339 | 16,339 | 16,339 |
DHBs - Additional cost of National Services | 2006/07 | 18 | 18 | 18 | 18 | 18 |
FRS3 Funding | 2006/07 | 115 | 115 | 115 | 115 | 115 |
Home Based Support For Older People | 2006/07 | 387 | 387 | 387 | 387 | 387 |
Outreach Immunisation Services Evaluation | 2006/07 | 84 | 84 | 84 | 84 | 84 |
Palliative Care Additional Funding | 2006/07 | 107 | 107 | 107 | 107 | 107 |
PBFF Pool Top-up | 2006/07 | 3 | 3 | 3 | 3 | 3 |
PSA Industrial Negotiations | 2006/07 | 205 | 205 | 205 | 205 | 205 |
Cancer Drugs | 2005/06 | 94 | 94 | 94 | 94 | 94 |
Cataract Initiative - CQI | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 1,232 | 1,232 | 1,232 | 1,232 | 1,232 |
Hospice Funding | 2005/06 | 138 | 138 | 138 | 138 | 138 |
Influenza Immunisation | 2005/06 | 58 | 58 | 58 | 58 | 58 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 13 | 13 | 13 | 13 | 13 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Tairawhiti DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 124,073 | 124,073 | 127,599 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 3,726 | 3,726 | 3,726 | 3,726 |
Funding for Price Pressures/Government Commitments | 2009/10 | 1,186 | 1,186 | 1,186 | 1,186 | 1,186 |
Forecast Funding track (FFT) and Demographics | 2009/10 | 7,017 | 7,017 | 7,017 | 7,017 | 7,017 |
National Travel Assistance | 2008/09 | 167 | 167 | 167 | 167 | 167 |
Senior Medical Officers' Settlement | 2008/09 | 91 | 61 | 61 | 61 | 61 |
FFT/DEMO | 2007/08 | 5,298 | 5,298 | 5,298 | 5,298 | 5,298 |
ARC Price Increase | 2006/07 | 178 | 178 | 178 | 178 | 178 |
FFT/Demo | 2006/07 | 12,546 | 12,546 | 12,546 | 12,546 | 12,546 |
FRS3 Funding | 2006/07 | 978 | 978 | 978 | 978 | 978 |
Home Based Support For Older People | 2006/07 | 188 | 188 | 188 | 188 | 188 |
Palliative Care Additional Funding | 2006/07 | 52 | 52 | 52 | 52 | 52 |
PSA Industrial Negotiations | 2006/07 | 183 | 183 | 183 | 183 | 183 |
Cancer Drugs | 2005/06 | 46 | 46 | 46 | 46 | 46 |
Cataract Initiative - CQI | 2005/06 | 7 | 7 | 7 | 7 | 7 |
DHB PSA Settlement | 2005/06 | 1,034 | 1,034 | 1,034 | 1,034 | 1,034 |
Hospice Funding | 2005/06 | 68 | 68 | 68 | 68 | 68 |
Influenza Immunisation | 2005/06 | 28 | 28 | 28 | 28 | 28 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 6 | 6 | 6 | 6 | 6 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Taranaki DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 266,194 | 266,194 | 274,163 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 8,224 | 8,224 | 8,224 | 8,224 |
Funding for Price Pressures/Government Commitments | 2009/10 | 7,952 | 7,952 | 7,952 | 7,952 | 7,952 |
Forecast Funding track (FFT) and Demographics | 2009/10 | 7,973 | 7,973 | 7,973 | 7,973 | 7,973 |
National Travel Assistance | 2008/09 | 2,598 | 2,598 | 2,598 | 2,598 | 2,598 |
Senior Medical Officers' Settlement | 2008/09 | 161 | 161 | 161 | 161 | 161 |
FFT/DEMO | 2007/08 | 9,894 | 9,894 | 9,894 | 9,894 | 9,894 |
ARC Price Increase | 2006/07 | 453 | 453 | 453 | 453 | 453 |
FFT/Demo | 2006/07 | 16,206 | 16,206 | 16,206 | 16,206 | 16,206 |
DHBs Additional cost of National Services | 2006/07 | 2 | 2 | 2 | 2 | 2 |
FRS3 Funding | 2006/07 | 2,115 | 2,115 | 2,115 | 2,115 | 2,115 |
Home Based Support For Older People | 2006/07 | 406 | 406 | 406 | 406 | 406 |
Outreach Immunisation Services Evaluation | 2006/07 | 42 | 42 | 42 | 42 | 42 |
Palliative Care Additional Funding | 2006/07 | 112 | 112 | 112 | 112 | 112 |
PBFF Pool Top-up | 2006/07 | 0 | 75 | 75 | 75 | 75 |
PSA Industrial Negotiations | 2006/07 | 242 | 242 | 242 | 242 | 242 |
Cancer Drugs | 2005/06 | 100 | 100 | 100 | 100 | 100 |
Cataract Initiative - CQI | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 1,505 | 1,505 | 1,505 | 1,505 | 1,505 |
Hospice Funding | 2005/06 | 147 | 147 | 147 | 147 | 147 |
Influenza Immunisation | 2005/06 | 61 | 61 | 61 | 61 | 61 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 13 | 13 | 13 | 13 | 13 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Waikato DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 840,495 | 840,495 | 879,450 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 35,116 | 35,116 | 35,116 | 35,116 |
Funding for Price Pressures/Government Commitments | 2009/10 | 24,487 | 24,487 | 24,487 | 24,487 | 24,487 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 47,431 | 47,431 | 47,431 | 47,431 | 47,431 |
National Travel Assistance | 2008/09 | 7,994 | 7,994 | 7,994 | 7,994 | 7,994 |
Senior Medical Officers' Settlement | 2008/09 | 213 | 213 | 213 | 213 | 213 |
FFT/DEMO | 2007/08 | 46,695 | 46,695 | 46,695 | 46,695 | 46,695 |
ARC Price Increase | 2006/07 | 1,291 | 1,291 | 1,291 | 1,291 | 1,291 |
FFT/Demo | 2006/07 | 65,260 | 65,260 | 65,260 | 65,260 | 65,260 |
DHBs - Additional costs of National Services | 2006/07 | 2,015 | 2,015 | 2,015 | 2,015 | 2,015 |
FRS3 Funding | 2006/07 | 5,112 | 5,112 | 5,112 | 5,112 | 5,112 |
Home Based Support For Older People | 2006/07 | 1,227 | 1,227 | 1,227 | 1,227 | 1,227 |
Outreach Immunisation Services Evaluation | 2006/07 | 338 | 338 | 338 | 338 | 338 |
Palliative Care Additional Funding | 2006/07 | 359 | 359 | 359 | 359 | 359 |
PSA Industrial Negotiations | 2006/07 | 960 | 960 | 960 | 960 | 960 |
Cancer Drugs | 2005/06 | 302 | 302 | 302 | 302 | 302 |
DHB PSA Settlement | 2005/06 | 5,508 | 5,508 | 5,508 | 5,508 | 5,508 |
Hospice Funding | 2005/06 | 445 | 445 | 445 | 445 | 445 |
Influenza Immunisation | 2005/06 | 185 | 185 | 185 | 185 | 185 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 40 | 40 | 40 | 40 | 40 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Wairarapa DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 105,025 | 105,025 | 107,623 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 2,692 | 2,692 | 2,692 | 2,692 |
Funding for Price Pressures/Government Commitments | 2009/10 | 1,026 | 1,026 | 1,026 | 1,026 | 1,026 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 3,142 | 3,142 | 3,142 | 3,142 | 3,142 |
National Travel Assistance | 2008/09 | 58 | 58 | 58 | 58 | 58 |
Senior Medical Officers' Settlement | 2008/09 | 58 | 55 | 55 | 55 | 55 |
FFT/DEMO | 2007/08 | 3,980 | 3,980 | 3,980 | 3,980 | 3,980 |
ARC Price Increase | 2006/07 | 193 | 193 | 193 | 193 | 193 |
FFT/Demo | 2006/07 | 6,634 | 6,634 | 6,634 | 6,634 | 6,634 |
DHBs - Additional costs of National Services | 2006/07 | 4 | 4 | 4 | 4 | 4 |
FRS3 Funding | 2006/07 | 164 | 164 | 164 | 164 | 164 |
Home Based Support For Older People | 2006/07 | 163 | 163 | 163 | 163 | 163 |
Outreach Immunisation Services Evaluation | 2006/07 | 42 | 42 | 42 | 42 | 42 |
Palliative Care Additional Funding | 2006/07 | 45 | 45 | 45 | 45 | 45 |
PBFF Pool Top-up | 2006/07 | 1 | 1 | 1 | 1 | 1 |
PSA Industrial Negotiations | 2006/07 | 77 | 77 | 77 | 77 | 77 |
Cancer Drugs | 2005/06 | 40 | 40 | 40 | 40 | 40 |
Cataract Initiative - CQI | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 466 | 466 | 466 | 466 | 466 |
Hospice Funding | 2005/06 | 59 | 59 | 59 | 59 | 59 |
Influenza Immunisation | 2005/06 | 25 | 25 | 25 | 25 | 25 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 5 | 5 | 5 | 5 | 5 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Waitemata DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,074,747 | 1,074,747 | 1,119,852 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 46,467 | 46,467 | 46,467 | 46,467 |
Funding for Price Pressures/Government Commitments | 2009/10 | 10,362 | 10,362 | 10,362 | 10,362 | 10,362 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 41,564 | 41,564 | 41,564 | 41,564 | 41,564 |
National Travel Assistance | 2008/09 | 225 | 225 | 225 | 225 | 225 |
Senior Medical Officers' Settlement | 2008/09 | 743 | 557 | 557 | 557 | 557 |
FFT/DEMO | 2007/08 | 42,951 | 42,951 | 42,951 | 42,951 | 42,951 |
ARC Price Increase | 2006/07 | 1,659 | 1,659 | 1,659 | 1,659 | 1,659 |
FFT/Demo | 2006/07 | 93,264 | 93,264 | 93,264 | 93,264 | 93,264 |
DHBs -Additional costs of National Services | 2006/07 | 2,644 | 2,644 | 2,644 | 2,644 | 2,644 |
FRS3 Funding | 2006/07 | 5,247 | 5,247 | 5,247 | 5,247 | 5,247 |
Home Based Support For Older People | 2006/07 | 203 | 203 | 203 | 203 | 203 |
Outreach Immunisation Services Evaluation | 2006/07 | 1,578 | 1,578 | 1,578 | 1,578 | 1,578 |
Palliative Care Additional Funding | 2006/07 | 435 | 435 | 435 | 435 | 435 |
PBFF Pool Top-up | 2006/07 | 471 | 471 | 471 | 471 | 471 |
PSA Industrial Negotiations | 2006/07 | 1,991 | 1,991 | 1,991 | 1,991 | 1,991 |
Cancer Drugs | 2005/06 | 386 | 386 | 386 | 386 | 386 |
DHB PSA Settlement | 2005/06 | 10,850 | 10,850 | 10,850 | 10,850 | 10,850 |
Hospice Funding | 2005/06 | 570 | 570 | 570 | 570 | 570 |
Influenza Immunisation | 2005/06 | 235 | 235 | 235 | 235 | 235 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 52 | 52 | 52 | 52 | 52 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - West Coast DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 106,821 | 106,821 | 109,293 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 2,572 | 2,572 | 2,572 | 2,572 |
Funding for Price Pressures/Government Commitments | 2009/10 | 1,045 | 1,045 | 1,045 | 1,045 | 1,045 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 3,195 | 3,195 | 3,195 | 3,195 | 3,195 |
National Travel Assistance | 2008/09 | 177 | 177 | 177 | 177 | 177 |
Senior Medical Officers' Settlement | 2008/09 | 78 | 45 | 45 | 45 | 45 |
FFT/DEMO | 2007/08 | 4,816 | 4,816 | 4,816 | 4,816 | 4,816 |
ARC Price Increase | 2006/07 | 167 | 167 | 167 | 167 | 167 |
FFT/Demo | 2006/07 | 3,056 | 3,056 | 3,056 | 3,056 | 3,056 |
FRS3 Funding | 2006/07 | 374 | 374 | 374 | 374 | 374 |
Home Based Support For Older People | 2006/07 | 133 | 133 | 133 | 133 | 133 |
Outreach Immunisation Services Evaluation | 2006/07 | 85 | 85 | 85 | 85 | 85 |
Palliative Care Additional Funding | 2006/07 | 37 | 37 | 37 | 37 | 37 |
PBFF Pool Top-up | 2006/07 | 325 | 325 | 325 | 325 | 325 |
PSA Industrial Negotiations | 2006/07 | 32 | 32 | 32 | 32 | 32 |
Cancer Drugs | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 2,019 | 2,019 | 2,019 | 2,019 | 2,019 |
Hospice Funding | 2005/06 | 47 | 47 | 47 | 47 | 47 |
Influenza Immunisation | 2005/06 | 20 | 20 | 20 | 20 | 20 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 4 | 4 | 4 | 4 | 4 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health and Disability Support Services - Whanganui DHB (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 180,492 | 180,492 | 184,671 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
The performance measures are those contained in the Crown entity's Statement of Intent.
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Demographic Funding and Contribution for Cost Pressures | 2010/11 | - | 4,396 | 4,396 | 4,396 | 4,396 |
Funding for Price Pressures/Government Commitments | 2009/10 | 1,745 | 1,745 | 1,745 | 1,745 | 1,745 |
Forecast Funding Track (FFT) and Demographics | 2009/10 | 6,592 | 6,592 | 6,592 | 6,592 | 6,592 |
National Travel Assistance | 2008/09 | 115 | 115 | 115 | 115 | 115 |
Senior Medical Officers' Settlement | 2008/09 | 127 | 87 | 87 | 87 | 87 |
FFT/DEMO | 2007/08 | 8,121 | 8,121 | 8,121 | 8,121 | 8,121 |
ARC Price Increase | 2006/07 | 256 | 256 | 256 | 256 | 256 |
FFT/Demo | 2006/07 | 7,780 | 7,780 | 7,780 | 7,780 | 7,780 |
DHBs - Additional costs of National Services | 2006/07 | 5 | 5 | 5 | 5 | 5 |
FRS3 Funding | 2006/07 | 631 | 631 | 631 | 631 | 631 |
Home Based Support For Older People | 2006/07 | 263 | 263 | 263 | 263 | 263 |
Outreach Immunisation Services Evaluation | 2006/07 | 42 | 42 | 42 | 42 | 42 |
Palliative Care Additional Funding | 2006/07 | 73 | 73 | 73 | 73 | 73 |
PBFF Pool Top-up | 2006/07 | 1 | 1 | 1 | 1 | 1 |
PSA Industrial Negotiations | 2006/07 | 511 | 511 | 511 | 511 | 511 |
Cancer Drugs | 2005/06 | 65 | 65 | 65 | 65 | 65 |
Cataract Initiative | 2005/06 | 14 | 14 | 14 | 14 | 14 |
DHB PSA Settlement | 2005/06 | 3,155 | 3,155 | 3,155 | 3,155 | 3,155 |
Hospice Funding | 2005/06 | 95 | 95 | 95 | 95 | 95 |
Influenza Immunisation | 2005/06 | 40 | 40 | 40 | 40 | 40 |
Pre-Implantation Genetic Diagnosis | 2005/06 | 9 | 9 | 9 | 9 | 9 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health Services Funding (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 9 | 9 | 162,027 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Managing sector risks within Vote Health | Achieved | Achieved | Achieved |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Health and Disability Services | New Zealand Public Health and Disability Act 2000 |
Health and Disability Services | Health and Disability Services (Safety) Act 2001 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Unutilised Risk Reserve Balance - Reprioritised | 2009/10 | (30,104) | - | - | - | - |
Voluntary Bonding - Additional volumes | 2010/11 | - | - | 5,128 | 1,368 | 1,094 |
Risk Reserve - Increase | 2010/11 | - | 10,195 | 7,700 | 7,700 | 7,700 |
Boost funding for subsidised medicines | 2010/11 | - | 10,000 | 10,000 | 10,000 | 10,000 |
Shared Services establishment costs | 2010/11 | - | 6,000 | |||
Sector Risk Management | 2008/09 | (51,226) | (47,181) | (36,375) | (18,437) | (18,437) |
Line-by-Line Review Savings | 2008/09 | (5,959) | (3,584) | (3,534) | (3,534) | (3,534) |
Voluntary Bonding Scheme | 2011/12 | - | - | 6,728 | 8,526 | 8,526 |
Training 800 Health Professionals to Support New Elective Surgery Theatres | 2009/10 | 10,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Forecast Funding Track (FFT) and Demographics - Ministry of Health | 2009/10 | 85,841 | 83,841 | 83,841 | 83,841 | 83,841 |
Encouraging more training in rural and provincial areas | 2009/10 | 500 | 1,500 | 1,000 | 1,000 | 1,000 |
DHB Deficit Support | 2009/10 | 53,332 | 38,332 | 23,332 | 8,332 | 8,332 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 10,192 | 10,192 | 10,192 | 10,192 | 10,192 |
Sector risk management | 2008/09 | 16,116 | 27,252 | 520 | 520 | 520 |
Primary Health Care Strategy Implementation | 2008/09 | 19,490 | 19,490 | 19,490 | 19,490 | 19,490 |
Reorientation of Child and Adolescent Oral Health Services | 2008/09 | 15,000 | 20,000 | 30,000 | 30,000 | 30,000 |
Forecast Funding Track (FFT) | 2007/08 | 4,851 | 4,851 | 4,851 | 4,851 | 4,851 |
Demographics | 2007/08 | 2,687 | 2,687 | 2,687 | 2,687 | 2,687 |
Transitional Funding For Primary Healthcare Initiatives | 2007/08 | 2,900 | - | - | - | - |
Sector Risk Management | 2007/08 | 81,000 | 81,000 | 81,000 | 81,000 | 81,000 |
Other Initiatives and Risk Management | 2005/06 | 203,047 | 209,929 | 209,929 | 209,929 | 209,929 |
Other Initiatives and Risk Management | 2004/05 | 14,211 | 14,211 | 14,211 | 14,211 | 14,211 |
Disability Support Services and Health of Older People | 2005/06 | 33,745 | 33,745 | 33,745 | 33,745 | 33,745 |
Primary Health Care Strategy | 2005/06 | 71,111 | 71,111 | 71,111 | 71,111 | 71,111 |
Additional Forecast Funding Track | 2005/06 | 736 | 736 | 736 | 736 | 736 |
Additional Funding for Demographic Changes | 2005/06 | 92 | 92 | 92 | 92 | 92 |
Demographics | 2004/05 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
Rollout of the Health Funding Package | 2006/07 | 488,889 | 488,889 | 488,889 | 488,889 | 488,889 |
Health Funding Package | 2005/06 | 475,556 | 475,556 | 475,556 | 475,556 | 475,556 |
Demographic change - to fund health services for changes in population numbers, age mix, ethnicity and deprivation | 2003/04 | 4,057 | 4,057 | 4,057 | 4,057 | 4,057 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health Workforce Training and Development (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 122,667 | 119,667 | 135,507 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The number of post-entry clinical trainees trained in 2010/11 | N/A | 5,648 | 5,872 |
The number of funded training places | |||
|
N/A | 550 | 562 |
|
N/A | 1,103 | 1,146 |
|
N/A | 136 | 148 |
|
N/A | 359 | 419 |
|
N/A | 2,671 | 2,678 |
|
N/A | 145 | 145 |
|
N/A | 190 | 230 |
|
N/A | 278 | 340 |
|
N/A | 199 | 186 |
|
N/A | 17 | 18 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Post-entry clinical training | Health Practitioners Competence Assurance Act 2003 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
GP Training & Upskilling in Primary Maternity Care | 2009/10 | 150 | 300 | 300 | 300 | 300 |
Boost GP Training | 2009/10 | 2,500 | 5,000 | 5,000 | 5,000 | 5,000 |
Palliative Medicine Registrar Training | 2008/09 | 300 | 300 | 300 | 300 | 300 |
Medical Physics Training | 2008/09 | 105 | 105 | 105 | 105 | 105 |
Maternity Action Plan | 2008/09 | 1,775 | 1,775 | 1,775 | 1,775 | 1,775 |
New Medical Registrations | 2008/09 | 1,242 | 2,062 | 3,404 | 4,584 | 4,584 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 4,957 | 4,957 | 4,957 | 4,957 | 4,957 |
Workforce development | 2008/09 | 7,610 | 10,000 | 10,000 | 10,000 | 10,000 |
Forecast Funding Track (FFT) | 2007/08 | 2,993 | 2,993 | 2,993 | 2,993 | 2,993 |
Demographics | 2007/08 | 1,643 | 1,643 | 1,643 | 1,643 | 1,643 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Meningococcal Vaccine Programme (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,800 | 1,300 | 1,500 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Successful close-off of meningococcal vaccine programme including residual vaccine written off and/or expired doses disposed of | N/A | N/A | Achieved |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Meningococcal Vaccine Ongoing Delivery | 2006/07 | 6,632 | - | - | - | - |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Monitoring and Protecting Health and Disability Consumer Interests (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 14,839 | 14,839 | 14,839 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Health and Disability Commissioner | |||
The performance measures are those contained in the Crown entity's Statement of Intent | |||
Mental Health Commission | |||
The performance measures are those contained in the Crown entity's Statement of Intent | |||
Mental health reviews and inquiries | |||
The number of District Mental Health Inspectors | N/A | 34 | 34 |
The percentage of District Mental Health Inspectors' monthly reports sent to the Director of Mental Health, on their duties undertaken, within 14 days after completion | 100% | 100% | 100% |
The annual report by the Mental Health Review Tribunal, on their duties undertaken, to the Director of Mental Health by the due date | 1 report | 1 report | By 31 August 2010 |
The estimated number of applications received by the Mental Health Review Tribunal | N/A | 175 | 175 |
The estimated number of applications that proceed to a Mental Health Review Tribunal hearing | N/A | 100 | 100 |
Inquiries into the mental health care and treatment of patients completed and reported within the agreed timeframes | N/A | 100% | 100% |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Health and Disability Commissioner | Health and Disability Commissioner Act 1994 |
Mental Health Commission | Mental Health Commission Act 1998 |
District Inspectors' monthly reports to the Director of Mental Health | Mental Health (Compulsory Assessment and Treatment) Act 1992 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Forecast Funding Track (FFT) and Demographics | 2008/09 | 633 | 633 | 633 | 633 | 633 |
Health and Disability Commissioner advocacy services | 2008/09 | 550 | 550 | 550 | 550 | 550 |
Forecast Funding Track (FFT) | 2007/08 | 400 | 400 | 400 | 400 | 400 |
Demographics | 2007/08 | 220 | 220 | 220 | 220 | 220 |
Health and Disability Commissioner - Expand Advocacy services | 2007/08 | 550 | 550 | 550 | 550 | 550 |
Additional Forecast Funding Track | 2005/06 | 117 | 117 | 117 | 117 | 117 |
Additional Funding for Demographic Changes | 2005/06 | 14 | 14 | 14 | 14 | 14 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Advisory and Support Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 340 | 340 | 340 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The percentage of independent service providers who provide advisory and support services in accordance with their standard contract with the Ministry of Health | N/A | 100% | 100% |
The number of service provider reports received on time | 4 | 4 | 4 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
National Child Health Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 58,094 | 57,094 | 61,397 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Well Child/Tamariki Ora Framework | |||
Well Child/Tamariki Ora Framework services are available nationally | |||
|
N/A | 53,000 | ≥ 85% of annual birth rate (53,161 see Note 1) |
|
N/A | 550,000 | ≥ 550,000 |
Telephone information and advisory services to support the Well Child/Tamaki Ora Framework are delivered (PlunketLine) | |||
|
N/A | 100% | ≥ 99% |
|
N/A | Less than 10% | Less than 10% |
B4 Schools Check | |||
DHBs deliver against agreed volumes of checks | N/A | 36,500 | 48,000 |
DHBs that provide the volumes of checks as specified in funding arrangements | N/A | 21 | 20 |
Youth Access to Health Services | |||
DHBs contracted to provide school-based health services in decile 1 and 2 secondary schools | N/A | 21 | 20 |
The approximate number of students accessing school-based health services in decile 1 and 2 secondary schools | N/A | 22,000 | 29,000 |
Note 1 - The estimated eligible population is based on the number of live births (62,540) in the year ended December 2009.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Child health services | New Zealand Public Health and Disability Act 2000 |
Disability Support Services | Health and Disability Services (Safety) Act 2001 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
PlunketLine | 2010/11 | - | 375 | 375 | 375 | 375 |
Plunket Well Child | 2010/11 | - | 688 | 688 | 688 | 688 |
Plunket Well Child | 2008/09 | 1,927 | 1,927 | 1,927 | 1,927 | 1,927 |
PlunketLine | 2008/09 | 3,500 | 3,500 | 3,500 | 3,500 | 3,500 |
B4 School Checks | 2008/09 | 9,410 | 9,410 | 9,410 | 9,410 | 9,410 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 1,700 | 1,700 | 1,700 | 1,700 | 1,700 |
AIMHI Healthy Community Schools - Nurse Component | 2008/09 | 1,130 | 1,130 | 1,130 | 1,130 | 1,130 |
Youth Access to Health Services | 2008/09 | 3,812 | 5,583 | 5,583 | 5,583 | 5,583 |
Forecast Funding Track (FFT) | 2007/08 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 |
Demographics | 2007/08 | 609 | 609 | 609 | 609 | 609 |
Plunket Well Child Contacts (Telephone Delivery) | 2007/08 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 |
AIMHI Health Community Schools - Nurse Component and Project Evaluation | 2007/08 | 1,010 | 1,010 | 1,010 | 1,010 | 1,010 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Contracted Services - Other (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 165,032 | 140,032 | 185,122 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
PHARMAC | |||
The performance measures are those contained in the Crown entity's Statement of Intent | |||
Health Research Council | |||
The performance measures are those contained in the Crown entity's Statement of Intent | |||
Nationally Purchased Personal Health | |||
National telephone triage and health advice services (Healthline) | |||
|
N/A | 100% | 99% |
|
N/A | 12% | Less than 10% |
Mobile Surgical Services | |||
|
N/A | 705 | 705 |
|
N/A | 100% | 100% |
Hospital chaplaincy services | |||
|
N/A | 100% | 100% |
Oral health service enrolments of children and adolescents aged 0-12 increased by 3% | N/A | 624,849 | 640,718 |
Oral health service utilisation by adolescents increased by 4% | N/A | 173,435 | 180,346 |
Support DHBs to ensure everyone needing radiation treatment will have this within four weeks by December 2010 | N/A | N/A | 100% |
The expected number of sexual and reproductive health consultations | N/A | 165,600 | ≥ 165,600 |
National Implementation of InterRAI assessment tool (see Note 1) | |||
DHBs implement the InterRAI Home Care and Contact Assessments tools for assessing the needs of older people to access long-term support services in the community or residential care | 100% | 9 DHBs | 14 DHBs |
Child and Youth Mortality Review | |||
DHBs are contracted to lead multi-sector groups reviewing preventable child and youth deaths | N/A | 200 reviews | 250 reviews |
Hospital Productivity | |||
Implementation of Releasing Time to Care: Productive Ward - (number of beds licensed to implement in New Zealand DHBs) | N/A | 2,073 | 1,927 |
Implementation of the "Productive Operating Theatre Programme" - (number of Theatres implementing programme) | N/A | N/A | 50 |
Hospital Productivity and Quality Summit - National Summit workshops provided | N/A | 2 | 2 |
Note 1 - InterRAI is a collaborative network of researchers in over 30 countries committed to improving health care for persons who are elderly, frail, or disabled.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
PHARMAC | New Zealand Public Health and Disability Act 2000, section 46 and Schedule 6 Crown Entities Act 2004 |
Health Research Council | Health Research Council Act 1990 |
Personal Health services | New Zealand Public Health and Disability Act 2000 |
Disability Support Services | Health and Disability Services (Safety) Act 2001 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Mobile Surgical Services | 2010/11 | - | 521 | 521 | 521 | 521 |
Hospital Chaplaincy | 2010/11 | - | 114 | 114 | 114 | 114 |
Healthline | 2010/11 | - | 587 | 587 | 587 | 587 |
Contact Lens Volume | 2010/11 | - | 94 | 94 | 94 | 94 |
Increased Health Sector Purchases | 2010/11 | - | 15,000 | 15,000 | 15,000 | 15,000 |
Unutilised Risk Reserve balance reprioritisation | 2010/11 | (911) | ||||
Re-prioritised Savings | 2010/11 | - | (5,797) | (7,656) | (6,127) | (7,627) |
Boosting Hospice Care | 2009/10 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 |
Boost Funding for Subsidised Medicines | 2009/10 | 8,900 | 11,200 | 13,000 | 13,800 | 13,800 |
Line-by-Line Review | 2008/09 | (5,746) | (5,746) | (5,746) | (5,746) | (5,746) |
Innovations | 2008/09 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Hepatitis C | 2008/09 | 4,000 | 4,000 | 4,000 | 4,000 | 4,000 |
Child/Adolescent Oral Health | 2008/09 | 14,153 | 18,087 | 19,568 | 19,569 | 19,569 |
Bedside Verification of Drugs | 2008/09 | 5,300 | 4,300 | 4,200 | 4,200 | 4,200 |
Child/Adolescent Health | 2008/09 | 801 | 1,104 | 827 | 827 | 827 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 5,958 | 5,958 | 5,958 | 5,958 | 5,958 |
Interim Funding Pool for People with Chronic Health Conditions | 2008/09 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Financial incentives for DHBs to realise efficiencies & progress Health Targets | 2008/09 | 43,065 | 43,065 | 43,065 | 43,065 | 43,065 |
National Implementation of InterRAI assessment tool | 2008/09 | 3,000 | 4,000 | 4,000 | 4,000 | 4,000 |
Improving patient safety using bedside verification of drugs in DHB hospitals | 2008/09 | 5,300 | 4,300 | 4,300 | 4,300 | 4,300 |
Service Planning and New Health Intervention Assessment Framework (SPNIA) | 2008/09 | 1,460 | 1,580 | 1,580 | 1,580 | 1,580 |
Support for Health Sector to build capability and innovate | 2008/09 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Cancer Control Strategy | 2008/09 | 5,630 | 5,630 | 5,630 | 5,630 | 5,630 |
Quality Improvement Control Projects | 2007/08 | 2,019 | 2,019 | 2,019 | 2,019 | 2,019 |
Oral Health Business Case Development | 2007/08 | 683 | 634 | 634 | 634 | 634 |
Safe Staffing Support Unit | 2007/08 | 400 | 400 | 400 | 400 | 400 |
Extreme Complex Burns | 2007/08 | 3,400 | 3,400 | 3,400 | 3,400 | 3,400 |
Forecast Funding Track (FFT) | 2007/08 | 1,826 | 1,826 | 1,826 | 1,826 | 1,826 |
Demographics | 2007/08 | 1,002 | 1,002 | 1,002 | 1,002 | 1,002 |
Aged Residential Care | 2007/08 | 37,500 | 37,500 | 37,500 | 37,500 | 37,500 |
Pharmaceuticals Budget | 2007/08 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Improve Terms and Conditions For Low-Paid DHB Workforce | 2007/08 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Cancer Control Action Plan | 2007/08 | 6,500 | 6,500 | 6,500 | 6,500 | 6,500 |
Extend "Get Checked" Programme to Include Cardiovascular Disease | 2007/08 | 3,300 | 3,300 | 3,300 | 3,300 | 3,300 |
Additional Demographic Funding | 2006/07 | 4,336 | 4,336 | 4,336 | 4,336 | 4,336 |
Additional Forecast Funding Track Funding | 2006/07 | 54,882 | 54,882 | 54,882 | 54,882 | 54,882 |
Additional Forecast Funding Track | 2005/06 | 4,427 | 4,427 | 4,427 | 4,427 | 4,427 |
Additional Funding for Demographic Changes | 2005/06 | 545 | 545 | 545 | 545 | 545 |
Removal of Asset Testing | 2005/06 | 12,444 | 12,444 | 12,444 | 12,444 | 12,444 |
Holidays Act | 2005/06 | 1,400 | 1,400 | 1,400 | 1,400 | 1,400 |
Family Income Assistance | 2004/05 | 1,244 | 1,244 | 1,244 | 1,244 | 1,244 |
ACC Primary Referred Pharmaceuticals and Laboratory Costs | 2003/04 | 9,156 | 9,156 | 9,156 | 9,156 | 9,156 |
Removal of Asset Testing | 2005/06 | 106,133 | 106,133 | 106,133 | 106,133 | 106,133 |
Demographic change - to fund health services for changes in population numbers, age mix, ethnicity and deprivation | 2004/05 | 2,082 | 2,082 | 2,082 | 2,082 | 2,082 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Disability Support Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 939,013 | 932,013 | 970,250 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Disability Support Services will be available for all eligible and assessed clients | N/A | 29,000 | ≥ 29,000 people receive services |
Equipment and modification services will be available for eligible and priority assessed clients | N/A | 40,000 | ≥ 40,000 people receive services |
Needs Assessment and Service Coordination | |||
|
N/A | 80% | ≥ 80% |
|
N/A | 80% | ≥ 80% |
Home and Community Services | |||
|
N/A | 95% coverage | 95% coverage |
|
N/A | 15% | 15% increase of participating clients |
Residential Services | |||
|
N/A | 80% | ≥ 80% |
|
N/A | Under 500 people |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Disability Support Services | Health and Disability Services (Safety) Act 2001 |
Disability Support Service Providers | New Zealand Public Health and Disability Act 2000 |
Monitoring by District Inspectors | Intellectual Disability (Compulsory Care and Rehabilitation) Act 2003 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Equipment waiting List | 2010/11 | - | 15,000 | 5,000 | ||
Carer Support | 2010/11 | - | 600 | 600 | 600 | 600 |
Cochlear Implants | 2010/11 | - | 400 | 400 | 400 | 400 |
Crown Funding with DHBs | 2010/11 | - | 830 | 830 | 830 | 830 |
Home and Community Support | 2010/11 | - | 6,390 | 6,390 | 6,390 | 6,390 |
NASC Management | 2010/11 | - | 177 | 177 | 177 | 177 |
Other Disability Services | 2010/11 | - | 862 | 862 | 862 | 862 |
Residential Services for People with Intellectual Disabilities | 2010/11 | - | 5,370 | 5,370 | 5,370 | 5,370 |
Respite Care | 2010/11 | - | 677 | 677 | 677 | 677 |
Support Independent Living | 2010/11 | - | 1,980 | 1,980 | 1,980 | 1,980 |
Young Persons with Physical /Sensory Disability | 2010/11 | - | 1,053 | 1,053 | 1,053 | 1,053 |
Intellectual Disability (Compulsory Care and Rehabilitation) | 2009/10 | 7,800 | 9,800 | 9,800 | 9,800 | 9,800 |
Huntington's Disease | 2008/09 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
Doubtless Bay | 2008/09 | 583 | 583 | 583 | 583 | 583 |
Wage Rates | 2008/09 | 6,170 | 6,170 | 6,170 | 6,170 | 6,170 |
Respite Care | 2008/09 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Workforce Development | 2008/09 | 2,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 38,199 | 38,199 | 38,199 | 38,199 | 38,199 |
Autism Spectrum Disorder work programme | 2007/08 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 |
Environmental Disability Support Services (ESS) | 2008/09 | 990 | 1,500 | 1,500 | 1,500 | 1,500 |
Enhanced access to hearing aids for Super Gold Card holders | 2008/09 | 4,500 | 4,500 | 4,500 | 4,500 | 4,500 |
Forecast Funding Track (FFT) | 2007/08 | 23,338 | 23,338 | 23,338 | 23,338 | 23,338 |
Demographics | 2007/08 | 12,809 | 12,809 | 12,809 | 12,809 | 12,809 |
Home-Based Support Services for People Aged Over 65 and Implementation of InterRAI (residential Assessment) Tool | 2007/08 | 20,300 | 20,300 | 20,300 | 20,300 | 20,300 |
Environmental Support Services | 2007/08 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 |
Residential Services For Disabled People Aged Under 65 | 2007/08 | 11,000 | 11,000 | 11,000 | 11,000 | 11,000 |
Home-Based Disability Support Services for People Under 65 | 2007/08 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
Intellectual Disability (Compulsory Care and Rehabilitation) and High and Complex Needs | 2007/08 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Autism Spectrum Disorder Work Programme | 2007/08 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 |
Cochlear Implant Services For Adults and Newborns | 2007/08 | 2,850 | 1,800 | 1,300 | 1,300 | 1,300 |
Provide Support For Family Caregivers | 2007/08 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 |
Setting NZ Superannuation and Veterans Pension Rates | 2006/07 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 |
Kimberley Deinstitutionalisation | 2005/06 | 3,132 | 3,132 | 3,132 | 3,132 | 3,132 |
Holidays Act | 2005/06 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 |
Additional Forecast Funding Track | 2005/06 | 5,905 | 5,905 | 5,905 | 5,905 | 5,905 |
Additional Funding for Demographic Changes | 2005/06 | 734 | 734 | 734 | 734 | 734 |
Demographic change - to fund health services for changes in population numbers, age mix, ethnicity and deprivation | 2004/05 | 9,431 | 9,431 | 9,431 | 9,431 | 9,431 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Elective Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 202,606 | 199,606 | 223,726 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The performance measures are those contained in DHB Statements of Intent. The following are expected results and coverage: | |||
DHBs that provide additional elective services in accordance with their provider contracts with the Ministry of Health - elective surgical discharges (excluding dental) by DHBs | N/A | 131,700 | 133,717 |
DHBs that set an agreed increase in the number of elective service discharges and that provide the level of service agreed | N/A | 21 | 20 DHBs |
DHBs that report on the delivery of services provided to the Ministry of Health in accordance with the provisions of their organisations funding agreements | N/A | 21 | 20 DHBs |
DHBs that maintain compliance in all Elective Services Patient Flow Indicators (ESPIs) | N/A | 21 | 20 DHBs |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
DHBs | New Zealand Public Health and Disability Act 2000 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Increased Funding to Reduce Waiting List for Cardiac Surgery | 2010/11 | - | 1,500 | |||
Elective Services Funding | 2009/10 | 10,200 | 20,000 | 10,000 | 10,000 | 10,000 |
Breast Reconstruction | 2010/11 | - | 2,000 | 2,000 | 2,000 | 2,000 |
Cardiac Services | 2008/09 | 10,000 | 15,000 | 20,000 | 20,000 | 20,000 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 6,244 | 6,244 | 6,244 | 6,244 | 6,244 |
Electives Initiative - additional volumes | 2008/09 | 40,000 | 35,000 | 35,000 | 35,000 | 35,000 |
Forecast Funding Track (FFT) | 2007/08 | 4,104 | 4,104 | 4,104 | 4,104 | 4,104 |
Demographics | 2007/08 | 2,252 | 2,252 | 2,252 | 2,252 | 2,252 |
Additional Elective Surgical Volumes | 2007/08 | 59,000 | 59,000 | 59,000 | 59,000 | 59,000 |
Cataracts | 2005/06 | 6,756 | 6,756 | 6,756 | 6,756 | 6,756 |
Orthopaedics | 2005/06 | 26,667 | 26,667 | 26,667 | 26,667 | 26,667 |
Orthopaedics | 2004/05 | 35,111 | 35,111 | 35,111 | 35,111 | 35,111 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Emergency Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 83,077 | 81,077 | 83,077 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Emergency calls are triaged and services dispatched effectively and efficiently | |||
|
N/A | 95% | 95% |
|
N/A | 100% | 100% |
Ambulance services are provided in a safe and consistent way | |||
Ambulance response times - for life-threatening incidents an ambulance reaches the scene within | |||
|
N/A | 50% | 50% |
|
N/A | 95% | 95% |
|
N/A | 50% | 50% |
|
N/A | 95% | 95% |
|
N/A | 50% | 50% |
|
N/A | 95% | 95% |
Ambulance sector engagement with health and emergency services sectors - attendance at 15 meetings and/or ambulance sector forums within the year | N/A | 15 | 15 |
Complaints, both individual cases and trends - follow-up on investigation of sentinel and adverse events | N/A | Achieved | Achieved |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Emergency services | New Zealand Public Health and Disability Act 2000 section 8 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Ambulance Services | 2009/10 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Ambulance Services | 2008/09 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 2,736 | 2,736 | 2,736 | 2,736 | 2,736 |
Stabilisation of the ambulance sector | 2008/09 | 6,900 | 6,900 | 6,900 | 6,900 | 6,900 |
Forecast Funding Track (FFT) | 2007/08 | 1,924 | 1,924 | 1,924 | 1,924 | 1,924 |
Demographics | 2007/08 | 1,056 | 1,056 | 1,056 | 1,056 | 1,056 |
Suicide Guidelines for Accident and Emergency Departments | 2004/05 | 204 | 204 | 204 | 204 | 204 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Maori Health Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 7,421 | 7,421 | 9,821 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Funding and purchasing of Maori health services consistent with the aims of He Korowai Oranga (the Maori Health Strategy) | 100% | 100% | 100% |
National Maori service contracts provided in accordance with their standard contract with the Ministry of Health | 100% | 100% | 100% |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Maori health services | New Zealand Public Health and Disability Act 2000 section 4 |
Maori health services | Health and Disability Services (Safety) Act 2001 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Forecast Funding Track (FFT) and Demographics | 2008/09 | 426 | 426 | 426 | 426 | 426 |
Forecast Funding Track (FFT) | 2007/08 | 267 | 267 | 267 | 267 | 267 |
Demographics | 2007/08 | 147 | 147 | 147 | 147 | 147 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Maternity Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 132,642 | 132,642 | 135,299 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Lead Maternity Carer | |||
Lead maternity carers (LMCs) deliver quality maternity services in compliance with the Section 88 Primary Maternity Services Notice 2007 (excludes DHB primary maternity services): | |||
|
N/A | 43,000 | > 70% (43,000 see Note 1) |
|
N/A | N/A | ≥ 200 |
Note 1 - The estimated eligible population is based on the number of live births (62,540) in the year ended December 2009.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Maternity services | New Zealand Public Health and Disability Act 2000 section 8 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Optional General Practice Visit for "At Risk" pregnant woman | 2009/10 | 159 | 2,816 | 2,816 | 2,816 | 2,816 |
National Maternity Services | 2008/09 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Primary Maternity Care Services | 2008/09 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 |
Primary Maternal Foetal Medicine Centre | 2008/09 | 400 | 400 | 400 | 400 | 400 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 4,759 | 4,759 | 4,759 | 4,759 | 4,759 |
Forecast Funding Track (FFT) | 2007/08 | 3,081 | 3,081 | 3,081 | 3,081 | 3,081 |
Demographics | 2007/08 | 1,691 | 1,691 | 1,691 | 1,691 | 1,691 |
Rural Support For Primary Maternity Care | 2007/08 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
National Mental Health Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 58,987 | 50,987 | 70,333 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The percentage of mental health service providers who provide services in accordance with their provider contracts with the Ministry of Health | N/A | 100% | 100% |
Deliver on Tackling Methamphetamine: An Action Plan - Health Initiatives | N/A | 5 measures | 5 measures |
Number of annual contacts made through the National Depression Helpline service | N/A | 15,000 | 17,000 |
Deliver on four Mental Health and Addiction Workforce Centre work programmes, including review and development and sector intelligence | 4 | 4 | 4 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Mental health services | New Zealand Public Health and Disability Act 2000 section 8 |
Mental Health and Addiction Workforce | Alcoholism and Drug Addiction Act 1966 |
Mental health services | Mental Health (Compulsory Assessment and Treatment) Act 1992 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Mental Health Services - Government Commitments | 2010/11 | - | 10,000 | 10,000 | 10,000 | 10,000 |
Reprioritised Savings | 2010/11 | - | (2,650) | (2,650) | (2,650) | (2,650) |
Tackling Methamphetamine | 2009/10 | 622 | 7,705 | 9,022 | 9,022 | 9,022 |
Mental Health Blueprint Implementation | 2009/10 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 |
Line-by-Line Review | 2008/09 | (4,200) | (4,200) | (4,200) | (4,200) | (4,200) |
Effective Interventions | 2008/09 | 7,941 | - | - | - | - |
Mental Health Blueprint Implementation | 2008/09 | 22,222 | 22,222 | 22,222 | 22,222 | 22,222 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 3,612 | 3,612 | 3,612 | 3,612 | 3,612 |
Suicide prevention and National Depression Awareness Initiative | 2008/09 | 2,825 | 3,025 | 3,025 | 3,025 | 3,025 |
Forecast Funding Track (FFT) and Demographics | 2007/08 | 1,554 | 1,554 | 1,554 | 1,554 | 1,554 |
Demographics | 2007/08 | 853 | 853 | 853 | 853 | 853 |
Strengthen Primary Mental Healthcare Response to Mental Illness and Addiction | 2007/08 | 7,600 | 4,400 | 3,900 | 3,900 | 3,900 |
Suicide Prevention and National Depression Awareness | 2007/08 | 4,270 | 5,590 | 1,950 | 1,950 | 1,950 |
Holidays Act | 2005/06 | 500 | 500 | 500 | 500 | 500 |
Alcohol and Drug Treatment Services Directory | 2005/06 | 16 | 16 | 16 | 16 | 16 |
Central Region - Alcohol and Other Drugs Youth Residential Treatment | 2004/05 | 949 | 949 | 949 | 949 | 949 |
Mental Health Blueprint Implementation | 2004/05 | 88,889 | 88,889 | 88,889 | 88,889 | 88,889 |
Drug and alcohol services (Christchurch) | 2003/04 | 551 | 551 | 551 | 551 | 551 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Primary Health Care Strategy (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 175,678 | 175,678 | 182,442 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Successful business case developers meet key milestones identified in their implementation plans for 2010/11 | N/A | N/A | 100% |
A reduction in the number of Primary Health Organisations (PHOs) | N/A | N/A | 25% reduction |
Access to affordable primary health care services | |||
New Zealand children who receive free access to Under 6 services | 80% | 78% | 80% |
National average for PHO performance in the PHO Performance Programme to improve health outcomes for New Zealanders | 70% | 68% | 75% |
People with diagnosed diabetes who access free annual checks | 55% | 57% | 55% |
People with diagnosed diabetes who are on satisfactory or better diabetes management | 75% | 75% | 75% |
The proportion of priority groups having had an absolute CVD risk assessment in the last five years | 73% | 73% | 76% |
District Health Boards | |||
Additional performance measures are contained in DHB Statement of Intents |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Primary Health Care Strategy | New Zealand Public Health and Disability Act 2000 section 8 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
PHO Performance | 2010/11 | - | 3,772 | 3,772 | 3,772 | 3,772 |
Very Low Cost Access | 2010/11 | - | 7,500 | 7,500 | 7,500 | 7,500 |
Care Plus | 2010/11 | - | 15,982 | 15,982 | 15,982 | 15,982 |
Re-prioritised Savings | 2010/11 | - | (14,190) | (14,690) | (14,690) | (14,690) |
PHO Performance Payments | 2008/09 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 |
Primary Health Care Strategy Implementation | 2008/09 | 19,490 | 19,490 | 19,490 | 19,490 | 19,490 |
Transitional Funding For Primary Healthcare Initiatives | 2007/08 | 2,900 | - | - | - | - |
FFT & Demographics | 2007/08 | 5,816 | 5,816 | 5,816 | 5,816 | 5,816 |
Cornerstone Accreditation | 2007/08 | 1,584 | 1,584 | 1,584 | 1,584 | 1,584 |
Post Graduate Nursing Education in Chronic Disease Management | 2007/08 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 |
Zero Fees Under Sixes | 2007/08 | 8,249 | 8,249 | 8,249 | 8,249 | 8,249 |
Increase Very Low Cost Access | 2007/08 | 10,999 | 10,999 | 10,999 | 10,999 | 10,999 |
FFT & Demographics | 2006/07 | 4,073 | 4,073 | 4,073 | 4,073 | 4,073 |
FFT & Demographics | 2005/06 | 8,537 | 8,537 | 8,537 | 8,537 | 8,537 |
Additional Funding | 2005/06 | 68,656 | 68,656 | 68,656 | 68,656 | 68,656 |
FFT & Demographics | 2005/06 | 1,818 | 1,818 | 1,818 | 1,818 | 1,818 |
Annual Price Adjustment | 2004/05 | 8,889 | 8,889 | 8,889 | 8,889 | 8,889 |
Funding for 18 to 24 Year Olds | 2004/05 | 2,044 | 2,044 | 2,044 | 2,044 | 2,044 |
PHO CPI | 2004/05 | 3,111 | 3,111 | 3,111 | 3,111 | 3,111 |
2005/06 Roll Out - Achieving Low Cost Access) | 2004/05 | 75,556 | 75,556 | 75,556 | 75,556 | 75,556 |
Achieving Low Cost Access | 2004/05 | 188,889 | 188,889 | 188,889 | 188,889 | 188,889 |
PHO CPI Adjustment | 2003/04 | 3,087 | 3,087 | 3,087 | 3,087 | 3,087 |
2002 Budget Package | 2002/03 | 173,333 | 173,333 | 173,333 | 173,333 | 173,333 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Problem Gambling Services (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 17,510 | 16,510 | 17,670 |
Reasons for Change in Appropriation
The appropriation reflects the expected expenditure profile on problem gambling services during the three-year programme (2007/08 to 2009/10) and the next three-year programme (2010/11 to 2012/13) on which the present gambling levy has been assessed.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
The percentage of problem gambling service providers who provide services in accordance with their provider contracts with the Ministry of Health | N/A | 100% | 100% |
The number of people seeking support from problem gambling services | N/A | 6,000 | 6,000 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Problem Gambling Service | Gambling Act 2003 [Administered by Department of Internal Affairs] |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Problem Gambling Levy | 2010/11 | - | 5,479 | 5,773 | 6,425 | - |
Problem Gambling Levy | 2007/08 | 7,192 | - | - | - | - |
Problem Gambling Levy | 2004/05 | 10,527 | 10,527 | 10,527 | 10,527 | 10,527 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Public Health Service Purchasing (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 495,327 | 494,327 | 517,485 |
Reasons for Change in Appropriation
The change in this appropriation arises from changes in funding arising from the current and past policy initiatives scheduled below.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
National Screening Unit | |||
Delivery of national screening programmes according to policy and quality standards and guidelines | |||
|
N/A | 5 | 5 |
|
N/A | 1 | 1 |
National Cervical Screening Programme (NCSP) | |||
|
N/A | 916,000 (see Note 1) | 918,000 (see Note 2) |
|
N/A | 2% | 2% |
|
N/A | 2% | 2% |
BreastScreen Aotearoa (BSA) | |||
|
N/A | 309,000 | 312,000 (see Note 4) |
|
N/A | 2% | 2% |
|
N/A | 2% | 2% |
Newborn Metabolic Screening | |||
|
N/A | 61,914 | ≥ 98% (61,914 see Note 5) |
Universal Newborn Hearing | |||
|
N/A | 20 | 20 |
Antenatal HIV | |||
|
N/A | 20 | 20 |
Antenatal Screening for Down Syndrome and other conditions | |||
|
N/A | N/A | 25% |
Tobacco-control programme | |||
The proportion of Year 10 students identifying as 'never smoked' | 61% | 61% | 64% |
Hospitalised smokers and those presenting to primary care will be provided with advice and helped to quit: | |||
|
80% | 80% | 90% |
|
N/A | N/A | 80% |
Services for children | |||
The proportion of infants exclusively and fully breastfeeding at: | |||
|
74% | 74% | 74% |
|
57% | 57% | 57% |
Drinking Water Assistance Programme and Sanitary Works Subsidy Scheme | |||
All approved applications have contracts sent to the provider within two months | N/A | 100% | 100% |
Contract milestones for subsidy payments are met | N/A | 100% | 100% |
Communicable Disease and Immunisation | |||
Two year olds who are fully immunised | 87% of 2 year olds | 85% | 90% |
Supplies of vaccine are sufficient to meet demand | N/A | 100% | 100% |
The development of the overarching sector plan on approaches to preventing and controlling community-acquired infectious diseases meets agreed milestones and timeframes | N/A | 100% | 100% |
Providers of population health protection scientific advice, outbreak response and surveillance deliver milestones in accordance with contract requirements | N/A | 100% | 100% |
Public Health Services - All DHB-owned public health services are required to meet the various public health statutory obligations | |||
Investigate any public health event or emergency with inter-district, national or potentially international implication: | |||
|
N/A | 90% | 90% |
|
N/A | 90% | 90% |
|
N/A | 100% | 100% |
Enforce Smokefree Environments Act (as specified in the Smokefree Environment Enforcement Manual) - percentage of services within annual plans | N/A | 100% | 100% |
DHBs that run regional Public Health Services | |||
Additional performance information is contained in DHB Statements of Intent for DHBs that run regional Public Health Services |
Note 1 - The estimated actual standard is for the number of women screened over a three-year period.
Note 2 - Based on a projection from the 2001 Census for eligible women aged 20-69 years (hysterectomy adjusted). Work is underway to update population data based on the 2006 Census, which may impact on reporting for 2011.
Note 3 - Provider performance for women aged 45-49 years is not subject to targets. This is because there is insufficient international data from which to derive targets for biennial screening of women under 50 years.
Note 4 - The eligible women population is based on projections from the 2001 Census. Work is currently underway to update population data based on the 2006 Census, which may impact on reporting for 2011.
Note 5 - The estimated eligible population is based on the number of live births (62,540) in the year ended December 2009.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Public Health Services, DHBs | New Zealand Public Health and Disability Act 2000 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Bowel Cancer Screening Programme | 2010/11 | - | 1,200 | 7,600 | 7,600 | 7,600 |
Antenatal & Newborn Screening Services | 2010/11 | - | 288 | 288 | 288 | 288 |
Breast Screening Services | 2010/11 | - | 4,030 | 4,030 | 4,030 | 4,030 |
Breast Screening Secondary Services | 2010/11 | - | 6,000 | 6,000 | 6,000 | 6,000 |
Cervical Screening | 2010/11 | - | 1,250 | 1,250 | 1,250 | 1,250 |
Re-prioritised Savings | 2010/11 | - | (18,570) | (16,570) | (16,570) | (16,570) |
Funding For Measles Pandemic | 2009/10 | 1,500 | - | - | - | - |
Pandemic Funding | 2009/10 | 3,515 | - | - | - | - |
Sport For Young Kiwis - Green Prescription Programme - Cabinet Decision | 2009/10 | 5,713 | 2,413 | 2,413 | 2,413 | 2,413 |
Pandemic Vaccine | 2009/10 | 5,008 | - | - | - | - |
FFT/Demographics - | 2009/10 | 12,719 | 12,719 | 12,719 | 12,719 | 12,719 |
Line by Line Review Savings | 2008/09 | (15,775) | (10,075) | (8,595) | (7,317) | (7,317) |
Emergency Planning | 2008/09 | 2,728 | 2,728 | 2,728 | 2,728 | 2,728 |
Improving Control Of Antimicrobial Resistance | 2008/09 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 |
Forecast Funding Track (FFT) and Demographics | 2008/09 | 19,296 | 19,296 | 19,296 | 19,296 | 19,296 |
Improving the Quality of Antenatal Screening for Down Syndrome | 2008/09 | 689 | 5,203 | 8,032 | 9,417 | 9,417 |
National Drug Policy - Mass media and education campaign on illicit drugs | 2008/09 | 1,250 | 1,250 | 1,250 | 1,250 | 1,250 |
Pneumococcal vaccine in National Immunisation Schedule (NIS) | 2008/09 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
Sexual health education and reduction of sexually transmitted infections | 2008/09 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
Smoking cessation: new pharmaceutical and improved DHB services | 2008/09 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 |
Response to Health Select Committee Inquiry into Obesity and Type 2 Diabetes | 2008/09 | 11,674 | 11,794 | 11,794 | 11,824 | 11,824 |
Sanitary Works Subsidy Scheme (SWSS) for Sewerage | 2008/09 | 15,220 | 12,045 | 7,245 | 2,979 | 2,979 |
Migrant Health Initiative | 2008/09 | 1,917 | 1,900 | 1,900 | 2,000 | 2,000 |
Investing in medicines sector infrastructure | 2008/09 | 2,200 | 2,200 | 2,200 | 2,200 | 2,200 |
Treatment services for Victims of Sexual Abuse and Assault | 2008/09 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
HPV vaccine immunisation | 2008/09 | 43,517 | 45,627 | 39,644 | 25,512 | 13,500 |
Universal Newborn hearing Screening | 2007/08 | 3,350 | 3,500 | 3,400 | 3,050 | 3,050 |
Forecast Funding Track (FFT) | 2007/08 | 10,290 | 10,290 | 10,290 | 10,290 | 10,290 |
Demographics | 2007/08 | 5,647 | 5,647 | 5,647 | 5,647 | 5,647 |
Include Pneumococcal Vaccine In National Immunisation Register | 2007/08 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 |
Healthy Eating - Healthy Action Implementation Plan | 2007/08 | 12,450 | 12,750 | 12,750 | 12,750 | 12,750 |
Smoking Cessation Programmes | 2007/08 | 10,600 | 10,600 | 10,600 | 10,600 | 10,600 |
Antenatal Downs Syndrome Screening Programme | 2007/08 | 2,900 | 2,900 | 2,900 | 2,900 | 2,900 |
Programmes To Prevent Family Violence | 2007/08 | 2,640 | 2,640 | 2,640 | 2,640 | 2,640 |
Sexual Health Education and Reducing Sexually Transmitted Infection | 2007/08 | 2,500 | 3,900 | 3,400 | 3,400 | 2,500 |
Newborn Metabolic Screening Programme | 2007/08 | 500 | 500 | 500 | 500 | 500 |
National Drug Policy - Mass Media and Education Programme On Illicit Drugs | 2007/08 | 250 | 250 | 250 | 250 | 250 |
National Drug Policy - Online Drug Data and Information Systems | 2007/08 | 50 | 200 | 200 | 200 | 200 |
Breast Screening Age Range Extension | 2006/07 | 7,300 | 7,300 | 7,300 | 7,300 | 7,300 |
Healthy Eating, Healthy Action Plan | 2006/07 | 19,033 | 19,033 | 19,033 | 19,033 | 19,033 |
Primary Containment 3 Laboratory Capability | 2006/07 | 1,511 | 1,552 | 1,552 | 1,552 | 1,552 |
Additional Forecast Funding Track | 2005/06 | 2,367 | 2,367 | 2,367 | 2,367 | 2,367 |
Additional Funding for Demographic Changes | 2005/06 | 292 | 292 | 292 | 292 | 292 |
Drinking Water Assistance Programme | 2005/06 | 22,222 | 28,889 | 28,889 | 15,555 | 11,111 |
Rebranding of Rockquest | 2004/05 | 200 | 200 | 200 | 200 | 200 |
Community Action on Drugs | 2005/06 | 735 | 750 | 750 | 750 | 750 |
National Depression Awareness | 2005/06 | 2,203 | 2,083 | 2,083 | 2,083 | 2,083 |
National Drug Policy - Contestable Pool | 2004/05 | 855 | 855 | 855 | 855 | 855 |
One for One Needle and Syringe Exchange | 2004/05 | 889 | 889 | 889 | 889 | 889 |
Drug Foundation | 2004/05 | 252 | 252 | 252 | 252 | 252 |
Demographic change - to fund health services for changes in population numbers, age mix, ethnicity and deprivation | 2004/05 | 1,583 | 1,583 | 1,583 | 1,583 | 1,583 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Scientific Advice to Support Pest Management Strategies as They Affect Public Health (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 56 | 56 | 56 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Terms and conditions of the contract for the provision of scientific advice services are met | N/A | 100% | 100% |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Provider contracts | All providers contracted under the Vote Health non-departmental expenditure are required to sign the standard contract with the Ministry of Health, which includes general terms and conditions, and standard conditions that include Service Schedules |
Health Act 1956 | Mosquito Identification Service |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Forecast Funding Track (FFT) and Demographics | 2008/09 | 3 | 3 | 3 | 3 | 3 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Summary of Service Providers for Non-Departmental Outputs#
The following table summarises the resources to be allocated through Vote Health 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.
Provider | 2009/10 Budgeted $000 |
2009/10 Estimated Actual $000 |
2010/11 Budget $000 |
Reporting Mechanism |
Expiry of Funding Commitment |
---|---|---|---|---|---|
Crown Entities | |||||
District Health Boards | Provider's Annual Report | ||||
|
9,699,635 | 9,698,707 | 10,044,028 | ||
|
103,686 | 103,686 | Not yet known | ||
|
14,180 | 14,180 | Not yet known | ||
|
40,470 | 40,470 | Not yet known | ||
|
159,301 | 159,301 | Not yet known | ||
|
202,078 | 202,078 | Not yet known | ||
|
2,894 | 2,894 | Not yet known | ||
|
175,212 | 175,212 | Not yet known | ||
|
156 | 156 | Not yet known | ||
|
168,697 | 168,697 | Not yet known | ||
Mental Health Commission | Provider's Annual Report | ||||
|
2,821 | 2,821 | 2,821 | ||
Health Sponsorship Council | Section 32A Report | ||||
|
2,085 | 2,085 | Not yet known | ||
|
9,512 | 9,512 | Not yet known | ||
PHARMAC | Provider's Annual Report | ||||
|
12,556 | 12,556 | 12,556 | ||
Health and Disability Commissioner | Provider's Annual Report | ||||
|
9,170 | 9,170 | 9,170 | ||
Crown Health Financing Agency | Provider's Annual Report | ||||
|
1,700 | 1,700 | 1,700 |
The above table summarises funding to be allocated through Vote Health 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 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 |
---|---|
Impact: New Zealand's membership to the World Health Organisation is funded and grants of extra budgetary contributions are provided to specific World Health Organisation projects | International Health Organisations |
Impact: Costs associated with the defence of legal claims and for the settlement of legal claims against the Crown are met | Legal Expenses |
Impact: A third-party health service workforce that targets specific population groups is developed | Provider Development |
International Health Organisations (M36)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 2,570 | 1,970 | 2,230 |
Reasons for Change in Appropriation
The change in this appropriation arises from Current and Past Policy Initiative funding changes (see table below).
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Provision and funding to support New Zealand's membership and support for the World Health Organisation | N/A | Achieved | Achieved |
Number of specific WHO projects supported through New Zealand's contribution | N/A | As requested | As requested |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
NZAID Water Quality Capacity Building | 2008/09 | 222 | - | - | - | - |
NZAID Projects | 2008/09 | 118 | - | - | - | - |
Legal Expenses (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 778 | 178 | 2,778 |
Reasons for Change in Appropriation
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Legal | 2010/11 | - | 2,000 | - | - | - |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Funding made available | As required | As required | As required |
Provider Development (M36)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 20,639 | 20,639 | 26,939 |
Reasons for Change in Appropriation
The change in this appropriation arises from Current and Past Policy Initiative funding changes (see table below).
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
To support the sustainability of viable Maori providers for improving access to, and the quality of services | |||
|
N/A | 163 | 140 |
To recruit and retain Maori health professionals onto a health career pathway | |||
|
N/A | 1,000 | 1,000 |
To support the sustainability of viable Pacific providers for improving access to and the quality of services | |||
|
N/A | 10 | |
To recruit and retain the Pacific health and disability workforce by funding students | N/A | 500 | > 500 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Maori Innovations Fund | 2010/11 | - | 5,000 | 5,000 | 5,000 | 5,000 |
Maori Nursing workforce development | 2008/09 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Maori Health Provider and Workforce Development | 2008/09 | 2,400 | 2,400 | 2,400 | 2,400 | 2,400 |
These policy initiatives have been shown against their original appropriation, or current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
International Health Organisations | Reporting of these non-departmental appropriations for expenditure incurred by the Crown will be undertaken under the provisions of section 32A of the Public Finance Act 1989. |
Legal Expenses | Reporting of these non-departmental appropriations for expenditure incurred by the Crown will be undertaken under the provisions of section 32A of the Public Finance Act 1989. |
Provider Development | Reporting of these non-departmental appropriations for expenditure incurred by the Crown will be undertaken under the provisions of section 32A of the Public Finance Act 1989. |
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 |
---|---|
To purchase and develop assets by and for the use of the Ministry of Health | Ministry of Health - Capital Expenditure PLA |
Ministry of Health - Capital Expenditure PLA (M36)
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 3,720 | 3,720 | 3,310 |
Intangibles | 13,545 | 13,545 | 15,000 |
Other | - | - | - |
Total Appropriation |
17,265 | 17,265 | 18,310 |
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 3,720 | 3,720 | 3,310 |
Intangibles | 13,545 | 13,545 | 15,000 |
Other | - | - | - |
Total Appropriation |
17,265 | 17,265 | 18,310 |
This appropriation is to maintain and enhance the Ministry's infrastructure so it can support its own operations and those of the wider Health sector.
Reasons for Change in Appropriation
The appropriation is consistent with the previous year.
Part 6.2 - Non-Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Impact: The Government's equity interest in District Health Boards is maintained | Deficit Support for DHBs |
Impact: Health sector assets, including hospitals and other infrastructure are maintained and improved | Equity for Capital Projects for DHBs and Health Sector Crown Agencies Health Sector Projects Loans for Capital Projects |
Impact: Older people moving into residential care have access to interest free loans, rather than sell their homes, if they are above the asset thresholds | Residential Care Loans |
Deficit Support for DHBs (M36)
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 110,000 | 87,000 | - |
Reasons for Change in Appropriation
Funding for Deficit Support for DHBs in 2010/11 will be transferred from operational funding during the year.
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Deficit support for DHBs | 110,000 | 87,000 | - |
Equity for Capital Projects for DHBs and Health Sector Crown Agencies (M36)#
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 70,674 | 70,674 | 399,766 |
Reasons for Change in Appropriation
The $329 million increase in appropriation arises from Current and past policy initiative changes (see table below), fiscally neutral transfers to other appropriations and rephasing of the expenditure through expense transfers.
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Drawdown of equity for capital projects and the reconfiguration of balance sheets by District Health Boards and health sector Crown agencies | 70,674 | 70,674 | 399,766 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Equity for Capital Expenditure for Health Sector Projects | 2012/13 | 3,336 | 3,336 | |||
Re-Appropriations | 2011/12 | - | - | 37,087 | - | - |
Government contribution to the Health Capital Envelope in Budget 2008 | 2011/12 | - | - | 50,000 | - | - |
Government contribution to the Health Capital Envelope in Budget 2007 | 2010/11 | 60,000 | - | - | - | |
Health Capital Envelope | 2009/10 | 50,377 | 50,000 | 70,000 | 75,000 | |
Re-Appropriations | 2008/09 | - | 52,786 | - | - | - |
Child/Adolescent Oral Health | 2008/09 | - | 16,000 | - | - | - |
Government contribution to the Health Capital Envelope in Budget 2006 | 2006/07 | 65,000 | 23,000 | - | - | - |
These policy initiatives have been shown against their original appropriation, or the current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Health Sector Projects (M36)#
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 3,765 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Total Appropriation | - | - | 3,765 |
Loans for Capital Projects (M36)#
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 80,820 | 80,820 | 74,080 |
Reasons for Change in Appropriation
The funding for capital projects and balance sheet reconfiguration in the Health sector is generally appropriated in the first instance to the 'Equity for Capital Projects for DHBs and Health Sector Crown Entities' capital appropriation. Once the DHB's or Health Sector Crown Entities' preference for debt for particular requirements (in full or part) is established and approved, the necessary funds are transferred to this appropriation so they can be drawn down.
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Provision of new loans to DHBs for the purpose of facilities redevelopment and other purposes agreed by the Crown including balance sheet reconfiguration | 80,820 | 80,820 | 74,080 |
Current and Past Policy Initiatives
Policy Initiative | Year of First Impact |
2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Re-Appropriations | 2011/12 | - | - | - | 68,043 | 26,510 |
These policy initiatives have been shown against their original appropriation, or the current equivalent. Subsequent changes may have been made to some of these initiatives by way of fiscally neutral transfers to other appropriations, devolution of funding to DHBs or rephasing of the expenditure through expense transfers.
Residential Care Loans (M36)#
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 15,000 | 12,000 | 15,000 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Funding for residential care loans | 15,000 | 12,000 | 15,000 |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Deficit Support for DHBs | Annual reports of District Health Boards |
Equity for Capital Projects for DHBs and Health Sector Crown Agencies | Annual reports of District Health Boards |
Health Sector Projects | Annual reports of District Health Boards |
Loans for Capital Projects | Annual reports of District Health Boards |
Residential Care Loans | Nil |
The above table indicates the mechanisms to be used for reporting actual results for each non-departmental capital expenditure appropriation.
Statement of Forecast Service Performance#
The Statement of Forecast Service Performance of the department included in the Health Sector comprises the service performance information for all departmental output expense appropriations that are proposed to be used by that department. In this context, service performance information comprises the scope, expenses and revenue, and output performance measures and standards for each class of outputs within those departmental appropriations, as set out in Part 2.1 of the Performance Information for appropriations in the Vote.
The following table identifies the classes of outputs incorporated in the Statement of Forecast Service Performance for the department in the Health Sector.
Department | Composition of Statement of Forecast Service Performance |
---|---|
Ministry of Health | The service performance information in Part 2.1 for the classes of outputs within all the departmental output expense appropriations in Vote Health. |
Statement of Common Accounting Policies#
These accounting policies have been applied in the forecast financial statements of all departments and Offices of Parliament except as outlined in the statement of entity-specific accounting policies for individual departments or Offices of Parliament.
These forecast financial statements are prepared in accordance with section 41(1)(a)-(f) of the Public Finance Act 1989. The purpose of the forecast financial statements is to facilitate Parliament's consideration of appropriations for, and planned performance of, departments and offices of Parliament. Use of this information for other purposes may not be appropriate. It is not intended that these forecast financial statements be updated subsequent to publication.
Statement of Compliance
These forecast financial statements for the year ended 30 June 2010 comply with FRS-42 Prospective Financial Statements.
Specific Accounting Policies#
The accounting policies set out below have been applied consistently to all periods presented in these statements. These statements have been prepared on a going-concern basis. The measurement base applied is historical cost modified by the revaluation of certain assets and liabilities as identified in this statement of accounting policies.
The accrual basis of accounting has been used unless otherwise stated. These financial statements are presented in New Zealand dollars, which is the entity's functional currency. All financial information presented has been rounded to the nearest thousand.
Judgements and Estimations
The preparation of forecast financial statements in conformity with FRS-42 requires judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates and these variations may be material.
Revenue
Revenue is derived through the provision of outputs to the Crown and from services to third parties. Revenue is recognised in the forecast statement of financial performance when earned.
Leases
Operating Leases
Where substantially all of the risks and rewards of ownership are retained by the lessor, leases are classified as operating leases.
Lease payments under operating leases are recognised as an expense on a straight-line basis over the lease term.
Finance Leases
Leases which effectively transfer to the department substantially all the risks and rewards incidental to ownership of the leased items are classified as finance leases. These are capitalised at the lower of the fair value of the asset or the present value of the minimum lease payments. The leased assets and the corresponding lease liabilities are recognised in the statement of financial position. The leased assets are depreciated over the period the department is expected to benefit from their use. The interest expense component of finance lease payments is recognised in the statement of financial performance.
Borrowing Costs
Borrowing costs are recognised as an expense when incurred.
Property, Plant and Equipment
Property, plant and equipment, other than land and buildings, is stated at cost less accumulated depreciation and impairment losses. Land and buildings are stated at fair value as determined by an independent registered valuer. Fair value is determined using market-based evidence. Land and buildings are revalued with sufficient regularity to ensure that carrying value is not materially different from fair value at the end of the reporting period. Additions between revaluations are recorded at cost. Any capitalisation thresholds applied are set out in the statement of entity-specific accounting policies.
Depreciation
Depreciation is provided on a straight-line basis so as to allocate the cost (or valuation) of an item of property, plant and equipment, less any estimated residual value, over its estimated useful life.
The estimated useful lives are set out in the statement of entity-specific accounting policies.
Leasehold improvements are capitalised and the cost is amortised over the unexpired period of the lease or the estimated useful life of the improvements, whichever is shorter.
Items under construction are not depreciated. The total cost of a capital project is transferred to the appropriate asset class on its completion and then depreciated.
Intangible Assets
Intangible assets with finite useful lives (such as computer software) are recorded at cost less accumulated amortisation and impairment losses. Any capitalisation thresholds applied are set out in the statement of entity-specific accounting policies.
Amortisation is charged to the statement of financial performance on a straight-line basis over the estimated useful life of the asset.
The estimated useful lives are set out in the statement of entity-specific accounting policies.
Intangible assets with indefinite useful lives are not amortised, but are tested at least annually for impairment. Where there is an active market for an intangible asset, the asset is recorded at a revalued amount, being fair value less any subsequent accumulated amortisation and accumulated impairment losses.
Cash and Cash Equivalents
Cash includes cash on hand and funds on deposit with banks with an original maturity of 3 months or less.
Debtors and Other Receivables
Debtors and other receivables are initially measured at fair value and subsequently measured at amortised cost using the effective interest rate, less impairment charges. Allowances for estimated irrecoverable amounts are recognised when there is objective evidence that the asset is impaired.
Inventories
Inventories held for sale or use in the production of goods and services on a commercial basis are recorded at the lower of cost and net realisable value. The cost of purchased inventory is determined using the weighted average cost method.
Inventories held for distribution for public benefit purposes are recorded at cost (calculated using the weighted average cost method) adjusted when applicable for any loss of service potential. Where inventories are acquired at no cost, or for nominal consideration, the cost is the current replacement cost at the date of acquisition.
Employee Entitlements
Pension Liabilities
Obligations for contributions to defined contribution retirement plans are recognised in the statement of financial performance as they fall due.
Other Employee Entitlements
Employee entitlements to salaries and wages, annual leave, sick leave, long service leave, retiring leave and other similar benefits are recognised in the statement of financial performance when they accrue to employees. Employee entitlements to be settled within 12 months are reported at the amount expected to be paid. Long-term employee entitlements are reported at the present value of the estimated future cash outflows.
Termination Benefits
Termination benefits are recognised in the statement of financial performance only when there is a demonstrable commitment to either terminate employment prior to normal retirement date or to provide such benefits as a result of an offer to encourage voluntary redundancy. Termination benefits to be settled within 12 months are reported at the amount expected to be paid. Other termination benefits are reported at the present value of the estimated future cash outflows.
Onerous Contracts
Where the benefits to be derived from a contract are lower than the unavoidable costs of meeting the obligation under the contract, a provision is recognised. The provision is stated at the present value of the future net cash outflows expected to be incurred in respect of the contract.
Foreign Currency
Foreign currency transactions are reported at the New Zealand dollar exchange rate at the date of the transaction.
Statement of Cash Flows
The following are definitions of the terms used in the statement of cash flows:
- cash and cash equivalents include cash on hand, cash in transit, bank accounts and deposits with an original maturity of no more than three months
- investing activities are those activities relating to the acquisition and disposal of non-current assets
- financing activities comprise capital injections by, or repayment of capital to, the Crown, and
- operating activities include all transactions and other events that are not investing or financing activities.
Taxation
Departments and Offices of Parliament are exempt from income tax as public authorities. Accordingly no charge for income tax has been provided for.
Goods and Services Tax
These forecast financial statements are GST exclusive, except for receivables and payables in the statement of financial position, which are stated on a GST inclusive basis. Where GST is not recoverable as input tax, then it is recognised as part of the related asset or expense.
The net amount of GST owing to or from the Inland Revenue Department at balance date is included as part of receivables or payables (as appropriate) in the statement of financial position.
Commitments
Future expenses and liabilities to be incurred on contracts that have been entered into at balance date are disclosed as commitments to the extent that there are equally unperformed obligations.
Contingent Liabilities and Contingent Assets
Contingent liabilities are disclosed if the possibility that they will crystallise is not remote. Contingent assets are disclosed if it is probable that the benefits will be realised.
Changes in Accounting Policies#
Any changes in accounting policies since the date of the last audited financial statements prepared under New Zealand generally accepted accounting practice are described in the statement of entity-specific accounting policies. The last audited financial statements (30 June 2009) were prepared in accordance with NZ IFRS (New Zealand Equivalents to International Financial Reporting Standards) as appropriate for public benefit entities.
Forecast Financial Statements Ministry of Health#
Statement of Forecast Comprehensive Income for the year ending 30 June 2011
2008/09 | 2009/10 | 2010/11 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Income |
|||||
Crown | 3 | 201,504 | 200,968 | 204,598 | 198,948 |
Department(s) | 2,602 | 1,897 | 1,503 | 1,897 | |
Other revenue | 1 | 17,149 | 14,384 | 15,202 | 15,418 |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 221,255 | 217,249 | 221,303 | 216,263 | |
Expenses |
|||||
Personnel | 126,265 | 124,716 | 126,265 | 121,265 | |
Operating | 2 | 73,404 | 75,175 | 69,290 | 74,424 |
Depreciation and amortisation | 9,673 | 14,033 | 11,393 | 18,219 | |
Capital charge | 1,498 | 3,325 | 2,355 | 2,355 | |
Finance costs | - | - | - | - | |
Other | 9 | - | - | - | |
Total Expenses | 210,849 | 217,249 | 209,303 | 216,263 | |
Net Surplus / (Deficit) | 4 | - | - | 12,000 | - |
Other comprehensive income | (1,080) | - | - | - | |
Total Comprehensive Income | 9,326 | - | 12,000 | - |
Statement of Forecast Changes in Taxpayers' Funds for the year ending 30 June 2011#
2008/09 | 2009/10 | 2010/11 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Balance at 1 July |
|||||
General funds | 18,623 | 32,390 | 31,131 | 31,131 | |
Revaluation reserve | 1,350 | 1,350 | 270 | 270 | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 19,973 | 33,740 | 31,401 | 31,401 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 9,326 | - | 12,000 | - | |
Repayment of surplus | (10,406) | - | (12,000) | - | |
Capital contribution | 12,508 | 10,594 | - | 11,853 | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | 11,428 | 10,594 | - | 11,853 | |
Balance at 30 June |
|||||
General funds | 31,131 | 42,984 | 31,131 | 42,984 | |
Revaluation reserve | 270 | 1,350 | 270 | 270 | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 31,401 | 44,334 | 31,401 | 43,254 |
Forecast Statement of Financial Position as at 30 June 2011#
2008/09 | 2009/10 | 2010/11 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Assets |
|||||
Current Assets |
|||||
Cash and cash equivalents | 9,522 | 16,158 | 14,424 | 19,231 | |
Debtors and other receivables | 18,350 | 3,605 | 8,930 | 3,930 | |
Prepayments | 1,284 | 1,201 | 2,040 | 2,040 | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 29,156 | 20,964 | 25,394 | 25,201 | |
Non-current Assets |
|||||
Property, plant and equipment | 5 | 22,117 | 31,849 | 21,104 | 15,529 |
Intangible assets | 6 | 23,412 | 48,008 | 30,238 | 35,859 |
Other non-current assets | - | - | - | - | |
Total Non- current Assets | 45,529 | 79,857 | 51,342 | 51,388 | |
Total Assets | 74,685 | 100,821 | 76,736 | 76,589 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 17,781 | 41,418 | 17,264 | 17,264 | |
Repayment of surplus | 10,409 | - | 12,000 | - | |
Employee entitlements | 9,251 | 7,837 | 10,846 | 10,846 | |
Other current liabilities | 4,411 | 5,676 | 3,786 | 3,786 | |
Total Current Liabilities | 41,852 | 54,931 | 43,896 | 31,896 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | 1,432 | 1,556 | 1,439 | 1,439 | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 1,432 | 1,556 | 1,439 | 1,439 | |
Total Liabilities | 43,284 | 56,487 | 45,335 | 33,335 | |
Taxpayers' Funds |
|||||
General funds | 31,131 | 42,984 | 31,131 | 42,984 | |
Revaluation reserve | 270 | 1,350 | 270 | 270 | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 31,401 | 44,334 | 31,401 | 43,254 | |
Total Liabilities and Taxpayers' Funds | 74,685 | 100,821 | 76,736 | 76,589 |
Statement of Forecast Cash Flows for the year ending 30 June 2011#
2008/09 | 2009/10 | 2010/11 | |||
---|---|---|---|---|---|
Note | Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Cash Flows from Operating Activities |
|||||
Receipts from: |
|||||
Crown | 199,813 | 205,968 | 213,719 | 203,948 | |
Department(s) | 2,628 | 1,897 | 1,503 | 1,897 | |
Other | 14,990 | 14,384 | 15,202 | 15,418 | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (67,581) | (63,689) | (70,076) | (75,210) | |
Employees | (133,338) | (124,202) | (125,479) | (120,479) | |
Capital charge | (1,498) | (3,325) | (2,355) | (2,355) | |
Goods and services tax (net) | (1,177) | - | - | - | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 13,837 | 31,033 | 32,514 | 23,219 | |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | 22 | 100 | 59 | 45 | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (4,516) | (10,410) | (3,720) | (3,310) | |
Intangible assets | (14,434) | (25,000) | (13,545) | (15,000) | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (18,928) | (35,310) | (17,206) | (18,265) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 12,508 | 10,594 | - | 11,853 | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (7,432) | (6,300) | (10,406) | (12,000) | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | 5,076 | 4,294 | (10,406) | (147) | |
Net Increase / (Decrease) in Cash | (15) | 17 | 4,902 | 4,807 | |
Cash at the beginning of the year | 9,537 | 16,141 | 9,522 | 14,424 | |
Cash at the end of the year | 9,522 | 16,158 | 14,424 | 19,231 |
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 Ministry'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 2009/10 is used as the opening position for the 2010/11 forecasts.
These assumptions are adopted as at 21 April 2010.
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 through new initiatives, or technical adjustments.
Statement of Entity-Specific Accounting Policies#
Department - Specific Accounting Policies
The Ministry of Health 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 Ministry of Health, prepared in accordance with section 38 of the Public Finance Act 1989.
Ministry of Health is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Ministry of Health is a public benefit entity.
Statement of Entity Specific Accounting Policies
Depreciation
Depreciation is charged on a straight-line basis at rates calculated to allocate the cost or valuation of an item of property, plant and equipment, less any estimated residual value, over its estimated useful life. Typically, the estimated useful lives of different classes of property, plant and equipment.
Useful life | Depreciation rate | |
---|---|---|
Buildings | 40 years | 2.5% |
Motor vehicles | 5 years | 20% |
Furniture and fittings | 5-10 years | 10-20% |
Machinery | 5 years | 20% |
Leasehold improvements | 5-10 years | 10-20% |
IT equipment | 3-5 years | 20-33.3% |
Scientific equipment | 5-10 years | 10-20% |
Intangible assets
Intangible assets with finite lives are subsequently recorded at cost less any amortization and impairment losses. Amortisation is charged to the Statement of Financial Performance on a straightline basis over the useful life of the asset. Typically, the estimated useful lives of these assets are as follows:
Useful life | Amortisation rate | |
---|---|---|
Software - internally generated | 3-5 years | 20-33.3% |
Software - other | 3-5 years | 20-33.3% |
Cost allocation
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 any one specific output.
Direct costs are charged directly to outputs while indirect costs are charged to outputs based on the level of activity associated with relevant cost drivers.
Depreciation is charged to Business Units on the basis of asset utilisation with the balance being charged as indirect costs. Direct personnel costs are allocated to the output expenses with the balance being charged as indirect costs.
Statement of Entity-Specific Accounting Policies#
The Ministry of Health 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 Ministry of Health, prepared in accordance with section 38 of the Public Finance Act 1989.
Ministry of Health is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Ministry of Health is a public benefit entity.
Authorisation Statement
These forecast financial statements for the year ended 30 June 2011 comply with FRS-42 Prospective Financial Statements.
Specific Accounting Policies
The accounting policies set out below have been applied consistently to all periods presented in these statements. These statements have been prepared on a going-concern basis. The measurement base applied is historical cost modified by the revaluation of certain assets and liabilities as identified in this statement of accounting policies.
The accrual basis of accounting has been used unless otherwise stated. These financial statements are presented in New Zealand dollars, which is the entity's functional currency. All financial information presented has been rounded to the nearest thousand.
Judgements and Estimations
The preparation of forecast financial statements in conformity with FRS-42 requires judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates and these variations may be material.
Leases
Operating Leases
Where substantially all of the risks and rewards of ownership are retained by the lessor, leases are classified as operating leases.
Lease payments under operating leases are recognised as an expense on a straight-line basis over the lease term.
Finance Leases
Leases which effectively transfer to the department substantially all the risks and rewards incidental to ownership of the leased items are classified as finance leases. These are capitalised at the lower of the fair value of the asset or the present value of the minimum lease payments. The leased assets and the corresponding lease liabilities are recognised in the statement of financial position. The leased assets are depreciated over the period the department is expected to benefit from their use. The interest expense component of finance lease payments is recognised in the statement of financial performance.
Borrowing Costs
Borrowing costs are recognised as an expense when incurred.
Property, Plant and Equipment
Property, plant and equipment, other than land and buildings, is stated at cost less accumulated depreciation and impairment losses. Land and buildings are stated at fair value as determined by an independent registered valuer. Fair value is determined using market-based evidence. Land and buildings are revalued with sufficient regularity to ensure that carrying value is not materially different from fair value at the end of the reporting period. Additions between revaluations are recorded at cost. Any capitalisation thresholds applied are set out in the statement of entity-specific accounting policies.
Depreciation
Depreciation is provided on a straight-line basis so as to allocate the cost [or valuation] of an item of property, plant and equipment, less any estimated residual value, over its estimated useful life.
The estimated useful lives are set out in the statement of entity-specific accounting policies.
Leasehold improvements are capitalised and the cost is amortised over the unexpired period of the lease or the estimated useful life of the improvements, whichever is shorter.
Items under construction are not depreciated. The total cost of a capital project is transferred to the appropriate asset class on its completion and then depreciated.
Intangible Assets
Intangible assets with finite useful lives (such as computer software) are recorded at cost less accumulated amortisation and impairment losses.
Any capitalisation thresholds applied are set out in the statement of entity-specific accounting policies.
Amortisation is charged to the statement of financial performance on a straight-line basis over the estimated useful life of the asset.
The estimated useful lives are set out in the statement of entity-specific accounting policies.
Intangible assets with indefinite useful lives are not amortised, but are tested at least annually for impairment.
Where there is an active market for an intangible asset, the asset is recorded at a revalued amount, being fair value less any subsequent accumulated amortisation and accumulated impairment losses.
Cash and Cash Equivalents
Cash includes cash on hand and funds on deposit with banks with a maturity of 3 months or less from date of acquisition.
Debtors and Other Receivables
Debtors and other receivables are initially measured at fair value and subsequently measured at amortised cost using the effective interest rate, less impairment charges. Allowances for estimated irrecoverable amounts are recognised when there is objective evidence that the asset is impaired.
Inventories
Inventories held for sale or use in the production of goods and services on a commercial basis are recorded at the lower of cost and net realisable value. The cost of purchased inventory is determined using the weighted average cost method.
Inventories held for distribution for public benefit purposes are recorded at cost (calculated using the weighted average cost method) adjusted when applicable for any loss of service potential. Where inventories are acquired at no cost, or for nominal consideration, the cost is the current replacement cost at the date of acquisition.
Employee Entitlements
Pension Liabilities
Obligations for contributions to defined contribution retirement plans are recognised in the statement of financial performance as they fall due.
Other Employee Entitlements
Employee entitlements to salaries and wages, annual leave, sick leave, long service leave, retiring leave and other similar benefits are recognised in the statement of financial performance when they accrue to employees. Employee entitlements to be settled within 12 months are reported at the amount expected to be paid. Long-term employee entitlements are reported at the present value of the estimated future cash outflows.
Termination Benefits
Termination benefits are recognised in the statement of financial performance only when there is a demonstrable commitment to either terminate employment prior to normal retirement date or to provide such benefits as a result of an offer to encourage voluntary redundancy. Termination benefits to be settled within 12 months are reported at the amount expected to be paid. Other termination benefits are reported at the present value of the estimated future cash outflows.
Onerous Contracts
Where the benefits to be derived from a contract are lower than the unavoidable costs of meeting the obligation under the contract, a provision is recognised. The provision is stated at the present value of the future net cash outflows expected to be incurred in respect of the contract.
Foreign Currency
Foreign currency transactions are reported at the New Zealand dollar exchange rate at the date of the transaction.
Statement of Cash Flows
The following are definitions of the terms used in the statement of cash flows:
- cash and cash equivalents include cash on hand, cash in transit, bank accounts and deposits with a maturity of no more than three months from date of acquisition
- investing activities are those activities relating to the acquisition and disposal of non-current assets
- financing activities comprise capital injections by, or repayment of capital to, the Crown, and
- operating activities include all transactions and other events that are not investing or financing activities.
Taxation
Departments and Offices of Parliament are exempt from income tax as public authorities. Accordingly no charge for income tax has been provided for.
Goods and Services Tax
These forecast financial statements are GST exclusive, except for receivables and payables in the statement of financial position, which are stated on a GST inclusive basis. Where GST is not recoverable as input tax, then it is recognised as part of the related asset or expense.
The net amount of GST owing to or from the Inland Revenue Department at balance date is included as part of receivables or payables (as appropriate) in the statement of financial position.
Commitments
Future expenses and liabilities to be incurred on contracts that have been entered into at balance date are disclosed as commitments to the extent that there are equally unperformed obligations.
Contingent Liabilities and Contingent Assets
Contingent liabilities are disclosed if the possibility that they will crystallise is not remote. Contingent assets are disclosed if it is probable that the benefits will be realised.
Changes in Accounting Policies#
Any changes in accounting policies since the date of the last audited financial statements prepared under New Zealand generally accepted accounting practice are described in the statement of entity-specific accounting policies. The last audited financial statements (30 June 2009) were prepared in accordance with NZ IFRS (New Zealand Equivalents to International Financial Reporting Standards) as appropriate for public benefit entities.
Notes to the Financial Statements#
Note 1 - Revenue - Other
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Medicines registration | 9,033 | 8,386 | 8,386 | 8,530 |
Service Fees | 3,763 | 2,924 | 3,334 | 3,291 |
Annual licence and registration fees | 1,186 | 1,175 | 1,585 | 1,700 |
State Sector Retirement Saving Scheme recovery | 2,204 | 1,897 | 1,897 | 1,897 |
Other departmental revenue | 397 | |||
Other | 566 | |||
Total |
17,149 | 14,382 | 15,202 | 15,418 |
Note 2 - Operating Expenses#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Consulting expenses | 9,172 | 9,690 | 8,378 | 7,500 |
Overseas Travel | 1,149 | 1,163 | 775 | 650 |
Domestic travel | 7,010 | 6,064 | 5,503 | 4,953 |
Other | 56,074 | 58,258 | 54,634 | 61,321 |
Total | 73,404 | 75,175 | 69,290 | 74,424 |
Note 3 - Debtors and Other Receivables#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Debtor - Crown | 15,878 | 2,757 | 6,757 | 1,757 |
Debtors - Other | 2,502 | 848 | 2,173 | 2,173 |
Total | 18,380 | 3,605 | 8,930 | 3,930 |
Note 4 - Reconciliation of Net Surplus to Net Cashflows from Operating Activities#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/(deficit) | 10,409 | 16,158 | 9,905 | 19,231 |
Add/(less) non-cash items: | ||||
Depreciation and amortisation expense | 9,674 | 11,402 | 11,481 | 8,840 |
Add/(less) items classified as investing or financing activities: | ||||
(Gains)/losses on disposal of property, plant and equipment | 9 | - | - | - |
Add/(less) movements in working capital items: | ||||
(Inc)/dec in debtors and receivables | (780) | (5,323) | 5,422 | 5,148 |
(Inc)/dec in debtor Crown | (1,691) | 13,121 | (4,000) | 5,000 |
(Inc) dec in prepayments | (81) | - | - | - |
Inc/(dec) in creditors and payables | (3,369) | 4,813 | 5,187 | (5,000) |
Inc/(dec) in provisions | (1,654) | - | - | - |
Inc/(dec) in employee entitlements | 1,322 | (9,138) | - | - |
Net Movements in working capital items | (6,253) | 14,875 | 18,090 | 13,988 |
Net Cash from operating activities | 13,839 | 31,033 | 27,995 | 23,219 |
Note 5 - Property, Plant and Equipment#
Land $000 |
Buildings $000 |
Leasehold improvements $000 |
Furniture/office equipment $000 |
Other $000 |
Total $000 |
|
---|---|---|---|---|---|---|
Cost or revaluation |
||||||
Balance as at 1 July 2010 | 5,350 | 7,840 | - | 9,771 | 49,751 | 72,712 |
Additions by purchase | - | 900 | - | 810 | 8,700 | 10,410 |
Additions internally developed | - | - | - | - | - | - |
Revaluation increase | - | - | - | - | - | - |
Transfers between classes | - | - | - | - | - | - |
Disposals | - | - | - | -30 | -70 | -100 |
Balance as at 30 June 2011 | 5,350 | 8,740 | - | 10.551 | 58,381 | 83,022 |
Accumulated depreciation and impairment losses |
||||||
Balance as at 1 July 2010 | - | 4,273 | - | 5,674 | 36,247 | 46,194 |
Depreciation expense | - | 578 | - | 931 | 3,470 | 4.979 |
Eliminate on disposal | - | - | - | - | - | - |
Eliminate on revaluation | - | - | - | - | - | - |
Transfers between classes | - | - | - | - | - | - |
Impairment losses | - | - | - | - | - | |
Balance as at 30 June 2011 | - | 4,851 | - | 6,605 | 39,717 | 51,173 |
Carrying amount as at 30 June 2011 | 5,350 | 3,889 | - | 3,946 | 18,664 | 31,849 |
Note 6 - Intangible Assets#
Acquired software $000 |
Internally generated software $000 |
Other $000 |
Total $000 |
|
---|---|---|---|---|
Cost |
||||
Balance as at 1 July 2010 | 20,701 | 41,635 | - | 62,336 |
Additions by purchase | 8,700 | - | - | 8,700 |
Additions internally developed | - | 6,300 | - | 6,300 |
Disposals | - | - | - | - |
Balance as at 30 June 2011 | 29,401 | 47,935 | - | 77,336 |
Accumulated amortisation and impairment losses |
||||
Balance as at 1 July 2010 | 8,397 | 23,701 | - | 32,098 |
Amortisation expense | 5,440 | 3,939 | - | 9,379 |
Disposals | - | - | - | - |
Impairment losses | - | - | - | - |
Balance as at 30 June 2011 | 13,837 | 27,640 | - | 41,477 |
Carrying amount as at 30 June 2011 | 15,564 | 20,295 | - | 35,859 |
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 basis 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 was 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.