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 formats.
Using PDF FilesCover, Contents#
Introduction#
- Purpose of Information Supporting the Estimates
- Votes and Departments in Each Sector
- Purpose and Nature of Appropriations
- Guide to Reading Information Supporting theEstimates
- Terms and Definitions
- Useful Links
Sector Overview#
- Ministerial Statements of Responsibility
- Chief Executive Statements of Responsibility
Performance Information for Appropriations in Each Vote#
- Vote Arts, Culture and Heritage
- Vote Community and Voluntary Sector
- Vote Emergency Management
- Vote Internal Affairs
- Vote Māori Affairs
- Vote National Archives
- Vote National Library
- Vote Pacific Island Affairs
- Vote Racing
- Vote Sport and Recreation
- Vote Statistics
- Vote Treaty Negotiations
- Vote Women's Affairs
Statements of Forecast Service Performance of Departments#
Forecast Financial Statements of Departments#
- Statement of Common Accounting Policies
- Archives New Zealand
- Ministry for Culture and Heritage
- Department of Internal Affairs
- National Library of New Zealand
- Ministry of Pacific Island Affairs
- Statistics New Zealand
- Te Puni Kōkiri
- Ministry of Women's Affairs
Statements of Intent of Departments (separately produced but forming part of this volume)#
- Archives New Zealand
- Ministry for Culture and Heritage
- Department of Internal Affairs
- National Library of New Zealand
- Ministry of Pacific Island Affairs
- Statistics New Zealand
- Te Puni Kōkiri
- Ministry of Women's Affairs
Notes to the Financial Statements#
Note 1 - Other Revenue
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Passport fees | 53,391 | 62,450 | 59,734 | 75,728 |
Citizenship fees | 9,922 | 6,197 | 7,655 | 10,704 |
Birth, Death, Marriage and Civil Union Fees | 10,620 | 9,743 | 10,143 | 9,744 |
Gaming Licences | 17,501 | 18,232 | 17,503 | 18,707 |
Casino Operators' Levies | 5,384 | 3,714 | 4,035 | 3,717 |
VIP Transport | 7,004 | 7,921 | 7,501 | 7,926 |
Recovery from New Zealand Lottery Grants Board | 9,711 | 10,524 | 10,362 | 9,674 |
New Zealand Gazette | 1,096 | 927 | 934 | 935 |
Other | 5,785 | 7,246 | 7,361 | 6,225 |
Total |
120,414 | 126,954 | 125,228 | 143,360 |
Note 2 - Operating Expenses#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating expenses include: |
||||
Agency Fees | 9,626 | 3,643 | 3,586 | 3,713 |
Computer Costs | 11,530 | 13,089 | 12,278 | 14,911 |
Consultants | 3,308 | 4,886 | 2,444 | 1,438 |
Domestic travel | 3,673 | 4,204 | 4,194 | 4,059 |
Inventory Costs | 15,120 | 15,274 | 15,160 | 17,039 |
Office Expenses | 12,938 | 12,587 | 12,701 | 13,508 |
Overseas travel | 916 | 587 | 729 | 646 |
Professional Fees | 3,200 | 5,103 | 5,291 | 6,616 |
Publicity and Promotion | 2,411 | 2,524 | 2,047 | 2,007 |
Rental and Leasing costs | 11,468 | 11,466 | 11,122 | 10,840 |
Staff Development | 2,523 | 3,093 | 3,230 | 2,936 |
Other | 9,949 | 26,712 | 21,328 | 19,801 |
Total |
86,662 | 103,168 | 94,110 | 97,514 |
Note 3 - 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 | 3,397 | 11,765 | 2,415 | 27,793 | 50,720 |
Additions by purchase | 0 | 0 | 1,265 | 187 | 1,713 | 3,165 |
Revaluation increase | - | - | - | - | - | - |
Transfers between classes | - | - | - | - | - | - |
Other movements | - | - | - | - | 395 | 395 |
Disposals | - | - | - | - | (395) | (395) |
Balance as at 30 June 2011 |
5,350 | 3,397 | 13,030 | 2,602 | 29,506 | 53,885 |
Accumulated depreciation and impairment losses |
||||||
Balance as at 1 July 2010 | - | (196) | (7,553) | (1,622) | (12,456) | (21,827) |
Depreciation expense | - | (96) | (2,428) | (498) | (3,447) | (6,469) |
Eliminate on disposal | - | - | - | - | - | - |
Eliminate on revaluation | - | - | - | - | - | - |
Transfers between classes | - | - | - | - | - | - |
Impairment losses | - | - | - | - | - | - |
Balance as at 30 June 2011 |
- | (292) | (9,981) | (2,120) | (15,903) | (28,296) |
Carrying amount as at 30 June 2011 |
5,350 | 3,105 | 3,049 | 482 | 13,603 | 25,589 |
Note 4 - Intangible Assets#
Software$000 | |
---|---|
Cost | |
Balance as at 1 July 2010 | 81,315 |
Additions | 20,425 |
Balance as at 30 June 2011 | 101,740 |
Accumulated amortisation | |
Balance as at 1 July 2010 | (25,109) |
Amortisation Expense | (8,803) |
Balance as at 30 June 2011 | (33,912) |
Carrying amount as at 30 June 2011 | 67,828 |
Note 5 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2011#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/(deficit) | 7,269 | (3,934) | 2,279 | 1,933 |
Add/(less) non-cash items | - | - | - | - |
Depreciation and Amortisation | 9,527 | 14,287 | 13,993 | 15,272 |
Revaluation Gain | - | - | - | - |
Net Losses on Derivative Financial Instruments | (19) | - | - | - |
Total non-cash items | 9,508 | 14,287 | 13,993 | 15,272 |
Add/(less) items classified as investing or financing activities | - | - | - | - |
(Gains)/losses on disposal of property, plant and equipment | (714) | 1 | 1 | - |
Total items classified as investing or financing activities | (714) | 1 | 1 | - |
Add/(less) movements in working capital items | - | - | - | - |
(Inc)/Dec in debtors and other receivables | (492) | 434 | 64 | - |
(Inc)/Dec in prepayments | 138 | 50 | (871) | (4,060) |
(Inc)/Dec in inventories | 691 | 122 | 394 | 20 |
Inc/(Dec) in creditors and other payables | 4,428 | 2,837 | 4,964 | (1,006) |
Inc/(Dec) in employee entitlements | 832 | 437 | (1,083) | 4 |
Inc/(Dec) in other current liabilities | (1,201) | (563) | 1,052 | (7) |
Net movements in working capital items | 4,396 | 3,317 | 4,520 | (5,049) |
Net cash from operating activities |
20,459 | 13,671 | 20,793 | 12,156 |
Note 6 - Reconciliation of Departmental Expenses and Appropriations#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Total for Vote Community and Voluntary Sector | 21,248 | 22,157 | 21,923 | 20,834 |
Total for Vote Emergency Management | 10,533 | 11,049 | 11,489 | 11,043 |
Total for Vote Internal Affairs | 125,578 | 155,746 | 147,726 | 157,703 |
Total for Vote Local Government | 13,053 | 20,368 | 11,919 | 10,337 |
Total for Vote Ministerial Services | 41,719 | 40,526 | 39,106 | 39,615 |
Total for Vote Racing | 195 | 362 | 312 | 359 |
Total |
212,326 | 250,208 | 232,475 | 239,891 |
Forecast Financial Statements National Library of New Zealand#
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 | 61,768 | 64,854 | 64,295 | 62,423 | |
Department(s) | 608 | 797 | 976 | 1,027 | |
Other revenue | 4,555 | 4,893 | 4,881 | 4,849 | |
Gains | 284 | - | - | - | |
Interest | - | - | - | - | |
Total Income | 67,215 | 70,544 | 70,152 | 68,299 | |
Expenses |
|||||
Personnel | 26,125 | 26,463 | 26,955 | 26,590 | |
Operating | 1 | 21,988 | 25,968 | 23,569 | 23,149 |
Depreciation and amortisation | 8,338 | 10,268 | 9,232 | 10,405 | |
Capital charge | 7,487 | 7,701 | 8,303 | 8,328 | |
Finance costs | 108 | - | 103 | - | |
Other | 2,822 | - | - | - | |
Total Expenses | 66,868 | 70,400 | 68,162 | 68,472 | |
Net Surplus / (Deficit) | 144 | 144 | 1,990 | (173) | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 347 | 144 | 1,990 | (173) |
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 | 106,155 | 102,989 | 102,943 | 103,114 | |
Revaluation reserve | 7,767 | 7,767 | 7,767 | 7,767 | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 113,922 | 110,756 | 110,710 | 110,881 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 347 | 144 | 1,990 | (173) | |
Repayment of surplus | (3,511) | - | (2,146) | - | |
Capital contribution | 252 | 3,900 | 353 | 20,528 | |
Capital withdrawal | (300) | (26) | (26) | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | (3,212) | 4,018 | 171 | 20,355 | |
Balance at 30 June |
|||||
General funds | 102,943 | 107,007 | 103,114 | 123,469 | |
Revaluation reserve | 7,767 | 7,767 | 7,767 | 7,767 | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 110,710 | 114,774 | 110,881 | 131,236 |
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 | 21,450 | 11,071 | 13,459 | 11,498 | |
Debtors and other receivables | 7,100 | 8,607 | 7,110 | 7,110 | |
Prepayments | 2,757 | 2,121 | 2,689 | 2,689 | |
Inventories | 74 | 79 | 74 | 74 | |
Other current assets | 116 | - | - | - | |
Total Current Assets | 31,497 | 21,878 | 23,332 | 21,371 | |
Non-current Assets |
|||||
Property, plant and equipment | 86,094 | 95,439 | 90,187 | 109,141 | |
Intangible assets | 9,061 | 7,027 | 10,187 | 11,065 | |
Other non-current assets | 455 | 695 | 523 | 523 | |
Total Non- current Assets | 95,610 | 103,161 | 100,897 | 120,729 | |
Total Assets | 127,107 | 125,039 | 124,229 | 142,100 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 8,006 | 5,914 | 6,311 | 5,953 | |
Repayment of surplus | 3,511 | - | 2,146 | - | |
Employee entitlements | 2,609 | 2,234 | 2,620 | 2,640 | |
Other current liabilities | 2,271 | 2,117 | 2,271 | 2,271 | |
Total Current Liabilities | 16,397 | 10,265 | 13,348 | 10,864 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | - | - | - | - | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | - | - | - | - | |
Total Liabilities | 16,397 | 10,265 | 13,348 | 10,864 | |
Taxpayers' Funds |
|||||
General funds | 102,943 | 107,007 | 103,114 | 123,469 | |
Revaluation reserve | 7,767 | 7,767 | 7,767 | 7,767 | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 110,710 | 114,774 | 110,881 | 131,236 | |
Total Liabilities and Taxpayers' Funds | 127,107 | 125,039 | 124,229 | 142,100 |
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 | 62,942 | 64,854 | 64,295 | 62,423 | |
Department(s) | 697 | 797 | 976 | 1,027 | |
Other | 4,615 | 5,072 | 4,606 | 4,467 | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (23,043) | (25,486) | (25,537) | (23,786) | |
Employees | (25,637) | (26,284) | (26,793) | (26,420) | |
Capital charge | (7,476) | (7,599) | (8,212) | (8,328) | |
Goods and services tax (net) | (375) | (1) | 2 | - | |
Other operating activities | (736) | (601) | (271) | (271) | |
Net Cash from Operating Activities | 2 | 10,987 | 10,752 | 9,066 | 9,112 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | - | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (4,504) | (15,491) | (10,406) | (25,557) | |
Intangible assets | (3,685) | (540) | (3,467) | (3,898) | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (8,189) | (16,031) | (13,873) | (29,455) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 252 | 3,900 | 353 | 20,528 | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | - | - | (3,511) | (2,146) | |
Capital withdrawal | (300) | (26) | (26) | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | (48) | 3,874 | (3,184) | 18,382 | |
Net Increase / (Decrease) in Cash | 2,750 | (1,405) | (7,991) | (1,961) | |
Cash at the beginning of the year | 18,700 | 12,476 | 21,450 | 13,459 | |
Cash at the end of the year | 21,450 | 11,071 | 13,459 | 11,498 |
Statement of Significant Assumptions#
These statements have been compiled on the basis of the Government's policies and the National Library's Output Plan with the Minister Responsible for the National Library at the time the statements were finalised.
These forecast financial statements include all the activities of the National Library of New Zealand as constituted by the National Library of New Zealand (Te Puna Matauranga o Aotearoa) Act 2003 and reported as required by the Public Finance Act 1989, and comply with generally accepted accounting practice. The measurement base applied is historical cost unless otherwise stated.
Actual results achieved for the year to 30 June 2011 are likely to vary from the information presented in these statements. Variations may be material.
The factors that may lead to a material difference include:
- changes to the baseline budget through new initiatives or technical adjustments.
- that the carrying amount of the building fit out is affected by the decision to redevelop the existing building in Wellington. There is uncertainty about the extent of re-use of existing building plant and equipment (fit out) upon return to the Wellington building after the redevelopment is completed.
Statement of Entity-Specific Accounting Policies#
The National Library of New Zealand 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 National Library of New Zealand, prepared in accordance with section 38 of the Public Finance Act 1989.
National Library of New Zealand is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting National Library of New Zealand is a public benefit entity.
The activities of the National Library comprise the maintenance of collections for current and future
use, the provision of information and advisory services, and the development of policy advice on information issues.
Specific Accounting Policies
Non Current Assets
Collections
The General Collections and Schools Collection are recorded at cost less accumulated depreciation and accumulated impairment losses.
Property, plant and equipment
Property, Plant and Equipment is stated at cost less accumulated depreciation. Land and buildings are revalued at least every five years or whenever the carrying amount differs materially to fair value. The last revaluation was completed on 30 June 2008.
Intangible assets
Intangible assets with finite lives are recorded at cost less accumulated depreciation and accumulated impairment losses. The National Library records computer software as an intangible asset.
Depreciation and Amortisation
Depreciation
Depreciation is provided on the General Collections and Schools Collection on a straight-line basis at rates which will write off the cost of the collections over their useful lives. The estimated useful lives of the collections range between 5 and 50 years.
Depreciation is provided on Property, Plant and Equipment on a straight-line basis at rates that will write off the cost (or valuation) of the assets to their estimated residual values over their useful lives. Buildings are depreciated over 44 to 61 years. Furniture, building fit-out and equipment are depreciated over 3 to 30 years.
Depreciation is not charged on land, artworks, or capital work in progress.
Amortisation
Amortisation is charged to the Statement of Financial Performance on a straight-line basis over the useful life of the asset. The National Library amortises its computer software over 2 to 8 years.
Amortisation is not charged on capital work in progress.
Cost Allocation
The National Library has determined the cost of outputs using the cost allocation system outlined below.
Criteria for direct and indirect costs
"Direct Costs" are those costs directly attributed to an output. "Indirect Costs" are those costs which cannot be identified with a specific output in an economically feasible manner.
Cost allocation policy
Direct costs are charged directly to significant activities. Indirect costs are charged to significant activities based on cost drivers and related activity/usage information.
Method of assigning direct costs to outputs
Direct charging of costs to outputs includes capital charge and depreciation (which are charged on the basis of assets utilised), personnel costs (which are charged by recording time spent on each output) and operating costs (such as property maintenance charges which are charged on the basis of the floor area occupied by each output).
Bases for assigning indirect costs to outputs
Indirect costs are pro-rated to outputs on the proportion of direct employee costs used in each output, with the exception of the National Library's Finance unit costs which are pro-rated on the proportion of direct total costs used in each output.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating expenses include: |
||||
Consultants' fees | 4,807 | 8,471 | 6,292 | 4,548 |
Overseas travel | 297 | 347 | 234 | 234 |
Domestic travel | 431 | 429 | 437 | 437 |
Other | 16,453 | 16,721 | 16,606 | 17,930 |
Total operating expenses |
21,988 | 25,968 | 23,569 | 23,149 |
Note 2 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2011#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/(deficit) | 347 | 144 | 1,990 | (173) |
Add/(less) non-cash items |
||||
Depreciation and amortisation expense | 11,160 | 10,268 | 9,232 | 10,405 |
Gain on revaluation of land and buildings | - | - | - | |
Revenue from donations and legal deposit | (436) | (392) | (382) | (382) |
NZ IFRS adjustment for lease make-good | 108 | - | 103 | - |
Net foreign exchange losses (gains) | (556) | - | - | - |
Total non-cash items | 10,276 | 9,876 | 8,953 | 10,023 |
Add/(less) items classified as investing or financing activities |
||||
(Gains)/losses on disposal property, plant and equipment | - | - | - | - |
Add/ (less) movements in working capital items |
||||
(Inc)/Dec in debtors and other receivables | 1,591 | - | (9) | - |
(Inc)/Dec in prepayments | (396) | - | - | - |
(Inc)/Dec in inventories | 5 | - | - | - |
(Inc)/Dec in creditors and other payables | (2,264) | 222 | 92 | 40 |
(Inc)/Dec in current provisions | 1,332 | - | (2,076) | (758) |
(Inc)/Dec in employee entitlements | 280 | (60) | - | (20) |
(Inc)/Dec in derivative financial instruments | (184) | 570 | 116 | - |
Net movements in working capital items | 364 | 732 | (1,877) | (893) |
Net cash from operating activities |
10,987 | 10,752 | 9,066 | 9,112 |
Forecast Financial Statements Ministry of Pacific Island Affairs#
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 | 6,478 | 6,035 | 6,035 | 6,235 | |
Department(s) | 56 | 60 | 72 | 60 | |
Other revenue | 80 | 169 | 174 | - | |
Gains | 17 | - | - | - | |
Interest | - | - | - | - | |
Total Income | 6,631 | 6,264 | 6,281 | 6,295 | |
Expenses |
|||||
Personnel | 3,899 | 3,912 | 4,017 | 4,097 | |
Operating | 1 | 2,412 | 2,127 | 2,066 | 1,984 |
Depreciation and amortisation | 102 | 155 | 121 | 134 | |
Capital charge | 70 | 70 | 77 | 80 | |
Finance costs | - | - | - | - | |
Other | - | - | - | - | |
Total Expenses | 6,483 | 6,264 | 6,281 | 6,295 | |
Net Surplus / (Deficit) | - | - | - | - | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 148 | - | - | - |
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 | 853 | 1,023 | 1,023 | 1,023 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 853 | 1,023 | 1,023 | 1,023 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 148 | - | - | - | |
Repayment of surplus | (148) | - | - | - | |
Capital contribution | 170 | - | - | 90 | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | 170 | - | - | 90 | |
Balance at 30 June |
|||||
General funds | 1,023 | 1,023 | 1,023 | 1,113 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 1,023 | 1,023 | 1,023 | 1,113 |
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 | 1,449 | 1,131 | 471 | 597 | |
Debtors and other receivables | 27 | 80 | 822 | 828 | |
Prepayments | 42 | 1 | 2 | 10 | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 1,518 | 1,212 | 1,295 | 1,435 | |
Non-current Assets |
|||||
Property, plant and equipment | 467 | 562 | 363 | 343 | |
Intangible assets | 61 | - | 55 | 37 | |
Other non-current assets | - | - | - | - | |
Total Non- current Assets | 528 | 562 | 418 | 380 | |
Total Assets | 2,046 | 1,774 | 1,713 | 1,815 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 483 | 551 | 373 | 389 | |
Repayment of surplus | 148 | - | - | - | |
Employee entitlements | 185 | 112 | 272 | 272 | |
Other current liabilities | 67 | - | - | - | |
Total Current Liabilities | 883 | 663 | 645 | 661 | |
Non-current Liabilities |
|||||
Provisions | 99 | - | - | - | |
Employee entitlements | 41 | 88 | 45 | 41 | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 140 | 88 | 45 | 41 | |
Total Liabilities | 1,023 | 751 | 690 | 702 | |
Taxpayers' Funds |
|||||
General funds | 1,023 | 1,023 | 1,023 | 1,113 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 1,023 | 1,023 | 1,023 | 1,113 | |
Total Liabilities and Taxpayers' Funds | 2,046 | 1,774 | 1,713 | 1,815 |
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 | 6,478 | 6,035 | 5,216 | 6,235 | |
Department(s) | 54 | 60 | 72 | 43 | |
Other | 119 | 169 | 174 | - | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (2,540) | (2,749) | (2,384) | (2,136) | |
Employees | (3,770) | (3,290) | (3,791) | (3,940) | |
Capital charge | (70) | (70) | (77) | (76) | |
Goods and services tax (net) | - | - | - | - | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 2 | 271 | 155 | (790) | 126 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | 21 | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (73) | (40) | - | (90) | |
Intangible assets | (73) | - | (40) | - | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (125) | (40) | (40) | (90) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 170 | - | - | 90 | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (95) | - | (148) | - | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | 75 | - | (148) | 90 | |
Net Increase / (Decrease) in Cash | 221 | 115 | (978) | 126 | |
Cash at the beginning of the year | 1,228 | 1,016 | 1,449 | 471 | |
Cash at the end of the year | 1,449 | 1,131 | 471 | 597 |
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 activities of the Ministry of Pacific Island Affairs will remain substantially the same as for the previous year.
- Personnel costs are based on 47 staff positions.
- 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 22 April 2010.
Factors that could lead to material differences between the forecast financial statements and the 2010/11 actual financial statements include changes to the baseline budget through new initiatives, or technical adjustments.
Statement of Entity-Specific Accounting Policies#
The Ministry of Pacific Island Affairs 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 Pacific Island Affairs, prepared in accordance with section 38 of the Public Finance Act 1989.
Ministry of Pacific Island Affairs is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Ministry of Pacific Island Affairs is a public benefit entity.
Authorisation Statement
These forecast financial statements were authorised for issue by the Chief Executive of the Ministry for Pacific Island Affairs on 22 April 2010. The Chief Executive is responsible for the forecast financial statements presented, including the appropriateness of the assumptions underlying the forecast financial statements and all other required disclosure.
Specific Accounting Policies
Property, plant and equipment
All property, plant and equipment costing more than $3,000 are capitalised and recorded at historical cost. Assets below $3,000 can be capitalised as a group of assets when the benefits from them are expected to be received in more than one period.
Depreciation
The estimated useful lives of property, plant and equipment are set out below:
- Furniture and fittings - 8 years.
- Office equipment - 3 to 4 years.
- Motor vehicles - 4 to 5 years.
- IT equipment - 3 to 4 years.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating Expenses Include: | ||||
Consultants' fees | 414 | 300 | 253 | 193 |
Overseas travel | 10 | 5 | 2 | 2 |
Domestic travel | 219 | 215 | 200 | 215 |
Other | 1,861 | 1,741 | 1,611 | 1,474 |
Total |
2,412 | 2,127 | 2,066 | 1,884 |
Note 2 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ended 30 June 2011#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net Surplus/(Deficit) | 148 | - | - | - |
Add/(Less) Non-Cash Items: | ||||
Depreciation & Amortisation Expense | 102 | 155 | 121 | 134 |
Gains on Disposal of Property Plant & Equipment | (17) | - | - | - |
Total Non Cash Items | 85 | 155 | 121 | 134 |
Add/(Less) Movements in Working Capital Items | ||||
(Inc)/Dec in Debtors and other receivables | 63 | (30) | (795) | 6 |
(Inc)/Dec in Prepayments | 32 | 30 | 40 | (10) |
(Inc)/Dec in Creditors and other payables | (83) | (20) | (247) | (8) |
(Inc)/Dec in Employee Entitlements | 26 | 20 | 91 | 4 |
Net Movement in Working Capital | 40 | - | (911) | (8) |
Net Cash from Operating Activities |
271 | 155 | (790) | 126 |
Forecast Financial Statements Statistics New Zealand#
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 | 87,621 | 98,422 | 95,722 | 135,153 | |
Department(s) | 4,265 | 7,279 | 8,868 | 7,549 | |
Other revenue | 4,296 | 1,964 | 1,964 | 1,964 | |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 96,182 | 107,665 | 106,554 | 144,666 | |
Expenses |
|||||
Personnel | 57,307 | 68,402 | 69,708 | 97,495 | |
Operating | 1 | 22,134 | 25,254 | 23,528 | 32,334 |
Depreciation and amortisation | 8,729 | 10,239 | 9,548 | 10,875 | |
Capital charge | 2 | 3,581 | 3,770 | 3,770 | 3,962 |
Finance costs | - | - | - | - | |
Other | 3,152 | - | - | - | |
Total Expenses | 94,903 | 107,665 | 106,554 | 144,666 | |
Net Surplus / (Deficit) | - | - | - | - | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 1,279 | - | - | - |
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 | 47,753 | 50,262 | 50,262 | 50,262 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 47,753 | 50,262 | 50,262 | 50,262 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 1,279 | - | - | - | |
Repayment of surplus | (1,279) | - | - | - | |
Capital contribution | 2,509 | 2,485 | - | 2,681 | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | 2,509 | 2,485 | - | 2,681 | |
Balance at 30 June |
|||||
General funds | 50,262 | 52,747 | 50,262 | 52,943 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 50,262 | 52,747 | 50,262 | 52,943 |
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 | 33,314 | 30,341 | 32,427 | 30,951 | |
Debtors and other receivables | 3 | (159) | 957 | 983 | 983 |
Prepayments | 852 | 650 | 650 | 650 | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 34,007 | 31,948 | 34,060 | 32,584 | |
Non-current Assets |
|||||
Property, plant and equipment | 14,165 | 8,653 | 16,512 | 18,924 | |
Intangible assets | 18,150 | 28,203 | 18,732 | 20,752 | |
Other non-current assets | 76 | - | - | - | |
Total Non- current Assets | 32,391 | 36,856 | 35,244 | 39,676 | |
Total Assets | 66,398 | 68,804 | 69,304 | 72,260 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 6,523 | 8,576 | 9,273 | 9,591 | |
Repayment of surplus | 1,279 | - | - | - | |
Employee entitlements | 4,430 | 3,997 | 5,128 | 5,058 | |
Other current liabilities | 4 | 50 | 10 | 10 | 10 |
Total Current Liabilities | 12,282 | 12,583 | 14,411 | 14,659 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | 3,854 | 3,474 | 4,631 | 4,658 | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 3,854 | 3,474 | 4,631 | 4,658 | |
Total Liabilities | 16,136 | 16,057 | 19,042 | 19,317 | |
Taxpayers' Funds |
|||||
General funds | 50,262 | 52,747 | 50,262 | 52,943 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 50,262 | 52,747 | 50,262 | 52,943 | |
Total Liabilities and Taxpayers' Funds | 66,398 | 68,804 | 69,304 | 72,260 |
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 | 88,387 | 98,422 | 94,561 | 135,153 | |
Department(s) | 4,199 | 7,279 | 9,068 | 7,549 | |
Other | 4,456 | 1,964 | 1,783 | 1,964 | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (22,796) | (24,987) | (21,028) | (31,675) | |
Employees | (57,126) | (68,095) | (69,401) | (97,188) | |
Capital charge | (3,581) | (3,770) | (3,770) | (3,962) | |
Goods and services tax (net) | (6) | - | - | - | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 5 | 13,533 | 10,813 | 11,213 | 11,841 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | 25 | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (8,722) | (4,369) | (6,903) | (7,000) | |
Intangible assets | (3,730) | (8,467) | (5,197) | (9,000) | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (12,427) | (12,836) | (12,100) | (16,000) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 2,509 | 2,485 | - | 2,681 | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (319) | - | - | 2 | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | 2,190 | 2,485 | - | 2,683 | |
Net Increase / (Decrease) in Cash | 3,296 | 462 | (887) | (1,476) | |
Cash at the beginning of the year | 30,018 | 29,879 | 33,314 | 32,427 | |
Cash at the end of the year | 33,314 | 30,341 | 32,427 | 30,951 |
Statement of Significant Assumptions#
These forecast financial statements have been compiled on the basis of existing government policies and Ministerial expectations at the time the statements were finalised.
The main assumptions are as follows:
- The department's 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.
- On the basis that the resources provided for will enable Statistics New Zealand to deliver the outputs as specified in the "Statement of Objectives Specifying the Performance Forecast for Official Statistics MCOA and 2011 Census of Population and Dwellings - MYA.
- On the basis of historical cost.
These assumptions are adopted as at 19 April 2010.
Factors that could lead to material differences between the forecast financial statements and the 2010/11 actual financial statements include:
- Changes to the baseline budget through new initiatives, or technical adjustments.
- The 2009/10 budgeted figures are those represented in the Estimates for 2009/10 as amended by the Supplementary Estimates.
- The 2010/11 budgeted figures are those represented in the Main Estimates for 2010/11.
Variations and changes to the forecast financial statements
- While every attempt has been made to accurately forecast final results for 2009/10, actual results achieved for the year ending 30 June 2010 are likely to vary from the forecast information presented, and this variation could be material.
- Once the Statement of Intent is presented, Statistics New Zealand will not be updating the forecasts for any changes to appropriations or forecast financial statements made in ensuing Supplementary Estimates. However, subsequent changes, and any material error in these forecasts will be reported in the Annual Report of Statistics New Zealand for the year ended 30 June 2011.
Statement of Entity-Specific Accounting Policies#
Statistics New Zealand has applied the accounting policies set out in the Statement of Accounting Policies Standard included in this document, except as stated below.
Reporting Entity
These are the prospective financial statements of Statistics New Zealand, prepared in accordance with section 38 of the Public Finance Act 1989.
Statistics New Zealand is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Statistics New Zealand is a public benefit entity.
Authorisation Statement
These forecast financial statements were authorised for issue by the Chief Executive on 8 April 2010. The Chief Executive is responsible for the forecast financial statements presented, including the appropriateness of the assumptions underlying the forecast financial statements and all other required disclosure.
Specific Accounting Policies
Going concern
The financial statements of Statistics New Zealand are prepared on a going concern basis.
Property, plant and equipment
Capitalisation thresholds applied are set out below:
- Physical assets costing more than $1,000 (except for Computer Equipment that form an integral part of the asset) are capitalised and recorded at cost. Any write-down of an item to its recoverable amount is recognised in the Statement of Financial Performance.
Depreciation
The estimated useful lives of property, plant and equipment are set out below:
- Leasehold improvements - 10 years or remaining term of lease.
- IT Equipment / Hardware - 3 to 5 years.
- Motor vehicles - 3 to 5 years.
- Furniture and fittings - 7 Years.
- Office Equipment - 5 years.
Intangible assets
Capitalisation thresholds applied are:
- Intangible assets costing more than $1,000 are capitalised and recorded at cost. The cost of an internally generated intangible asset represents expenditure incurred in the development of the asset. Internally developed software (work-in- progress) is valued at the lower of cost and net realisable value. No depreciation is charged against work in progress.
The estimated useful lives of intangible assets are set out below:
- Purchased software - 3 to 5 years.
- Internally developed software - 3 to 10 years.
Cost allocation
Statistics New Zealand will derive the costs of outputs shown in these statements using cost drivers to assign indirect costs. Direct costs are assigned to outputs based on direct charging and time recording. Direct costs are the significant cost driver in allocating indirect costs to outputs.
Revenue allocation
Statistics New Zealand will allocate revenue Crown to outputs based on the Vote appropriation. Within each output, revenue Crown is allocated to respective outputs based on direct and allocated costs.
Revenue Crown for the 2011 Census of Population and Dwellings - MYA will be allocated on an actual basis in the current year and any surplus will be returned to the Crown in the final year of the MYA.
Changes in accounting policies
There have been no major changes in accounting policies, since the date of the last audited financial statements. All policies have been applied on a basis consistent with those used in the previous published financial reports.
Accounting policies are changed only if the change is required by an accounting standard or interpretation, or if it otherwise provides more reliable and relevant information.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating expenses include: | ||||
Consultant's fees | 931 | 500 | 700 | 566 |
Overseas travel | 285 | 250 | 250 | 250 |
Domestic travel | 1,573 | 1,300 | 1,662 | 4,434 |
Other | 19,345 | 23,204 | 20,916 | 27,084 |
Total |
22,134 | 25,254 | 23,528 | 32,334 |
The increase in domestic travel during 2010/11 is mainly due to 2011 Census.
Note 2 - Capital Charge#
The Department is required to pay capital charge on its net assets. The capital charge rate for the year ending 30 June 2011 is 7.5% per annum.
Note 3 - Debtors and Other Receivables#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Debtors and other receivables include: | ||||
Trade Debtors | 1,007 | 988 | 988 | 988 |
Crown Debtor (1) | (1,161) | - | - | - |
Provision for Doubtful Debts | (5) | (31) | (5) | (5) |
Total |
(159) | 957 | 983 | 983 |
(1) - Crown Debtor (reported as a negative in the Crown Financial Information System).
Note 4 - Other Current Liabilities#
Other current liabilities contain deferred revenue which is the portion of the operating revenue received which relates to future years. It will be recognised as income in the year in which the services are provided.
Note 5 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2011.#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net operating (deficit)/surplus | 1,279 | - | - | - |
Add non-cash items: | ||||
Depreciation | 8,730 | 10,239 | 9,548 | 10,876 |
Inc/(dec) in non-current employee entitlements | (2) | - | - | - |
Working capital movements: | ||||
(Inc)/Dec in debtors and receivables | 19 | - | - | - |
(Inc)/Dec in Provision for bad debts | - | - | - | - |
(Inc)/Dec advances and prepayments | (236) | - | (28) | - |
(Inc)/Dec in creditors and other payables | (1,103) | 574 | 423 | (191) |
(Inc)/Dec in GST payable | (150) | - | 548 | 548 |
(Inc)/Dec in employee entitlements | 951 | - | 466 | 466 |
(Inc)/Dec in deferred revenue | 50 | - | - | - |
(Inc)/Dec in restructure provision | 6 | - | - | - |
(Inc)/Dec in Provision - Debtor Crown | 766 | - | - | - |
(Inc)/Dec Other items | - | - | 256 | 142 |
Net movements in non-current liabilities |
313 | 574 | 1,665 | 965 |
Investing activity items: | ||||
(Gain)/loss on sale of fixed assets | 3,223 | - | - | - |
Net cash flows from operating activities | 13,533 | 10,813 | 11,213 | 11,841 |
Forecast Financial Statements Te Puni Kōkiri#
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 | 66,078 | 63,661 | 54,170 | 59,807 | |
Department(s) | 681 | 545 | 505 | 505 | |
Other revenue | 2 | - | - | - | |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 66,761 | 64,206 | 54,675 | 60,312 | |
Expenses |
|||||
Personnel | 32,761 | 35,228 | 30,053 | 31,854 | |
Operating | 1 | 26,724 | 26,677 | 22,771 | 26,845 |
Depreciation and amortisation | 1,455 | 1,768 | 1,504 | 1,266 | |
Capital charge | 355 | 533 | 347 | 347 | |
Finance costs | - | - | - | - | |
Other | (31) | - | - | - | |
Total Expenses | 5 | 61,264 | 64,206 | 54,675 | 60,312 |
Net Surplus / (Deficit) | - | - | - | - | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 5,497 | - | - | - |
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 | 4,764 | 6,147 | 6,146 | 4,621 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 4,764 | 6,147 | 6,146 | 4,621 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 5,497 | - | - | - | |
Repayment of surplus | (5,497) | - | - | - | |
Capital contribution | 1,382 | 1,995 | - | - | |
Capital withdrawal | - | (86) | (1,525) | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | 1,382 | 1,909 | (1,525) | - | |
Balance at 30 June |
|||||
General funds | 6,146 | 8,056 | 4,621 | 4,621 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 6,146 | 8,056 | 4,621 | 4,621 |
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 | 11,905 | 7,037 | 5,562 | 4,545 | |
Debtors and other receivables | 87 | 50 | 50 | 50 | |
Prepayments | 240 | 114 | 114 | 114 | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 12,232 | 7,201 | 5,726 | 4,709 | |
Non-current Assets |
|||||
Property, plant and equipment | 2 | 4,031 | 4,462 | 3,239 | 4,230 |
Intangible assets | 3 | 376 | 993 | 259 | 283 |
Other non-current assets | - | - | - | - | |
Total Non- current Assets | 4,407 | 5,455 | 3,498 | 4,513 | |
Total Assets | 16,639 | 12,656 | 9,224 | 9,222 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 2,137 | 2,000 | 2,000 | 2,000 | |
Repayment of surplus | 5,497 | - | - | - | |
Employee entitlements | 2,562 | 2,160 | 2,007 | 1,814 | |
Other current liabilities | - | - | - | - | |
Total Current Liabilities | 10,196 | 4,160 | 4,007 | 3,814 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | 297 | 440 | 596 | 787 | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 297 | 440 | 596 | 787 | |
Total Liabilities | 10,493 | 4,600 | 4,603 | 4,601 | |
Taxpayers' Funds |
|||||
General funds | 6,146 | 8,056 | 4,621 | 4,621 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 6,146 | 8,056 | 4,621 | 4,621 | |
Total Liabilities and Taxpayers' Funds | 16,639 | 12,656 | 9,224 | 9,222 |
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 | 66,078 | 63,661 | 54,170 | 59,807 | |
Department(s) | 681 | 545 | 505 | 505 | |
Other | (17) | 86 | 163 | - | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (30,031) | (30,585) | (26,324) | (30,583) | |
Employees | (31,880) | (34,726) | (29,788) | (31,318) | |
Capital charge | (358) | (533) | (347) | (347) | |
Goods and services tax (net) | (863) | 3,406 | 2,895 | 3,200 | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 4 | 3,610 | 1,854 | 1,274 | 1,264 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | 200 | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (2,502) | (3,283) | (595) | (2,281) | |
Intangible assets | - | - | - | - | |
Other non-current assets | - | - | (1,525) | - | |
Net Cash from Investing Activities | (2,302) | (3,283) | (2,120) | (2,281) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | 1,382 | 1,909 | - | - | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (2,973) | - | (5,497) | - | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | (1,591) | 1,909 | (5,497) | - | |
Net Increase / (Decrease) in Cash | (283) | 480 | (6,343) | (1,017) | |
Cash at the beginning of the year | 12,188 | 6,557 | 11,905 | 5,562 | |
Cash at the end of the year | 11,905 | 7,037 | 5,562 | 4,545 |
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. They have been prepared in accordance with Section 34A of the Public Finance Act 1989 and are consistent with generally accepted accounting practice. They comply with NZ IFRS and Financial Reporting Standard No. 42: Prospective Financial Statements (FRS-42), as appropriate for public benefit entities.
The purpose of the forecast financial statements is to facilitate parliamentary consideration of the appropriations for, and planned performance of, Te Puni Kōkiri.
These forecast financial statements have been compiled on the basis of government policies and prepared on assumptions of future events that the Chief Executive of Te Puni Kōkiri reasonably expects to occur at the date this information was prepared. It is not intended that this published information will be updated.
The statements assume the functions and duties of Te Puni Kōkiri will remain consistent with those set out in the Ministry of Māori Development Act 1991.
The main assumptions are as follows:
- The department's activities will remain substantially the same as for the previous year after incorporating the impact of administrating the delivery of the Whānau Ora approach.
- Personnel costs are based on 381 full time equivalents staff positions.
- 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 1 April 2010.
Actual results achieved for the year to 30 June 2011 are likely to vary from information presented in these statements and the variances may be material. This could be due to changes in existing policies that may change the funding requirement of Te Puni Kōkiri, and as a result have an impact on the prospective financial statements. The potential financial effect of this cannot be quantified now as it will depend on the quantum of the change that may be proposed.
Statement of Entity-Specific Accounting Policies#
The Te Puni Kōkiri 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 Te Puni Kōkiri, prepared in accordance with section 38 of the Public Finance Act 1989.
Te Puni Kōkiri is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting Te Puni Kōkiri is a public benefit entity.
Authorisation Statement
These forecast financial statements were authorised for issue by the Chief Executive of Te Puni Kōkiri on 23 April 2010. The Chief Executive of Te Puni Kōkiri is responsible for the forecast financial statements presented, including the appropriateness of the assumptions underlying the forecast financial statements and all other required disclosure.
Specific Accounting Policies
Property, Plant and Equipment
Capitalisation thresholds applied are set out below:
- IT Equipment / Hardware - $5,000
- All other property, plant and equipment - $5,000
Depreciation
The estimated useful lives of property, plant and equipment are set out below:
- Computer Equipment - 4 years
- Motor Vehicles - 5 years
- Office Equipment - 5 years
- Furniture and Fittings - 5 years
- Leasehold Improvements - up to 12 years
Intangible Assets
Capitalisation thresholds applied are:
- Purchased software - $5,000
- Internally developed software - $5,000
The estimated useful lives of intangible assets are:
- Purchased software - 3 and 1/3 years
- Internally developed software - 3 and 1/3 years
Cost Allocation
Te Puni Kōkiri has determined the cost of outputs using the cost allocation system outlined below.
Criteria for Direct Costs
'Direct costs' are those costs that are directly attributed to an output.
Criteria for Indirect Costs
'Indirect costs' are those costs that cannot be attributed in an economically feasible manner, to a specific output.
These include depreciation and capital charge which are charged to outputs on the basis of asset utilisation. The depreciation and capital charge of IT assets are allocated to outputs on the basis of budgeted staff hours attributable to each output.
Personnel costs (excluding those of Support Services Wahanga and the Office of the Chief Executive) are allocated to outputs based on budgeted staff hours attributable to each output. Property and other premises costs, such as maintenance, are charged to Wahanga (business units) on the basis of budgeted full time equivalents (FTEs).
Corporate overheads are allocated to outputs on the basis of budgeted staff hours attributable to each output.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating expenses include: | ||||
Consultants' fees | 5,132 | 6,141 | 3,331 | 3,661 |
Overseas travel | 155 | 174 | 113 | 113 |
Domestic travel | 2,474 | 2,425 | 1,797 | 2,175 |
Other | 18,963 | 17,937 | 17,530 | 20,896 |
Total |
26,724 | 26,677 | 22,771 | 26,845 |
Note 2 - 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 | - | - | 2,139 | 2,077 | 5,007 | 9,223 |
Additions by purchase | - | - | 595 | - | 1,586 | 2,181 |
Balance as at 30 June 2011 |
- | - | 2,734 | 2,077 | 6,593 | 11,404 |
Accumulated depreciation and impairment losses |
||||||
Balance as at 1 July 2010 | - | - | 1,797 | 1,612 | 2,575 | 5,984 |
Depreciation expense | - | - | 173 | 60 | 957 | 1,190 |
Balance as at 30 June 2011 |
- | - | 1,970 | 1,672 | 3,532 | 7,174 |
Carrying amount as at 30 June 2011 |
- | - | 764 | 405 | 3,061 | 4,230 |
Note 3 - Intangible Assets#
Acquired software $000 |
Internally generated software $000 |
Other $000 |
Total $000 |
|
---|---|---|---|---|
Cost |
||||
Balance as at 1 July 2010 | 1,703 | 378 | - | 2,081 |
Additions by purchase | 100 | - | - | 100 |
Balance as at 30 June 2011 |
1,803 | 378 | - | 2,181 |
Accumulated amortisation and impairment losses |
||||
Balance as at 1 July 2010 | 1,474 | 378 | - | 1,852 |
Amortisation expense | 46 | - | - | 46 |
Balance as at 30 June 2011 |
1,520 | 378 | - | 1,898 |
Carrying amount as at 30 June 2011 |
283 | - | - | 283 |
Note 4 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2011#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/(deficit) | 5,497 | - | - | - |
Add/(less) non-cash items | ||||
Depreciation and amortisation expense | 1,455 | 1,768 | 1,504 | 1,266 |
Total non-cash items | 1,455 | 1,768 | 1,504 | 1,266 |
Add/(less) items classified as investing or financing activities | ||||
(Gains)/losses on disposal property, plant and equipment | (31) | - | - | - |
Total items classified as investing or financing activities | (31) | - | - | - |
Add/(less) movements in working capital items | ||||
(Inc)/Dec in debtors and other receivables | (46) | - | - | - |
(Inc)/Dec in prepayments | 27 | 86 | 163 | - |
Inc/(Dec) in creditors and other payables | (4,174) | - | (959) | - |
Inc/(Dec) in current provisions | - | - | 822 | - |
Inc/(Dec) in current employee entitlements | 882 | - | - | - |
Net movements in working capital items | (3,311) | 86 | 26 | - |
Add/(less) movements in non-current liabilities | ||||
Inc/(Dec) in non-current employee entitlements | - | - | (256) | (2) |
Net cash from operating activities |
3,610 | 1,854 | 1,274 | 1,264 |
Note 5 - Reconciliation of Departmental Expenses and Appropriations#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Appropriations for output expenses | ||||
Services To the Māori Trustee | 8,817 | 10,004 | - | - |
Operations Management | 16,625 | 10,009 | 10,360 | 8,743 |
Policy - Social and Cultural | 8,622 | 8,362 | 9,023 | 8,591 |
Policy - Crown Māori Relationships | 6,571 | 6,883 | 6,081 | 6,151 |
Relationships and Information | 8,732 | 8,965 | 7,870 | 7,693 |
Policy - Economic and Enterprise | 11,786 | 12,149 | 12,061 | 12,320 |
Ministerial Economic Taskforce | 111 | 500 | 500 | 500 |
Integrated Whānau Social Assistance | - | 7,334 | 7,704 | 7,078 |
Whānau Ora Administration | - | - | 1,076 | 9,236 |
Total Appropriations for output expenses |
61,264 | 64,206 | 54,675 | 60,312 |
Total departmental expenses [as per statement of financial performance] | 61,264 | 64,206 | 54,675 | 60,312 |
Forecast Financial Statements Ministry of Women's Affairs#
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 | 4,589 | 4,620 | 4,603 | 4,525 | |
Department(s) | 77 | 86 | 108 | 110 | |
Other revenue | 2 | 25 | 153 | - | |
Gains | - | - | - | - | |
Interest | - | - | - | - | |
Total Income | 4,668 | 4,731 | 4,864 | 4,635 | |
Expenses |
|||||
Personnel | 3,024 | 2,999 | 3,016 | 3,149 | |
Operating | 1 | 1,495 | 1,590 | 1,635 | 1,307 |
Depreciation and amortisation | 87 | 117 | 122 | 154 | |
Capital charge | 25 | 25 | 25 | 25 | |
Finance costs | - | - | - | - | |
Other | - | - | - | - | |
Total Expenses | 4,631 | 4,731 | 4,798 | 4,635 | |
Net Surplus / (Deficit) | - | - | 66 | - | |
Other comprehensive income | - | - | - | - | |
Total Comprehensive Income | 37 | - | 66 | - |
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 | 336 | 336 | 336 | 336 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Opening Balance | 336 | 336 | 336 | 336 | |
Changes in Taxpayers' Funds |
|||||
Comprehensive income for the period | 37 | - | 66 | - | |
Repayment of surplus | (37) | - | (66) | - | |
Capital contribution | - | - | - | - | |
Capital withdrawal | - | - | - | - | |
Other | - | - | - | - | |
Total Changes in Taxpayers' Funds | - | - | - | - | |
Balance at 30 June |
|||||
General funds | 336 | 336 | 336 | 336 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Taxpayers' Funds Closing Balance | 336 | 336 | 336 | 336 |
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 | 657 | 583 | 689 | 715 | |
Debtors and other receivables | 19 | 24 | 22 | 22 | |
Prepayments | 4 | - | - | - | |
Inventories | - | - | - | - | |
Other current assets | - | - | - | - | |
Total Current Assets | 680 | 607 | 711 | 737 | |
Non-current Assets |
|||||
Property, plant and equipment | 190 | 188 | 176 | 157 | |
Intangible assets | 159 | 121 | 182 | 109 | |
Other non-current assets | - | - | - | - | |
Total Non- current Assets | 349 | 309 | 358 | 266 | |
Total Assets | 1,029 | 916 | 1,069 | 1,003 | |
Liabilities |
|||||
Current Liabilities |
|||||
Creditors and other payables | 447 | 383 | 444 | 444 | |
Repayment of surplus | 37 | - | 66 | - | |
Employee entitlements | 199 | 197 | 213 | 213 | |
Other current liabilities | - | - | - | - | |
Total Current Liabilities | 683 | 580 | 723 | 657 | |
Non-current Liabilities |
|||||
Provisions | - | - | - | - | |
Employee entitlements | 10 | - | 10 | 10 | |
Other non-current liabilities | - | - | - | - | |
Total Non-current Liabilities | 10 | - | 10 | 10 | |
Total Liabilities | 693 | 580 | 733 | 667 | |
Taxpayers' Funds |
|||||
General funds | 336 | 336 | 336 | 336 | |
Revaluation reserve | - | - | - | - | |
Other reserves | - | - | - | - | |
Total Taxpayers' Funds | 336 | 336 | 336 | 336 | |
Total Liabilities and Taxpayers' Funds | 1,029 | 916 | 1,069 | 1,003 |
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 | 4,589 | 4,620 | 4,603 | 4,525 | |
Department(s) | 77 | 84 | 105 | 110 | |
Other | 2 | 25 | 153 | - | |
Interest | - | - | - | - | |
Payments to: |
|||||
Suppliers | (1,506) | (1,618) | (1,666) | (1,341) | |
Employees | (2,960) | (2,971) | (2,968) | (3,115) | |
Capital charge | (25) | (25) | (25) | (25) | |
Goods and services tax (net) | (17) | - | (2) | - | |
Other operating activities | - | - | - | - | |
Net Cash from Operating Activities | 2 | 160 | 115 | 200 | 154 |
Cash Flow from Investing Activities |
|||||
Receipts from: |
|||||
Sale of property, plant and equipment | - | - | - | - | |
Sale of intangible assets | - | - | - | - | |
Sale of other non-current assets | - | - | - | - | |
Purchase of: |
|||||
Property, plant and equipment | (60) | (46) | (36) | (42) | |
Intangible assets | (168) | (20) | (95) | (20) | |
Other non-current assets | - | - | - | - | |
Net Cash from Investing Activities | (228) | (66) | (131) | (62) | |
Cash Flow from Financing Activities |
|||||
Capital contribution | - | - | - | - | |
Other financing cash inflows | - | - | - | - | |
Repayment of surplus | (84) | (61) | (37) | (66) | |
Capital withdrawal | - | - | - | - | |
Other financing cash outflows | - | - | - | - | |
Net Cash from Financing Activities | (84) | (61) | (37) | (66) | |
Net Increase / (Decrease) in Cash | (152) | (12) | 32 | 26 | |
Cash at the beginning of the year | 809 | 595 | 657 | 689 | |
Cash at the end of the year | 657 | 583 | 689 | 715 |
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.
- Personnel costs are based on expected staff numbers for the year (36 full time equivalents).
- 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 19 April 2010.
Due care and attention has been given by the Ministry in preparing the financial forecasts. However, the Ministry cannot give any guarantee or assurance that the forecasts will be achieved. The Ministry is not aware of anything that could lead to a material difference between the forecast financial statements and the 2010/11 actual financial statements other than decisions by the Government such as new initiatives or technical adjustments.
Statement of Entity-Specific Accounting Policies#
The Ministry of Women's Affairs has applied the accounting policies set out in the Statement of Accounting Policies Standard included in this document, except as stated below.
Reporting Entity
These are the prospective financial statements of the Ministry of Women's Affairs, prepared in accordance with section 38 of the Public Finance Act 1989.
The Ministry of Women's Affairs is a Government Department as defined by section 2 of the Public Finance Act 1989. For the purposes of financial reporting the Ministry of Women's Affairs is a public benefit entity.
Authorisation Statement
These forecast financial statements were authorised for issue by the Ministry's Chief Executive on 19 April 2010. The Chief Executive is responsible for the forecast financial statements presented, including the appropriateness of the assumptions underlying the forecast financial statements and all other required disclosure.
Specific Accounting Policies
Depreciation
The estimated useful lives of property, plant and equipment are set out below:
- Leasehold improvements - over the term of the lease.
- IT equipment and hardware - 3 years.
- Furniture and office equipment - 5 to 10 years.
- Library books (legal reference) - 2 to 10 years.
- Library books (non-fiction and reference) - 10 years.
Intangible Assets
The estimated useful life of computer software is 3 years.
Notes to the Financial Statements#
Note 1 - Operating Expenses
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Operating Expenses include: | ||||
Consultants' fees | 438 | 303 | 595 | 350 |
Overseas travel | 35 | 32 | 32 | 56 |
Domestic travel | 44 | 43 | 46 | 46 |
Audit fees | 31 | 32 | 32 | 32 |
Other | 947 | 1,180 | 930 | 823 |
Total operating expenses |
1,495 | 1,590 | 1,635 | 1,307 |
Note 2 - Reconciliation of Net Surplus to Net Cash Flows from Operating Activities for the year ending 30 June 2011#
2008/09 | 2009/10 | 2010/11 | ||
---|---|---|---|---|
Actual $000 |
In 2009 Budget $000 |
Estimated Actual $000 |
Budgeted $000 |
|
Net surplus/(deficit) | 37 | - | 66 | - |
Add/(less) non-cash items | ||||
Depreciation and amortisation expense | 87 | 117 | 122 | 154 |
Total non-cash items | 87 | 117 | 122 | 154 |
Add/(less) movements in working capital items | ||||
(Inc)/Dec in debtors and other receivables | 3 | (2) | (1) | - |
Inc/(Dec) in creditors and other payables | (11) | - | 13 | - |
Inc/(Dec) in employee entitlements | 34 | - | - | - |
Net movements in working capital items | 26 | (2) | 12 | - |
Add/(less) movements in non-current liabilities | ||||
Inc/(Dec) in employee entitlements | 10 | - | - | - |
Net movements in non-current liabilities | 10 | - | - | - |
Net cash from operating activities |
160 | 115 | 200 | 154 |
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.
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 Statements of Responsibility#
Each of us is satisfied that the information on future operating intentions provided by our respective departments and included in the Information Supporting the Estimates for the Māori, Other Populations and Cultural 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 Christopher Finlayson 19 April 2010 |
Hon Georgina te Heuheu 19 April 2010 |
|
Hon Pansy Wong 19 April 2010 |
Hon Maurice Williamson 19 April 2010 |
|
Hon Nathan Guy 19 April 2010 |
Hon Dr Pita Sharples 19 April 2010 |
Chief Executive Statements of Responsibility#
Ministry for Culture and Heritage
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to the Ministry for Culture and Heritage and for the Votes for which the Ministry for Culture and Heritage is the administering department. Specifically, this information is contained in the Ministry for Culture and Heritage'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.
Lewis Holden 16 April 2010 |
Brett Banner 16 April 2010 |
Ministry of Pacific Island Affairs
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to the Ministry of Pacific Island Affairs and for the Vote for which the Ministry of Pacific Island Affairs is the administering department. Specifically, this information is contained in the Ministry of Pacific Island Affairs'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.
Colin Tukuitonga 16 April 2010 |
Daile Bramwell 16 April 2010 |
Ministry of Women's Affairs
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to the Ministry of Women's Affairs and for the Vote for which the Ministry of Women's Affairs is the administering department. Specifically, this information is contained in the Ministry of Women's Affairs'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.
Shenagh Gleisner 16 April 2010 |
Martin Sebire 16 April 2010 |
Statistics New Zealand
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to Statistics New Zealand and for the Vote for which Statistics New Zealand is the administering department. Specifically, this information is contained in Statistics New Zealand'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.
Geoff Bascand 16 April 2010 |
Michael Beever 16 April 2010 |
Chief Executive Statements of Responsibility (continued)#
Archives New Zealand#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to Archives New Zealand and for the Vote for which Archives New Zealand is the administering department. Specifically, this information is contained in Archives New Zealand'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.
Greg Goulding 16 April 2010 |
Philip Green 16 April 2010 |
Department of Internal Affairs#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to the Department of Internal Affairs and for the Votes for which the Department of Internal Affairs is the administering department. Specifically, this information is contained in the Department of Internal Affairs'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.
Brendan Boyle 16 April 2010 |
Shirley Smith 16 April 2010 |
National Library of New Zealand#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to the National Library of New Zealand and for the Vote for which the National Library of New Zealand is the administering department. Specifically, this information is contained in the National Library of New Zealand'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.
Penny Carnaby 16 April 2010 |
Tony Murray 16 April 2010 |
Te Puni Kōkiri#
In signing this statement, I acknowledge that I am responsible for the information contained in the Information Supporting the Estimates for the Māori, Other Populations and Cultural Sector relating to Te Puni Kōkiri and for the Vote for which Te Puni Kōkiri is the administering department. Specifically, this information is contained in Te Puni Kōkiri'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.
Leith Comer 16 April 2010 |
Julie-Anne Morrison 16 April 2010 |
Performance Information for Appropriations Vote Arts, Culture and Heritage#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister for Arts, Culture and Heritage (M4), Minister of Broadcasting (M8)
ADMINISTERING DEPARTMENT: Ministry for Culture and Heritage
MINISTER RESPONSIBLE FOR MINISTRY FOR CULTURE AND HERITAGE: Minister for Arts, Culture and Heritage
Part 1 - Summary of the Vote
Part 1.1 - Overview of the Vote
The Minister for Arts, Culture and Heritage is responsible for appropriations in the Vote for the 2010/11 financial year covering the following:
- A total of nearly $16 million (6% of the vote) for purchasing services (international cultural diplomacy, history and heritage, policy advice, monitoring of funded agencies and ministerial servicing) from the Ministry for Culture and Heritage.
- A total of nearly $79 million (28% of the vote) for purchasing (mainly from arts and heritage Crown entities) ballet, Māori performing arts, archiving, museum, and orchestral services, protection for historic places, and promoting and supporting New Zealand films and the arts.
- A total of over $3 million (1% of the vote) for a contribution to an international organisation (Commonwealth War Graves Commission).
- A total of over $9 million (3% of the vote) for capital investment in Te Papa, and departmental capital expenditure.
- A total of nearly $7 million (3% of the vote) for other expenses including development and maintenance of war graves, historic graves and monuments ($527,000), Treaty of Waitangi commemorations ($288,000) and contributions to capital projects at Regional Museums ($6.667 million).
The Minister of Broadcasting is responsible for appropriations in the Vote for the 2010/11 financial year covering the following:
- A total of nearly $162 million (59% of the vote) for purchasing public broadcasting services mainly from broadcasting Crown entities.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Vote Arts, Culture and Heritage contributes to the Government's priorities both directly and through its support of sector outcomes. Direct support for the Government's priorities is through the services provided through the Vote. The objectives (or outcomes) for these services are:
- thriving producers and healthy (Government funded) cultural organisations
- the preservation of New Zealand's culture, heritage and traditions, and
- New Zealanders value their arts, broadcasting, culture, heritage and sport.
These objectives are also outcomes for the arts, broadcasting, culture and heritage sector and are the focus for:
- sector wide support for the Government's priorities, and
- developing a thriving culture contributing to New Zealand's cultural, economic and social prosperity.
A thriving culture improves the lives of New Zealanders through the development of:
- capable enterprises and workforce - providing jobs, incomes, and developing skills, creativity and innovation
- better educated, skilled, and confident New Zealanders with a stronger sense of identity, and
- stronger, tolerant communities better able to work together and attract more resources, business and tourists.
Contribution of Appropriations to Government Priorities and Outcomes
Appropriations | Government Priorities | Government Outcomes |
---|---|---|
Heritage Services | Continued protection of New Zealand's heritage for future generations. | Thriving producers and healthy funded cultural organisations. |
International Cultural Diplomacy | Stimulating the production, consumption, distribution and appreciation of ACH activities (by fostering innovation, private investment, artistic expression). | People increasingly value their participation in New Zealand's culture, arts, heritage and sport. |
Policy Advice and Monitoring of Funded Agencies | Stimulating the:
|
This appropriation contributes to the sector having efficient and effective policy settings in support of following outcomes:
|
Management of Historic Places | Increasing audiences and appreciation of New Zealand culture and cultural resources. | Increasing preservation of New Zealand's culture, heritage and traditions. |
Museum Services | Increasing audiences and appreciation of New Zealand culture and cultural resources. | Increasing preservation of New Zealand's culture, heritage and traditions. |
Performing Arts Services | Increasing audiences and appreciation of New Zealand culture and cultural resources. | Thriving producers and healthy funded cultural organisations. |
Promotion and Support of the Arts and Film | Increasing audiences and appreciation of New Zealand culture and cultural resources. | Thriving producers and healthy funded cultural organisations. People increasingly value their participation in New Zealand's culture, arts, heritage and sport. |
Protection of Taonga Tuturu | Increasing preservation of New Zealand's culture, heritage and traditions. | |
Public Broadcasting Services | Increasing audiences and appreciation of New Zealand culture and cultural resources. | Thriving producers and healthy funded cultural organisations. People increasingly value their participation in New Zealand's culture, arts, heritage and sport. |
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 | 209,470 | 227,106 | 247,648 | 241,506 | 250,466 | 250,166 | 15,794 | 240,553 | 256,347 | 232,363 | 226,979 | 227,139 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 10,232 | 12,031 | 13,992 | 35,008 | 24,315 | 24,315 | - | 29,356 | 29,356 | 29,256 | 29,257 | 10,725 |
Capital Expenditure | 21,234 | 16,350 | 13,467 | 10,557 | 9,880 | 9,897 | 415 | 9,000 | 9,415 | 9,415 | 9,415 | 19,415 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
240,936 | 255,487 | 275,107 | 287,071 | 284,661 | 284,378 | 16,209 | 278,909 | 295,118 | 271,034 | 265,651 | 257,279 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | 280 | 7,578 | 24 | 210 | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
280 | 7,578 | 24 | 210 | - | - | N/A | - | - | - | - | - |
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 |
---|---|---|---|---|---|---|
Creation of a New Zealand Memorial Park | New Zealand Memorial Park (M4) Non-Departmental Capital Expenditure |
- | - | - | - | 10,000 |
Creation of a New Zealand Memorial Park | Heritage Services (M4) Departmental Output Expenditure |
- | - | - | - | 160 |
Baseline alignment proposal - Reallocation of one-off additional Lottery Grants Board funding | Promotion and Support of the Arts and Film (M4) Non-Departmental Output Expenditure |
(5,500) | - | - | - | - |
Baseline alignment proposal - NZHPT Emergency deferred maintenance and Investment in heritage destinations | Management of Historic Places (M4) Non-Departmental Output Expenditure |
3,000 | - | - | - | - |
Baseline alignment proposal - 2011 Rugby World Cup initiatives | International Cultural Diplomacy (M4) Departmental Output Expenditure |
- | 400 | - | - | - |
Baseline alignment proposal - Maintenance and preservation of the Pukaki carving | Preservation and Display of Taonga Pukaki (M4) Non-Departmental Other Expenditure |
- | 100 | - | - | - |
Baseline alignment proposal - Urgent film preservation | Museum Services (M4) Non-Departmental Output Expenditure |
2,000 | - | - | - | - |
Baseline alignment proposal - Consolidation of New Zealand Film Archive's multiple funding streams | Museum Services (M4) Non-Departmental Output Expenditure |
- | 950 | 950 | 950 | 950 |
Baseline alignment proposal - New Zealand Film Commission transfer of baseline funding to the New Zealand Film Archive to streamline funding | Promotion and Support of the Arts and Film (M4) Non-Departmental Output Expenditure |
- | (210) | (210) | (210) | (210) |
Baseline alignment proposal - NZ On Air baseline funding transfer to New Zealand Film Archive to streamline funding | Public Broadcasting (M8) Non-Departmental Output Expenditure |
- | (740) | (740) | (740) | (740) |
Baseline alignment proposal - reprioritised departmental baselines | Protection of Taonga Tuturu (M4) Non-Departmental Output Expenditure |
60 | - | - | - | - |
Baseline alignment proposal - reprioritised departmental baselines to fund the protection of Taonga Tuturu | Heritage Services (M4) Departmental Output Expenditure |
(60) | - | - | - | - |
Baseline alignment proposal - various projects including the 2011 Rugby World Cup | Heritage Services (M4) Departmental Output Expenditure |
(95) | 95 | |||
Baseline alignment proposal - various projects including the 2011 Rugby World Cup | Policy Advice and Monitoring of Funded Agencies (M4) Departmental Output Expenditure |
(284) | 284 |
Analysis of Significant Trends
Total Vote: All Appropriations
Trends in comparative actual and estimated total expenses and capital expenditure are shown in Figure 1 below.
- Vote trends in actual expenses and capital expenditure by appropriation type
- Source: Ministry for Culture and Heritage
Output Expenses
From 2005/06 to 2009/10 there was an increase in total appropriations for output expenses through Vote Arts, Culture and Heritage for a range of purposes, including:
- Enabling additional departmental policy and monitoring activity by the Ministry for Culture and Heritage in support of the government's culture and heritage aspirations.
- The advancement of a range of public broadcasting initiatives, which includes additional funding for the Ministry and for Radio New Zealand (RNZ), NZ On Air, Television New Zealand (TVNZ) and Freeview Limited, a consortium of free-to-air broadcasters (Freeview).
- Maintaining capability in New Zealand's leading arts and heritage organisations, including the NZSO, Royal New Zealand Ballet (RNZB), the NZHPT, New Zealand Film Archive (NZFA), Antarctic Heritage Trust (AHT), New Zealand Music Commission, Te Papa, Te Matatini Society Incorporated (Te Matatini) and the Arts Council of New Zealand, Toi Aotearoa - Creative New Zealand (CNZ), as well as in the Ministry for Culture and Heritage.
- Maintaining the national Pacific radio network (Niu FM) and enhancing broadcasting services transmitted to the Pacific region.
- Administering new legislation governing the authentication of protected objects and conservation of Crown-owned taonga tuturu.
- Expansion of mechanisms to support screen production, including establishing the New Zealand Screen Production Incentive Fund.
In the 2010/11 Budget additional funding will be applied to New Zealand Memorial Park as set out in the previous table. The funding reprioritised as part of the baseline alignment proposal is also set out in the table.
Crown Revenue and Capital Receipts
Non-tax revenue in 2006/07 ($7.578 million) was predominantly comprised of repaid grant funding and associated interest from Canterbury Museum for a project that did not proceed under the Regional Museums Policy for Capital Construction Projects ($7.353 million).
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Outcome: Thriving producers and healthy organisations. Impact:
|
Heritage Services |
Outcome: Thriving producers and healthy (Government funded) cultural organisations; Increasing preservation for New Zealand's culture heritage and traditions. Impact: (Policy advice) Effective policy settings for a thriving arts, broadcasting, culture and heritage sector and cross-government initiatives benefit the cultural sector ie,
|
Policy Advice and Monitoring of Funded Agencies |
Outcome: People increasingly value their participation in New Zealand's arts, culture and sport. Impact: Growing awareness of New Zealand and its culture in key regions offshore. |
International Cultural Diplomacy |
Heritage Services (M4)
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 7,563 | 7,513 | 7,575 |
Revenue from Crown | 7,306 | 7,256 | 7,459 |
Revenue from Other | 257 | 257 | 116 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Acceptance of Ministerial submissions in relation to the Flags, Emblems and Names Protection Act | 100% | 100% | 100% |
Administration of Protected Objects Act |
|||
Export application decisions are upheld on appeal | 100% | 100% | 100% |
Administration of the Government Exhibition Indemnification Scheme |
|||
Compliance with indemnification criteria | 100% | 100% | 100% |
Applicant timing requirements met | 100% | 100% | 100% |
Administration of legislation relating to commemorative days and the symbols and emblems of NZ sovereignty |
|||
Acceptance of Ministerial submissions | 100% | 100% | 100% |
The research, writing and publication of NZ history and reference works |
|||
(a) Progress and/or completion of (digital) history projects according to plans: |
|||
|
100% | 100% | 100% |
|
100% | 100% | 100% |
|
100% | 100% | 100% |
|
800,000 | 800,000 | 800,000 |
|
100% | 100% | 90% |
|
90% | 90% | 90% |
(b) Completion of (non-digital) history projects plan: |
|||
|
90% | 90% | 100% |
|
90% | 90% | 90% |
|
N/A | N/A | 90% |
|
N/A | N/A | 90% |
|
90% | 90% | 90% |
|
90% | 90% | 90% |
Administer grants for the provision of advice on NZ history |
|||
Application processing standards for administering grants to NZ history are met | 90% | 90% | 100% |
The research, writing and publication of NZ works of reference including the online encyclopedia of NZ |
|||
Additional themes by 30 June 2011 | 1 | 1 | 1 |
Publications from Te Ara - The Encyclopedia of New Zealand online content | 1 | 1 | 1 |
Annual visits to www.TeAra.govt.nz | 2.5 million | 2.5 million | 2.5 million |
New regions in Te Ara - The Encyclopedia of New Zealand by 30 June 2011 | 4 | 4 | 4 |
New Zealand cultural events | |||
Provide online information about and access to NZ cultural events and providers | |||
Number of visitors to the website | 4 million | 4 million | 4 million |
Events and Attractions listed on the website | 3,500 | 3,500 | 3,500 |
Number of organisations contributing content | Increase in contributing organisations | Increase in contributing organisations | Increase in contributing organisations |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Quality standards for historical publications | All historical publications to meet agreed time and content criteria |
Criteria to be specified and documented for each project | |
Quality standards for grant schemes | All applications and enquiries acknowledged within 10 working days |
All applications copied and despatched to committee at least five working days before the meeting to determine grants | |
All decisions with explanations notified to applicants within 15 working days of the decision | |
All payments of grants made within 20 working days of notification | |
Administration of Protected Objects Act 1975 | Sections 5, 6 and 7 |
Government Exhibition Indemnification Scheme - Cabinet decision | Criteria for the administration of the Government Exhibition Indemnification Scheme |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - various projects including the 2011 Rugby World Cup | 2009/10 | (95) | - | 95 | - | - |
Grant to publishers scheme - Value for money review | 2008/09 | (15) | (15) | (15) | (15) | (15) |
New Zealand Memorial park - Value for money review | 2008/09 | 60 | 60 | 60 | 60 | 60 |
Additional baseline capacity for the Ministry for Culture and Heritage | 2007/08 | 715 | 715 | 715 | 715 | 715 |
Vietnam veterans oral history project | 2006/07 | 200 | - | - | - | - |
Technology costs of Te Ara - The Encyclopedia of New Zealand | 2006/07 | 200 | 200 | 200 | 200 | 200 |
Funding for a First World War centenary project | 2006/07 | 296 | 296 | 296 | 296 | 296 |
Administration of the Protected Objects Act 1975 | 2005/06 | 104 | 104 | 104 | 104 | 104 |
International Cultural Diplomacy (M4)#
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 1,691 | 1,691 | 2,090 |
Revenue from Crown | 1,689 | 1,689 | 2,089 |
Revenue from Other | 2 | 2 | 1 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Projects completed | 90% on time and 100%within budget | 90% on time and 100%within budget | 90% on time and 100%within budget |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | Strategic - focused on priority countries or regions, using a multi-year, sustained approach |
Targeted at key sectors of the population or key events in the region | |
Planned well in advance, possibly with two to three years lead-time | |
Suited to advancing New Zealand's diplomatic and trade interests |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - 2011 Rugby World Cup initiatives | 2010/11 | - | 400 | - | - | - |
International Cultural Diplomacy - value for money review | 2008/09 | (300) | (400) | (400) | (400) | (400) |
Policy Advice and Monitoring of Funded Agencies (M4)#
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 6,227 | 5,977 | 6,129 |
Revenue from Crown | 6,109 | 5,859 | 6,030 |
Revenue from Other | 118 | 118 | 99 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Policy Advice |
|||
Average rating for ministerial satisfaction with policy advice and submissions to Cabinet and Cabinet Committees | rated good or better | rated good or better | rated good or better |
Briefing papers provided | 500 | 500 | 500 |
Cabinet papers provided | 25 | 25 | 25 |
Cabinet papers contributed to | 70 | 70 | 70 |
(a) Arts, culture and heritage issues including legislation, major policy proposals and developments and initiatives of significance in the sector |
|||
Meets plans for programmes of policy development covering: | |||
|
100% | 100% | 100% |
|
100% | 100% | 100% |
|
100% | 100% | 100% |
(b) Broadcasting |
|||
Meets plans for successful transition to digital broadcasting | 100% | 100% | 100% |
Meets plans for securing future of Public Service broadcasting | 100% | 100% | 100% |
Meets plans for supporting broadcast content availability and impact | 100% | 100% | 100% |
Monitoring of Funded Agencies |
|||
(a) The management and disbursements of payments to arts, heritage and broadcasting sector agencies |
|||
Compliance with instructions and conditions governing payments to funded agencies | 100% | 100% | 100% |
(b) Monitoring of the Crown's interests in funded arts, heritage and broadcasting sector agencies |
|||
Compliance with the provisions of the funded agency accountability regime for the financial year | 100% | 100% | 100% |
Satisfaction with requested advice and support on capability matters | 90% | 90% | 90% |
Completion of assurance and baseline reviews within budget and to a standard approved by the Minister | 100% (for 2 or more reviews) | 100% (for 2 or more reviews) | 100% (for 2 or more reviews) |
Satisfaction with workshops and other discussion opportunities for board chairs and members | 90% or more are satisfied | 90% or more are satisfied | 90% or more are satisfied |
Provision of board induction programmes for new board appointees | 100% within 6 months | 100% within 6 months | 100% within 6 months |
Completion of agreed schedule of regular updates for board members, governance e-newsletter quarterly editions and maintenance of relevant content on the online shared workspace | 100% | 100% | 100% |
Other Negotiated Services |
|||
(a) Ministerial servicing - preparation of draft responses to ministerial correspondence and questions in the House |
|||
Drafts accepted by the Minister | 95% | 95% | 95% |
Annual rating of ministerial satisfaction with draft ministerial correspondence and draft replies to questions in the House | Each category rated good or better | Each category rated good or better | Each category rated good or better |
Working days provision of draft ministerial correspondence | 90% within 15 working days of receipt | 90% within 15 working days of receipt | 90% within 15 working days of receipt |
100% within 20 working days of receipt | 100% | 100% within 20 working days of receipt | |
Ministers' office deadlines for draft replies to questions in the House | 100% | 100% | 100% |
Number of items of draft ministerial correspondence | 500 | 500 | 500 |
Number of draft replies to questions in the House | 200 | 200 | 200 |
(b) Preparation of speech notes |
|||
Number of draft sets of speech notes provided | 90 | 90 | 80 |
Annual rating of ministerial satisfaction with draft sets of speech notes | Each category rated good or better | Each category rated good or better | Each category rated good or better |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Standards for policy advice |
|
Quantity | Projects will be completed by due dates. These can be modified by agreement between the Ministers and the Chief Executive during the course of the year. |
Coverage | A comprehensive service will be provided. This includes: the capacity to react urgently, regular evaluations of major current policies, timely and relevant briefings on significant issues, and support for Ministers as required in Cabinet Committees, Select Committees and in the House. |
Time | The reporting deadlines for projects and briefing reports will be met. |
Cost | The outturn is within budget. |
Quality |
|
Purpose | The aim of the advice is clearly stated and it answers the questions set. |
Logic | The assumptions behind the advice are explicit and the argument is logical and supported by the facts. |
Accuracy | The facts in the papers are accurate and all material facts have been included. |
Options | An adequate range of options is presented and each is assessed for benefits, costs and consequences to the Government and the community. |
Consultation | The Ministry has consulted with other government agencies and other affected parties, and possible objections to proposals are identified. |
Practicality | The problems of implementation, technical feasibility, timing and consistency with other policies have been considered. |
Presentation | The format meets Cabinet Office requirements, the material is effectively summarised and is concise, has short sentences in plain English, and is free of spelling or grammatical errors. |
Note - Product quality characteristics are assessed by Ministers indicating their level of satisfaction on the annual questionnaire as 'good' or better in a four point scale for each category; Cabinet Committees having a high acceptance rate of Ministry papers; and feedback from the Cabinet Office indicating that the Ministry's Cabinet papers meet Cabinet Office standards of presentation, including conciseness and clarity.
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - various projects including the 2011 Rugby World Cup | 2009/10 | (284) | - | 284 | - | - |
NZLive.com promotions - value for money review | 2008/09 | (100) | (100) | (100) | (100) | (100) |
Digital television and convergence project | 2008/09 | 450 | 450 | 250 | 250 | 250 |
Additional baseline capacity for the Ministry for Culture and Heritage | 2007/08 | 1,355 | 1,355 | 1,355 | 1,355 | 1,355 |
Public Broadcasting Programme of Action - Ministry for Culture and Heritage capacity | 2005/06 | 425 | 425 | 425 | 425 | 425 |
Improving agency performance | 2005/06 | 80 | 80 | 80 | 80 | 80 |
Cultural web portal project | 2005/06 | 760 | 760 | 760 | 760 | 760 |
Part 2.2 - Non-Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Outcomes:
|
Management of Historic Places Museum Services Performing Arts Services Promotion and Support of the Arts and Films Protection of Taonga Tuturu Public Broadcasting Services |
Management of Historic Places (M4)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 16,014 | 16,014 | 13,514 |
New Zealand Historic Places Trust (NZHPT) | 15,488 | 15,488 | 12,988 |
Antarctic Heritage Trust (AHT) | 526 | 526 | 526 |
Reasons for Change in Appropriation
The New Zealand Historic Places Trust received one off funding totalling $3 million during 2009/10 for emergency deferred maintenance and investment in heritage destinations. Operational funding increased $500,000 for 2010/11 due to a Budget 2008 decision.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
NZHPT |
|||
Total visitor numbers to NZHPT staffed properties | 180,000 | 200,000 | 200,000 |
Visitors rate their experience at staffed properties as 'good' or 'very good' | 90% | 90% | 90% |
Total properties in NZHPT care | 48 | 48 | 48 |
Total well-maintained properties open to the public | 12 | 12 | N/A |
Total properties in NZHPT care accessible to the public | N/A | N/A | 44 |
Improved safety at properties in NZHPT care | N/A | N/A | 8 |
Number of Archaeological Authorities processed | N/A | N/A | 330 |
Registrations for historic places/areas/Māori heritage resolved | 25 | 38 | N/A |
Net increase of historic places/area/Māori heritage on Register | N/A | N/A | 60 |
AHT |
|||
Building and artifact conservation and restoration work planned for the year will be achieved | 100% | 100% | 100% |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - NZHPT Emergency deferred maintenance and Investment in heritage destinations | 2009/10 | 3,000 | - | - | - | - |
NZHPT - Assess historic heritage values of Crown land | 2008/09 | 185 | 185 | 185 | 185 | 185 |
NZHPT - operational capability funding | 2008/09 | 1,800 | 2,300 | 2,300 | 2,300 | 2,300 |
AHT - organisational capability | 2008/09 | 170 | 170 | 170 | 170 | 170 |
NZHPT - additional capability funding | 2005/06 | 3,350 | 3,350 | 3,350 | 3,350 | 3,350 |
AHT - organisational capability | 2005/06 | 356 | 356 | 356 | 356 | 356 |
Museum Services (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 26,644 | 26,644 | 25,594 |
Te Papa | 23,574 | 23,574 | 23,574 |
New Zealand Film Archive (NZFA) | 3,070 | 3,070 | 2,020 |
Reasons for Change in Appropriation
The New Zealand Film Archive received one off funding totalling $2 million during 2009/10 for urgent film preservation. Direct operational funding increased $950,000 from 2010/11, as previous indirect vote funding was transferred from the Film Commission and NZ On Air.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Number of people who access the national collections |
|||
Te Papa (visitors only) | 1.2 million | 1.2 million | 1.4 million |
Te Papa (online visitors) | 1.5 million | 1.5 million | 2.5 million |
NZFA (includes website users) | 500,000 | 500,000 | 400,000 |
Proportion of visitors who indicate that their experience has given them a new or different awareness or perspective on New Zealand's history or culture |
|||
Te Papa | 75% | 75% | 75% |
NZFA | 82% | 82% | 82% |
Te Papa |
|||
Publication of academic and popular articles based on Te Papa's research programme. | 60 | 60 | 70 |
Refreshed or new exhibitions are presented to the public in Wellington | 10 | 8 | 8 |
Refreshed or new exhibitions are presented to the public nationally | 4 | 4 | 6 |
Refreshed or new exhibitions are presented to the public internationally | 1 | 1 | 1 |
NZFA |
|||
Percentage increase in overall size of collections | 8% | 8% | 7% |
Percentage of collection accessible | 52% | 52% | 52% |
Collection digitalised | 20% | 15% | 20% |
Collection safely stored | 80% | 80% | 90% |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - Consolidation of New Zealand Film Archive's multiple funding streams | 2010/11 | - | 950 | 950 | 950 | 950 |
Baseline alignment proposal - Urgent film preservation | 2009/10 | 2,000 | - | - | - | |
Te Papa - cost of services and organisational capability | 2008/09 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Maintenance of NZFA capability | 2007/08 | 500 | 500 | 500 | 500 | 500 |
Maintain level of Te Papa services | 2005/06 | 2,347 | 2,347 | 2,347 | 2,347 | 2,347 |
Performing Arts Services (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 20,456 | 20,456 | 20,456 |
New Zealand Symphony Orchestra (NZSO) | 13,446 | 13,446 | 13,446 |
Royal New Zealand Ballet (RNZB) | 4,384 | 4,384 | 4,384 |
New Zealand Music Commission (NZMC) | 1,378 | 1,378 | 1,378 |
Te Matatini | 1,248 | 1,248 | 1,248 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Audiences for symphonic music, ballet and kapa haka performances |
|||
NZSO | 75,000-125,000 | 90,000 | 75,000-125,000 |
RNZB | 60,000 | 73,000 | 60,000 |
Te Matatini - Attendance and participation at kapa haka events in regional and educational settings | 45,000 | 45,000 | 60,000 |
NZ centres reached by live performances |
|||
NZSO | 15-25 | 16 | 15-25 |
RNZB | 9 | 9 | 45 |
Te Matatini | N/A | N/A | 14 over 2 years |
Concerts/performances feature NZ artistic content |
|||
NZSO - NZ compositions performed | 7-15 | 28 | 7-15 |
RNZB - Percentage of NZ creative artists (designers, choreographers, composers) | 35% | 40% | 35% |
New Zealanders have opportunities to attend performances |
|||
NZSO - all performances | 75-125 | 77 | 75-125 |
RNZB - minimum number of performances | 74 | 88 | 100 |
Te Matatini - Coordinate and support kapa haka performance through regional finals and a biennial national festival | 14 events over 2 years | 14 events over 2 years | 14 events over 2 years |
Professional development in the sector is supported |
|||
NZMC - Professional development and education activities meet or exceed sector expectations as evidenced by attendance and participation surveys from NZMC seminars, workshops and school programmes | 80% plus satisfaction | 85% plus satisfaction | 80% plus satisfaction |
Te Matatini - Performance and judging standards applied consistently at all competitions as assessed by the National Committee | 100% | 100% | 100% |
NZSO education - schools reached | 75-125 | 100 | 75-125 |
RNZB education - schools and community events | N/A | N/A | 205 |
NZMC |
|||
International marketing projects provided with matching funds through Outward Sound have robust plans and demonstrate capability to achieve increased overseas earnings, as assessed by an industry advisory group | 100% compliance | 100% compliance | 100% compliance |
Music Month and other promotions continue to attract media and public support as evidenced through increased sales of NZ music during May as a proportion of total music sales in domestic market | 30% of total sales | 25% of total sales | 30% of total sales |
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 |
---|---|---|---|---|---|---|
RNZB - survival of key performing arts companies | 2009/10 | 850 | 850 | 850 | 850 | 850 |
NZMC - domestic programme and international market development | 2008/09 | 1,200 | 1,200 | 1,200 | 1,200 | 1,200 |
NZSO - maintaining current services | 2008/09 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
Baseline increase for the RNZB to maintain capability | 2006/07 | 250 | 250 | 250 | 250 | 250 |
NZSO organisational capability | 2005/06 | 2,222 | 2,222 | 2,222 | 2,222 | 2,222 |
NZMC International Promotion Strategies | 2005/06 | 178 | 178 | 178 | 178 | 178 |
Provide funding to Te Matatini to enhance the development of kapa haka throughout NZ | 2005/06 | 267 | 267 | 267 | 267 | 267 |
Promotion and Support of the Arts and Film (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 13,800 | 13,800 | 19,090 |
Creative New Zealand (CNZ) | 10,189 | 10,189 | 15,689 |
New Zealand Film Commission (NZFC) | 3,611 | 3,611 | 3,401 |
Reasons for Change in Appropriation
This appropriation decreased by $5.500 million for 2009/10 only. One-off additional Lottery Grants Board funding was re-prioritised on a one-off basis to meet particular pressures in the heritage sector and to support cultural projects for the Rugby World Cup Festival.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
CNZ |
|||
Number of organisations funded through recurrent funding | 35 | 35 | 35 |
Number of artists and art projects funded through contestable funding | 450-550 | 450-500 | 450-500 |
Number of territorial authorities contracted to distribute Creative Community Scheme funding | 73 | 73 | 73 |
Number of capability building initiatives delivered | 10-15 | 14 | 10 - 15 |
Acquittal rate of projects funded through contestable funding | 95% | 99% | 99% |
NZFC |
|||
Number of feature-length films financed. | 4 | 6 | 4 |
Number of NZFC financed feature films with domestic cinema audiences in excess of 100,000 in current and previous two years. | 2 | 3 | 2 |
NZFC financed short films achieve selection in 'A list' festivals. | 33% | 58% | 40% |
NZSPIF/LBSPG - NZFC meets turnaround timeframes for processing SPIF applications and SPIF FAQs updated at least every two months on NZFC website | 100% | 100% | 100% |
NZFC Sales Agency Advisory Committee satisfied with the effectiveness of launch strategies of feature films into international markets by NZ Film (NZFC Sales Agency). | 100% | Committee disbanded during the year | N/A |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - New Zealand Film Commission transfer of baseline funding to the New Zealand Film Archive to streamline funding | 2010/11 | - | (210) | (210) | (210) | (210) |
Baseline alignment proposal - Reallocation of one-off additional Lottery Grants Board funding | 2009/10 | (5,500) | - | - | - | - |
CNZ - survival of key performing arts companies | 2009/10 | 1,780 | 1,780 | 1,780 | 1,780 | 1,780 |
CNZ - Authors Fund transferred to National Library | 2008/09 | (2,043) | (2,043) | (2,043) | (2,043) | (2,043) |
Baseline increase for CNZ to be applied to key arts organisations | 2006/07 | 2,500 | 2,500 | 2,500 | 2,500 | 2,500 |
CNZ - organisational capacity | 2005/06 | 950 | 950 | 950 | 950 | 950 |
Protection of Taonga Tuturu (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 139 | 139 | 79 |
Reasons for Change in Appropriation
This appropriation was increased in 2009/10 by $60,000 during the baseline alignment proposal, due to increased charges from the only laboratory in New Zealand capable of providing the conservation service.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Number of taonga tuturu per year examined by the four authorised museums | 700 | 700 | 700 |
Conservation of newly found taonga tuturu is carried out by suitably qualified professionals | 100% | 100% | 100% |
Examination will be completed and a certificate issued within 28 days | 100% | 100% | 100% |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - reprioritised departmental baselines | 2009/10 | 60 | - | - | - | - |
Authentication of protected objects | 2007/08 | 30 | 30 | 30 | 30 | 30 |
Conservation of Crown-owned artifacts | 2007/08 | 49 | 49 | 49 | 49 | 49 |
Public Broadcasting Services (M8)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | 2011/12 | 2012/13 | 2013/14 | ||
---|---|---|---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
Estimated $000 |
Estimated $000 |
Estimated $000 |
|
Total Appropriation | 157,932 | 157,932 | 161,820 | 139,192 | 134,192 | 134,192 |
NZ On Air | 127,666 | 127,666 | 126,926 | 126,926 | 126,926 | 126,926 |
TVNZ: Digital television | 18,000 | 18,000 | 18,000 | 5,000 | 0 | 0 |
TVNZ: Non commercial transmission and services to the Pacific | 1,757 | 1,757 | 1,757 | 1,757 | 1,757 | 1,757 |
Freeview: Digital television platform funding | 5,000 | 5,000 | 9,628 | 0 | 0 | 0 |
National Pacific Radio Trust (NPRT) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Radio New Zealand International, a division of Radio New Zealand (RNZI) | 1,900 | 1,900 | 1,900 | 1,900 | 1,900 | 1,900 |
Broadcasting Standards Authority (BSA) | 609 | 609 | 609 | 609 | 609 | 609 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
NZ On Air |
|||
Local television hours contestably funded - General Fund | 757 | 851 | 784 |
Local television hours contestably funded - Platinum Fund | 40 | 101 | 101 |
Local television hours contestably funded - Regional TV | 50 | 700 | 800 |
Non commercial public radio hours bulk funded | 17,520 | 17,520 | 17,520 |
Community radio stations bulk funded | 14 | 14 | 14 |
Commercial radio programme hours contestably funded | 385 | 385 | 360 |
NZ music discs/videos contestably funded | 213 | 213 | N/A |
NZ Music on commercial radio | N/A | N/A | 20% |
Percentage of projects broadcast within 15 months of delivery | 100% | 100% | 99% |
Respondents agree that NZ On Air supports programmes and activities that are important to New Zealanders | > two-thirds | > two-thirds | > two-thirds |
TVNZ |
|||
Percentage of newly commissioned NZ content for all hours on TVNZ 6 and TVNZ 7 (launched 30 March 2008) | TVNZ 6 - 15% TVNZ 7 - 40 % |
TVNZ 6 - 17% TVNZ 7 - 34% |
TVNZ 6 - 15% TVNZ 7 - 35% |
Percentage of overall NZ content for all hours on TVNZ 6 and TVNZ 7 (launched 30 March 2008) | TVNZ 6 - 60% TVNZ 7 - 70% |
TVNZ 6 - 66% TVNZ 7 - 80% |
TVNZ 6 - 55% TVNZ 7 - 70% |
Minimum number of hours of programming transmitted to the Pacific | 390 | 874 | 900 |
Percentage of breakdowns in transmission from any of the 169 non-commercial transmission sites responded to in seven days | 100% | 100% | 100% |
Freeview |
|||
Freeview service providers simulcast digital and analogue feeds of their existing near-national free-to-air television services throughout the transition to analogue switch off | 100% | 100% | 100% |
Number of NZ households that have access to free-to-air digital television services via either a satellite receiver (DTH) or terrestrial receiver (DTT) | 320,000 | 240,000 | 320,000 |
NPRT |
|||
Minimum hours of broadcasting service delivered on each of: | |||
|
8,760 | 8,672 | 8,672 |
|
8,760 | 8,672 | 8,672 |
|
8,760 | 8,672 | 8,672 |
Minimum hours of programming delivered in at least nine Pacific languages on each of: | |||
|
3,681 | 3,848 | 3,952 |
|
3,681 | 3,848 | 3,952 |
Minimum hours of news service provided across: | |||
|
485 | 395 | 395 |
|
667 | 638 | 638 |
|
485 | 460 | 460 |
RNZI |
|||
Number of Pacific nations that receive an average of 16 hours of good quality reception per day | 11 | 11 | N/A |
Number of Pacific radio stations that relay or re-broadcast RNZI news bulletins | 17 | 18 | 17 |
Maximum percentage of transmission time lost (other than for programmed maintenance) | 1% | 1% | N/A |
Transmission Coverage and Quality (measured by the average hours of good quality reception available per day): | |||
Primary coverage - French Polynesia, Cook Islands, Tokelau, American Samoa, Niue, Tonga, Wallis and Futuna, Fiji, Tuvalu, New Caledonia and Vanuatu | N/A | N/A | 16 |
Secondary coverage - Solomon Islands, Papua New Guinea, Nauru and Kiribati | N/A | N/A | 8 |
General coverage - Asia/Pacific and Pacific rim including: Federated States of Micronesia, Marshall Islands and Palau | N/A | N/A | 4 |
Transmission and Service Availability (other than time lost for planned maintenance): | |||
Analogue and Digital Short-wave Network | N/A | N/A | 99% |
BSA |
|||
Percentage of processed complaints on next Board agenda | 100% | 100% | 100% |
Percentage of decisions issued within 20 working days after Board meeting where decision made | 95% | 100% | 95% |
Percentage of decisions published on website within 10 working days of sign-off | 100% | 100% | 100% |
Percentage of code reviews completed within 18 months | N/A | N/A | 100% |
External reviews commissioned on approach the BSA takes in applying the standards | 1 | 1 | 1 |
Number of research projects published about community attitudes and matters relevant to broadcasting standards | 2 | 2 | 2 |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - NZ On Air baseline funding transfer to New Zealand Film Archive to streamline funding | 2010/11 | - | (740) | (740) | (740) | (740) |
NZ On Air - maintain RNZ's core services | 2008/09 | 2,742 | 2,742 | 2,742 | 2,742 | 2,742 |
NZ On Air - enhanced NZ On Air services | 2007/08 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
NZ On Air - maintenance of RNZ's core services | 2007/08 | 1,142 | 1,142 | 1,142 | 1,142 | 1,142 |
TVNZ - digital services | 2006/07 | 18,000 | 18,000 | 5,000 | - | - |
NZ On Air - support for NZ television programming and new initiatives | 2006/07 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Freeview - free-to-air digital television platform | 2006/07 | 5,000 | 9,628 | - | - | - |
NZ On Air - implement a remuneration strategy within RNZ and complete recent initiatives | 2006/07 | 610 | 610 | 610 | 610 | 610 |
TVNZ - transmission to the Pacific | 2006/07 | 607 | 607 | 607 | 607 | 607 |
NZ On Air - archives and television programming | 2005/06 | 4,444 | 4,444 | 4,444 | 4,444 | 4,444 |
Continue the National Pacific Radio Network | 2005/06 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
NZ On Air - regional television broadcasting | 2005/06 | 1,111 | 1,111 | 1,111 | 1,111 | 1,111 |
RNZ - to complete implementation of initiatives agreed in Budget 2004, and to undertake new initiatives including Pacific services, "Tiny Towns" transmitters, audio archiving, and training of Māori journalists | 2005/06 | 711 | 711 | 711 | 711 | 711 |
RNZI - for a new transmitter and back-up generator | 2005/06 | 374 | 374 | 374 | 374 | 374 |
Summary of Service Providers for Non-Departmental Outputs#
Provider | 2009/10 Budgeted $000 |
2009/10 Estimated Actual $000 |
2010/11 Budget $000 |
Reporting Mechanism |
Expiry of Funding Commitment |
---|---|---|---|---|---|
Crown entities (ordered by appropriation) |
|||||
NZHPT | |||||
|
15,488 | 15,488 | 12,988 | Provider's annual report | |
Te Papa | |||||
|
23,574 | 23,574 | 23,574 | Provider's annual report | |
NZSO | |||||
|
13,446 | 13,446 | 13,446 | Provider's annual report | |
CNZ | |||||
|
10,189 | 10,189 | 15,689 | Provider's annual report | |
NZFC | |||||
|
3,611 | 3,611 | 3,401 | Provider's annual report | |
NZ On Air | |||||
|
127,666 | 127,666 | 126,926 | Provider's annual report | |
TVNZ - digital television | |||||
|
18,000 | 18,000 | 18,000 | Provider's annual report | June 2012 |
TVNZ - charter related activities, non commercial transmission and services to the Pacific | |||||
|
1,757 | 1,757 | 1,757 | Provider's annual report | |
RNZI | |||||
|
1,900 | 1,900 | 1,900 | Provider's annual report via Radio New Zealand | |
BSA | |||||
|
609 | 609 | 609 | Provider's annual report | |
Non-government organisations (ordered by appropriation) |
|||||
AHT | |||||
|
526 | 526 | 526 | Not required | |
NZFA | |||||
|
3,070 | 3,070 | 2,020 | Not required | |
RNZB | |||||
|
4,384 | 4,384 | 4,384 | Not required | |
Te Matatini | |||||
|
1,248 | 1,248 | 1,248 | Not required | |
NZMC | |||||
|
1,378 | 1,378 | 1,378 | Not required | |
Regional Museums: Auckland War Memorial Museum, Canterbury Museum, Otago Museum and Conservation Providers | |||||
|
139 | 139 | 79 | Not required | |
NPRT | |||||
|
3,000 | 3,000 | 3,000 | Provider's annual report | |
Freeview | |||||
|
5,000 | 5,000 | 9,628 | Not required | June 2011 |
The above table summarises funding to be allocated through Vote Arts, Culture and Heritage 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 |
---|---|
Outcome: Increasing preservation of New Zealand's culture heritage and traditions. Impact: National symbols, cultural objects and intellectual heritage are protected and retained; increased awareness and use of heritage memorial sites. |
Commonwealth War Graves Development and Maintenance of War Graves, Historic Graves and Monuments Preservation and Display of Taonga Pukaki Regional Museums Treaty of Waitangi Commemorations |
Commonwealth War Graves (M4)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 2,793 | 2,793 | 3,243 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Monitoring of progress of Commonwealth War Graves Commission towards corporate plan objectives | Progress monitored and reported | Progress monitored and reported | Progress monitored and reported |
Monitoring of NZ's contribution to and the outturn of the Commonwealth War Graves Commission | Progress monitored and reported | Progress monitored and reported | Progress monitored and reported |
Development and Maintenance of War Graves, Historic Graves and Monuments (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 527 | 527 | 527 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Compliance with agreed maintenance programme of war graves, historic graves and monuments | 100% | 100% | 100% |
Compliance with agreed maintenance programme of National War Memorial and seven overseas war memorials | 100% | 100% | 100% |
Meet site inspections schedule, and cycle times | 100% | 100% | 100% |
Compliance with agreed criteria in contracts for capital works and maintenance | 90% | 90% | 90% |
New Zealand Screen Production Incentive Fund (M4)#
Scope of Appropriation and Expenses
Type, Title, Scope and Period of Appropriations | Appropriations, Adjustments and Use | $000 |
---|---|---|
Non-Departmental Other Expenses |
||
New Zealand Screen Production Incentive Fund (M4)This appropriation is limited to grant payments for eligible producers of New Zealand feature film, television or other format screen productions that meet the qualifying tests as set by the New Zealand Film Commission, and co-investment by the New Zealand Film Commission in such productions. Commences: 1 July 2008 Expires: 30 June 2013 |
Original Appropriation | 68,500 |
Adjustments for 2008/09 | - | |
Adjustments to 2009/10 | - | |
Adjusted Appropriation | 68,500 | |
Actual to 2008/09 Year End | 2,000 | |
Estimated Actual for 2009/10 | 10,906 | |
Estimated Actual for 2010/11 | 18,531 | |
Estimated Appropriation Remaining | 37,063 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Grant applications that meet established criteria are processed within agreed timeframes | 100% | 100% | 100% |
Preservation and Display of Taonga Pukaki (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 100 |
Reasons for Change in Appropriation
This is a new one off appropriation established for 2010/11 as a result of the reprioritisation of vote money through the baseline alignment proposal. The new funding will be used for the care, conservation and custody of the carving known as Pukaki.
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Taonga Pukaki is examined by a suitably qualified museum professional on a regular basis | N/A | N/A | At least once a year |
Taonga Pukaki meets approved museum standards for maintenance, protection and display | N/A | N/A | 100% |
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 |
---|---|---|---|---|---|---|
Baseline alignment proposal - Maintenance and preservation of the Pukaki carving | 2010/11 | - | 100 | - | - | - |
Regional Museums (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 8,000 | 8,000 | 6,667 |
Reasons for Change in Appropriation
The regional museums appropriation was reduced during 2008/09 as part of the line by line review. However, because of existing commitments, the appropriation remained higher in 2009/10 than the ongoing appropriation of $6.667 million.
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Ministerial satisfaction with the quality of funding recommendations through the policy | Ministerial satisfaction rated good or better | Ministerial satisfaction rated good or better | Ministerial satisfaction rated good or better |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision Regional museums policy for capital construction projects |
Key criteria summary: Applicant institutions must be able to demonstrate that they hold a collection of national significance, the project will proceed without delay, sufficient funding has been raised from other sources and the institution is operationally viable (for full policy refer http://www.mch.govt.nz/awards/museums/regional-museums-policy.pdf). |
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 |
---|---|---|---|---|---|---|
Regional Museums - Value for money review | 2008/09 | (1,156) | (2,489) | (2,489) | (2,489) | (2,489) |
Treaty of Waitangi Commemorations (M4)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 288 | 288 | 288 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Application processing standards for administering grants to the Treaty of Waitangi Commemoration Fund are met | 100% | 100% | 100% |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Commemorating Waitangi Day Fund policy and criteria | Summary: The theme is the commemoration of the signing of the Treaty of Waitangi, the event promotes nation building and community building, the event encourages wide community participation and achievement, the event promotes a cultural experience or event consistent with the above, and the event takes place on or near Waitangi Day (6 February) (for full policy refer http://www.mch.govt.nz/awards/waitangi/index.html). |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Commonwealth War Graves | Annual report of the Ministry for Culture and Heritage Commonwealth War Graves Commission annual report and corporate plan |
Development and Maintenance of War Graves, Historic Graves and Monuments | Annual report of the Ministry for Culture and Heritage |
Preservation and display of Taonga Pukaki | |
Regional Museums | |
Treaty of Waitangi Commemorations |
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 |
---|---|
Objectives: Effective and efficient use of knowledge and information supported by robust IT systems; accommodation that supports productive and connected people. | Ministry for Culture and Heritage - Capital Expenditure PLA |
Ministry for Culture and Heritage - Capital Expenditure PLA (M4)
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 390 | 390 | 390 |
Intangibles | 8 | 25 | 25 |
Other | - | - | - |
Total Appropriation |
398 | 415 | 415 |
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 390 | 390 | 390 |
Intangibles | 8 | 25 | 25 |
Other | - | - | - |
Total Appropriation |
398 | 415 | 415 |
Part 6.2 - Non-Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Outcome: NZ's artistic, cultural and natural heritage is preserved for the benefit of current and future generations. | Museum of New Zealand Te Papa Tongarewa |
Outcome: New Zealanders are enriched and inspired by accessing the collections and knowledge of NZ's artistic, cultural and natural heritage (long-term exhibitions, standard capital infrastructure). | Museum of New Zealand Te Papa Tongarewa |
Outcome: Te Papa's international reputation is enhanced through the production and touring of interactive and creative exhibitions about NZ's natural and cultural features. Te Papa's reputation as an attraction is maintained by the development of a 'high energy/high technology' space that will draw non-traditional museum visitors. | Museum of New Zealand Te Papa Tongarewa |
Outcome: Increasing preservation of New Zealand's culture heritage and traditions. | New Zealand Memorial Park |
Museum of New Zealand Te Papa Tongarewa (M4)
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 9,000 | 9,000 | 9,000 |
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Museum core operations, exhibition research and development and acquisition of collection items |
|||
Collections are developed in accordance with policy and acquisition strategy | 95% | 95% | 95% |
Tory St collection and research facility meets Occupational Safety and Health and other compliance standards | 100% | 100% | 100% |
Development of international touring exhibitions and refurbishment of Te Papa's long-term exhibitions in Wellington |
|||
Long-term exhibitions are replaced | 2 | 2 | 2 |
New Zealand Memorial Park (M4)#
Scope of Appropriation
Capital Expenditure
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 350 | 350 | - |
Reasons for Change in Appropriation
In 2004/05 $6 million was provided for the purchase of land for the establishment of a New Zealand Memorial Park. The preferred design has now been selected, with construction of the park due to commence in 2010/11. Vote funding of $350,000 was reprioritised during 2009/10 to partially fund New Zealand Memorial Park. This initial funding enabled the commencement of design work. The majority of the construction costs are anticipated to occur during 2013/14.
Expected Results
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
|
Implement Memorial Park project plan | N/A | N/A | 100% complete |
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 |
---|---|---|---|---|---|---|
New Zealand Memorial Park construction | 2010/11 | - | - | - | - | 10,000 |
Memorial Park funding to enable the commencement of the design work | 2009/10 | 350 | - | - | - | - |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Museum of New Zealand Te Papa Tongarewa | Annual report |
New Zealand Memorial Park | Annual report of the Ministry for Culture and Heritage |
The above table indicates the mechanisms to be used for reporting actual results for each non-departmental capital expenditure appropriation.
Performance Information for Appropriations Vote Community and Voluntary Sector#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister for the Community and Voluntary Sector (M15)
ADMINISTERING DEPARTMENT: Department of Internal Affairs
MINISTER RESPONSIBLE FOR DEPARTMENT OF INTERNAL AFFAIRS: Minister of Internal Affairs
Part 1 - Summary of the Vote
Part 1.1 - Overview of the Vote
The Minister for the Community and Voluntary Sector is responsible for appropriations in the Vote for the 2010/11 financial year covering the following:
Departmental Appropriations
- a total of $14.123 million (68% of departmental appropriations in this Vote) for grant services to the Lottery Grants Board, other community-oriented grant schemes and several Crown Trusts and Fellowships
- a total of $5.303 million (25% of departmental appropriations in this Vote) for a community-based advisory service providing information to enable community groups to more effectively meet the needs of individuals, groups and agencies
- a total of $1.408 million (7% of departmental appropriations in this Vote) for the provision of policy advice with a community/whānau/hapu/iwi development perspective, and other support to the Minister, including matters relating to the performance of, and appointments to, the Charities Commission.
Non-Departmental Appropriations
- a total of $5.066 million for operational funding for the Charities Commission to register charities and promote public confidence and trust in the charitable sector
- a total of $20.425 million for grants to community and voluntary sector organisations.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Contribution of Appropriations to Government Priorities and Outcomes
Appropriations | Government Priorities | Government Outcomes |
---|---|---|
Charities - Administration Community and Voluntary Sector Services MCOA Community Development Scheme Community Internship Programme Community Organisation Grants Scheme Debt Write-downs Digital Literacy and Connection Disarmament Education Grants Support for Volunteering Youth Workers Training Scheme |
Economic growth High levels of employment Better public services Investment in infrastructure |
Strong, Sustainable Communities/Hapu/Iwi |
Part 1.3 - Trends in the Vote#
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 | 23,496 | 22,585 | 26,323 | 27,180 | 27,066 | 26,989 | 20,834 | 5,066 | 25,900 | 25,897 | 25,896 | 25,896 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 14,922 | 18,957 | 22,150 | 29,462 | 17,917 | 17,841 | - | 20,425 | 20,425 | 20,425 | 20,424 | 18,183 |
Capital Expenditure | 1,367 | 426 | - | - | - | - | - | - | - | - | - | - |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
39,785 | 41,968 | 48,473 | 56,642 | 44,983 | 44,830 | 20,834 | 25,491 | 46,325 | 46,322 | 46,320 | 44,079 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | 137 | - | 166 | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | 137 | - | 166 | - | - | N/A | - | - | - | - | - |
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 |
---|---|---|---|---|---|---|
Cessation of Interface Facilitation function | Community and Voluntary Sector Services MCOA | - | (290) | (290) | (290) | (290) |
Reduction in funding to meet level of demand | Community Internship Programme | - | (250) | (250) | (250) | (250) |
Digital Literacy and Connection | Digital Literacy and Connection | - | 2,782 | 2,782 | 2,781 | 540 |
Funding for the Productivity Commission | Community and Voluntary Sector Services MCOA | - | (8) | (17) | (18) | (18) |
Analysis of Significant Trends
Total Vote: All Appropriations
Significant changes in departmental and non-departmental appropriations are discussed briefly below.
- Vote trends in actual expenses and capital expenditure by appropriation type
- Source: Department of Internal Affairs
The movements in departmental and non-departmental appropriations in Vote Community and Voluntary Sector, are detailed in the Summary of Financial Activity table.
Departmental Output Expenses
In 2006/07 and outyears, expenditure increased due to funding for updating and ongoing support for the website Community Net Aotearoa and for the provision of increased services to the Lottery Grants Board. The level of funding from the Lottery Grants Board was increased again from 2008/09 to 2010/11 for the Significant Projects Fund and the Outcome Focus Framework.
Non-Departmental Other Expenses
In 2005/06 a four year multi-year appropriation "Community Partnership Fund" was created. Expenditure commenced in 2006/07 for this appropriation. Additional funding was provided in 2008/09 for the Community Partnership Fund to promote the development of new projects and further development and replication of successful projects, and identification and targeting of gaps to ensure equity in funding across New Zealand, expansion of the Community Organisation Grants Scheme and enhancements to the Community Internship Programme. From 2010/11 the baseline increases due to the provision of funding to selected communities to improve their access to digital tools and to improve their capability in those communities in the use of digital tools.
Non-Departmental Output Expenses
In 2005/06 the Charities Commission was established. The decrease in expenditure in 2006/07 reflects a lower level of funding for the Charities Commission post establishment in 2005/06. Additional funding was provided in 2007/08 and outyears to enable the completion of the inaugural registration of charities, address a shortfall in annual return funding and to provide broader functions under the Charities Act 2005.
Non-Departmental Capital Expenditure
In 2005/06, a one-off contribution was provided to fund the establishment of the Charities Commission.
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 |
---|---|
People engage with and participate in their communities Communities are empowered and able to help themselves Communities are supported by fair and responsive local government and other organisations |
Community and Voluntary Sector Services MCOA:
|
Community and Voluntary Sector Services MCOA (M15)
Scope of Appropriation
Processing, assessment and monitoring of grant applications, provision of administration, training and support services to boards on grant distribution committees, advising Ministers on appointments to boards, committees and trusts.
Community Advisory Services
A community development service providing information, resources and facilitation services to enable communities/whānau/hapu/iwi Māori organisations and community groups to develop innovative responses to meet their needs.
Policy Advice - Community
Provision of policy advice with a community/whānau/hapu/iwi development perspective, and on matters related to the performance of and appointment to the Charities Commission. Drafting ministerial correspondence and questions.
Explanation for Use of Multi-Class Output Expense Appropriation
All three outputs contribute to the effective delivery of policy and advisory services for the community and voluntary sector to assist in the building of strong, sustainable communities.
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
22,000 | 21,923 | 20,834 |
Administration of Grants | 14,941 | 14,929 | 14,123 |
Community Advisory Services | 5,347 | 5,320 | 5,303 |
Policy Advice - Community | 1,712 | 1,674 | 1,408 |
Revenue from Crown |
11,431 | 11,431 | 10,952 |
Administration of Grants | 4,497 | 4,497 | 4,365 |
Community Advisory Services | 5,243 | 5,243 | 5,201 |
Policy Advice - Community | 1,691 | 1,691 | 1,386 |
Revenue from Other |
10,569 | 10,569 | 9,882 |
Administration of Grants | 10,446 | 10,446 | 9,760 |
Community Advisory Services | 103 | 103 | 101 |
Policy Advice - Community | 20 | 20 | 21 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Administration of Grants |
|||
Administration of Applications and Grants |
|||
Lottery Grants |
|||
Percentage of respondents to a survey of Lottery grant applicants who rate their satisfaction with the overall quality of service delivery at 3 or above on a scale of 1 to 5 is no less than: | 90% | 90% | 90% |
Percentage of complete and eligible applications received before the advertised closing date that are presented to the next decision-making meeting is no less than: | 95% | 95% | 98% |
Percentage of payments made to grant recipients within 20 working days of the Department's receipt of committee approval is no less than: | 95% | 95% | 95% |
Community Organisation Grants Scheme (COGS) |
|||
Percentage of respondents to a survey of Community Organisation Grants Scheme applicants who rate their satisfaction with the overall quality of services delivery at 3 or above on a scale of 1 to 5 is no less than: | 90% | 90% | 90% |
Percentage of complete and eligible applications received before the advertised closing date that are presented to the next decision-making meeting is no less than: | 95% | 95% | 98% |
Percentage of payments made to grant recipients within 20 working days of the Department's receipt of committee approval and correctly completed client documentation is no less than: | 95% | 95% | 95% |
Crown Funding Schemes, Trusts and Fellowships |
|||
Percentage of respondents to a survey of Crown Funding Schemes, Trust and Fellowship grant applicants who rate their satisfaction with the overall quality of services delivery at 3 or above on a scale of 1 to 5 is no less than: | 90% | 90% | 90% |
Percentage of complete and eligible applications received before the advertised closing date that are presented to the next decision-making meeting is no less than: | 95% | 95% | 98% |
Percentage of payments made to grant recipients within 20 working days of the Department's receipt of signed grant agreement is no less than: | 95% | 95% | 95% |
The percentage of completed Crown-funded projects that meet funding agreement objectives is no less than: | 85% | 85% | 90% |
Activity Information (see Note 2) |
|||
Lottery Grants |
|||
Number of applications received | 3,800 - 4,700 | 3,800 - 4,700 | 3,800 - 4,700 |
Number of grants disbursed | 2,500 - 4,000 | 2,500 - 4,000 | 2,500 - 4,000 |
Community Organisation Grants Scheme (COGS) |
|||
Number of applications received | 4,500 - 6,300 | 4,500 - 6,300 | 4,500 - 6,300 |
Number of grants disbursed | 4,200 - 5,400 | 4,200 - 5,400 | 4,200 - 5,400 |
Crown Funding Schemes, Trusts and Fellowships |
|||
Number of applications received | 200 - 300 | 200 - 400 | 300 - 400 |
Number of grants disbursed | 50 - 70 | 50 - 70 | 150 - 250 |
Administration and Advisory Services to Committees |
|||
Lottery Grants |
|||
Percentage of respondents to a survey of Lottery committee members who rate their satisfaction with the overall quality of service delivery to the committee at 4 or above on a scale of 1 to 5 is no less than: (see Note 3) | Revised measure | Revised measure | 90% |
Community Organisation Grants Scheme (COGS) |
|||
Percentage of respondents to a survey of COGS committee members who rate their satisfaction with the quality of service delivery to the committee at 4 or above on a scale of 1 to 5 is no less than: (see Note 3) | Revised measure | Revised measure | 90% |
Crown Funding Schemes, Trusts and Fellowships |
|||
Percentage of respondents to a survey of Crown Funding Schemes, Trust and Fellowship committee members who rate their satisfaction with the overall quality of service delivery provided to the committee at 4 or above on a scale of 1 to 5 is no less than: (see Note 3) | Revised measure | Revised measure | 90% |
Community Advisory Services |
|||
Development Assistance to Community Groups |
|||
Percentage of respondents to a customer survey who rate their satisfaction with the overall quality of service delivery at 4 or above on a scale of 1 to 5 is no less than: (see Note 3) | Revised measure | Revised measure | 80% |
Percentage of respondents to a customer survey whose level of agreement that staff were competent is 4 or above on a scale of 1 to 5 is no less than: (see Note 3) | Revised measure | Revised measure | 80% |
Percentage of respondents to a customer survey whose level of agreement that the Community Advisory Service is an example of good value for tax dollars spent is 4 or above on a scale of 1 to 5 is no less than: (see Note 3) | New measure | New measure | 80% |
Number of community development projects (to provide information, services and advice to communities) completed | New measure | New measure | At least 20 |
Percentage increase in the annual number of resources viewed on the CommunityNet Aotearoa website. | Revised measure | Revised measure | 10% |
Policy Advice - Community |
|||
Community Policy Advice |
|||
Percentage of policy advice that is delivered in accordance with agreed policy quality criteria (refer Conditions on Use of Appropriation). | 100% | 100% | 100% |
The Minister's rating of his/her level of satisfaction with the quality of policy advice. | Satisfied or better See note 1 |
Satisfied or better See note 1 |
Satisfied or better See note 1 |
Ministerial Correspondence and Questions |
|||
Number of replies to ministerial correspondence, Official Information Act 1982 requests and Ombudsman's inquiries, and answers to parliamentary questions. | 50-60 | 50-60 | 50-60 |
Percentage of first versions of replies to ministerial correspondence, Official Information Act 1982 requests, Ombudsman's inquiries and parliamentary questions accepted by the Minister is no less than. | 95% | 95% | 95% |
Percentage of draft responses to ministerial correspondence returned to the Minister's office for signature within 15 working days of receipt from the Minister's office or such other deadlines as may be specifically agreed is no less than. | 95% | 95% | 95% |
Percentage of draft responses to Official Information Act 1982 requests and Ombudsman's inquiries returned to the Minister's office for signature five days prior to the statutory deadline for reply is no less than. | 100% | 100% | 100% |
Percentage of draft replies to parliamentary questions completed within the time frames specified by the Minister is no less than. | 100% | 100% | 100% |
Activity Information (see Note 2) | |||
Number of replies to ministerial correspondence, Official Information Act 1982 requests and Ombudsman's inquiries, and answers to parliamentary questions. | 50 - 120 | 50 - 120 | 50-60 |
Note 1 - Ratings used in all Ministerial Satisfaction Surveys are: Very Good, Good, Satisfied, Poor, Very Poor.
Note 2 - Activity information relates to output volume measures that are demand driven and therefore outside the Department's control.
Note 3 - This measure has been revised to better reflect the intended and desired level of performance. In particular, the Department of Internal Affairs has revised the level of satisfaction sought from a "3 or above" to a "4 or above" on a scale of 1 to 5.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Purpose | Policy papers should be short (where practicable), succinct and clearly focused on decisions required from Ministers. |
Consistency | The advice takes account of other Government policies and decisions, and is consistent with the principles of the Treaty of Waitangi. |
Logic | The assumptions behind the advice are explicit and argument is logical and supported by the facts. |
Accuracy | The facts in the papers are legally and statistically accurate and all material facts and sources are included. Where appropriate, the advice includes sound legal opinion. |
Options | An appropriate range of options is presented; each option is assessed in terms of the benefits and costs for the Government, the economy, the community sector and all other relevant parties. The information provided has sufficient range and depth. |
Consultation | There is evidence of adequate consultation with other government agencies and other affected parties and possible objections to proposals are identified. |
Practicality | The problems of implementation, technical feasibility, timing and consistency with other policies have been considered. Where appropriate, the advice considers the impact on the lives of New Zealanders. |
Presentation | The length and format of Cabinet papers meet Ministerial and Cabinet Office requirements. All papers and briefings are in accordance with the Department's Policy Quality Assurance guidelines. All presentations to Ministers are in accordance with Ministerial preference for style and format. All key facts and recommendations are on the first page. All material is effectively, concisely and clearly presented, has short sentences in plain English, and is free of grammatical or numerical errors. |
Impartiality | The Department of Internal Affairs strives to provide professional, impartial and comprehensive advice to Ministers and to alert Ministers to the possible consequences of following particular policies, whether or not such advice accords with the Ministers' views. |
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 |
---|---|---|---|---|---|---|
Current Government |
||||||
Cessation of the Interface Facilitation function | 2010/11 | - | (290) | (290) | (290) | (290) |
Funding for the Productivity Commission | 2010/11 | - | (8) | (17) | (18) | (18) |
Ongoing savings in the administration of Crown grants, trusts and fellowships | 2009/10 | (140) | (140) | (140) | (140) | (140) |
Previous Government |
||||||
Community Organisation Grants Scheme Enhancement | 2008/09 | 192 | 65 | 65 | 65 | 65 |
Administrative services for the Vietnam Veterans' Trust | 2008/09 | 92 | 92 | 92 | 92 | 92 |
Community Internship Programme Enhancement | 2007/08 | (180) | (180) | (180) | (180) | (180) |
Digital Strategy - CommunityNet Aotearoa enhancements | 2006/07 | 200 | 200 | 200 | 200 | 200 |
Connecting Communities | 2005/06 | 400 | 400 | 400 | 400 | 400 |
Administration of Charities Act: Responsible Department | 2005/06 | 143 | 143 | 143 | 143 | 143 |
Departmental Personnel Capability | 2005/06 | 1,139 | 1,139 | 1,139 | 1,139 | 1,139 |
Enhanced Audit Capacity for Department of Internal Affairs | 2005/06 | 356 | 356 | 356 | 356 | 356 |
Facilitation of Central/Local Government Engagement in Community Outcome Process | 2005/06 | 196 | 196 | 196 | 196 | 196 |
Trust Administration | 2005/06 | 63 | 63 | 63 | 63 | 63 |
Part 2.2 - Non-Departmental Output Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
People engage with, and participate in, their communities | Charities - Administration (see Note 1) |
Note 1 - For further information on the intended impacts, outcomes and objective of the non-departmental output expense appropriation, please see the Statement of Intent of the Charities Commission.
Charities - Administration (M15)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 5,066 | 5,066 | 5,066 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Percentage of properly completed applications for registration decided within 30 working days of receipt is no less than: | 70% | 70% | 70% |
Number of annual returns received: | Up to 25,000 | Up to 25,000 | Up to 25,000 |
Percentage of properly completed annual returns published within 10 working days of receipt is no less than: | 90% | 90% | 90% |
Percentage of Register online availability per month is no less than: | 97% | 97% | 97% |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Charities Act 2005 | Section 10 sets out the functions of the Charities Commission |
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 |
---|---|---|---|---|---|---|
Previous Government |
||||||
Increased funding for Charities Commission administration | 2008/09 | 2,600 | 2,600 | 2,600 | 2,600 | 2,600 |
Administration of the Charities Act: Responsible Department | 2005/06 | 2,244 | 2,244 | 2,244 | 2,244 | 2,244 |
Charities Commission Litigation Fund | 2005/06 | 222 | 222 | 222 | 222 | 222 |
Summary of Service Providers for Non-Departmental Outputs#
Provider | 2009/10 Budgeted $000 |
2009/10 Estimated Actual $000 |
2010/11 Budget $000 |
Reporting Mechanism |
Expiry of Funding Commitment |
---|---|---|---|---|---|
Crown entity | |||||
Charities Commission
|
4,844 |
4,844 |
4,844 |
Provider's annual report |
N/A |
|
222 | 222 | 222 |
The above table summarises funding to be allocated through Vote Community and Voluntary Sector 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 |
---|---|
People engage with, and participate in, their communities Communities are empowered and able to help themselves |
Community Development Scheme Community Internship Programme Community Organisation Grants Scheme Disarmament Education Grants Support for Volunteering Youth Workers Training Scheme |
Community Development Scheme (M15)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 2,560 | 2,560 | 2,560 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | The purpose of this scheme is to contribute to the outcome of strong, sustainable communities/hapu/iwi through supporting communities to develop and enhance wellbeing and generate solutions to locally defined issues. The scheme evolved from the Community Project Workers Scheme. |
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 |
---|---|---|---|---|---|---|
Previous Government |
||||||
Community Internship Programme Enhancement | 2008/09 | 287 | 287 | 287 | 287 | 287 |
Community Internship Programme (M15)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 581 | 505 | 331 |
Reasons for Change in Appropriation
This appropriation has decreased by $250,000 to $331,000 to reflect the expected level of demand. Funding has been reprioritised to Digital Literacy and Connection in 2010/11.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | The purpose of this programme is to contribute to the outcome of strong, sustainable communities/hapu/iwi through improving relationships and understanding between the community, private and public sectors and building community sector capacity. |
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 |
---|---|---|---|---|---|---|
Current Government |
||||||
Reduction in funding to meet level of demand | 2010/11 | - | (250) | (250) | (250) | (250) |
Previous Government |
||||||
Community Internship Programme | 2008/09 | 313 | 313 | 313 | 313 | 313 |
Community Organisation Grants Scheme (M15)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 13,873 | 13,873 | 14,000 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | This is a community-driven funding scheme that provides essential support to grass roots non-profit organisations. |
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 |
---|---|---|---|---|---|---|
Previous Government |
||||||
Community Organisation Grants Scheme Enhancement | 2008/09 | 2,373 | 2,500 | 2,500 | 2,500 | 2,500 |
Digital Literacy and Connection (M15)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | - | - | 2,782 |
Reasons for Change in Appropriation
New appropriation with effect from 1 July 2010.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | The purpose of this appropriation is to improve access and capability with respect to digital tools for communities who would not otherwise have the resources to develop these tools and capabilities themselves. |
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 |
---|---|---|---|---|---|---|
Current Government | ||||||
Digital Literacy and Connection | 2010/11 | - | 2,782 | 2,782 | 2,781 | 540 |
Disarmament Education Grants (M15)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 150 | 150 | 150 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | The purpose of these grants is to promote greater public awareness of disarmament education through support of non-government organisations working towards this goal. |
Support for Volunteering (M15)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 402 | 402 | 402 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Ministerial Reference Group recommendation actioned by Cabinet | The purpose of this fund is to contribute to the outcome of strong, sustainable communities/hapu/iwi through promoting and supporting volunteering. |
Youth Workers Training Scheme (M15)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 200 | 200 | 200 |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
This Scheme was established in 1985. It resulted from a response to a 1983 report from the Social Work Training Council | The purpose of the scheme is to contribute to the outcome of strong, sustainable communities/hapu/iwi through improving the quality and effectiveness of the youth workers sector. |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Community Organisation Grants Scheme | Annual Profile Report and Statement of Strategic Direction for the Minister for the Community and Voluntary Sector. |
The above table indicates the mechanisms to be used for reporting actual performance for each non-departmental other expenses appropriation.
Performance Information for Appropriations Vote Emergency Management#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister of Civil Defence (M11)
ADMINISTERING DEPARTMENT: Department of Internal Affairs
MINISTER RESPONSIBLE FOR DEPARTMENT OF INTERNAL AFFAIRS: Minister of Internal Affairs
Part 1 - Summary of the Vote
Part 1.1 - Overview of the Vote
The Minister of Civil Defence is responsible for appropriations in the Vote for the 2010/11 financial year covering the following:
Departmental Appropriations
- A total of $4.243 million (38% of the total departmental appropriations in this Vote) for the management of the national emergency readiness, response and recovery capability, including maintenance of the National Crisis Management Centre in a state of readiness.
- A total of $970,000 (9% of the total departmental appropriations in this Vote) for the provision of strategic policy development and policy advice on risk management, and civil defence and emergency management.
- A total of $5.830 million (53% of the total departmental appropriations in this Vote) for the development and implementation of structures and policies and assisting with the delivery of best practice approaches to civil defence and emergency management.
Non-Departmental Appropriations
- A total of $2 million for emergency expenses.
- A total of $889,000 for local authorities for emergency management preparation.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Contribution of Appropriations to Government Priorities and Outcomes
Appropriations | Government Priorities | Government Outcomes |
---|---|---|
Emergency Expenses Emergency Management Services MCOA Subsidies to Local Government |
Reduce New Zealand's vulnerability to adverse events Better public services Investment in infrastructure |
Safer Communities Improved State sector performance and better service experience |
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 | 10,853 | 10,740 | 10,976 | 10,533 | 11,494 | 11,489 | 11,043 | - | 11,043 | 11,039 | 11,039 | 11,040 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 9,007 | 8,589 | 2,738 | 2,252 | 8,451 | 3,313 | - | 2,889 | 2,889 | 2,889 | 2,889 | 2,889 |
Capital Expenditure | - | - | - | - | - | - | - | - | - | - | - | - |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
19,860 | 19,329 | 13,714 | 12,785 | 19,945 | 14,802 | 11,043 | 2,889 | 13,932 | 13,928 | 13,928 | 13,929 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
- | - | - | - | - | - | N/A | - | - | - | - | - |
New Policy Initiatives
Policy Initiative | Appropriation | 2009/10 Budgeted $000 |
2010/11 Budget $000 |
2011/12 Estimated $000 |
2012/13 Estimated $000 |
2013/14 Estimated $000 |
---|---|---|---|---|---|---|
Funding for the Productivity Commission | Emergency Management Services MCOA | - | (5) | (10) | (10) | (10) |
One-off savings for the Ministry of Civil Defence and Emergency Management Information Management Programme | Emergency Management Services MCOA | (500) | - | - | - | - |
Analysis of Significant Trends
Total Vote: All Appropriation
Significant changes in departmental and non-departmental appropriations are discussed briefly below.
- Vote trends in actual expenses and capital expenditure by appropriation type
- Source: Department of Internal Affairs
The movements in departmental and non-departmental appropriations in Vote Emergency Management are detailed in the Summary of Financial Activity table.
Departmental Output Expenses
The baseline increased in 2009/10 due to an expense transfer from 2008/09 to 2009/10 for the Ministry of Civil Defence and Emergency Management Information Management Programme. The baseline is forecast to be relatively stable from 2010/11.
Non-Departmental Other Expenses
In 2005/06, payments were made for the Integration Regeneration Package for Matata, and grants to Whakatane, Opotiki, Tauranga and Western Bay of Plenty District Councils.
In 2006/07, payments were made in relation to the May 2005 Bay of Plenty flooding and landslips, and reimbursements were made to local authorities in relation to the February 2004 and October 2005 storms.
In 2007/08 payments were made relating to the Upper North Island storm event, risk aversion on the Rangitikei River and in relation to the July 2006 Lower North Island floods.
In 2008/09 payments were made as a result of the 2005 Bay of Plenty Storm, the 2007 Upper North Island severe weather event, the 2007 Gisborne Earthquake, the February 2008 Patea Freezing Works fire and the July 2007 Hawkes Bay floods.
In 2009/10, payments were made as a result of the July 2008 National Storm Event, for hazard mitigation works following civil defence emergency events in 2004 and 2005 and to homeowners affected by flooding in Kaeo. Additional funding was also provided to improve the process for reimbursing Local Authorities' costs arising from Civil Defence emergencies.
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 |
---|---|
Communities are protected Communities are resilient Efficient, effective and coordinated government |
Emergency Management Services MCOA -
|
For further information on the intended impacts, outcomes and objectives of the departmental output expense appropriations please see the Statement of Intent for the Department of Internal Affairs.
Emergency Management Services MCOA (M11)
Scope of Appropriation
Management of the national emergency readiness, response and recovery, including: support to local civil defence emergency management organisations, maintaining the national crisis management centre in a state of readiness, national training and education, coordination and management of central government's response and recovery activities and administration of related expenses.
Policy Advice - Emergency Management
Policy advice on matters relating to civil defence and emergency management and drafting ministerial correspondence and questions.
Support Services, Information and Education
Development and implementation of operational policies and projects, advice, assistance and information to the civil defence and emergency management sector; development and delivery of long-term national programmes to raise individual and community awareness and preparedness.
Explanation for Use of Multi-Class Output Expense Appropriation
All three outputs are concerned with ensuring the effective delivery and responsiveness of New Zealand's civil defence and emergency management services.
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation |
11,494 | 11,489 | 11,043 |
Management of National Emergency Readiness, Response and Recovery | 4,394 | 4,392 | 4,243 |
Policy Advice - Emergency Management | 880 | 879 | 970 |
Support Services, Information and Education | 6,220 | 6,218 | 5,830 |
Revenue from Crown |
11,346 | 11,346 | 10,886 |
Management of National Emergency Readiness, Response and Recovery | 4,348 | 4,348 | 4,210 |
Policy Advice - Emergency Management | 860 | 860 | 950 |
Support Services, Information and Education | 6,138 | 6,138 | 5,726 |
Revenue from Other |
145 | 145 | 154 |
Management of National Emergency Readiness, Response and Recovery | 56 | 56 | 43 |
Policy Advice - Emergency Management | 20 | 20 | 20 |
Support Services, Information and Education | 69 | 69 | 91 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Management of National Emergency Readiness, Response and Recovery |
|||
Percentage of local authorities/Civil Defence Emergency Management (CDEM) Groups, government agencies, lifeline utilities that rate their satisfaction with the quality of information provided for monitoring events and incidents at 3 or above on a scale of 1 to 5, as measured by the annual stakeholder survey, is no less than: | 80% | 80% | 85% |
Percentage of national warnings issued within 30 minutes after the identification of a pending event is: | 100% | 100% | 100% |
Percentage of stakeholders that successfully receive national warning messages by email during events or tests is no less than: | Revised measure | 95% | 95% |
Number of National Warning System tests conducted is no fewer than: | 4 | 4 | 4 |
Percentage of National Crisis Management Centre (NCMC) activations of mode 2 or higher during an emergency event that are reviewed to determine any lessons identified is no less than: | 100% | 100% | 100% |
Percentage of lessons identified from reviews and debriefs of NCMC activations for emergency events are noted and followed up within six months is no less than: | 100% | 100% | 100% |
Percentage of activations where the NCMC is appropriately staffed according to the mode of activation within 2 hours from a decision to activate is: | 100% | 100% | 100% |
Coordinate and manage the staffing of the NCMC during extended activations in accordance with the requirements of the Response Concept of Operations. | Achieved | Achieved | Achieved |
Number of NCMC staff development sessions held is no fewer than: | 10 | 10 | 10 |
Percentage of back-up equipment that is fully functional at all times during activations is no less than. | New measure | New Measure | 99.8% |
Percentage of essential NCMC systems that are fully functional at all times during activations is no less than: | New measure | New measure | 100% |
Number of equipment checks confirming functionality of all NCMC systems. | 12 | 12 | 40 (see Note 3) |
Policy Advice - Emergency Management |
|||
Emergency Management Policy Advice |
|||
Policy advice is delivered in accordance with agreed policy quality criteria (refer Conditions on Use of Appropriation). | 100% | 100% | 100% |
The Minister's rating of his/her level of satisfaction with the quality of policy advice. | Satisfied or better (see Note 1) |
Satisfied or better (see Note 1) |
Satisfied or better (see Note 1) |
Ministerial Correspondence and Questions |
|||
Percentage of first versions of replies to ministerial correspondence, Official Information Act 1982 requests, Ombudsman's inquiries and parliamentary questions accepted by the Minister is no less than: | 95% | 95% | 95% |
Percentage of draft responses to ministerial correspondence returned to the Minister's office for signature within 15 working days of receipt from the Minister's office or such other deadlines as may be specifically agreed is no less than: | 95% | 95% | 95% |
Percentage of draft responses to Official Information Act 1982 requests and Ombudsman's inquiries returned to the Minister's office for signature five days prior to the statutory deadline for reply is no less than: | 100% | 100% | 100% |
Percentage of draft replies to parliamentary questions completed within the time frames specified by the Minister is no less than: | 100% | 100% | 100% |
Activity Information (see Note 2) |
|||
Number of replies to ministerial correspondence, Official Information Act 1982 requests and Ombudsman's inquiries, and answers to parliamentary questions. | 20-40 | 20-40 | 20-40 |
Support Services, Information and Education |
|||
Emergency Sector Support and Development |
|||
Percentage of stakeholders from CDEM Groups that rank their satisfaction with the level of service provided by regional emergency management advisors at 4 or above on a scale of 1 to 5, as measured by stakeholder surveys is no less than: (see Note 4) | Revised measure | Revised measure | 85% |
Percentage of stakeholders from CDEM Groups that rank their satisfaction with the level of support provided in the professional development area at 4 or above on a scale of 1 to 5, as measured by stakeholder surveys is no less than: (see Note 4) | Revised measure | Revised measure | 70% |
Percentage of attendees who are satisfied with the education or training interventions attended, as measured by course satisfaction surveys, is no less than: | 85% | 85% | 90% |
Percentage of stakeholders who receive Ministry of Civil Defence Emergency Management's (MCDEM) newsletters/ updates that rate their satisfaction with the quality of the publications at 4 or above on a scale of 1 to 5, as measured by the stakeholder survey, is no less than: (see Note 4) | Revised measure | Revised measure | 80% |
Percentage of stakeholders that rank their satisfaction with the quality of guidelines, codes, technical standards developed by MCDEM at 4 or above on a scale of 1 to 5, as measured by stakeholder surveys, is no less than: (see Note 4) | Revised measure | Revised measure | 80% |
Number of CDEM readiness and response exercises participated in and/or evaluated: | 8 | 8 | 8 |
Number of newsletters/updates provided to the CDEM sector: | 16 | 16 | 16 |
Number of guidelines, codes, technical standards or other CDEM sector information publications delivered or sponsored. | 1-3 | 1-3 | 1-3 |
Number of education or training interventions in consultation with the emergency management sector and other relevant organisations delivered or sponsored. | 6 | 6 | 6 |
Community Information |
|||
For at least three of the four quarters in the financial year, television advertising reaches at least 70 per cent of the targeted audience demographic and radio advertising reaches at least 45 per cent of the targeted audience demographic. | Achieved | Achieved | Achieved |
Percentage of schools surveyed that employ the 'What's the Plan, Stan' school programme: | New measure | New measure | 80% |
Percentage of schools surveyed that rank their satisfaction with the quality of the 'What's the Plan, Stan' school programme resources at 4 or above on a scale of 1 to 5 is no less than. | New measure | New measure | 80% |
Note 1 - Ratings used in all Ministerial Satisfaction Surveys are: Very Good, Good, Satisfied, Poor, Very Poor.
Note 2 - Activity information relates to output volume measures that are demand driven and therefore outside the Department's control.
Note 3 - A shift from monthly to almost weekly test of all National Crisis Management Centre systems
Note 4 - This measure has been revised to better reflect the intended and desired level of performance. In particular, the Department of Internal Affairs has revised the level of satisfaction sought from a "3 or above" to a "4 or above" on a scale of 1 to 5.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Purpose | Policy papers should be short (where practicable), succinct and clearly focused on decisions required from Ministers. |
Consistency | The advice takes account of other Government policies and decisions, and is consistent with the principles of the Treaty of Waitangi. |
Logic | The assumptions behind the advice are explicit and argument is logical and supported by the facts. |
Accuracy | The facts in the papers are legally and statistically accurate and all material facts and sources are included. Where appropriate, the advice includes sound legal opinion. |
Options | An appropriate range of options is presented; each option is assessed in terms of the benefits and costs for the Government, the economy, the community sector and all other relevant parties. The information provided has sufficient range and depth. |
Consultation | There is evidence of adequate consultation with other government agencies and other affected parties and possible objections to proposals are identified. |
Practicality | The problems of implementation, technical feasibility, timing and consistency with other policies have been considered. Where appropriate, the advice considers the impact on the lives of New Zealanders. |
Presentation | The length and format of Cabinet papers meet Ministerial and Cabinet Office requirements. All papers and briefings are in accordance with the Department's Policy Quality Assurance guidelines. All presentations to Ministers are in accordance with Ministerial preference for style and format. All key facts and recommendations are on the first page. All material is effectively, concisely and clearly presented, has short sentences in plain English, and is free of grammatical or numerical errors. |
Impartiality | The Department of Internal Affairs strives to provide professional, impartial and comprehensive advice to Ministers and to alert Ministers to the possible consequences of following particular policies, whether or not such advice accords with the Ministers' views. |
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 |
---|---|---|---|---|---|---|
Current Government |
||||||
Funding for the Productivity Commission | 2010/11 | - | (5) | (10) | (10) | (10) |
One-off savings for the Ministry of Civil Defence and Emergency Management Information Management Programme | 2009/10 | (500) | - | - | - | - |
Efficiencies accruing from Information Technology | 2009/10 | (100) | (100) | (100) | (100) | (100) |
External support for sector development - savings | 2009/10 | (100) | (100) | (100) | (100) | (100) |
Previous Government |
||||||
Tsunami Warning System | 2007/08 | 110 | 110 | 110 | 110 | 110 |
Backup Emergency Operations Facilities | 2006/07 | 1,010 | 1,010 | 1,010 | 1,010 | 1,010 |
Departmental Personnel Capability | 2005/06 | 430 | 430 | 430 | 430 | 430 |
National Civil Defence Emergency Management Public Education Programme | 2005/06 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
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 |
---|---|
Communities are protected Communities are resilient |
Emergency Expenses Subsidies to Local Government |
Emergency Expenses (M11)
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 7,562 | 2,424 | 2,000 |
Reasons for Change in Appropriation
This appropriation has decreased by $5.562 million to $2 million. This is the result of one-off funding received in 2009/10 for the July 2008 National Storm Event, hazard mitigation work following civil defence emergency events in 2004 and 2005 in the Bay of Plenty and assistance to homeowners affected by flooding in Kaeo.
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Civil Defence Emergency Management Act | Section 8 - Powers and functions of the Director Civil Defence Emergency Management |
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 |
---|---|---|---|---|---|---|
Current Government |
||||||
Improved process for reimbursing local authorities' costs arising from civil defence emergencies | 2009/10 | 1,900 | 1,900 | 1,900 | 1,900 | 1,900 |
Subsidies to Local Government (M11)#
Scope of Appropriation
Expenses
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 889 | 889 | 889 |
Performance Information for Appropriations Vote Internal Affairs#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister for Ethnic Affairs (M30), Minister of Internal Affairs (M41)
ADMINISTERING DEPARTMENT: Department of Internal Affairs
MINISTER RESPONSIBLE FOR DEPARTMENT OF INTERNAL AFFAIRS: Minister of Internal Affairs
Part 1 - Summary of the Vote
Part 1.1 - Overview of the Vote
The Minister of Internal Affairs and the Minister for Ethnic Affairs are responsible for appropriations in the Vote for the 2010/11 financial year covering the following:
Departmental Appropriations
- A total of $1.535 million (1% of total departmental appropriations in this Vote) for supervisory functions carried out in respect of reporting entities for which the Department of Internal Affairs is the relevant supervisor under the Anti-Money Laundering and Countering Financing of Terrorism Act.
- A total of $908,000 (1% of total departmental appropriations in this Vote) for contestable services, including the provision of translation and other language services to government agencies and the public, and support services to government agencies.
- A total of $11.587 million (7% of total departmental appropriations in this Vote) for the development, deployment and operation of technology services across the State sector.
- A total of $104.841 million (66% of total departmental appropriations in this Vote) for identity services including issuing New Zealand passports, processing citizenship applications and the registration of and access to records of births, deaths, marriages and civil unions.
- A total of $3.018 million (2% of total departmental appropriations in this Vote) for information, advisory support services to commissions of inquiry and similar bodies, provision of the New Zealand Gazette and the authentication of official documents.
- A total of $4.145 million (3% of total departmental appropriations in this Vote) for policy advice relating to gaming, censorship, fire, identity, public inquires, daylight saving and the Significant Community Based Projects Fund; supporting the performance of and appointments to Crown entities; appointments to statutory bodies; and drafting ministerial correspondence and questions.
- A total of $25.687 million (16% of total departmental appropriations in this Vote) for operational policy advice and services to regulate gambling activity; and to services to regulate objectionable material and unsolicited electronic messages.
- A total of $5.982 million (4% of total departmental appropriations in this Vote) for services relating to ethnic affairs involving policy advice, provision of advisory and information services to ethnic communities, and management of the telephone interpreting service (Language Line).
Non-Departmental Appropriations
- A total of $1.960 million for purchasing services from the Office of Film and Literature Classification for examination and classification of films, videos and publications (including digital material).
- A total of $116,000 for services provided by the Office of the Privacy Commissioner in the development of on-line authentication services.
- A total of $49,000 for Crown grants to a range of community organisations.
Details of these appropriations are set out in Parts 2-6 below.
Part 1.2 - High-Level Objectives of the Vote#
Contribution of Appropriations to Government Priorities and Outcomes
Appropriations | Government Priorities | Government Outcomes |
---|---|---|
Anti-Money Laundering and Countering Financing Terrorism | Better public services Better regulation |
Safer communities |
Classification of Films, Videos and Publications | Better public services Better regulation |
Safer communities |
Contestable Services | Better public services | Improved State sector performance and better service experience |
Government Technology Services | Economic growth Better public services |
Improved State sector performance and better service experience |
Identity Services | Economic growth Better public services |
Improved State sector performance and better service experience New Zealand's approach to identity is trusted and well led |
Miscellaneous Grants - Internal Affairs | Better public services | Strong, sustainable communities/hapu/iwi |
Policy and Advisory Services:
|
Better public services | Improved State sector performance and better service experience |
Policy and Advisory Services:
|
Better public services Better regulation |
Improved State sector performance and better service experience Safer communities Strong, sustainable communities/hapu/iwi |
Regulatory Services | Better public services Better regulation |
Improved State sector performance and better service experience Safer communities |
Services for Ethnic Affairs | Economic growth Reduce New Zealand's vulnerability to adverse events Better public services |
Improved State sector performance and better service experience Strong, sustainable communities/hapu/iwi |
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 | 122,719 | 134,985 | 127,003 | 127,538 | 156,460 | 149,802 | 157,703 | 2,076 | 159,779 | 161,852 | 168,879 | 183,659 |
Benefits and Other Unrequited Expenses | - | - | - | - | - | - | N/A | - | - | - | - | - |
Borrowing Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
Other Expenses | 200 | 78 | 378 | 554 | 386 | 356 | - | 49 | 49 | 49 | 49 | 49 |
Capital Expenditure | 11,339 | 11,367 | 10,025 | 35,082 | 31,786 | 31,786 | 23,590 | - | 23,590 | 13,161 | 16,605 | 14,800 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | - | - | - | - | - | N/A | - | - | - | - |
Total Appropriations |
134,258 | 146,430 | 137,406 | 163,174 | 188,632 | 181,944 | 181,293 | 2,125 | 183,418 | 175,062 | 185,533 | 198,508 |
Crown Revenue and Capital Receipts |
||||||||||||
Tax Revenue | - | - | - | - | - | - | N/A | - | - | - | - | - |
Non-Tax Revenue | 7 | 9 | 2 | 177 | - | - | N/A | - | - | - | - | - |
Capital Receipts | - | - | - | - | - | - | N/A | - | - | - | - | - |
Total Crown Revenue and Capital Receipts |
7 | 9 | 2 | 177 | - | - | N/A | - | - | - | - | - |
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 |
---|---|---|---|---|---|---|
Funding for the Productivity Commission | Policy and Advisory Services MCOA | - | (20) | (41) | (44) | (44) |
Funding for the Productivity Commission | Services for Ethnic Affairs Services | - | (2) | (5) | (5) | (5) |
Capability Building | Government Technology Services | 200 | - | - | - | - |
Anti-Money Laundering and Countering Financing of Terrorism Bill | Anti-Money Laundering and Countering Financing of Terrorism | 967 | 1,535 | 2,505 | 2,360 | 2,360 |
Analysis of Significant Trends
Total Vote: All Appropriation
Significant changes in departmental and non-departmental appropriations are discussed briefly below.
- Vote trends in actual expenses and capital expenditure by appropriation type
- Source: Department of Internal Affairs
The movements in departmental and non-departmental appropriations in Vote Internal Affairs are detailed in the Summary of Financial Activity table.
Departmental Output Expenses
The baseline increased in 2006/07, to fund the Local Government Rating Inquiry, increased expenditure associated with the electronic monitoring of gaming under the Gambling Act, igovt Identity Verification Service, the establishment of an enforcement unit to monitor and enforce compliance with the Unsolicited Electronic Messages Act 2007, and increased demand for identity products.
In 2007/08, funding was provided for the Royal Commission on Auckland Governance, gambling licensing and compliance activities, the expert panel and a citizens' forum on the electoral system and state funding of political parties and other issues of electoral finance, increasing the capacity of the Office of Ethnic Affairs to respond to increased demand from ethnic communities and government, and to establish a service to provide assistance to people who have alleged abuse or neglect or concerns regarding their time in State care prior to 1992.
The baseline increased in 2008/09 due to expense transfers from 2007/08 to 2008/09 for the Upgrade of Information and Technology Infrastructure, Sustainable Accommodation, the Expert Panel on War Disablement Pensions, the Expert Panel and Citizens Forum on the Electoral System and State Funding and the Royal Commission on Auckland Governance. From 2008/09 there was also an increase in funding for language line services, strong connected and participating diverse ethnic communities, the development of the igovt Identity Verification Service, historical abuse claims and increased demand for Identity products.
From 2009/10, Government Technology Services transferred from the State Services Commission to the Department of Internal Affairs.
The increase in baseline from 2010/11 mainly reflects the forecast increase in demand for passport products due to the change in validity from ten to five years for a passport.
Non-Departmental Output Expenses
In 2005/06, a multi-year appropriation called the "Significant Community-Based Project Fund" was created. Expenditure was incurred between 2005/06 and 2007/08.
Departmental Capital Expenditure
Capital expenditure was broadly stable until 2008/09. From 2008/09 to 2010/11, capital injections are provided mainly for the development of a replacement passport system. The passport system will be fully implemented during 2011/12.
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 |
---|---|
Communities are protected Communities are resilient |
Anti-Money Laundering and Countering Financing of Terrorism |
Trusted and accessible State sector services | Contestable Services |
Good governance of identity for New Zealand Accessible identity services enable efficient connections between people and the State sector Identity information is secure and protects people from fraud |
Identity Services |
Trusted and accessible State sector services | Policy and Advisory Services MCOA -
|
Communities are protected Communities are empowered and able to help themselves Communities are resilient Efficient, effective and coordinated government |
Policy and Advisory Services MCOA -
|
Communities are protected Communities are resilient |
Regulatory Services |
People engage with and participate in their communities Communities are empowered and able to help themselves Trusted and accessible State sector services |
Services for Ethnic Affairs |
Trusted and accessible State sector services Efficient and effective State sector service delivery |
Government Technology Services |
For further information on the intended impacts, outcomes and objectives of the departmental output expense appropriations please see the Statement of Intent for the Department of Internal Affairs.
Anti-Money Laundering and Countering Financing of Terrorism (M41)
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 967 | 467 | 1,535 |
Revenue from Crown | 967 | 967 | 1,535 |
Revenue from Other | - | - | - |
Reasons for Change in Appropriation
The increase in this appropriation is due to development of supervisory function commencing part way through 2009/10. Funding for this function increases in the lead-up to full implementation which will commence at a date yet to be set by Order in Council (October 2011 at the earliest).
Output Performance Measures and Standards
Activity for the 2010/11 financial year will consist of developing and setting up the function. The supervisory outputs will not commence until a date yet to be set by Order in Council (October 2011 at the earliest). Performance measures will be developed in the lead-up to full implementation.
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 |
---|---|---|---|---|---|---|
Anti-Money Laundering and Countering Financing of Terrorism Bill | 2009/10 | 967 | 1,535 | 2,505 | 2,360 | 2,360 |
Contestable Services RDA (M41)#
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 908 | 800 | 908 |
Revenue from Crown | - | - | - |
Revenue from Other | 908 | 800 | 908 |
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Translation Services |
|||
Percentage of respondents to a customer survey who rate their satisfaction with the quality of translation services at 3 or above on a scale of 1 to 5 is no less than: | 99% | 99% | 99% |
Percentage of translations meeting timeframes agreed with customers is no less than: | 99% | 99% | 99% |
Government Technology Services (M41)#
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 12,515 | 11,933 | 11,587 |
Revenue from Crown | 11,335 | 11,335 | 11,252 |
Revenue from Other | 1,180 | 1,384 | 335 |
Reasons for Change in Appropriation
The decrease in this appropriation is mainly due to closure of the Government Shared Network and a decrease in demand for services provided by the igovt logon service, partially offset by an expense transfer from 2009/10 to 2010/11 for Identity Management Web Infrastructure.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Percentage increase in the number of connections to shared network service (one.govt) is at least: | New measure | New measure | 30% |
Percentage increase in the number of visits to newzealand.govt.nz is at least: | New measure | New measure | 10% |
Percentage increase in the number of agency datasets accessed from data.govt.nz is at least: | New measure | New measure | 30% |
Number of web advisory engagements delivered to other agencies: | New measure | New measure | 10 |
Percentage increase in the number of visits to the public sector intranet is at least: | New measure | New measure | 10% |
Percentage of public sector websites that comply with web standards: | New measure | New measure | 25% |
The measures above reflect a significant review of the Government Technology Service (GTS) measurement framework to align with good practice guidance and a new GTS strategy that came into effect at the end of December 2009.
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 |
---|---|---|---|---|---|---|
Current Government |
||||||
Capability Building | 2009/10 | 200 | - | - | - | - |
Transfer of Government Technology Services from State Services Commission to the Department | 2009/10 | 29,955 | 8,438 | 8,438 | 8,438 | 8,438 |
Identity Services (M41)#
Scope of Appropriation
Expenses and Revenue
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Total Appropriation | 99,876 | 95,823 | 104,841 |
Revenue from Crown | 16,986 | 16,986 | 8,937 |
Revenue from Other | 77,531 | 77,531 | 96,175 |
Reasons for Change in Appropriation
The increase in this appropriation is mainly due to additional system maintenance costs associated with the passport system redevelopments and the additional customer services costs associated with processing increasing passport volumes.
Output Performance Measures and Standards
2009/10 | 2010/11 | ||
---|---|---|---|
Performance Measures | Budgeted Standard |
Estimated Actual Standard |
Budget Standard |
Citizenship |
|||
Percentage of citizenship documents issued without error is no less than: | 99% | 99% | 99% |
Percentage of customers that are pleased with the citizenship service received is at least: | New measure | 91% | 85% |
Percentage of applications for grant of citizenship recommended to the Minister within four months of receipt of a correctly completed application is no less than: | 80% | 80% | 80% |
Percentage of applications for registration of citizenship, not involving adoption, processed within twenty working days of receiving a correctly completed application is no less than: | 95% | 95% | 95% |
Percentage of certificates of citizenship status issued within fifteen working days of receipt of a correctly completed application is no less than: | Revised measure | Revised measure | 95% |
Activity Information (see Note 1) |
|||
Number of applications for grant of citizenship to foreign nationals recommended to the Minister: | 10,000 - 14,000 | 10,000 - 14,000 | 21,000 - 25,000 |
Number of registrations of citizenship by descent for New Zealanders born abroad: | 6,500 - 8,500 | 6,500 - 8,500 | 7,000 - 9,000 |
Number of certificates of citizenship status issued: | 2,500 - 3,500 | 2,500 - 3,500 | 2,500 - 4,000 |
Passports |
|||
Percentage of passports, certificates and other identity documents issued without error is no less than: | 99% | 99% | 99% |
Percentage of customers that are pleased with the passport service received is at least: | New measure | 85% | 85% |
Percentage of passports issued within ten working days for standard passports, and three working days for urgent passports, on receipt of a correctly completed application is no less than: | 99% | 99% | 99% |
Activity Information (see Note 1) |
|||
Number of passports issued in standard service: | 378,000 - 434,000 | 378,000 - 434,000 | 437,000 - 531,000 |
Number of passports issued in urgent service: | 35,000 - 43,000 | 35000 - 43,000 | 45,000 - 65,000 |
Number of other travel documents issued: | 1,000 - 1,400 | 1,000 - 1,400 | 1,000 - 1,400 |
Births, Deaths, Marriages and Civil Unions |
|||
Percentage of birth, death, marriage and civil union information registered without error is no less than: | 99% | 99% | 99% |
Percentage of customers that are pleased with the birth, death, marriage and civil union service received is at least: | New measure | 87% | 85% |
Percentage of birth, death, marriage and civil union certificates issued without error is no less than: | 99% | 99% | 99% |
Percentage of deaths registered within three working days of receipt of a correctly completed notification is no less than: | 98% | 98% | 98% |
Percentage of births, marriages and civil unions registered within four working days of receipt of a correctly completed notification or application is no less than: | 98% | 98% | 98% |
Percentage of certificates from fully computerised registrations issued within one working day of receipt of a correctly completed application is no less than: | 99% | 99% | 99% |
Percentage of certificates from partially computerised registrations issued within eight working days of receipt of a correctly completed application is no less than: | 98% | 98% | 98% |
Percentage of birth, death, marriage and civil union printouts issued within eight working days of a correctly completed application is no less than: | 97% | 97% | 97% |
Activity Information (see Note 1) |
|||
Number of birth registrations: | 58,000 - 64,000 | 58,000 - 64,000 | 58,000 - 64,000 |
Number of death registrations: | 27,000 - 31,000 | 27,000 - 31,000 | 27,000 - 31,000 |
Number of marriage and civil union registrations: | 22,000 - 26,000 | 22,000 - 26,000 | 22,000 - 26,000 |
Number of birth, death, marriage and civil union certificates issued: | 210,000 - 240,000 | 210,000 - 240,000 | 200,000 - 230,000 |
Number of printouts issued: | 18,000 - 25,000 | 18,000 - 25,000 | 30,000 - 40,000 |
Authentication (see Note 2) |
|||
Number of logons issued for igovt logon service | 250,000 | 80,000 | 100,000 - 200,000 |
Number of agencies connecting to igovt logon service | 24 | 13 | 15 - 25 |
Note 1 - Activity information relates to output volume measures that are demand driven and therefore outside the Department's control.
Note 2 - These measures have been reassessed since the incorporation of igovt services into the Department. Changes were made to reflect recent developments in government agencies' planning and the more graduated approach to issuing logons.
Memorandum Account
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Citizenship products |
|||
Opening Balance at 1 July | 444 | 444 | (2,322) |
Revenue | 7,655 | 7,655 | 10,704 |
Expenses | 10,621 | 10,421 | 12,610 |
Transfers and Adjustments | - | - | - |
Closing Balance at 30 June | (2,522) | (2,322) | (4,228) |
The forecast movements in this account reflect the 2005 legislative changes which increased the citizenship eligibility qualifying period from 3 to 5 years of permanent residence.
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Issue of Birth, Deaths and Marriage certifications and other products |
|||
Opening Balance at 1 July | 3,259 | 3,259 | 841 |
Revenue | 6,909 | 6,909 | 6,731 |
Expenses | 9,627 | 9,327 | 9,001 |
Transfers and Adjustments | - | - | - |
Closing Balance at 30 June | 541 | 841 | (1,429) |
The forecast movements in this account reflect higher cost structures associated with fluctuating volumes, the timing of system changes and legislative changes since fees were last reviewed.
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Marriage Products |
|||
Opening Balance at 1 July | 61 | 61 | (375) |
Revenue | 3,174 | 3,174 | 2,953 |
Expenses | 3,710 | 3,610 | 3,990 |
Transfers and Adjustments | - | - | - |
Closing Balance at 30 June | (475) | (375) | (1,412) |
The forecast movements in this account reflect higher cost structures associated with fluctuating volumes, the timing of system changes and legislative changes since fees were last reviewed.
2009/10 | 2010/11 | ||
---|---|---|---|
Budgeted $000 |
Estimated Actual $000 |
Budget $000 |
|
Passport products |
|||
Opening Balance at 1 July | 5,572 | 5,572 | 8,877 |
Revenue | 59,734 | 59,734 | 75,728 |
Expenses | 58,829 | 56,429 | 70,183 |
Transfers and Adjustments | - | - | - |
Closing Balance at 30 June | 6,477 | 8,877 | 14,422 |
The forecast movements in this account reflect fluctuating volumes and the timing of system changes. From 2010 the five year passports renewal cycle will commence. The forecast balance will contribute to the costs of the passports redevelopment programme.
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 |
---|---|---|---|---|---|---|
Current Government |
||||||
Savings for Identity Products Integrity | 2009/10 | (494) | (494) | (494) | (494) | (494) |
Previous Government |
||||||
Births, Deaths, Marriages and Relations Registration Amendment Bill | 2007/08 | 86 | 86 | 86 | 86 | 86 |
Development of Evidence of Identity - technical infrastructure | 2006/07 | 1,050 | 1,050 | 1,050 | 1,050 | 1,050 |
Evidence of Identity - custodianship of standard | 2006/07 | 100 | 100 | 100 | 100 | 100 |
Maintenance of Public Registers - Citizenship, Marriages and Civil Unions | 2005/06 | 523 | 523 | 523 | 523 | 523 |
Securing and protecting New Zealand's identity information | 2005/06 | 17,228 | 17,228 | 17,228 | 17,228 | 17,228 |
Departmental Personnel Capability | 2005/06 | 209 | 209 | 209 | 209 | 209 |
Human Assisted Reproductive Technology Registration Scheme | 2005/06 | 92 | 92 | 92 | 92 | 92 |
Securing and Protecting New Zealand's Identity Information | 2005/06 | 3,916 | 3,916 | 3,916 | 3,916 | 3,916 |
Policy and Advisory Services MCOA (M41)#
Scope of Appropriation
This appropriation is limited to publishing the New Zealand Gazette; authenticating official documents; supporting commissions of inquiry and similar bodies; and coordinating the congratulatory message service.
Policy Advice - Internal Affairs
Policy advice on matters relating to: gaming, censorship, fire, identity, public inquiries, daylight saving and the Significant Community Based Projects Fund; the performance of and appointments to Crown entities; appointments to statutory bodies; and drafting ministerial correspondence and questions.
Explanation for Use of Multi-Class Output Expense Appropriation
Both output expenses contribute to better public services and maintaining trust in government.