1 How to Read this Document#
How to Read the Tables in this Document
How the Budget is Put Together
The Budget introduced to Parliament on Budget day seeks authorisation for government spending in the 2016/17 financial year (1 July 2016-30 June 2017), including new initiatives and existing activities. The Budget also provides information on spending for subsequent years out to 2019/20.
Typically, previously agreed spending (the baseline) does not automatically increase each year.[1] Increases to current baselines are provided for from the operating and capital allowances. Operating funding provides for on-going operational costs while capital expenditure provides the one-off investment for the construction or establishment of assets.
The level of the operating and capital allowances is set in advance of each Budget and included in forecasts as “forecast new spending”. The decision-making phase of the Budget process then allocates the allowances to specific initiatives. The additional spending met from allowances and existing baselines forms the total Budget.
For Budget 2016, the operating allowance is $1.6 billion a year and the capital allowance is $1.4 billion. The allowances are calculated in net terms, meaning that increases in spending may be offset by increases in revenue, reductions in spending, or reprioritisation. For example, gross new operating spending in Budget 2016 averages $2.1 billion a year; however, this is offset by $0.5 billion a year of revenue and savings initiatives on average, bringing the total net increase to $1.6 billion a year.
The Budget operating allowance is on a per year basis. The Budget 2016 operating allowance is $1.6 billion a year - over the four years 2016/17-2019/20 this totals $6.4 billion. The Treasury's fiscal forecasts also include allowances to be allocated in future Budgets. As Figure 1 shows, the cumulative impact of these operating allowances will increase the 2019/20 baseline by a further $4.5 billion.
- Figure 1 - Budget 2016 (average per year) and future Budget operating allowances
Understanding Appropriations and Votes
“Appropriations” and “Votes” are terms used to describe government spending in a legislative context. Appropriations are the basis on which Parliament authorises the executive government to incur expenses and capital expenditure. Without parliamentary authority, the government has no authorisation to spend public money.
The Appropriation Bill introduced to Parliament on Budget day seeks authority for government spending in the upcoming financial year. The Estimates of Appropriations which are also provided to Parliament on Budget day provide detail on all appropriations.
An appropriation must have a scope statement outlining what the funding can be spent on and an amount which sets the upper limit of the financial authority. Any costs incurred that are not within the scope statement or above the upper limit are considered unlawful.
Related appropriations are grouped into Votes - for example, all the appropriations relating to Arts, Culture and Heritage are collectively described as Vote Arts, Culture and Heritage. Although appropriations in a Vote may be the responsibility of one or more Ministers, a Vote is administered by one department.
Appropriations are a constraint on the amount that can be spent rather than a promise to provide funding, or a requirement to spend it. As appropriations are a constraint or upper limit, they are also not necessarily a forecast of much will be spent.
How do Appropriations Relate to Forecasts
Whereas appropriations describe the upper limit of what the government may spend, core Crown expenses presented in the fiscal forecasts reflect a best estimate of expenditure. Core Crown expenses are also adjusted to eliminate transfers within the Crown (eg, when one government department purchases a service of another government department).
In the Treasury's fiscal forecasts (see the Budget Update), expenses are grouped by functional classification, such as health, education, law and order, environmental protection, transport and communication. This functional analysis of expenses is based on the Classification of the Functions of Government (COFOG) as developed by the Organisation for Economic Co -operation and Development (OECD). The functional analysis of expenses allows for high -level international comparisons.
Disclaimer
The Appropriation (2016/17 Estimates) Bill when enacted will provide parliamentary authority for government spending. Efforts have been made to ensure that the details provided in this document are consistent with those provided in the Appropriation (2016/17 Estimates) Bill and the supporting information in the Estimates of Appropriations. If there are any inconsistencies, the Appropriation (2016/17 Estimates) Bill provides the correct information.
Notes
n/a
not applicable
$m
millions of dollars
(#)
brackets are used to indicate a savings initiative or a revenue increase
-
zero
0, (0)
not zero, but rounded to zero
Vol.
used in reference to a Volume of the Estimates of Appropriations for 2016/17
Supps
used in reference to the Supplementary Estimates of Appropriations for 2015/16
*
initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy
Notes
- [1]Some specific forecast expenditure items are automatically adjusted. Most relate to legislative entitlements such as New Zealand Superannuation, which is indexed to average weekly earnings and also driven by forecasts of eligibility entitlement. See www.budget.govt.nz/budget/guide/budgeting-practices/ for more detailed information on New Zealand’s Budgeting practices.
2 Budget 2016 Packages#
The tables in this section provide breakdowns on the four key packages of spending announced as part of Budget 2016.
Pg | Operating ($m) | 4-year total |
Capital ($m) |
|||||
---|---|---|---|---|---|---|---|---|
2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | ||||
Science and Innovation |
||||||||
Accelerators Programme | 28 | - | 0.750 | 0.750 | 0.750 | 0.750 | 3.000 | - |
Antarctica New Zealand - Logistics Support and Related Activity | 29 | - | 3.035 | 4.179 | 4.635 | 4.896 | 16.745 | - |
Catalyst International Fund | 30 | - | 2.500 | 2.500 | 5.000 | 5.000 | 15.000 | - |
Endeavour Fund | 34 | - | 10.900 | 24.600 | 33.300 | 45.000 | 113.800 | - |
Global Research Alliance - Increased Research Funding | 35 | - | 6.000 | 5.000 | 5.000 | 4.000 | 20.000 | - |
Health Research Council | 36 | - | 10.000 | 18.000 | 26.000 | 43.000 | 97.000 | - |
Māori Innovation Fund | 39 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Marsden Fund | 39 | - | 6.000 | 12.000 | 20.000 | 28.000 | 66.000 | - |
Pre-seed Accelerator Fund | 45 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Strategic Science Investment Fund | 50 | - | 12.500 | 14.500 | 18.000 | 18.000 | 63.000 | - |
Regional Economic Development |
||||||||
Ōpōtiki Harbour Development | 44 | - | 2.400 | - | - | - | 2.400 | - |
Regional Business Partners Programme | 47 | - | 2.000 | 2.000 | 2.000 | 2.000 | 8.000 | - |
Regional Growth Programme | 47 | - | 11.000 | 11.000 | 11.000 | 11.000 | 44.000 | - |
Regional Research Institutes - Contingency | 47 | - | - | 10.000 | 10.000 | 20.000 | 40.000 | |
Tertiary Education |
||||||||
Annual Maximum Fee Movement for 2017 and 2018 | 28 | - | 1.516 | 2.971 | 3.262 | 3.380 | 11.129 | |
Engineering Education to Employment* | 34 | - | 0.400 | 0.400 | 0.400 | 0.400 | 1.600 | - |
Fees-free Foundation Education* | 34 | - | 2.080 | 4.160 | 4.160 | 4.160 | 14.560 | - |
International Connections for New Zealanders | 37 | - | 6.500 | 12.000 | 12.500 | 12.500 | 43.500 | - |
New Zealand Apprenticeships - Additional Funding | 41 | - | 0.900 | 2.700 | 4.500 | 6.300 | 14.400 | - |
Refugee English Fund* | 46 | - | 0.325 | 0.650 | 0.650 | 0.650 | 2.275 | |
Targeted Tuition Subsidy Increases* | 51 | - | 17.580 | 35.159 | 35.159 | 35.159 | 123.057 | - |
University Sector Innovation - Contingency | 52 | - | 5.000 | 10.000 | 10.000 | 10.000 | 35.000 | - |
Workplace Literacy and Numeracy Fund - Increased Demand* | 53 | - | 2.000 | 3.000 | 3.000 | 3.000 | 11.000 | - |
Total | - | 107.386 | 179.569 | 213.316 | 261.195 | 761.466 | - |
Initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy.
Pg | Operating ($m) | 4-year total |
Capital ($m) |
|||||
---|---|---|---|---|---|---|---|---|
2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | ||||
Accelerated Regional Road Package | 28 | - | - | - | - | - | - | 115.000 |
Christchurch Integrated Schools Building Strengthening | 31 | - | 6.000 | - | - | - | 6.000 | - |
Christchurch Schools Rebuild | 31 | - | 1.254 | 8.886 | 15.264 | 15.264 | 40.668 | 127.790 |
Inland Revenue's Business Transformation* | 37 | 54.500 | 237.000 | 277.000 | 258.000 | 295.000 | 1,067.000 | 354.000 |
Inland Revenue's Business Transformation - Administrative Savings | 37 | (26.500) | (26.000) | (51.000) | (68.000) | (139.000) | (284.000) | - |
Inland Revenue's Business Transformation - Revenue Increase | 37 | - | - | - | (90.000) | (190.000) | (280.000) | - |
Joint Venture Airports | 38 | - | - | - | - | - | - | 5.000 |
KiwiRail - Additional Investment | 38 | - | - | - | - | - | - | 190.200 |
National Biocontainment Laboratory - Final Funding Requirements | 41 | - | - | - | - | - | - | 19.474 |
New Zealand Schools Public Private Partnership - Project Two | 42 | - | - | - | - | - | - | 151.567 |
New Zealand Schools Public Private Partnership - Project Three | 42 | (0.251) | (2.001) | (5.442) | 1.348 | 26.321 | 20.226 | 177.347 |
Ngā Haerenga, the New Zealand Cycle Trail | 43 | - | 6.000 | 7.000 | 6.000 | 6.000 | 25.000 | - |
Ōpōtiki Harbour Development | 44 | - | 2.400 | - | - | - | 2.400 | - |
Regional Mid-sized Tourism Facilities Grants | 47 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
School Property Growth Package | 48 | - | 8.417 | 16.857 | 25.971 | 29.104 | 80.349 | 270.577 |
Waitangi Wharf - Reconstruction, Ongoing Operating, Maintenance and Depreciation Costs | 52 | - | - | 1.600 | 3.200 | 3.200 | 8.000 | 1.257 |
Total | 27.749 | 236.070 | 257.901 | 154.783 | 48.889 | 697.643 | 1,412.212 |
Initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy.
Pg | Operating ($m) | 4-year total |
Capital ($m) |
|||||
---|---|---|---|---|---|---|---|---|
2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | ||||
Better Public Services Result 1 - Reducing Long-term Welfare Dependence | 30 | - | 14.651 | 14.566 | 14.566 | 6.500 | 50.283 | - |
Children's Action Plan - Financing Plan | 31 | (0.500) | 2.495 | 2.005 | (2.000) | (2.000) | 0.500 | - |
Community Finance Scale-up from Pilot | 32 | - | 0.800 | 1.200 | 1.100 | 1.100 | 4.200 | - |
Data and Analytics - Contingency | 32 | - | 10.000 | 10.000 | 10.000 | 10.000 | 40.000 | 10.000 |
Family Violence Response Coordination | 34 | - | 2.800 | - | - | - | 2.800 | - |
Healthy Home Initiatives - Expansion | 36 | - | 4.500 | 4.500 | 4.500 | 4.500 | 18.000 | - |
Intensive Alcohol and Drug Support for Pregnant Women - Extension of Services | 37 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Intensive Wraparound Service - Increasing Access | 37 | - | 2.220 | 2.220 | 2.220 | 2.220 | 8.880 | - |
Investing in New Zealand's Children and their Families - Design of a New Operating Model for Vulnerable Children | 38 | 3.000 | 14.500 | 17.000 | - | - | 31.500 | - |
Investing in New Zealand's Children and their Families - Delivery of a New Operating Model for Vulnerable Children | 38 | - | 25.100 | 36.100 | 49.100 | 58.100 | 168.400 | - |
Microfinancing for Whānau Small-medium Business Enterprises - Expansion | 40 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Operational Grant Increase to Schools to Support Children Most at Risk of Not Achieving | 44 | - | 6.177 | 12.374 | 12.331 | 12.271 | 43.153 | - |
Out of Gate Navigation Services for Short-serving Prisoners | 44 | - | 5.000 | 5.000 | 5.000 | 5.000 | 20.000 | - |
Place-based Collaborations - Contingency | 45 | - | 4.000 | 5.000 | 5.000 | 5.000 | 19.000 | - |
Social Housing - Emergency Housing | 48 | - | 9.000 | 10.500 | 10.800 | 10.800 | 41.100 | 0.500 |
Specialist Sexual Violence Services* | 49 | - | 7.880 | 9.776 | 14.277 | 14.039 | 45.972 | - |
Taku Kāinga - Growing the Māori Housing Network | 50 | - | 3.150 | 3.150 | 3.150 | 3.150 | 12.600 | - |
Youth Service - Extending Services to 18 and 19-year olds | 53 | - | 13.326 | 16.117 | 15.886 | 15.886 | 61.215 | - |
Warm Up New Zealand Healthy Homes - Extension | 52 | - | 12.000 | 6.000 | - | - | 18.000 | - |
Whānau Ora - Expanding Commissioning Activity | 52 | - | 10.000 | 10.000 | 10.000 | 10.000 | 40.000 | - |
Total | 2.500 | 151.599 | 169.508 | 159.930 | 160.566 | 641.603 | 10.500 |
Initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy.
Pg | Operating ($m) | 4-year total |
Capital ($m) |
|||||
---|---|---|---|---|---|---|---|---|
2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | ||||
Ambulance Services - Additional Support | 28 | - | 3.711 | 3.711 | 3.711 | 3.711 | 14.844 | - |
Disability Support Services - Additional Support | 33 | - | 42.296 | 42.296 | 42.296 | 42.296 | 169.184 | - |
District Health Boards - Additional Support | 33 | - | 400.000 | 400.000 | 400.000 | 400.000 | 1,600.000 | - |
Elective Surgery Health Target | 33 | - | 24.000 | 24.000 | 24.000 | 24.000 | 96.000 | - |
Health Workforce Training and Development - Additional Support | 36 | - | 2.765 | 2.695 | 2.695 | 2.695 | 10.850 | - |
Healthy Home Initiatives - Expansion | 36 | - | 4.500 | 4.500 | 4.500 | 4.500 | 18.000 | - |
Intensive Alcohol and Drug Support for Pregnant Women - Extension of Services | 37 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Mental Health Response at an Earlier Stage | 39 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
National Bowel Screening Programme | 41 | - | 11.901 | 11.761 | 7.987 | 7.660 | 39.309 | - |
Other Nationally Purchased Health Services - Additional Support | 44 | - | 0.400 | 0.400 | 0.400 | 0.400 | 1.600 | - |
Pharmaceuticals - More Publicly Funded Medicines | 45 | - | 39.000 | 29.000 | 29.000 | 27.000 | 124.000 | - |
Primary Health Care Services - Additional Support | 46 | 1.952 | 18.233 | 18.233 | 18.233 | 18.233 | 72.932 | - |
Public Health Services - Additional Support | 46 | - | 1.559 | 1.559 | 1.559 | 1.559 | 6.236 | - |
School-Based Health Services - Additional Support | 48 | - | 0.070 | 0.070 | 0.070 | 0.070 | 0.280 | - |
Strategy to Prevent and Minimise Gambling Harm* | 50 | - | 7.173 | 7.287 | 7.207 | - | 21.667 | - |
Supporting Mental Health Services in Canterbury | 50 | 1.370 | 6.480 | 6.480 | 6.480 | - | 19.440 | - |
Total | 3.322 | 568.088 | 557.992 | 554.138 | 538.124 | 2,218.342 | - |
Initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy.
3 Budget 2016 Initiatives, by Area of Spending#
Table 5 below provides a summary of the new spending in Budget 2016 by area of spending. The net spending increase over four years is $1.6 billion on average. Table 6 provides a list of initiatives. Further detail on specific Budget initiatives can be found in Section 5 Notes on Initiatives using the page reference in the left hand column.
$m | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | 4-year total |
Capital |
---|---|---|---|---|---|---|---|
Health | 3 | 568 | 558 | 554 | 538 | 2,218 | - |
Education | 75 | 124 | 118 | 139 | 259 | 641 | 727 |
Social Development | 3 | 130 | 144 | 135 | 136 | 546 | 12 |
Social Housing | - | 39 | 71 | 92 | 56 | 258 | 1 |
Justice Sector | 56 | 205 | 250 | 192 | 190 | 837 | - |
Defence & Intelligence | - | 63 | 133 | 141 | 145 | 482 | 1 |
Innovative New Zealand | - | 107 | 180 | 213 | 261 | 761 | - |
Other Business Growth Agenda | 24 | 163 | 180 | 96 | 121 | 561 | 453 |
Māori Development | - | 26 | 24 | 24 | 26 | 100 | - |
Core Government Services | 60 | 247 | 297 | 278 | 316 | 1,138 | 512 |
Other | - | 41 | 11 | 13 | 13 | 77 | 158 |
Contingency | 9 | 261 | 186 | 208 | 183 | 838 | 741 |
Total spending | 230 | 1,976 | 2,152 | 2,086 | 2,243 | 8,457 | 2,603 |
Revenue and Savings | (45) | (139) | (344) | (580) | (853) | (1,917) | (1,215) |
Net package | 185 | 1,837 | 1,808 | 1,506 | 1,390 | 6,540 | 1,389 |
Note that numbers may not add owing to rounding.
Table 6 - Initiatives agreed in Budget 2016
Pg | Operating ($m) | 4-year total |
Capital ($m) |
|||||
---|---|---|---|---|---|---|---|---|
2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | ||||
Health |
||||||||
Ambulance Services - Additional Support | 28 | - | 3.711 | 3.711 | 3.711 | 3.711 | 14.844 | - |
Disability Support Services - Additional Support | 33 | - | 42.296 | 42.296 | 42.296 | 42.296 | 169.184 | - |
District Health Boards - Additional Support | 33 | - | 400.000 | 400.000 | 400.000 | 400.000 | 1,600.000 | - |
Elective Surgery Health Target | 33 | - | 24.000 | 24.000 | 24.000 | 24.000 | 96.000 | - |
Health Workforce Training and Development - Additional Support | 36 | - | 2.765 | 2.695 | 2.695 | 2.695 | 10.850 | - |
Healthy Home Initiatives - Expansion | 36 | - | 4.500 | 4.500 | 4.500 | 4.500 | 18.000 | - |
Intensive Alcohol and Drug Support for Pregnant Women - Extension of Services | 37 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Mental Health Response at an Earlier Stage | 39 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
National Bowel Screening Programme | 41 | - | 11.901 | 11.761 | 7.987 | 7.660 | 39.309 | - |
Other Nationally Purchased Health Services - Additional Support | 44 | - | 0.400 | 0.400 | 0.400 | 0.400 | 1.600 | - |
Pharmaceuticals - More Publicly Funded Medicines | 45 | - | 39.000 | 29.000 | 29.000 | 27.000 | 124.000 | - |
Primary Health Care Services - Additional Support | 46 | 1.952 | 18.233 | 18.233 | 18.233 | 18.233 | 72.932 | - |
Public Health Services - Additional Support | 46 | - | 1.559 | 1.559 | 1.559 | 1.559 | 6.236 | - |
School-based Health Services - Additional Support | 48 | - | 0.070 | 0.070 | 0.070 | 0.070 | 0.280 | - |
Strategy to Prevent and Minimise Gambling Harm* | 50 | - | 7.173 | 7.287 | 7.207 | - | 21.667 | - |
Supporting Mental Health Services in Canterbury | 50 | 1.370 | 6.480 | 6.480 | 6.480 | - | 19.440 | - |
Sub-total | 3.322 | 568.088 | 557.992 | 554.138 | 538.124 | 2,218.342 | - | |
Education |
||||||||
Assistive Technology - Increasing Access | 29 | - | 0.300 | 0.350 | 0.400 | 0.400 | 1.450 | - |
Christchurch Integrated Schools Building Strengthening | 31 | - | 6.000 | - | - | - | 6.000 | - |
Christchurch Schools Rebuild | 31 | - | 1.254 | 8.886 | 15.264 | 15.264 | 40.668 | 127.790 |
Forecast Changes in Early Childhood Education, Primary and Secondary Education, and Property Values | 34 | 75.332 | 88.074 | 73.922 | 73.177 | 164.846 | 400.019 | - |
In-class Support for Students with Special Education Needs - Increasing Access | 36 | - | 2.155 | 4.375 | 4.375 | 4.375 | 15.280 | - |
Intensive Wraparound Service - Increasing Access | 37 | - | 2.220 | 2.220 | 2.220 | 2.220 | 8.880 | - |
New Zealand Schools Public Private Partnership - Project Two | 42 | - | - | - | - | - | - | 151.567 |
New Zealand Schools Public Private Partnership - Project Three | 42 | (0.251) | (2.001) | (5.442) | 1.348 | 26.321 | 20.226 | 177.347 |
Ongoing Resourcing Scheme | 43 | - | 3.834 | 4.074 | 4.228 | 4.360 | 16.496 | - |
Operational Grant Increase to Schools to Support Children Most at Risk of Not Achieving | 44 | - | 6.177 | 12.374 | 12.331 | 12.271 | 43.153 | - |
School Property Growth Package | 48 | - | 8.417 | 16.857 | 25.971 | 29.104 | 80.349 | 270.577 |
Supporting Infrastructure Service Delivery | 50 | - | 8.000 | - | - | - | 8.000 | - |
Sub-total | 75.081 | 124.430 | 117.616 | 139.314 | 259.161 | 640.521 | 727.281 | |
Social Development |
||||||||
Annual General Adjustment - Removing the Need for Additional Annual Decision Making | 28 | 0.224 | 0.754 | 0.702 | 0.721 | 0.738 | 2.915 | - |
Better Public Services Result 1 - Reducing Long-term Welfare Dependence | 30 | - | 14.651 | 14.566 | 14.566 | 6.500 | 50.283 | - |
Child, Youth and Family - Increased Support | 31 | - | 35.376 | 36.062 | 36.715 | 36.715 | 144.868 | - |
Children's Action Plan - Financing Plan | 31 | (0.500) | 2.495 | 2.005 | (2.000) | (2.000) | 0.500 | - |
Community Finance Scale-up from Pilot | 32 | - | 0.800 | 1.200 | 1.100 | 1.100 | 4.200 | - |
Family Violence Response Coordination | 34 | - | 2.800 | - | - | - | 2.800 | - |
Investing in New Zealand's Children and their Families - Design of a New Operating Model for Vulnerable Children | 38 | 3.000 | 14.500 | 17.000 | - | - | 31.500 | - |
Investing in New Zealand's Children and their Families - Delivery of a New Operating Model for Vulnerable Children | 38 | - | 25.100 | 36.100 | 49.100 | 58.100 | 168.400 | - |
Ministry of Social Development - Additional Capital Investment | 40 | - | 1.080 | 2.760 | 3.360 | 3.360 | 10.560 | 12.000 |
Ministry of Social Development - Ensuring the Safety of Our Employees | 41 | - | 11.734 | 8.054 | 1.450 | 1.450 | 22.688 | - |
Specialist Sexual Violence Services* | 49 | - | 7.880 | 9.776 | 14.277 | 14.039 | 45.972 | - |
Youth Service - Extending Services to 18 and 19-year olds | 53 | - | 13.326 | 16.117 | 15.886 | 15.886 | 61.215 | - |
Sub-total | 2.724 | 130.496 | 144.342 | 135.175 | 135.888 | 545.901 | 12.000 | |
Social Housing |
||||||||
Social Housing - Additional Income-related Rent Subsidy Funding | 48 | - | 22.300 | 58.000 | 78.500 | 41.200 | 200.000 | - |
Social Housing - Emergency Housing | 48 | - | 9.000 | 10.500 | 10.800 | 10.800 | 41.100 | 0.500 |
Social Housing - Water Rates in Tauranga for Transferred Social Housing Properties | 49 | - | 0.400 | 0.400 | 0.300 | 0.300 | 1.400 | - |
Social Housing Reform Programme - Accelerating Redevelopment of Housing New Zealand Corporation's Auckland Portfolio | 49 | - | 2.100 | 1.700 | - | - | 3.800 | - |
Social Housing Reform Programme - Additional Resource for the Ministry of Social Development | 49 | - | 3.700 | - | - | - | 3.700 | - |
Social Housing Reform Programme - Transfers, Projects and Policy | 49 | - | 1.200 | 0.200 | 2.500 | 3.600 | 7.500 | - |
Sub-total | - | 38.700 | 70.800 | 92.100 | 55.900 | 257.500 | 0.500 | |
Justice Sector |
||||||||
2017 General Election | 28 | - | 4.642 | 19.948 | - | - | 24.590 | - |
Anti-money Laundering and Countering Financing of Terrorism Act 2009 - Support for Legislative Changes | 29 | - | 1.000 | 1.800 | 1.800 | 1.800 | 6.400 | - |
Child Protection Offenders Register - Support of Legislative Changes | 30 | - | 2.700 | 1.700 | 1.800 | 2.000 | 8.200 | - |
Christchurch Justice and Emergency Services Precinct | 31 | - | 26.171 | 34.578 | - | - | 60.749 | - |
Civil Legal Aid - Increasing Eligibility | 31 | - | 1.899 | 3.804 | 5.753 | 5.753 | 17.209 | - |
Community Law Centres | 32 | - | 0.523 | 1.316 | 1.221 | 1.221 | 4.281 | - |
Crown Prosecution Services - Sustainable Funding | 32 | - | 4.922 | 4.922 | 4.922 | 4.922 | 19.688 | - |
Electronic Monitoring of Offenders Serving Sentences in the Community | 33 | 2.600 | 2.200 | 2.200 | 2.200 | 2.200 | 8.800 | - |
Government Legal Network - Permanent Establishment | 35 | - | 0.885 | 0.885 | 0.885 | 0.885 | 3.540 | - |
Independent Police Conduct Authority Funding for Increasing Volumes and New Prevention Initiatives | 36 | - | 0.300 | 0.300 | 0.300 | 0.300 | 1.200 | - |
Investing in Justice | 37 | - | 7.378 | 4.411 | 2.118 | 0.446 | 14.353 | - |
Legal Aid in Criminal Cases - Managing Increasing Costs and Demand | 38 | 20.000 | 16.757 | 10.822 | 13.651 | 13.247 | 54.477 | - |
Management of Offenders Returning to New Zealand | 38 | - | 3.900 | 3.200 | 2.700 | 2.200 | 12.000 | - |
Management of the Mt Eden Corrections Facility | 39 | - | 5.000 | 5.000 | 5.000 | 5.000 | 20.000 | - |
New Zealand Police - Employment Costs | 42 | 18.300 | 39.900 | 63.600 | 63.600 | 63.600 | 230.700 | - |
Non-violence Programmes - Supporting Increased Utilisation | 43 | - | 1.700 | 1.700 | 1.700 | 1.700 | 6.800 | - |
Out of Gate Navigation Services for Short-serving Prisoners | 44 | - | 5.000 | 5.000 | 5.000 | 5.000 | 20.000 | - |
Prison Population Growth - Additional Core Custodial Services and Beds | 46 | 15.000 | 72.325 | 76.425 | 70.925 | 70.925 | 290.600 | - |
Public Defence Service | 46 | - | 2.842 | 3.500 | 3.500 | 3.500 | 13.342 | - |
Restorative Justice - Increased Utilisation | 48 | - | 4.049 | 4.049 | 4.049 | 4.049 | 16.196 | - |
Temporary Release and Pre-release Planning (Guided Release) Programme for Long-serving Prisoners | 51 | - | 1.200 | 1.000 | 1.000 | 1.000 | 4.200 | - |
Sub-total | 55.900 | 205.293 | 250.160 | 192.124 | 189.748 | 837.325 | - | |
Defence and Intelligence |
||||||||
Defence Mid-point Rebalancing Review - Funding Track | 33 | - | 31.819 | 89.700 | 89.700 | 89.700 | 300.919 | - |
New Zealand Intelligence Community - Additional Funding | 42 | - | 30.500 | 42.900 | 50.400 | 54.300 | 178.100 | 0.600 |
Veteran Headstones and Plaques - Manufacture and Installation | 52 | - | 0.420 | 0.397 | 0.375 | 0.355 | 1.547 | - |
Viet Nam Veterans - Support for Travel to Commemorations and Battlefields | 52 | - | 0.350 | 0.290 | 0.150 | 0.150 | 0.940 | - |
Sub-total | - | 63.089 | 133.287 | 140.625 | 144.505 | 481.506 | 0.600 | |
Innovative New Zealand |
||||||||
Accelerators Programme | 28 | - | 0.750 | 0.750 | 0.750 | 0.750 | 3.000 | - |
Annual Maximum Fee Movement for 2017 and 2018 | 28 | - | 1.516 | 2.971 | 3.262 | 3.380 | 11.129 | - |
Antarctica New Zealand - Logistics Support and Related Activity | 29 | - | 3.035 | 4.179 | 4.635 | 4.896 | 16.745 | - |
Catalyst International Fund | 30 | - | 2.500 | 2.500 | 5.000 | 5.000 | 15.000 | - |
Endeavour Fund | 34 | - | 10.900 | 24.600 | 33.300 | 45.000 | 113.800 | - |
Engineering Education to Employment* | 34 | - | 0.400 | 0.400 | 0.400 | 0.400 | 1.600 | - |
Fees-free Foundation Education* | 34 | - | 2.080 | 4.160 | 4.160 | 4.160 | 14.560 | - |
Global Research Alliance - Increased Research Funding | 35 | - | 6.000 | 5.000 | 5.000 | 4.000 | 20.000 | - |
Health Research Council | 36 | - | 10.000 | 18.000 | 26.000 | 43.000 | 97.000 | - |
International Connections for New Zealanders | 37 | - | 6.500 | 12.000 | 12.500 | 12.500 | 43.500 | - |
Māori Innovation Fund | 39 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Marsden Fund | 39 | - | 6.000 | 12.000 | 20.000 | 28.000 | 66.000 | - |
New Zealand Apprenticeships - Additional Funding | 41 | - | 0.900 | 2.700 | 4.500 | 6.300 | 14.400 | - |
Ōpōtiki Harbour Development | 44 | - | 2.400 | - | - | - | 2.400 | - |
Pre-seed Accelerator Fund | 45 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Refugee English Fund* | 46 | - | 0.325 | 0.650 | 0.650 | 0.650 | 2.275 | - |
Regional Business Partners Programme | 47 | - | 2.000 | 2.000 | 2.000 | 2.000 | 8.000 | - |
Regional Growth Programme | 47 | - | 11.000 | 11.000 | 11.000 | 11.000 | 44.000 | - |
Regional Research Institutes - Contingency | 47 | - | - | 10.000 | 10.000 | 20.000 | 40.000 | - |
Strategic Science Investment Fund | 50 | - | 12.500 | 14.500 | 18.000 | 18.000 | 63.000 | - |
Targeted Tuition Subsidy Increases* | 51 | - | 17.580 | 35.159 | 35.159 | 35.159 | 123.057 | - |
University Sector Innovation - Contingency | 52 | - | 5.000 | 10.000 | 10.000 | 10.000 | 35.000 | - |
Workplace Literacy and Numeracy Fund - Increased Demand* | 53 | - | 2.000 | 3.000 | 3.000 | 3.000 | 11.000 | - |
Sub-total | - | 107.386 | 179.569 | 213.316 | 261.195 | 761.466 | - | |
Other Business Growth Agenda |
||||||||
Accelerated Regional Road Package | 28 | - | - | - | - | - | - | 115.000 |
Attracting International Screen Productions to New Zealand | 29 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Auckland Vacant or Underutilised Crown Land Programme - Land Acquisition | 29 | - | - | - | - | - | - | 100.000 |
Aviation Security Service Funding for Baggage Screening | 29 | - | - | - | - | - | - | 4.500 |
Battle for Our Birds | 30 | 20.690 | - | - | - | - | - | - |
Border Sector - Improving Efficiency and Effectiveness | 30 | - | 11.121 | 9.770 | 5.681 | 5.681 | 32.253 | 1.520 |
Business Tax Package | 30 | - | 56.400 | 84.400 | 10.300 | 34.300 | 185.400 | 2.000 |
Computer Emergency Response Team - Establishment | 32 | - | 5.128 | 4.977 | 4.934 | 4.934 | 19.973 | 2.187 |
Crown Property Disposal Fund | 32 | - | 0.621 | 1.242 | 2.085 | 2.383 | 6.331 | - |
Eliminating Bovine Tuberculosis through Joint Government/Industry Management | 33 | - | 18.444 | 18.444 | 16.444 | 16.444 | 69.776 | - |
Environmental Reporting as Required by the Environmental Reporting Act 2015 | 34 | - | 0.800 | 0.800 | 0.800 | 0.800 | 3.200 | - |
Exclusive Economic Zone Regulation | 34 | - | 4.000 | 4.000 | - | - | 8.000 | - |
Free Trade Agreement Implementation - Maximising the Benefits | 35 | - | 1.300 | 1.500 | 1.800 | - | 4.600 | - |
Freshwater Improvement Fund | 35 | - | 2.500 | 5.000 | 7.000 | 10.000 | 24.500 | - |
Game Animal Council Funding | 35 | - | 0.375 | 0.225 | - | - | 0.600 | - |
General Markets Regulation - Implementing the Commerce Act 1986, Fair Trading Act 1986, and Credit Contracts and Consumer Finance Act 2003 | 35 | - | 4.550 | 3.550 | 3.550 | 3.550 | 15.200 | - |
Government Centre for Dispute Resolution | 35 | - | 1.600 | 1.500 | 1.500 | 1.500 | 6.100 | - |
International Visitor Attraction - Additional Investment | 37 | - | 2.000 | 2.000 | 2.000 | 2.000 | 8.000 | - |
Joint Venture Airports | 38 | - | - | - | - | - | - | 5.000 |
KiwiRail - Additional Investment | 38 | - | - | - | - | - | - | 190.200 |
Māori Land Service Programme | 39 | 1.980 | 6.000 | - | - | - | 6.000 | 6.200 |
Maritime Incident Response | 39 | - | 0.764 | 0.764 | 0.764 | - | 2.292 | - |
Ministry for Women - Maintaining Policy Capability | 40 | - | 0.370 | 0.460 | 0.500 | 0.500 | 1.830 | - |
National Biocontainment Laboratory - Final Funding Requirements | 41 | - | - | - | - | - | - | 19.474 |
New Zealand Customs Service - Modernising and Transforming Our Workforce | 41 | 0.784 | 4.758 | 4.758 | 4.758 | 4.758 | 19.032 | - |
New Zealand Embassy in Bogotá, Colombia - Establishment | 41 | - | - | - | 3.626 | 3.719 | 7.345 | 6.708 |
New Zealand Story - Expansion | 42 | - | 0.900 | 0.900 | 0.900 | 0.900 | 3.600 | - |
Ngā Haerenga, the New Zealand Cycle Trail | 43 | - | 6.000 | 7.000 | 6.000 | 6.000 | 25.000 | - |
Procurement Functional Leadership - Accelerating Commercial Capability | 46 | - | 3.025 | 3.025 | 3.025 | 3.025 | 12.100 | - |
Regional Mid-sized Tourism Facilities Grants | 47 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Regulatory Monitoring and Compliance in the Petroleum and Minerals Sectors | 47 | - | 0.490 | 0.300 | 0.750 | 1.050 | 2.590 | - |
Residential Tenancies Act 1986 Changes - Implementation | 47 | - | 0.990 | 0.660 | 0.730 | 0.580 | 2.960 | - |
SuperGold Card - Public Transport Concession Scheme | 50 | 0.400 | 10.224 | 10.224 | 10.224 | 10.224 | 40.896 | - |
Te Tumu Paeroa - Effective Māori Trustee Services | 51 | - | 0.914 | 0.914 | 0.914 | 0.914 | 3.656 | - |
Warm Up New Zealand Healthy Homes - Extension | 52 | - | 12.000 | 6.000 | - | - | 18.000 | - |
Wilding Conifers - Protecting Farmland, Biodiversity and Iconic Landscapes | 53 | - | 4.000 | 4.000 | 4.000 | 4.000 | 16.000 | - |
Sub-total | 23.854 | 163.274 | 180.413 | 96.285 | 121.262 | 561.234 | 452.789 | |
Māori Development |
||||||||
Māori Electoral Participation | 39 | - | 2.000 | 0.500 | 0.500 | 2.000 | 5.000 | - |
Māori Television Service - Promote and Protect Māori Language and Culture | 39 | - | 2.653 | 2.653 | 2.653 | 2.653 | 10.612 | - |
Microfinancing for Whānau Small-medium Business Enterprises - Expansion | 40 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Supporting Commemorations | 50 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Taku Kāinga - Growing the Māori Housing Network | 50 | - | 3.150 | 3.150 | 3.150 | 3.150 | 12.600 | - |
Te Mātāwai - Māori Language Revitalisation | 51 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Te Taura Whiri - Te Reo Māori Whānau and Community Planning Initiative | 51 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Whānau Ora - Expanding Commissioning Activity | 52 | - | 10.000 | 10.000 | 10.000 | 10.000 | 40.000 | - |
Sub-total | - | 25.803 | 24.303 | 24.303 | 25.803 | 100.212 | - | |
Core Government Services |
||||||||
Core Trusted Government Domain | 32 | - | 3.462 | 3.193 | 3.153 | 3.191 | 12.999 | 9.040 |
Ministerial Services - Increasing Executive Support | 40 | 4.248 | 2.510 | 2.532 | 2.472 | 2.427 | 9.941 | 1.285 |
Ministry for Pacific Peoples - Departmental Capital | 40 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.064 | 0.200 |
Ministry of Civil Defence and Emergency Management - Capability and Capacity | 40 | - | 0.730 | 1.800 | 1.800 | 1.800 | 6.130 | 0.063 |
Inland Revenue's Business Transformation* | 37 | 54.500 | 237.000 | 277.000 | 258.000 | 295.000 | 1,067.000 | 354.000 |
New Zealand Fire Services - Unification* | 42 | - | - | 10.000 | 10.000 | 10.000 | 30.000 | 111.940 |
New Zealand Travel Document Database - Implementing Recommendations of the Smith/Traynor Inquiry | 43 | - | 1.446 | 1.170 | 1.170 | 1.170 | 4.956 | - |
Office of the Clerk - Higher Capability Workforce | 43 | - | 0.290 | 0.602 | 0.930 | 1.272 | 3.094 | - |
Parliament Executive Wing (Beehive) - Ground Floor Redevelopment | 44 | - | 0.250 | - | - | - | 0.250 | 4.000 |
Parliament Website - Emergency Continuity and Upgrading Publishing Systems | 45 | - | 0.542 | 0.650 | 0.650 | 0.650 | 2.492 | 2.323 |
Parliamentary Precinct - Maintenance of Buildings and Services | 45 | - | 0.200 | 0.160 | 0.150 | - | 0.510 | 5.900 |
Passport and Travel Documents - Sustainable Funding | 45 | - | - | - | - | - | - | 23.000 |
Review of Non-staff Support for Members of Parliament | 48 | - | 1.000 | - | - | - | 1.000 | - |
Statistics House Refit | 49 | 1.500 | - | - | - | - | - | - |
Sub-total | 60.264 | 247.446 | 297.123 | 278.341 | 315.526 | 1,138.436 | 511.751 | |
Other |
||||||||
Accident Compensation Corporation - Support for Non-earners | 28 | - | 26.400 | - | - | - | 26.400 | - |
Asian Infrastructure Investment Bank - Membership | 29 | - | - | - | - | - | - | 144.466 |
High Performance Sport - Tokyo 2020 | 36 | - | 4.000 | 4.000 | 4.000 | 4.000 | 16.000 | - |
Local Government Commission - Brokering Cost Effective Local Government | 38 | - | 1.500 | - | - | - | 1.500 | - |
New Zealand Symphony Orchestra | 43 | - | 1.200 | 1.200 | 1.200 | 1.200 | 4.800 | - |
Pacific Cultural Centre | 44 | - | 0.250 | - | - | - | 0.250 | - |
Pacific Employment Support Services | 44 | - | 1.150 | 1.150 | 1.150 | 1.150 | 4.600 | - |
Pike29 Memorial Track | 45 | - | - | - | - | - | - | 11.780 |
Project Tatupu | 46 | - | 0.250 | - | - | - | 0.250 | - |
Relativity Mechanism Dispute Resolution | 47 | - | 2.836 | - | - | - | 2.836 | - |
Royal New Zealand Ballet | 48 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Sports Anti-doping - Testing, Deterrence and Investigations | 49 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Te Matatini Kapa Haka Aotearoa | 51 | - | 0.700 | 0.700 | 0.700 | 0.700 | 2.800 | - |
Toloa Scholarships | 52 | - | 0.300 | 0.300 | 0.300 | 0.300 | 1.200 | - |
Waitangi Wharf - Reconstruction, Ongoing Operating, Maintenance and Depreciation Costs | 52 | - | - | 1.600 | 3.200 | 3.200 | 8.000 | 1.257 |
Sub-total | - | 40.586 | 10.950 | 12.550 | 12.550 | 76.636 | 157.503 | |
Contingency |
||||||||
Data and Analytics - Contingency | 32 | - | 10.000 | 10.000 | 10.000 | 10.000 | 40.000 | 10.000 |
Place-based Collaborations - Contingency | 45 | - | 4.000 | 5.000 | 5.000 | 5.000 | 19.000 | - |
Other Unallocated Contingencies | 53 | 9.000 | 247.259 | 170.849 | 192.513 | 168.398 | 779.019 | 731.038 |
Sub-total | 9.000 | 261.259 | 185.849 | 207.513 | 183.398 | 838.019 | 741.038 | |
Total (gross) | 230.145 | 1,975.850 | 2,152.404 | 2,085.784 | 2,243.060 | 8,457.098 | 2,603.462 | |
Revenue and Savings Initiatives |
||||||||
Canterbury Earthquake Recovery Authority - Unspent Funds | 30 | - | (1.501) | (18.367) | (19.170) | (20.048) | (59.086) | - |
Capital Savings | 53 | - | - | - | - | - | - | (612.818) |
Emissions Trading Scheme - Removal of the One for Two Transitional Measure | 33 | - | (25.398) | (73.512) | (117.306) | (139.824) | (356.040) | - |
Expired Contingencies | 53 | (15.804) | (15.656) | (17.803) | (17.199) | (17.199) | (67.857) | - |
GST on Cross-border Services and Intangibles | 36 | - | (30.000) | (40.000) | (40.000) | (40.000) | (150.000) | - |
Inland Revenue's Business Transformation - Administrative Savings | 37 | (26.500) | (26.000) | (51.000) | (68.000) | (139.000) | (284.000) | - |
Inland Revenue's Business Transformation - Increased Revenue | 37 | - | - | - | (90.000) | (190.000) | (280.000) | - |
New Zealand Fire Services - Unification - Levy Increase | 42 | - | - | - | - | - | - | (111.940) |
Non-resident Withholding Tax - Related Party and Branch Lending | 43 | - | (7.000) | (21.000) | (37.000) | (51.000) | (116.000) | - |
Queensland Fruit Fly - Return of Savings | 46 | (1.430) | - | - | - | - | - | - |
Repayment of Auckland Council Loans | 47 | - | - | - | - | - | - | (490.000) |
Specialist Sexual Violence Services - Reprioritisation | 49 | - | (1.600) | (1.600) | (1.600) | (1.600) | (6.400) | - |
Strategy to Prevent and Minimise Gambling Harm - offset by levy | 50 | - | (7.173) | (7.287) | (7.207) | - | (21.667) | - |
Tertiary Education Baseline - Reprioritisation | 51 | (1.600) | (16.985) | (37.969) | (37.969) | (37.969) | (130.892) | - |
Tobacco Excise and Excise Equivalent Duties | 52 | - | (5.000) | (70.000) | (139.000) | (211.000) | (425.000) | - |
Youth Service - Extending Services to 18 and 19-year olds - Reprioritisation | 53 | - | (3.000) | (5.600) | (5.600) | (5.600) | (19.800) | - |
Sub-total | (45.334) | (139.313) | (344.138) | (580.051) | (853.240) | (1,916.742) | (1,214.758) | |
Total (net) | 184.811 | 1,836.537 | 1,808.266 | 1,505.733 | 1,389.820 | 6,540.356 | 1,388.704 |
Initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy.
4 Budget 2016 Initiatives by Vote#
Table 7 below groups Budget initiatives by Vote. Where one initiative affects multiple Votes, only the portion of the initiative relevant to that Vote will be listed.
Further detail on specific Budget initiatives can be found in Section 5 Notes on Initiatives using the page reference in the left hand column. This detail clearly shows where one initiative impacts multiple Votes.
Pg | Operating ($m) | 4-year total |
Capital ($m) |
|||||
---|---|---|---|---|---|---|---|---|
2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | ||||
Vote Arts, Culture and Heritage |
||||||||
New Zealand Symphony Orchestra | 43 | - | 1.200 | 1.200 | 1.200 | 1.200 | 4.800 | - |
Royal New Zealand Ballet | 48 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Te Matatini Kapa Haka Aotearoa | 51 | - | 0.700 | 0.700 | 0.700 | 0.700 | 2.800 | - |
Vote total | - | 2.900 | 2.900 | 2.900 | 2.900 | 11.600 | - | |
Vote Attorney-General |
||||||||
Crown Prosecution Services - Sustainable Funding | 32 | - | 4.922 | 4.922 | 4.922 | 4.922 | 19.688 | - |
Government Legal Network - Permanent Establishment | 35 | - | 0.885 | 0.885 | 0.885 | 0.885 | 3.540 | - |
Vote total | - | 5.807 | 5.807 | 5.807 | 5.807 | 23.228 | - | |
Vote Building and Housing |
||||||||
Auckland Vacant or Underutilised Crown Land Programme - Land Acquisition | 29 | - | - | - | - | - | - | 100.000 |
Residential Tenancies Act 1986 Changes - Implementation | 47 | - | 0.990 | 0.660 | 0.730 | 0.580 | 2.960 | - |
Vote total | - | 0.990 | 0.660 | 0.730 | 0.580 | 2.960 | 100.000 | |
Vote Business, Science and Innovation |
||||||||
Accelerators Programme | 28 | - | 0.750 | 0.750 | 0.750 | 0.750 | 3.000 | - |
Attracting International Screen Productions to New Zealand | 29 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Catalyst International Fund | 30 | - | 2.500 | 2.500 | 5.000 | 5.000 | 15.000 | - |
Endeavour Fund | 34 | - | 10.900 | 24.600 | 33.300 | 45.000 | 113.800 | - |
General Markets Regulation - Implementing the Commerce Act 1986, Fair Trading Act 1986, and Credit Contracts and Consumer Finance Act 2003 | 35 | - | 4.550 | 3.550 | 3.550 | 3.550 | 15.200 | - |
Government Centre for Dispute Resolution | 35 | - | 1.600 | 1.500 | 1.500 | 1.500 | 6.100 | - |
Health Research Council | 36 | - | 10.000 | 18.000 | 26.000 | 43.000 | 97.000 | - |
International Visitor Attraction - Additional Investment | 37 | - | 2.000 | 2.000 | 2.000 | 2.000 | 8.000 | - |
Māori Innovation Fund | 39 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Marsden Fund | 39 | - | 6.000 | 12.000 | 20.000 | 28.000 | 66.000 | - |
New Zealand Story - Expansion | 42 | - | 0.900 | 0.900 | 0.900 | 0.900 | 3.600 | - |
Ngā Haerenga, the New Zealand Cycle Trail | 43 | - | 6.000 | 7.000 | 6.000 | 6.000 | 25.000 | - |
Ōpōtiki Harbour Development | 44 | - | 2.400 | - | - | - | 2.400 | - |
Pre-seed Accelerator Fund | 45 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Procurement Functional Leadership - Accelerating Commercial Capability | 46 | - | 3.025 | 3.025 | 3.025 | 3.025 | 12.100 | - |
Regional Business Partners Programme | 47 | - | 2.000 | 2.000 | 2.000 | 2.000 | 8.000 | - |
Regional Growth Programme | 47 | - | 11.000 | 11.000 | 11.000 | 11.000 | 44.000 | - |
Regional Mid-sized Tourism Facilities Grants | 47 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Regional Research Institutes - Contingency | 47 | - | - | 10.000 | 10.000 | 20.000 | 40.000 | - |
Regulatory Monitoring and Compliance in the Petroleum and Minerals Sectors | 47 | - | 0.490 | 0.300 | 0.750 | 1.050 | 2.590 | - |
Strategic Science Investment Fund | 50 | - | 12.500 | 14.500 | 18.000 | 18.000 | 63.000 | - |
Warm Up New Zealand Healthy Homes - Extension | 52 | - | 12.000 | 6.000 | - | - | 18.000 | - |
Vote total | - | 96.615 | 127.625 | 151.775 | 198.775 | 574.790 | - | |
Vote Communications Security and Intelligence |
||||||||
New Zealand Intelligence Community - Additional Funding | 42 | - | 10.600 | 18.200 | 15.300 | 15.300 | 59.400 | - |
Vote total | - | 10.600 | 18.200 | 15.300 | 15.300 | 59.400 | - | |
Vote Conservation |
||||||||
Battle for Our Birds | 30 | 20.690 | - | - | - | - | - | - |
Game Animal Council Funding | 35 | - | 0.375 | 0.225 | - | - | 0.600 | - |
Pike29 Memorial Track | 45 | - | - | - | - | - | - | 11.780 |
Vote total | 20.690 | 0.375 | 0.225 | - | - | 0.600 | 11.780 | |
Vote Corrections |
||||||||
Electronic Monitoring of Offenders Serving Sentences in the Community | 33 | 2.600 | 2.200 | 2.200 | 2.200 | 2.200 | 8.800 | - |
Management of Offenders Returning to New Zealand | 38 | - | 3.900 | 3.200 | 2.700 | 2.200 | 12.000 | - |
Management of the Mt Eden Corrections Facility | 39 | - | 5.000 | 5.000 | 5.000 | 5.000 | 20.000 | - |
Out of Gate Navigation Services for Short-serving Prisoners | 44 | - | 5.000 | 5.000 | 5.000 | 5.000 | 20.000 | - |
Prison Population Growth - Additional Core Custodial Services and Beds | 46 | 15.000 | 72.325 | 76.425 | 70.925 | 70.925 | 290.600 | - |
Temporary Release and Pre-release Planning (Guided Release) Programme for Long-serving Prisoners | 51 | - | 1.200 | 1.000 | 1.000 | 1.000 | 4.200 | - |
Vote total | 17.600 | 89.625 | 92.825 | 86.825 | 86.325 | 355.600 | - | |
Vote Courts |
||||||||
Christchurch Justice and Emergency Services Precinct | 31 | - | 4.232 | 11.905 | - | - | 16.137 | - |
Investing in Justice | 37 | - | 5.902 | 3.529 | 1.694 | 0.357 | 11.482 | - |
Non-violence Programmes - Supporting Increased Utilisation | 43 | - | 1.700 | 1.700 | 1.700 | 1.700 | 6.800 | - |
Vote total | - | 11.834 | 17.134 | 3.394 | 2.057 | 34.419 | - | |
Vote Customs |
||||||||
Border Sector - Improving Efficiency and Effectiveness | 30 | - | 9.564 | 8.036 | 5.681 | 5.681 | 28.962 | 1.520 |
New Zealand Customs Service - Modernising and Transforming Our Workforce | 41 | 0.784 | 4.758 | 4.758 | 4.758 | 4.758 | 19.032 | - |
Vote total | 0.784 | 14.322 | 12.794 | 10.439 | 10.439 | 47.994 | 1.520 | |
Vote Defence Force |
||||||||
Defence Mid-point Rebalancing Review - Funding Track | 33 | - | 31.819 | 89.700 | 89.700 | 89.700 | 300.919 | - |
Veteran Headstones and Plaques - Manufacture and Installation | 52 | - | 0.420 | 0.397 | 0.375 | 0.355 | 1.547 | - |
Viet Nam Veterans - Support for Travel to Commemorations and Battlefields | 52 | - | 0.350 | 0.290 | 0.150 | 0.150 | 0.940 | - |
Vote total | - | 32.589 | 90.387 | 90.225 | 90.205 | 303.406 | - | |
Vote Education |
||||||||
Assistive Technology - Increasing Access | 29 | - | 0.300 | 0.350 | 0.400 | 0.400 | 1.450 | - |
Christchurch Integrated Schools Building Strengthening | 31 | - | 6.000 | - | - | - | 6.000 | - |
Christchurch Schools Rebuild | 31 | - | 1.254 | 8.886 | 15.264 | 15.264 | 40.668 | 127.790 |
Forecast Changes in Early Childhood Education, Primary and Secondary Education, and Property Values | 34 | 75.332 | 88.074 | 73.922 | 73.177 | 164.846 | 400.019 | - |
In-class Support for Students with Special Education Needs - Increasing Access | 36 | - | 2.155 | 4.375 | 4.375 | 4.375 | 15.280 | - |
Intensive Wraparound Service - Increasing Access | 37 | - | 2.220 | 2.220 | 2.220 | 2.220 | 8.880 | - |
New Zealand Schools Public Private Partnership - Project Two | 42 | - | - | - | - | - | - | 151.567 |
New Zealand Schools Public Private Partnership - Project Three | 42 | (0.251) | (2.001) | (5.442) | 1.348 | 26.321 | 20.226 | 177.347 |
Ongoing Resourcing Scheme | 43 | - | 3.834 | 4.074 | 4.228 | 4.360 | 16.496 | - |
Operational Grant Increase to Schools to Support Children Most at Risk of Not Achieving | 44 | - | 6.177 | 12.374 | 12.331 | 12.271 | 43.153 | - |
School Property Growth Package | 48 | - | 8.417 | 16.857 | 25.971 | 29.104 | 80.349 | 270.577 |
Supporting Infrastructure Service Delivery | 50 | - | 8.000 | - | - | - | 8.000 | - |
Vote total | 75.081 | 124.430 | 117.616 | 139.314 | 259.161 | 640.521 | 727.281 | |
Vote Environment |
||||||||
Exclusive Economic Zone Regulation | 34 | - | 4.000 | 4.000 | - | - | 8.000 | - |
Freshwater Improvement Fund | 35 | - | 2.500 | 5.000 | 7.000 | 10.000 | 24.500 | - |
Vote total | - | 6.500 | 9.000 | 7.000 | 10.000 | 32.500 | - | |
Vote Finance |
||||||||
Asian Infrastructure Investment Bank - Membership | 29 | - | - | - | - | - | - | 144.466 |
Social Housing Reform Programme - Accelerating Redevelopment of Housing New Zealand Corporation's Auckland Portfolio | 49 | - | 2.100 | 1.700 | - | - | 3.800 | - |
Social Housing Reform Programme - Transfers, Projects and Policy | 49 | - | 1.200 | 0.200 | 2.500 | 3.600 | 7.500 | - |
Vote total | - | 3.300 | 1.900 | 2.500 | 3.600 | 11.300 | 144.466 | |
Vote Foreign Affairs and Trade |
||||||||
Antarctica New Zealand - Logistics Support and Related Activity | 29 | - | 3.035 | 4.179 | 4.635 | 4.896 | 16.745 | - |
Free Trade Agreement Implementation - Maximising the Benefits | 35 | - | 1.300 | 1.500 | 1.800 | - | 4.600 | - |
New Zealand Embassy in Bogotá, Colombia - Establishment | 41 | - | - | - | 3.626 | 3.719 | 7.345 | 6.708 |
Vote total | - | 4.335 | 5.679 | 10.061 | 8.615 | 28.690 | 6.708 | |
Vote Health |
||||||||
Ambulance Services - Additional Support | 28 | - | 3.711 | 3.711 | 3.711 | 3.711 | 14.844 | - |
Disability Support Services - Additional Support | 33 | - | 42.296 | 42.296 | 42.296 | 42.296 | 169.184 | - |
District Health Boards - Additional Support | 33 | - | 400.000 | 400.000 | 400.000 | 400.000 | 1,600.000 | - |
Elective Surgery Health Target | 33 | - | 24.000 | 24.000 | 24.000 | 24.000 | 96.000 | - |
Health Workforce Training and Development - Additional Support | 36 | - | 2.765 | 2.695 | 2.695 | 2.695 | 10.850 | - |
Healthy Home Initiatives - Expansion | 36 | - | 4.500 | 4.500 | 4.500 | 4.500 | 18.000 | - |
Intensive Alcohol and Drug Support for Pregnant Women - Extension of Services | 37 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Mental Health Response at an Earlier Stage | 39 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
National Bowel Screening Programme | 41 | - | 11.901 | 11.761 | 7.987 | 7.660 | 39.309 | - |
Other Nationally Purchased Health Services - Additional Support | 44 | - | 0.400 | 0.400 | 0.400 | 0.400 | 1.600 | - |
Pharmaceuticals - More Publicly Funded Medicines | 45 | - | 39.000 | 29.000 | 29.000 | 27.000 | 124.000 | - |
Primary Health Care Services - Additional Support | 46 | 1.952 | 18.233 | 18.233 | 18.233 | 18.233 | 72.932 | - |
Public Health Services - Additional Support | 46 | - | 1.559 | 1.559 | 1.559 | 1.559 | 6.236 | - |
Strategy to Prevent and Minimise Gambling Harm* | 50 | - | 7.173 | 7.287 | 7.207 | - | 21.667 | - |
School-based Health Services - Additional Support | 48 | - | 0.070 | 0.070 | 0.070 | 0.070 | 0.280 | - |
Supporting Mental Health Services in Canterbury | 50 | 1.370 | 6.480 | 6.480 | 6.480 | - | 19.440 | - |
Vote total | 3.322 | 568.088 | 557.992 | 554.138 | 538.124 | 2,218.342 | - | |
Vote Internal Affairs |
||||||||
Core Trusted Government Domain | 32 | - | 3.462 | 3.193 | 3.153 | 3.191 | 12.999 | 9.040 |
Local Government Commission - Brokering Cost Effective Local Government | 38 | - | 1.500 | - | - | - | 1.500 | - |
Ministerial Services - Increasing Executive Support | 40 | 4.248 | 2.510 | 2.532 | 2.472 | 2.427 | 9.941 | 1.285 |
New Zealand Fire Services - Unification* | 42 | - | - | 10.000 | 10.000 | 10.000 | 30.000 | 111.940 |
New Zealand Travel Document Database - Implementing Recommendations of the Smith/Traynor Inquiry | 43 | - | 1.446 | 1.170 | 1.170 | 1.170 | 4.956 | - |
Passport and Travel Documents - Sustainable Funding | 45 | - | - | - | - | - | - | 23.000 |
Waitangi Wharf - Reconstruction, Ongoing Operating, Maintenance and Depreciation Costs | 52 | - | - | 1.600 | 3.200 | 3.200 | 8.000 | 1.257 |
Vote total | 4.248 | 8.918 | 18.495 | 19.995 | 19.988 | 67.396 | 146.522 | |
Vote Justice |
||||||||
2017 General Election | 28 | - | 4.642 | 19.948 | - | - | 24.590 | - |
Christchurch Justice and Emergency Services Precinct | 31 | - | 21.224 | 18.583 | - | - | 39.807 | - |
Civil Legal Aid - Increasing Eligibility | 31 | - | 1.899 | 3.804 | 5.753 | 5.753 | 17.209 | - |
Community Law Centres | 32 | - | 0.523 | 1.316 | 1.221 | 1.221 | 4.281 | - |
Independent Police Conduct Authority Funding for Increasing Volumes and New Prevention Initiatives | 36 | - | 0.300 | 0.300 | 0.300 | 0.300 | 1.200 | - |
Investing in Justice | 37 | - | 1.476 | 0.882 | 0.424 | 0.089 | 2.871 | - |
Legal Aid in Criminal Cases - Managing Increasing Costs and Demand | 38 | 20.000 | 16.757 | 10.822 | 13.651 | 13.247 | 54.477 | - |
Public Defence Service | 46 | - | 2.842 | 3.500 | 3.500 | 3.500 | 13.342 | - |
Restorative Justice - Increased Utilisation | 48 | - | 4.049 | 4.049 | 4.049 | 4.049 | 16.196 | - |
Vote total | 20.000 | 53.712 | 63.204 | 28.898 | 28.159 | 173.973 | - | |
Vote Labour Market |
||||||||
Accident Compensation Corporation - Support for Non-earners | 28 | - | 26.400 | - | - | - | 26.400 | - |
Vote total | - | 26.400 | - | - | - | 26.400 | - | |
Vote Lands |
||||||||
Crown Property Disposal Fund | 32 | - | 0.621 | 1.242 | 2.085 | 2.383 | 6.331 | - |
Vote total | - | 0.621 | 1.242 | 2.085 | 2.383 | 6.331 | - | |
Vote Māori Development |
||||||||
Māori Electoral Participation | 39 | - | 2.000 | 0.500 | 0.500 | 2.000 | 5.000 | - |
Māori Land Service Programme | 39 | 1.980 | 6.000 | - | - | - | 6.000 | 6.200 |
Māori Television Service - Promote and Protect Māori Language and Culture | 39 | - | 2.653 | 2.653 | 2.653 | 2.653 | 10.612 | - |
Microfinancing for Whānau Small-medium Business Enterprises - Expansion | 40 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Supporting Commemorations | 50 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Taku Kāinga - Growing the Māori Housing Network | 50 | - | 3.150 | 3.150 | 3.150 | 3.150 | 12.600 | - |
Te Mātāwai - Māori Language Revitalisation | 51 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Te Taura Whiri - Te Reo Māori Whānau and Community Planning Initiative | 51 | - | 3.000 | 3.000 | 3.000 | 3.000 | 12.000 | - |
Te Tumu Paeroa - Effective Māori Trustee Services | 51 | - | 0.914 | 0.914 | 0.914 | 0.914 | 3.656 | - |
Whānau Ora - Expanding Commissioning Activity | 52 | - | 10.000 | 10.000 | 10.000 | 10.000 | 40.000 | - |
Vote total | 1.980 | 32.717 | 25.217 | 25.217 | 26.717 | 109.868 | 6.200 | |
Vote Office of the Clerk |
||||||||
Office of the Clerk - Higher Capability Workforce | 43 | - | 0.290 | 0.602 | 0.930 | 1.272 | 3.094 | - |
Parliament Website - Emergency Continuity and Upgrading Publishing Systems | 45 | - | 0.542 | 0.650 | 0.650 | 0.650 | 2.492 | 2.323 |
Vote total | - | 0.832 | 1.252 | 1.580 | 1.922 | 5.586 | 2.323 | |
Vote Pacific Peoples |
||||||||
Ministry for Pacific Peoples - Departmental Capital | 40 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.064 | 0.200 |
Pacific Cultural Centre | 44 | - | 0.250 | - | - | - | 0.250 | - |
Pacific Employment Support Services | 44 | - | 1.150 | 1.150 | 1.150 | 1.150 | 4.600 | - |
Project Tatupu | 46 | - | 0.250 | - | - | - | 0.250 | - |
Toloa Scholarships | 52 | - | 0.300 | 0.300 | 0.300 | 0.300 | 1.200 | - |
Vote total | 0.016 | 1.966 | 1.466 | 1.466 | 1.466 | 6.364 | 0.200 | |
Vote Parliamentary Service |
||||||||
Parliament Executive Wing (Beehive) - Ground Floor Redevelopment | 44 | - | 0.250 | - | - | - | 0.250 | 4.000 |
Parliamentary Precinct - Maintenance of Buildings and Services | 45 | - | 0.200 | 0.160 | 0.150 | - | 0.510 | 5.900 |
Review of Non-staff Support for Members of Parliament | 48 | - | 1.000 | - | - | - | 1.000 | - |
Vote total | - | 1.450 | 0.160 | 0.150 | - | 1.760 | 9.900 | |
Vote Police |
||||||||
Anti-money Laundering and Countering Financing of Terrorism Act 2009 - Support for Legislative Changes | 29 | - | 1.000 | 1.800 | 1.800 | 1.800 | 6.400 | - |
Child Protection Offenders Register - Support of Legislative Changes | 30 | - | 2.700 | 1.700 | 1.800 | 2.000 | 8.200 | - |
Christchurch Justice and Emergency Services Precinct | 31 | - | 0.675 | 4.050 | - | - | 4.725 | - |
New Zealand Police - Employment Costs | 42 | 18.300 | 39.900 | 63.600 | 63.600 | 63.600 | 230.700 | - |
Vote total | 18.300 | 44.275 | 71.150 | 67.200 | 67.400 | 250.025 | - | |
Vote Primary Industries and Food Safety |
||||||||
Border Sector - Improving Efficiency and Effectiveness | 30 | - | 1.557 | 1.734 | - | - | 3.291 | - |
Eliminating Bovine Tuberculosis through Joint Government/Industry Management | 33 | - | 18.444 | 18.444 | 16.444 | 16.444 | 69.776 | - |
Global Research Alliance - Increased Research Funding | 35 | - | 6.000 | 5.000 | 5.000 | 4.000 | 20.000 | - |
National Biocontainment Laboratory - Final Funding Requirements | 41 | - | - | - | - | - | - | 19.474 |
Wilding Conifers - Protecting Farmland, Biodiversity and Iconic Landscapes | 53 | - | 4.000 | 4.000 | 4.000 | 4.000 | 16.000 | - |
Vote total | - | 30.001 | 29.178 | 25.444 | 24.444 | 109.067 | 19.474 | |
Vote Prime Minister and Cabinet |
||||||||
Christchurch Justice and Emergency Services Precinct | 31 | - | 0.040 | 0.040 | - | - | 0.080 | - |
Computer Emergency Response Team - Establishment | 32 | - | 5.128 | 4.977 | 4.934 | 4.934 | 19.973 | 2.187 |
Ministry of Civil Defence and Emergency Management - Capability and Capacity | 40 | - | 0.730 | 1.800 | 1.800 | 1.800 | 6.130 | 0.063 |
New Zealand Intelligence Community - Additional Funding | 42 | - | 1.200 | 1.700 | 2.500 | 3.300 | 8.700 | 0.600 |
Vote total | - | 7.098 | 8.517 | 9.234 | 10.034 | 34.883 | 2.850 | |
Vote Revenue |
||||||||
Annual Maximum Fee Movement for 2017 and 2018 | 28 | - | 1.516 | 2.971 | 3.262 | 3.380 | 11.129 | - |
Business Tax Package | 30 | - | 56.400 | 84.400 | 10.300 | 34.300 | 185.400 | 2.000 |
Inland Revenue's Business Transformation* | 37 | 54.500 | 237.000 | 277.000 | 258.000 | 295.000 | 1,067.000 | 354.000 |
Vote total | 54.500 | 294.916 | 364.371 | 271.562 | 332.680 | 1,263.529 | 356.000 | |
Vote Security Intelligence |
||||||||
New Zealand Intelligence Community - Additional Funding | 42 | - | 18.700 | 23.000 | 32.600 | 35.700 | 110.000 | - |
Vote total | - | 18.700 | 23.000 | 32.600 | 35.700 | 110.000 | - | |
Vote Social Development |
||||||||
Annual General Adjustment - Removing the Need for Additional Annual Decision Making | 28 | 0.224 | 0.754 | 0.702 | 0.721 | 0.738 | 2.915 | - |
Better Public Services Result 1 - Reducing Long-term Welfare Dependence | 30 | - | 14.651 | 14.566 | 14.566 | 6.500 | 50.283 | - |
Child, Youth and Family - Increased Support | 31 | - | 35.376 | 36.062 | 36.715 | 36.715 | 144.868 | - |
Children's Action Plan - Financing Plan | 31 | (0.500) | 2.495 | 2.005 | (2.000) | (2.000) | 0.500 | - |
Community Finance Scale-up from Pilot | 32 | - | 0.800 | 1.200 | 1.100 | 1.100 | 4.200 | - |
Family Violence Response Coordination | 34 | - | 2.800 | - | - | - | 2.800 | - |
International Connections for New Zealanders | 37 | - | 0.500 | - | - | - | 0.500 | - |
Investing in New Zealand's Children and their Families - Design of a New Operating Model for Vulnerable Children | 38 | 3.000 | 14.500 | 17.000 | - | - | 31.500 | - |
Investing in New Zealand's Children and their Families - Delivery of a New Operating Model for Vulnerable Children | 38 | - | 25.100 | 36.100 | 49.100 | 58.100 | 168.400 | - |
Ministry of Social Development - Additional Capital Investment | 40 | - | 1.080 | 2.760 | 3.360 | 3.360 | 10.560 | 12.000 |
Ministry of Social Development - Ensuring the Safety of Our Employees | 41 | - | 11.734 | 8.054 | 1.450 | 1.450 | 22.688 | - |
Social Housing - Additional Income-related Rent Subsidy Funding | 48 | - | 22.300 | 58.000 | 78.500 | 41.200 | 200.000 | - |
Social Housing - Emergency Housing | 48 | - | 9.000 | 10.500 | 10.800 | 10.800 | 41.100 | 0.500 |
Social Housing - Water Rates in Tauranga for Transferred Social Housing Properties | 49 | - | 0.400 | 0.400 | 0.300 | 0.300 | 1.400 | - |
Social Housing Reform Programme - Additional Resource for the Ministry of Social Development | 49 | - | 3.700 | - | - | - | 3.700 | - |
Specialist Sexual Violence Services* | 49 | - | 7.880 | 9.776 | 14.277 | 14.039 | 45.972 | - |
Youth Service - Extending Services to 18 and 19-year olds | 53 | - | 13.326 | 16.117 | 15.886 | 15.886 | 61.215 | - |
Vote total | 2.724 | 166.369 | 213.242 | 224.775 | 188.188 | 792.601 | 12.500 | |
Vote Sport and Recreation |
||||||||
High Performance Sport - Tokyo 2020 | 36 | - | 4.000 | 4.000 | 4.000 | 4.000 | 16.000 | - |
Sports Anti-doping - Testing, Deterrence and Investigations | 49 | - | 1.000 | 1.000 | 1.000 | 1.000 | 4.000 | - |
Vote total | - | 5.000 | 5.000 | 5.000 | 5.000 | 20.000 | - | |
Vote Statistics |
||||||||
Environmental Reporting as Required by the Environmental Reporting Act 2015 | 34 | - | 0.800 | 0.800 | 0.800 | 0.800 | 3.200 | - |
Statistics House Refit | 49 | 1.500 | - | - | - | - | - | - |
Vote total | 1.500 | 0.800 | 0.800 | 0.800 | 0.800 | 3.200 | - | |
Vote Tertiary Education |
||||||||
Engineering Education to Employment* | 34 | 0.400 | 0.400 | 0.400 | 0.400 | 1.600 | - | |
Fees-free Foundation Education* | 34 | - | 2.080 | 4.160 | 4.160 | 4.160 | 14.560 | - |
International Connections for New Zealanders | 37 | - | 6.000 | 12.000 | 12.500 | 12.500 | 43.000 | - |
New Zealand Apprenticeships - Additional Funding | 41 | - | 0.900 | 2.700 | 4.500 | 6.300 | 14.400 | - |
Refugee English Fund* | 46 | - | 0.325 | 0.650 | 0.650 | 0.650 | 2.275 | - |
Targeted Tuition Subsidy Increases* | 51 | - | 17.580 | 35.159 | 35.159 | 35.159 | 123.057 | - |
University Sector Innovation - Contingency | 52 | - | 5.000 | 10.000 | 10.000 | 10.000 | 35.000 | - |
Workplace Literacy and Numeracy Fund - Increased Demand* | 53 | - | 2.000 | 3.000 | 3.000 | 3.000 | 11.000 | - |
Vote total | - | 34.285 | 68.069 | 70.369 | 72.169 | 244.892 | - | |
Vote Transport |
||||||||
Accelerated Regional Road Package | 28 | - | - | - | - | - | - | 115.000 |
Aviation Security Service Funding for Baggage Screening | 29 | - | - | - | - | - | - | 4.500 |
Joint Venture Airports | 38 | - | - | - | - | - | - | 5.000 |
KiwiRail - Additional Investment | 38 | - | - | - | - | - | - | 190.200 |
Maritime Incident Response | 39 | - | 0.764 | 0.764 | 0.764 | - | 2.292 | - |
SuperGold Card - Public Transport Concession Scheme | 50 | 0.400 | 10.224 | 10.224 | 10.224 | 10.224 | 40.896 | - |
Vote total | 0.400 | 10.988 | 10.988 | 10.988 | 10.224 | 43.188 | 314.700 | |
Vote Treaty Negotiations |
||||||||
Relativity Mechanism Dispute Resolution | 47 | - | 2.836 | - | - | - | 2.836 | - |
Vote total | - | 2.836 | - | - | - | 2.836 | - | |
Vote Women |
||||||||
Ministry for Women - Maintaining Policy Capability | 40 | - | 0.370 | 0.460 | 0.500 | 0.500 | 1.830 | - |
Vote total | - | 0.370 | 0.460 | 0.500 | 0.500 | 1.830 | - | |
Unallocated Contingencies |
||||||||
Data and Analytics - Contingency | 32 | - | 10.000 | 10.000 | 10.000 | 10.000 | 40.000 | 10.000 |
Place-based Collaborations - Contingency | 45 | - | 4.000 | 5.000 | 5.000 | 5.000 | 19.000 | - |
Other Unallocated Contingencies | 53 | 9.000 | 247.259 | 170.849 | 192.513 | 168.398 | 779.019 | 731.038 |
Unallocated Contingencies total | 9.000 | 261.259 | 185.849 | 207.513 | 183.398 | 838.019 | 741.038 | |
Total (gross) | 230.145 | 1,975.850 | 2,152.404 | 2,085.784 | 2,243.060 | 8,457.098 | 2,603.462 | |
Revenue and Savings Initiatives |
||||||||
Canterbury Earthquake Recovery Authority - Unspent Funds | 30 | - | (1.501) | (18.367) | (19.170) | (20.048) | (59.086) | - |
Capital Savings | 53 | - | - | - | - | - | - | (612.818) |
Emissions Trading Scheme - Removal of the One for Two Transitional Measure | 33 | - | (25.398) | (73.512) | (117.306) | (139.824) | (356.040) | - |
Expired Contingencies | 53 | (15.804) | (15.656) | (17.803) | (17.199) | (17.199) | (67.857) | - |
GST on Cross-border Services and Intangibles | 36 | - | (30.000) | (40.000) | (40.000) | (40.000) | (150.000) | - |
Inland Revenue's Business Transformation - Administrative Savings | 37 | (26.500) | (26.000) | (51.000) | (68.000) | (139.000) | (284.000) | - |
Inland Revenue's Business Transformation - Increased Revenue | 37 | - | - | - | (90.000) | (190.000) | (280.000) | - |
New Zealand Fire Services - Unification - Levy Increase | 42 | - | - | - | - | - | - | (111.940) |
Non-resident Withholding Tax - Related Party and Branch Lending | 43 | - | (7.000) | (21.000) | (37.000) | (51.000) | (116.000) | - |
Queensland Fruit Fly - Return of Savings | 46 | (1.430) | - | - | - | - | - | - |
Repayment of Auckland Council Loans | 47 | - | - | - | - | - | - | (490.000) |
Specialist Sexual Violence Services - Reprioritisation | 49 | - | (1.600) | (1.600) | (1.600) | (1.600) | (6.400) | - |
Strategy to Prevent and Minimise Gambling Harm - Offset by Levy | 50 | - | (7.173) | (7.287) | (7.207) | - | (21.667) | - |
Tertiary Education Baseline - Reprioritisation | 51 | (1.600) | (16.985) | (37.969) | (37.969) | (37.969) | (130.892) | - |
Tobacco Excise and Excise Equivalent Duties | 52 | - | (5.000) | (70.000) | (139.000) | (211.000) | (425.000) | - |
Youth Service - Extending Services to 18- and 19-year-olds - Reprioritisation | 53 | - | (3.000) | (5.600) | (5.600) | (5.600) | (19.800) | - |
Revenue and Savings total | (45.334) | (139.313) | (344.138) | (580.051) | (853.240) | (1,916.742) | (1,214.758) | |
Total (net) | 184.811 | 1,836.537 | 1,808.266 | 1,505.733 | 1,389.820 | 6,540.356 | 1,388.704 |
Initiatives marked with an asterisk have been partially funded by reprioritisation or are partially offset by a levy.
5 Notes on Initiatives (A-C)#
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 4.642 | 19.948 | - | - | - |
This funding will enable the Electoral Commission to meet its statutory objectives and fully discharge its legislative mandate to manage the New Zealand Electoral system and conduct a General Election in 2017.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Transport | - | - | - | - | - | 115.000 |
This funding is for the second tranche of the Accelerated Regional Road Package. Tranche two projects have been assessed by the New Zealand Transport Agency and this funding is for four of these projects: Motu Bridge Replacement, Opawa Bridge Replacement, Awakino Tunnel Bypass and Mt Messenger Bypass. Funding for tranche one projects was provided in Budget 2015. The total government commitment to this package is $212 million.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 0.750 | 0.750 | 0.750 | 0.750 | - |
This funding will continue the Accelerators Programme, which supports the rapid formation of early-stage information technology and digital start-ups. The programme provides mentors, business assistance, pitch training, technical assistance and access to investor networks, in support of the participating firms.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Labour Market | - | 26.400 | - | - | - | - |
This funding will help the Accident Compensation Corporation (ACC) provide services and support that assist people who are not in paid employment to avoid and recover from injury. It responds to increased demand arising from expected growth in the non-earners' population. This initiative will increase ACC's funding to about $1.23 billion for non-earners in 2016/17, which includes funding for support that will be provided in future years to injured people who need long-term assistance.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 3.711 | 3.711 | 3.711 | 3.711 | - |
This funding will support the continuation of emergency services, such as air and road ambulances and ambulance communication centres.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | 0.224 | 0.754 | 0.702 | 0.721 | 0.738 | - |
This funding enables the removal of the need for additional annual decision making on income thresholds by creating new superannuitant-specific income thresholds that can be adjusted as necessary as part of the normal Annual General Adjustment (AGA) process.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Revenue | - | 1.516 | 2.971 | 3.262 | 3.380 | - |
This funding provides for an Annual Maximum Fee Movement (the amount tertiary education organisations can increase their domestic fees) of 2% for 2017 and 2018. A 2% increase balances providers' need for flexibility to meet costs and affordability for students, while reflecting the historically low inflation environment in New Zealand. Note that this initiative has not been counted against the operating allowance as the initiative is expected to be broadly fiscally neutral over time.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Foreign Affairs and Trade | - | 3.035 | 4.179 | 4.635 | 4.896 | - |
This funding will sustain Antarctica New Zealand's provision of logistics support and related services, which is used to facilitate research undertaken within the Government's science priorities for Antarctica.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Police | - | 1.000 | 1.800 | 1.800 | 1.800 | - |
This funding will allow the New Zealand Police to comply with new provisions in the Anti-money Laundering and Countering Financing of Terrorism Act 2009, following the passing of the Organised Crime and Anti-corruption Legislation Bill in November 2015.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Finance | - | - | - | - | - | 144.466 |
This funding will provide for New Zealand's subscription, as a founding member and following recent ratification of relevant Articles of Agreement, to the newly-created Asian Infrastructure Investment Bank (AIIB). The AIIB is a Chinese-initiated multilateral investment bank aimed at addressing the significant gap in infrastructure investment across Asia. Membership will deepen New Zealand's connectivity to the region, complementing its involvement in the regional economic architecture, bilateral links and Free Trade Agreement network with Asia.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 0.300 | 0.350 | 0.400 | 0.400 | - |
This funding will provide for the increase in demand for Assistive Technology. Assistive Technology is the specialised equipment and technology that students with special education needs use to participate and learn in class.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 1.000 | 1.000 | 1.000 | 1.000 | - |
This funding will enable the New Zealand Film Commission to continue activities to promote and market New Zealand as an international screen production destination and to provide specialist screen business services and information to international and domestic clients and agencies within the industry.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Building and Housing | - | - | - | - | - | 100.000 |
This funding will provide for the continuation of the Auckland Vacant or Underutilised Crown Land Programme, which aims to facilitate housing development to help address the housing shortage in Auckland. A capital injection is required to allow the Ministry of Business, Innovation and Employment to acquire land for development.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Transport | - | - | - | - | - | 4.500 |
This funding will enable the Aviation Security Service to purchase baggage screening equipment.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 3 | Conservation | 20.690 | - | - | - | - | - |
Recent climate patterns led to an increase in beech tree flowering in 2015. The ensuing beech seeds will feed rodents and lead to a rapid population growth in pests, requiring immediate pest control work. This funding will provide a targeted pest control programme across forests in 2016 where there is significant likelihood of extinction or serious decline of threatened species.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 14.651 | 14.566 | 14.566 | 6.500 | - |
This funding will support the Government to achieve the target of reducing long-term welfare dependency. This initiative is comprised of a number of activities, most of which aim to help the Government better understand how to work with complex clients who have high barriers to employment, generally due to mental or physical incapacities. The main outcomes from this initiative are to learn more about the employment barriers faced by complex clients. The Ministry of Social Development will work alongside agencies including District Health Boards and the Department of Corrections to support the achievement of the target.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Customs | - | 9.564 | 8.036 | 5.681 | 5.681 | 1.520 |
Vol. 9 | Primary Industries and Food Safety | - | 1.557 | 1.734 | - | - | - |
This funding will provide for a pilot of new processes for trusted travellers and traders at the border; as well as increased resources to support the implementation of the changes to the Customs and Excise Act 1996, including better engagement with business; and increased sampling across Customs' border activities to improve the information base used for risk targeting.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Revenue | - | 56.400 | 84.400 | 10.300 | 34.300 | 2.000 |
This package of tax policy proposals will collectively reduce compliance costs and make tax simpler - especially for small businesses - while still maintaining New Zealand's broad-base, low-rate framework.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Supps | Canterbury Earthquake Recovery | - | (1.501) | (18.367) | (19.170) | (20.048) | - |
The Canterbury Earthquake Recovery Authority was disestablished on 18 April 2016 and appropriations in Vote Canterbury Earthquake Recovery were transferred to multiple Votes including: Vote Building and Housing, Vote Business, Science and Innovation, Vote Finance, Vote Health, Vote Lands and Vote Prime Minister and Cabinet. This initiative reflects the return of the remaining funding available in Vote Canterbury Earthquake Recovery to the centre. There is no Estimates of Appropriations 2016/17 for Vote Canterbury Earthquake Recovery.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 2.500 | 2.500 | 5.000 | 5.000 | - |
The Catalyst International Fund supports activities that initiate, develop and foster collaboration to leverage international science and innovation projects for New Zealand's benefit. Additional investment will help deepen the capacity of New Zealand's science system to engage internationally, and make a measurable contribution to our productivity and wellbeing through excellent science.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Police | - | 2.700 | 1.700 | 1.800 | 2.000 | - |
This funding is for the IT and associated development costs of establishing and running the Child Protection Offenders Register, and the operating and resource costs of managing the Register.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 35.376 | 36.062 | 36.715 | 36.715 | - |
This funding will allow the Ministry of Social Development to address inflationary pressures around personnel costs and address client demand pressures resulting from more children and young people in care.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | (0.500) | 2.495 | 2.005 | (2.000) | (2.000) | - |
Children's Teams provide child-centred services to vulnerable children who do not require a statutory response but still need intensive cross-agency support. This funding will maintain current operations, enable the expansion of four current Children's Teams in Whangarei, Canterbury, Counties Manukau and Hamilton to their District Health Board boundaries, and allow for the evaluation of the Children's Action Plan.
It will also enable the Children's Teams in Hamilton, Canterbury and Counties Manukau to continue to use the Vulnerable Kids Information System (ViKI) and The Hub. ViKI draws together information from government agencies and frontline professionals to provide a comprehensive picture of a vulnerable child. The Hub is the first contact point to raise concerns about vulnerable children whose needs are not serious enough to contact Child, Youth and Family or the Police.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 6.000 | - | - | - | - |
This will establish a fund into which the 34 state-integrated schools in greater Christchurch can apply to earthquake strengthen their buildings.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 21.224 | 18.583 | - | - | - |
Vol. 7 | Courts | - | 4.232 | 11.905 | - | - | - |
Vol. 7 | Police | - | 0.675 | 4.050 | - | - | - |
Vol. 5 | Prime Minister and Cabinet | - | 0.040 | 0.040 | - | - | - |
This funding will cover the first two years of operating costs of the multi-agency Christchurch Justice and Emergency Services Precinct.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 1.254 | 8.886 | 15.264 | 15.264 | 127.790 |
This funding contributes to the $1.137 billion Christchurch Schools Rebuild programme as agreed to by Cabinet in 2013. This programme will construct 13 new schools, rebuild 10 schools on existing sites, fully redevelop 34 schools and partly redevelop 58 schools over the next 10 years.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 1.899 | 3.804 | 5.753 | 5.753 | - |
This funding increases the eligibility criteria for legal aid in civil cases so that more New Zealanders on low incomes can have the assistance of a lawyer in civil court. The funding is phased in gradually from the 2016/17 year. From 2018/19, the funding is expected to deliver an estimated 2,700 additional legal aid grants per year.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 0.800 | 1.200 | 1.100 | 1.100 | - |
This funding is to contribute to a private-public partnership which helps people vulnerable to unsustainable debt or unable to access reputable finance. The funding allows low-income families to access safe and fair (low- and no-interest) loans that contribute to an increase in quality of life, education to improve their financial capability and development of work readiness. This initiative builds on the successful one-year pilot that was completed in August 2015.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 0.523 | 1.316 | 1.221 | 1.221 | - |
This funding enables Community Law Centres to continue to provide access to justice services to people who lack sufficient means to pay for legal services independently.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Prime Minister and Cabinet | - | 5.128 | 4.977 | 4.934 | 4.934 | 2.187 |
This funding will provide for the establishment of a national Computer Emergency Response Team (CERT) to improve cyber resilience and help reduce cybercrime. CERT will receive reports of cyber incidents, triage incidents, gather information and provide trusted advice and information to business, government and individuals about cyber threats, and steps to take to prevent or respond to them.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | - | 3.462 | 3.193 | 3.153 | 3.191 | 9.040 |
This funding will improve the public's digital experiences by making it easier to find and use New Zealand Government information, services and open data. Additional resources will further develop the citizen-centric Govt.nz domain and allow customers to move between government websites easily. Tools to support public consultation and improve advice to agencies on the minimum requirements for websites will also be developed.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 9 | Lands | - | 0.621 | 1.242 | 2.085 | 2.383 | - |
This funding will facilitate government agencies who work with Land Information New Zealand to release and dispose of surplus Crown property. The funding will remove cost barriers for agencies that are financially constrained in their ability to increase the volume of disposals above current levels.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Attorney-General | - | 4.922 | 4.922 | 4.922 | 4.922 | - |
This funding will increase resources for Crown prosecutors, addressing current and emerging risks to the sustainability of the national Crown prosecution service. This ensures offenders are held to account through high-quality Crown prosecutions and appeals.
5 Notes on Initiatives (D-H)#
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | Appropriation has not yet been sought | - | 10.000 | 10.000 | 10.000 | 10.000 | 10.000 |
Subject to the delivery of a data investment framework by the cross-agency Information Group, this funding will allow public sector agencies to deliver data and analytics initiatives that support a system approach to data across government.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Defence Force | - | 31.819 | 89.700 | 89.700 | 89.700 | - |
This funding provides for the continued implementation of the Defence Mid-point Rebalancing Review. This review determined the set of capabilities required within the New Zealand Defence Force to enable the delivery of the Government's defence policy, as laid out in the Defence White Paper 2010.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 42.296 | 42.296 | 42.296 | 42.296 | - |
This funding will contribute to the ongoing delivery of services that enable disabled New Zealanders and their families, so they can live the lives they choose.
These services include:
- community-based services such as home support, personal care, funded family carers and caregiver support
- residential care services provided across rest homes, community residential services and hospitals
- services for people with high and complex needs including compulsory care, and
- equipment-based services such as cochlear implants and hearing aids.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 400.000 | 400.000 | 400.000 | 400.000 | - |
This funding will be provided to District Health Boards to meet additional costs they face in delivering health services. These additional costs are driven by pressures such as inflation, wage costs and changes in the populations they serve.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 24.000 | 24.000 | 24.000 | 24.000 | - |
This funding will enable the Ministry of Health to contract with District Health Boards (DHBs) to achieve the Government's elective surgery health target. DHBs will pay for 2,000 of these and the Ministry will pay for the remainder. This ensures that provision of elective surgeries keeps ahead of population growth.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Corrections | 2.600 | 2.200 | 2.200 | 2.200 | 2.200 | - |
This funding allows for the continuation of the 24-hour GPS electronic anklet monitoring service for the highest risk offenders to better manage prisoner releases and improve public safety and continuous improvement of the Electronic Monitoring Assurance Framework.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 9 | Primary Industries and Food Safety | - | 18.444 | 18.444 | 16.444 | 16.444 | - |
This funding is the Crown's contribution to the National Bovine Tuberculosis Pest Management Plan which seeks to eradicate bovine tuberculosis (Bovine TB) from New Zealand by 2055. Bovine TB is an infectious disease which can result in production losses for the beef, dairy and deer farming sectors.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | n/a | - | (25.398) | (73.512) | (117.306) | (139.824) | - |
This reflects the increase in Crown revenue as a result of phasing out the “one for two” surrender obligation from the Emissions Trading Scheme (ETS) over three years, starting 1 January 2017. This will increase unit surrenders to the Government by non-forestry ETS participants.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 10.900 | 24.600 | 33.300 | 45.000 | - |
The Endeavour Fund invests in excellent science that has potential impact for New Zealand, economically, environmentally and socially. Further investment in the Fund will help deliver the aims of the National Statement of Science Investments.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 0.400 | 0.400 | 0.400 | 0.400 | - |
This initiative funds the operating costs of the Engineering Education to Employment (E2E) programme, which supports engineering education providers and employers to facilitate transitions from education to employment for the increasing numbers of engineering graduates.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Statistics | - | 0.800 | 0.800 | 0.800 | 0.800 | - |
This funding will enable Statistics New Zealand to continue its role to co-produce independent, accurate and credible information about New Zealand's environment and trends so decision makers can identify improving areas and emerging problems. Insights from this co-production will help central and local government, iwi, businesses and communities make well-informed choices about how to manage our natural resources.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 3 | Environment | - | 4.000 | 4.000 | - | - | - |
This funding will enable the Environmental Protection Authority to undertake decision-making, monitoring and enforcement functions as legislated in the Exclusive Economic Zone and Continental Shelf (Environmental Effects) Act 2012.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 2.800 | - | - | - | - |
The Family Violence Prevention Networks (the Networks) are local-level multi-agency groups of government and community organisations that lead primary prevention, campaigns, training and collaborative responses to family violence in their area. The one-year funding will enable the Networks to align to the Family Violence and Sexual Violence ministerial work programme.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 2.080 | 4.160 | 4.160 | 4.160 | - |
The initiative makes tertiary education at qualification Levels 1 and 2 fees-free to all learners from 2017. This implements a 2014 election manifesto commitment. It will support learners to gain the basic skills they need to progress to higher study or to gain employment.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | 75.332 | 88.074 | 73.922 | 73.177 | 164.846 | - |
This funding will primarily meet the costs of increases in the forecast number of children in early childhood education. It also meets an increase in depreciation as a result of the increase in value of the school property portfolio, and reflects movements in other factors, such as student rolls.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Foreign Affairs and Trade | - | 1.300 | 1.500 | 1.800 | - | - |
The Government will expand Free Trade Agreement (FTA) implementation activity to increase exporters' access to the benefits available under existing FTAs, including the recently agreed Trans-Pacific Partnership.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 3 | Environment | - | 2.500 | 5.000 | 7.000 | 10.000 | - |
This funding will build on the Government's investment in improving freshwater management and remediation of degraded lakes, rivers and streams of national significance.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 3 | Conservation | - | 0.375 | 0.225 | - | - | - |
This initiative is to enable the Game Animal Council to establish a sustainable game trophy levy.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 4.550 | 3.550 | 3.550 | 3.550 | - |
The Commerce Commission's general markets regulation area has taken on increased responsibilities following recent reforms to consumer law, and is also experiencing increasing demand and complexity in its competition activities. This funding will help ensure the Commission has adequate resources to meet these increased demands, and ensure that the new consumer laws can be strongly enforced.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 9 | Primary Industries and Food Safety | - | 6.000 | 5.000 | 5.000 | 4.000 | - |
This funding will be used to progress Global Research Alliance research through proof of concept to pilot studies and commercialisation, and support international initiatives that address mitigation of emissions from livestock. The Global Research Alliance was established in 2009 and aims to bring countries together to find ways to grow more food without increasing greenhouse gas emissions.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 1.600 | 1.500 | 1.500 | 1.500 | - |
This funding enables the establishment of a permanent Government Centre for Dispute Resolution (GCDR) to provide a one-stop shop to support all government dispute resolution regimes. GCDR will seek to reduce inconsistency in approach and duplication of effort across government dispute resolution systems, consolidate knowledge and to plan for the future of government dispute resolution.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Attorney-General | - | 0.885 | 0.885 | 0.885 | 0.885 | - |
This funding will provide for the permanent establishment of the Government Legal Network that has been operating on a temporary basis since 2011. The Government Legal Network is a collaboration of government agency lawyers and the Solicitor-General that leverages the collective legal resources and expertise of the Crown.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Revenue | - | (30.000) | (40.000) | (40.000) | (40.000) | - |
Services and other intangibles provided to New Zealand residents by offshore suppliers, such as purchases of music from offshore websites, will be subject to GST from 1 October 2016. This is consistent with Organisation for Economic Co-operation and Development guidelines and international practice.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 10.000 | 18.000 | 26.000 | 43.000 | - |
This funding will provide additional support for longitudinal health studies, enable the Health Research Council to provide strategic leadership for the health sector and to increase the amount of health research undertaken in New Zealand.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 2.765 | 2.695 | 2.695 | 2.695 | - |
This funding will enable further training and development to support the sustainability of the healthcare workforce. This will address increased costs to programmes such as the General Practitioner Education Programme, the Voluntary Bonding Scheme and the Nurse Entry to Practice Programme.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 4.500 | 4.500 | 4.500 | 4.500 | - |
This funding will be used to expand the existing Healthy Homes Initiative. This initiative aims to reduce the incidence of children aged 0-5 contracting preventable disease by decreasing the number of families living in cold, damp and crowded houses.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Sport and Recreation | - | 4.000 | 4.000 | 4.000 | 4.000 | - |
This funding will support existing high performance activity directly linked to the achievement of High Performance Sport New Zealand's (HPSNZ's) strategic plan and builds the sustainability of New Zealand's broader high performance system. This additional investment will allow HPSNZ to safeguard and leverage government investment made to date by ensuring system gains are sustainable leading into the Tokyo Olympiad in 2020.
5 Notes on Initiatives (I-M)#
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 2.155 | 4.375 | 4.375 | 4.375 | - |
This funding is to increase in-class support for identified students with special education needs. This teacher aide support enables the teacher to personalise class programmes to lift achievement of these students.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 0.300 | 0.300 | 0.300 | 0.300 | - |
This funding will enable the Independent Police Conduct Authority (the Authority) to fulfil its statutory function of receiving and investigating complaints against the Police, to enable the Authority to undertake more preventive work with Police and to fulfil its statutory obligations as a National Preventive Mechanism.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Revenue | 54.500 | 237.000 | 277.000 | 258.000 | 295.000 | 354.000 |
Vol. 5 | Revenue | (26.500) | (26.000) | (51.000) | (68.000) | (139.000) | |
n/a | n/a | - | - | - | (90.000) | (190.000) | - |
This funding enables Inland Revenue to implement a multi-year, multi-stage change programme that will modernise New Zealand's tax service to make it simpler and faster for New Zealanders to pay their taxes and give more certainty that they will receive their entitlements. Funding for this programme is offset by administrative savings from within Inland Revenue's baseline and additional forecast tax revenue.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 3.000 | 3.000 | 3.000 | 3.000 | - |
This funding will enable the expansion of a successful programme already established in Auckland. Substance abuse causes harm to children in-utero and evidence shows this can be a barrier to providing good parenting. This programme provides intensive alcohol and drug support services to pregnant women to address these harmful effects, and address the significant risk and long-term costs to families.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 2.220 | 2.220 | 2.220 | 2.220 | - |
The Intensive Wraparound Service (IWS) delivers intensive support for students with the highest and most complex behavioural and learning needs. The Service began in January 2013 and supports a total of 285 students per year. This additional funding will allow expansion of the IWS to an extra 50 students.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 6.000 | 12.000 | 12.500 | 12.500 | - |
Vol. 10 | Social Development | - | 0.500 | - | - | - | - |
This funding will provide for initiatives in the tertiary sector that will incentivise more students to develop international linkages and connections.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 2.000 | 2.000 | 2.000 | 2.000 | - |
This funding will provide for further investment in international visitor attraction through Tourism New Zealand across targeted growth markets. This will increase the value of the sector, decrease market concentration, increase regional dispersal and contribute to better off-peak demand.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Courts | - | 5.902 | 3.529 | 1.694 | 0.357 | - |
Vol. 7 | Justice | - | 1.476 | 0.882 | 0.424 | 0.089 | - |
This funding will enable the Ministry of Justice to develop a programme of work to achieve more efficient and effective services. The work programme will focus on more effective ways of working, such as streamlining processes and implementing operational excellence models.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | 3.000 | 14.500 | 17.000 | - | - | - |
This funding will enable the design of system-wide reform of services provided to New Zealand's vulnerable children, young people and their families. This programme will deliver the initial priority components of a new operating model to support the system-wide reform of services provided to New Zealand's vulnerable children, young people and their families. The programme will transform the current model of support to vulnerable children, young people and their families.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 6.725 | 6.725 | 6.725 | 6.725 | - |
n/a | Appropriation has not yet been sought | - | 18.375 | 29.375 | 42.375 | 51.375 | - |
This funding is for the delivery of system-wide reform and investment in services and support provided to New Zealand's vulnerable children, young people and their families. The investment will deliver the initial components of system-wide reform to ensure children and young people grow up in loving and stable families and communities where they can be safe, strong, connected and able to flourish.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Transport | - | - | - | - | - | 5.000 |
The Crown has an obligation to six regional airports, in which it is a 50% partner under a number of joint venture agreements. These airports are New Plymouth, Taupo, Whanganui, Westport, Whakatane and Whangarei. This funding is to ensure the Crown continues to meet its obligations as a joint venture partner. These airports make air travel available in centres that might otherwise not have airports.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Transport | - | - | - | - | - | 190.200 |
This funding will support approved capital expenditure by KiwiRail Holdings Limited for the New Zealand rail system. This funding is part of a two-year package of funding for KiwiRail Holdings Limited that was announced in Budget 2015.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | 20.000 | 16.757 | 10.822 | 13.651 | 13.247 | - |
This funding will enable legal aid services to meet rising demand and increasing costs of representation for New Zealanders who require legal aid in criminal cases.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | - | 1.500 | - | - | - | - |
This funding will enable the Local Government Commission to continue reorganisation activity. This includes work on the four regional reorganisation proposals. The funding will also be used to undertake preparatory work in advance of the Better Local Services legislative reforms coming into effect.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Corrections | - | 3.900 | 3.200 | 2.700 | 2.200 | - |
This funding will allow for the continuation of the supervision regime for offenders returning to New Zealand following a prison sentence of more than one year in an overseas jurisdiction.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Corrections | - | 5.000 | 5.000 | 5.000 | 5.000 | - |
This funding will allow the Department of Corrections to resume the management of Mt Eden Corrections Facility following SERCO's departure.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 2.000 | 0.500 | 0.500 | 2.000 | - |
This funding builds on the 2014 Relationship Accord between the National Party and the Māori Party to support policies that increase awareness of the electoral process and encourage greater Māori electoral participation.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 1.000 | 1.000 | 1.000 | 1.000 | - |
This additional funding for the Māori Innovation Fund will help more Māori enterprises manage and grow their asset bases by increasing the size of the Commercial Advisors Scheme, funding board mentors, purchasing needs assessments for Māori enterprises and assisting collectives to write applications.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | 1.980 | 6.000 | - | - | - | 6.200 |
This funding will enable the establishment of the Māori Land Service which will support Māori land owners to strengthen the management and utilisation of their land as proposed by the Te Ture Whenua Māori Act 1993 reform.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 2.653 | 2.653 | 2.653 | 2.653 | - |
This funding will support investment in new technologies, development and transition towards high definition broadcasting and continuation of current services.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Transport | - | 0.764 | 0.764 | 0.764 | - | - |
Three years of funding was provided (2013/14-2015/16) to Maritime New Zealand to develop readiness and response capabilities for incidents where either an oil spill is not present or oil is not the only pollutant. This funding will allow Maritime New Zealand to sustain the response capability to complex non-oil maritime incidents beyond June 2016.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 6.000 | 12.000 | 20.000 | 28.000 | - |
The Marsden Fund supports excellence in science, engineering, maths, social sciences and the humanities in New Zealand by providing grants for investigator-initiated research. Further investment in the Fund will help deliver the aims of the National Statement of Science Investments.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 3.000 | 3.000 | 3.000 | 3.000 | - |
This funding increases support and guidance for primary care and social services to help people access help for mental health concerns at an earlier stage. This will improve accessibility to mental health services; and improve mental health outcomes by establishing a local mental health pathways programme, a mental health consult-liaison function and a mental health triage response function for emergency services.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 1.000 | 1.000 | 1.000 | 1.000 | - |
The overall aim of the microfinancing trials is to improve the quality of life of whānau by supporting improved financial independence of whānau. This funding will extend the microfinancing trials to target more high-needs areas where coverage is limited, to increase the support for greater uptake of immediate low- or no-interest financial relief for whānau. This initiative aligns with the microfinancing trials previously undertaken in South and West Auckland and may be extended in scope to also contribute towards a greater uptake of whānau-led small-medium business enterprises to contribute towards regional development and financial independence of whānau.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | 4.248 | 2.510 | 2.532 | 2.472 | 2.427 | 1.285 |
This funding will allow for Ministerial Services to meet new and increased demands on the level of support provided to the Executive. This includes relocation of the Wellington VIP Transport depot, the upgrade of the Beehive website and an increase in the provision for ceremonial events.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Pacific Peoples | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.200 |
This additional capital and related capital charge funding is to assist the Ministry for Pacific Peoples through an intensive period of capital investment in 2015/16. This includes the implementation of a new content management system, an upgrade of information technology hardware and the completion of a number of property moves.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Women | - | 0.370 | 0.460 | 0.500 | 0.500 | - |
This funding is to secure the current level of policy capability for the Ministry for Women in the medium term to enable it to continue delivering on current government priorities for New Zealand women.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Prime Minister and Cabinet | - | 0.730 | 1.800 | 1.800 | 1.800 | 0.063 |
This funding will enable progression of necessary work with central and local government, businesses and communities to increase New Zealanders' national resilience to emergencies. This funding will also enable development of stronger frameworks and systems for managing risks and responding to and recovering from emergencies.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 1.080 | 2.760 | 3.360 | 3.360 | 12.000 |
This funding is for carrying out critical core IT upgrades to improve security and replace core systems that are due for replacement. This will reduce the vulnerability of IT security breaches and improve the ability to fund essential upgrades, maintain business continuity and improve access management.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 11.734 | 8.054 | 1.450 | 1.450 | - |
This funding will cover costs related to the Security Response Programme, including staff resourcing, training and awareness and any additional security features. Costs also include the purchase and distribution of mobile duress alarms for staff working in Child, Youth and Family, fraud investigators and other staff who largely work offsite. The Security Response Programme responds to the changing health, safety and security environment, including the changes to the Health and Safety at Work Act 2015, the newly introduced all-of-government protective security requirements as well as aligning and implementing the recommendations of the independent security review.
Additional funding will allow the Ministry of Social Development (MSD) to continue the current level of controlled access and security monitoring through the security guard function until decisions are made and any implementation of an updated security environment commences. The programme will also be supporting the implementation of a new operating model for managing health, safety and security and this will further inform future requirements.
MSD will also investigate a replacement system for our current incident management and reporting system and ongoing support for it.
5 Notes on Initiatives (N-Q)#
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 9 | Primary Industries and Food Safety | - | - | - | - | - | 19.474 |
This funding is for the construction of a replacement high security National Biocontainment Laboratory. The laboratory will provide diagnostic and testing services for high risk animal and human disease investigations.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 11.901 | 11.761 | 7.987 | 7.660 | - |
This funding will be used to establish a national bowel screening programme for 60-74-year-olds, which aims to enable early detection, ongoing surveillance and a reduction of the prevalence of bowel cancer in New Zealand. The programme will be rolled out across the country in stages.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 0.900 | 2.700 | 4.500 | 6.300 | - |
This initiative will fund about 5,500 more New Zealand apprentices by 2020 to deliver more skills for industry. A strengthening labour market, a refreshed industry training system and improvements in school achievement are resulting in greater demand for apprenticeships.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Customs | 0.784 | 4.758 | 4.758 | 4.758 | 4.758 | - |
This funding will enable the New Zealand Customs Service to reshape, build and retain its operational workforce to manage future demand from increased volumes and changing risk profiles of trade and travellers crossing New Zealand's border, restructuring remuneration to support these changes.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Foreign Affairs and Trade | - | - | - | 3.626 | 3.719 | 6.708 |
The Government will open a New Zealand Embassy in Colombia to deepen our economic and trade relationships with Latin America and forge closer relations with the dynamic Pacific Alliance regional grouping (Chile, Colombia, Mexico and Peru).
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | - | - | 10.000 | 10.000 | 10.000 | - |
n/a | Capital injection not yet sought | - | - | - | - | - | 111.940 |
n/a | Capital offset by levy increase | - | - | - | - | - | (111.940) |
This funding will provide for the Crown's contribution towards non-fire activities undertaken by the New Zealand Fire Service. This takes place at the same time as the unification of rural fire services with the New Zealand Fire Service into a new organisation called Fire and Emergency New Zealand. The Crown contribution towards non-fire activities will reduce the cross-subsidisation currently paid for by levy payers but that are unrelated to property or motor vehicle insurance.
The repayable capital injection will provide for the transition costs of moving to a new unified Fire Service.
In addition, a proposed increase to the fire levy is expected to provide $151 million over four years from 2017/18, bringing the total estimated cost of the transition to the new fire service to $303 million.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Prime Minister and Cabinet | - | 1.200 | 1.700 | 2.500 | 3.300 | 0.600 |
Vol. 5 | Communications Security and Intelligence | - | 10.600 | 18.200 | 15.300 | 15.300 | - |
Vol. 5 | Security Intelligence | - | 18.700 | 23.000 | 32.600 | 35.700 | - |
This funding is for the operating and investing activities of the New Zealand Intelligence Community.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Police | 18.300 | 39.900 | 63.600 | 63.600 | 63.600 | - |
This funding is for the costs of New Zealand Police's recently completed collective employment agreements.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | - | - | - | - | 151.567 |
This funding provides for the second New Zealand schools Public Private Partnership (PPP) Project. This PPP is for four schools: Haeata Community Campus and Rolleston College in Christchurch, Wakatipu High School in Queenstown and Ormiston Junior College in Auckland.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | (0.251) | (2.001) | (5.442) | 1.348 | 26.321 | 177.347 |
This funding will procure six schools, in a single Public Private Partnership. The schools in this project will be developed to meet population growth in Auckland and Hamilton, and as part of the Christchurch Schools Rebuild programme.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 0.900 | 0.900 | 0.900 | 0.900 | - |
The New Zealand Story is a cross-government set of nation-branding activities that are targeted to specific international regions. This funding will enable further development of the New Zealand brand, activate greater business use of New Zealand Story tools and increase collaboration with stakeholders.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Arts, Culture and Heritage | - | 1.200 | 1.200 | 1.200 | 1.200 | - |
This funding will enable the New Zealand Symphony Orchestra to perform more concerts, and to tour to more regional centres, resulting in larger audiences and an increase in earned revenue. This increases funding for the New Zealand Symphony Orchestra from $13.446 million to $14.646 million per year.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | - | 1.446 | 1.170 | 1.170 | 1.170 | - |
This funding will provide for the deactivation of passports for serious offenders attempting unauthorised overseas travel through Stop Travel notifications. The initiative is part of the cross-government response to recommendations made in the Government Inquiry into the escape of Phillip John Smith/Traynor. Twenty-four thousand passports per year are expected to be marked for travel restriction following the inquiry. This will result in more robust control at the border for unauthorised overseas travel by offenders, through marking electronic alerts on the New Zealand Travel Document Database.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 6.000 | 7.000 | 6.000 | 6.000 | - |
This funding will enable the completion, enhancement and extension of cycle trails that are the Great Rides of Ngā Haerenga, the New Zealand Cycle Trail (NZCT). Funding will also be provided to New Zealand Cycle Trail Incorporated to enable the organisation to carry out its governance role for NZCT.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Revenue | - | (7.000) | (21.000) | (37.000) | (51.000) | - |
This package of tax policy changes will strengthen the Non-resident Withholding Tax and Approved Issuer Levy rules, to help ensure that domestic borrowers and foreign lenders are taxed at a reasonable level.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Courts | - | 1.700 | 1.700 | 1.700 | 1.700 | - |
This funding will enable non-violence programmes to be delivered to support reducing domestic violence in New Zealand. Under the Domestic Violence Amendment Act 2013 when a Protection Order is put in place the person who has used violence is required to undertake a non-violence programme. Current demand for these programmes is high and expected to increase.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Office of the Clerk | - | 0.290 | 0.602 | 0.930 | 1.272 | - |
This funding will enable the Office to further develop its workforce capability in order to deliver better services to Parliament and to the public on behalf of Parliament and in particular for the Office to provide an increased level of advice and support to select committees.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 3.834 | 4.074 | 4.228 | 4.360 | - |
The Ongoing Resourcing Scheme provides additional support for students with the highest level of need for special education. The additional support enables students to participate in the classroom and access the curriculum. This additional funding will enable the increased number of eligible students to access the service.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 6.177 | 12.374 | 12.331 | 12.271 | - |
This initiative will increase discretionary funding to state and state-integrated schools to increase schools' support for children most at risk of not achieving. Social investment factors will be used to assess the size of the educational challenge a school might face.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 2.400 | - | - | - | - |
This funding supports the geotechnical validation stage of the Ōpōtiki Harbour Development which will enable economic growth in the Eastern Bay of Plenty.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 0.400 | 0.400 | 0.400 | 0.400 | - |
This funding contributes to the increased provision of other nationally purchased health services such as the Contact Lens Service (helping to address increased demand owing to the ageing population), palliative care services and health research. This will further support services provided to the ageing population group.
Out of Gate Navigation Services for Short-serving Prisoners
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Corrections | - | 5.000 | 5.000 | 5.000 | 5.000 | - |
This funding allows for the continuation of support to short-serving prisoners to help them reintegrate with their community by identifying basic needs such as accommodation and employment, and then navigating them to appropriate community-based services.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Pacific Peoples | - | 0.250 | - | - | - | - |
This will fund a study in to the feasibility of building a Pacific Cultural Centre in Auckland.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Pacific Peoples | - | 1.150 | 1.150 | 1.150 | 1.150 | - |
This is continued funding for the Pacific Employment Support Services. This programme focuses on reducing the number of Pacific young people who are not in education, employment or training through assisting them to obtain and maintain employment or to engage in further education or training. The programme identifies these individuals and places them into training programmes, followed by direct placement into sustained work, or further qualification-based training.
Parliament Executive Wing (Beehive) - Ground Floor Redevelopment
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Parliamentary Service | - | 0.250 | - | - | - | 4.000 |
This funding will enable better utilisation of space and allow for continued growth particularly from the tour and education group sector. Parliament has 200,000 visitors per year, of which 87,000 are tour and educational groups. With the current layout of the lobby, visitor numbers are almost at capacity.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Office of the Clerk | - | 0.542 | 0.650 | 0.650 | 0.650 | 2.323 |
This funding will enable the Parliament Website to function in the event of a significant system failure or a major emergency situation, replace aged and underperforming publishing systems and transform parliamentary information systems for Open Government and other strategies to improve public engagement.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Parliamentary Service | - | 0.200 | 0.160 | 0.150 | - | 5.900 |
This funding will enable the maintenance of the parliamentary buildings and services including the replacement of the Debating Chamber sound system, the replacement of the roof membrane and chiller on the Library and building services items such as air handling systems, pumps and switchboards in the Executive Wing and Parliament House.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | - | - | - | - | - | 23.000 |
This funding will support the Department of Internal Affairs in its provision of passport services and to provide for the introduction of the 10-year validity period for adult passports.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 39.000 | 29.000 | 29.000 | 27.000 | - |
This funding will increase Pharmac's budget for pharmaceuticals, allowing more medicines to be publicly funded.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 3 | Conservation | - | - | - | - | - | 11.780 |
This funding provides for the construction of the Pike29 Memorial Track and associated memorial and visitor assets. The 45-kilometre Great Walk is to be constructed through the Paparoa National Park which has been extended by 3,971 hectares to include the Pike River area as a memorial to the 29 men killed in the 2010 mining disaster. The new track is planned to be opened at the end of 2018.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | Appropriation has not yet been sought | - | 4.000 | 5.000 | 5.000 | 5.000 | - |
Subject to the further development of proposals, this funding will provide support to place-based collaborations. Place-based collaborations are where key service providers in a region come together and work with the local community to provide better access and better services to at-risk children by developing shared goals, sharing information, identifying what is working and what is not working and then making or proposing changes to services as a result.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 3.000 | 3.000 | 3.000 | 3.000 | - |
This additional investment in the Pre-seed Accelerator funding will enable more support for the commercialisation of publicly-funded research, enabling a greater economic return on New Zealand's science system.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | 1.952 | 18.233 | 18.233 | 18.233 | 18.233 | - |
This funding provides for the better-than-expected uptake in the Under 13s initiative which aims to reduce barriers to young people accessing healthcare in their community. This funding will also support continued delivery of other primary care services in the community.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Corrections | 15.000 | 72.325 | 76.425 | 70.925 | 70.925 | - |
This funding will enable Corrections to meet the rising costs of running prisons - including existing custodial services and the ongoing funding for additional places in the prison network.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 3.025 | 3.025 | 3.025 | 3.025 | - |
This funding enables the accelerated delivery of improvements in social sector procurement, system-wide improvement to supplier relationships and more commercial approaches in investments. Improving business growth by leveraging off the World Trade Organisation's Global Procurement Agreement will further opportunities with foreign governments, and ensures ongoing operation of the Government Electronic Tender System.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Pacific Peoples | - | 0.250 | - | - | - | - |
This funding will enable a feasibility study that will investigate options for programmes that will assist Pacific families or groups to seek regional employment and housing opportunities.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 2.842 | 3.500 | 3.500 | 3.500 | - |
This funding will ensure that investment in the Public Defence Service is sustainable and meets its allocated share of criminal legal aid cases nationally. The number of criminal legal aid cases is rising and is expected to increase further from 2016/17.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 1.559 | 1.559 | 1.559 | 1.559 | - |
This funding will enable the continued delivery of public health services such as family violence alerts for children at risk of abuse.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 9 | Primary Industries and Food Safety | (1.430) | - | - | - | - | - |
This funding was returned as savings in 2015/16 as final expenditure on the Queensland Fruit Fly eradication response was less than forecast.
5 Notes on Initiatives (R-S)#
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 0.325 | 0.650 | 0.650 | 0.650 | - |
This initiative increases the Refugee English Fund by $650,000 a year, to $2.250 million, from 2017. The Fund provides fees-free study for people with a refugee background so they can progress to higher-level tertiary study and/or employment.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 2.000 | 2.000 | 2.000 | 2.000 | - |
This funding will enable New Zealand Trade and Enterprise and Callaghan Innovation to engage with more export-oriented businesses in the regions through the Regional Business Partners Programme.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 11.000 | 11.000 | 11.000 | 11.000 | - |
This funding will enable greater and quicker progress to be made on regional initiatives arising from Regional Growth Action Plans in Bay of Plenty, Northland, Manawatu-Whanganui and the East Coast/Hawke's Bay and potentially other regions.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 3.000 | 3.000 | 3.000 | 3.000 | - |
This funding will provide for specific mid-sized project grants which can be accessed only by regions that have proven enhancing their tourism offering would support economic growth for their region.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | Appropriation has not yet been sought | - | - | 10.000 | 10.000 | 20.000 | - |
This funding will increase the size of the existing contingency for Regional Research Institutes.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 0.490 | 0.300 | 0.750 | 1.050 | - |
This funding will enable the Ministry for Business, Innovation and Employment to effectively deliver on its regulatory compliance and monitoring responsibilities for petroleum and minerals permit holders under the Crown Minerals Act 1991.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Treaty Negotiations | - | 2.836 | - | - | - | - |
This funding will provide for the resolution of disputes concerning the relativity mechanism included in the Treaty of Waitangi settlements with Waikato-Tainui and Ngāi Tahu.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Finance | - | - | - | - | - | (490.000) |
This reflects the early repayment by the Auckland Council of loans made to it by the Crown.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Building and Housing | - | 0.990 | 0.660 | 0.730 | 0.580 | - |
This funding will provide business intelligence and resource to deliver an information campaign, advice and support to tenants and landlords to promote the changes to their obligations under the Residential Tenancies Act 1986. This will also provide for additional compliance and enforcement.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Justice | - | 4.049 | 4.049 | 4.049 | 4.049 | - |
This funding will enable restorative justice programmes to meet future demands for their services. Restorative justice is an important part of reducing crime, victimisation and harm.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Parliamentary Service | - | 1.000 | - | - | - | - |
This funding will enable a review of non-staff support for Members of Parliament. The 6th Appropriations Review Committee, established under the Parliamentary Service Act 2000, recommended that the Parliamentary Service develops a new model for non-staff funding for Members for the next parliamentary term. This is to ensure that future Members of Parliament receive allocations that more accurately reflect the way they operate.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Arts, Culture and Heritage | - | 1.000 | 1.000 | 1.000 | 1.000 | - |
This funding will restore greater access for New Zealanders to the Royal New Zealand Ballet by enabling the company to increase its touring programme, including doing more tours to a greater number of regional centres and more educational work with young people around New Zealand. This increases the government contribution to the Royal New Zealand Ballet from $4.384 million to $5.384 million per year.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 8.417 | 16.857 | 25.971 | 29.104 | 270.577 |
This funding delivers two new schools in Auckland and Tauranga, two school expansions in Auckland and Hamilton, new property for one existing kura kaupapa Māori and extra classrooms to meet additional roll growth.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 0.070 | 0.070 | 0.070 | 0.070 | - |
This funding will ensure that resources can be provided for the increase in the number of decile 3 schools to be able to provide comprehensive school-based health services.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 22.300 | 58.000 | 78.500 | 41.200 | - |
The Income-related Rent Subsidy is the mechanism for supporting tenants in social housing. This funding provides for increased Income-related Rent Subsidy payments owing to increased rents, as well as covering costs related to the redeveloped social housing places in Tamaki, and additional social housing places in Auckland.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 9.000 | 10.500 | 10.800 | 10.800 | 0.500 |
This funding will pay for emergency housing places in areas of high demand, including some places specifically for perpetrators of family violence. It will also establish an Emergency Housing Special Needs Grant to meet the emergency housing needs of individuals and families.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 0.400 | 0.400 | 0.300 | 0.300 | - |
This funding will pay for the water-supply charges for existing tenants in properties transferred from Housing New Zealand Corporation to Community Housing Providers in Tauranga.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Finance | - | 2.100 | 1.700 | - | - | - |
This funding will enable the exploration of opportunities to redevelop Housing New Zealand Corporation land in Auckland to deliver on the Government's objectives, in particular increasing affordable housing supply in Auckland.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 3.700 | - | - | - | - |
This funding will cover the 2016/17 costs of staff who are already in place and only funded until 30 June 2016. This funding will also support work on the development of the Ministry of Social Development's role as an active purchaser of social housing.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 5 | Finance | - | 1.200 | 0.200 | 2.500 | 3.600 | - |
This funding will provide for the management of the transfer of social housing stock to community housing providers to diversify social housing ownership and management. This is in line with the Government's social housing reform objectives.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 7.880 | 7.880 | 7.880 | 7.880 | - |
Vol. 10 | Social Development | - | (1.600) | (1.600) | (1.600) | (1.600) | - |
n/a | Appropriation has not yet been sought | - | - | 1.896 | 6.397 | 6.159 | - |
This funding will establish a sustainable national sexual violence service system including continuation of existing services, and designing and implementing new services to fill gaps, in order to reduce and prevent harm. The focus is first response (crisis) services for victims, including helpline and callout support, harmful sexual behaviour services for self-referred adults, youth and children (assessments and treatment) and services for male survivors of sexual abuse.
This will ensure that the specialist sexual violence services sector can deliver high-quality services that meet the needs of those affected, and the continuation, growth and improvement of these services.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Sport and Recreation | - | 1.000 | 1.000 | 1.000 | 1.000 | - |
This funding will strengthen the deterrent effect of New Zealand's anti-doping programme by increasing the number of urine and blood tests, accelerating the implementation of the Athlete Biological Passport and extending the reach of the testing and education programme to elite junior athletes. The additional investment will be underpinned by strengthening Drug Free Sport New Zealand's analysis and intelligence capabilities.
Statistics House Refit
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Statistics | 1.500 | - | - | - | - | - |
This funding will enable a refit to commence on the Wellington Statistics House building that will allow Ministry of Transport staff to relocate to Statistics House. This co-location is part of a wider strategy for streamlining the Government's property requirements in Wellington. This will result in a more efficient use of Statistics House which in turn will lead to cost savings.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 12.500 | 14.500 | 18.000 | 18.000 | - |
The Strategic Science Investment Fund will provide funding for the following projects:
- operating the National Institute of Water and Atmospheric Research Vessel Tangaroa
- maintenance and upkeep of Nationally Significant Collections and Databases held in Crown research institutes
- supporting strategic freshwater research, and
- developing New Zealand's expertise in genomics and precision medicine.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | - | 7.173 | 7.287 | 7.207 | - | - |
Vol. 6 | Health | - | (7.173) | (7.287) | (7.207) | - | - |
This funding will enable the Ministry of Health to implement the priorities for action included in the Strategy to Prevent and Minimise Gambling Harm. This funding will be offset by the collection of the problem gambling levy which makes this fiscally neutral to the Crown over time.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Transport | 0.400 | 10.224 | 10.224 | 10.224 | 10.224 | - |
This funding will provide for the continuation of services under the SuperGold Card Public Transport Concession Scheme.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 1.000 | 1.000 | 1.000 | 1.000 | - |
This new fund will assist communities to initiate, promote, and hold events that will commemorate important milestones in our nation's history.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Education | - | 8.000 | - | - | - | - |
This funding will ensure the Ministry of Education's Education Infrastructure Service maintains its delivery and support for school infrastructure.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 6 | Health | 1.370 | 6.480 | 6.480 | 6.480 | - | - |
This funding will provide additional localised resources to a number of local primary and community mental health services, information services and support workforce wellbeing. This funding will also boost the existing Mayoral Earthquake Relief Fund, used to assess mental health need and commission earthquake-related support services over the next three years.
5 Notes on Initiatives (T-W)#
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 3.150 | 3.150 | 3.150 | 3.150 | - |
This funding will enable the Māori Housing Network to increase the number of projects repairing and building homes for whānau living in sub-standard accommodation, including emergency housing.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 17.580 | 35.159 | 35.159 | 35.159 | - |
This funding will provide for targeted tuition subsidy increases for key fields of study, to bring tuition subsidy funding into greater alignment with the relative costs of delivery, and for sub-degree provision at Level 3 and above.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Arts, Culture and Heritage | - | 0.700 | 0.700 | 0.700 | 0.700 | - |
This funding will strengthen Te Matatini's capacity to increase community participation in kapa haka, enhance its positive cultural, health and social impacts and showcase the best kapa haka internationally. This increases funding for Te Matatini from $1.248 million to $1.948 million per year.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 3.000 | 3.000 | 3.000 | 3.000 | - |
This funding will establish Te Mātāwai, a new independent statutory entity, to promote the health and wellbeing of the Māori language for iwi and Māori, and to support, inform and influence the Crown's efforts to revitalise the Māori language.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 3.000 | 3.000 | 3.000 | 3.000 | - |
This funding will support whānau, hapū, iwi and communities to develop Māori language strategies, a key objective under the new Māori Language Act 2016. The strategies will support the revitalisation of the Māori language, including increasing the number of people speaking the Māori language and improving their fluency. Revitalisation of te reo will be achieved through whānau, hapū, iwi and communities being able to attend Kura Whakarauora (Language Planning Schools), being supported by Kaiārahi Whakarauora (Language Planning Facilitators/Mentors) and accessing Rauemi Whakarauora (Language Planning Resources).
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 0.914 | 0.914 | 0.914 | 0.914 | - |
This funding will enable the continued provision of effective Māori Trustee support services for Māori land and assets. This includes understanding client aspirations and delivering, developing or facilitating solutions or support services to achieve increased productivity of Māori land and assets.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 7 | Corrections | - | 1.200 | 1.000 | 1.000 | 1.000 | - |
This funding will allow case managers to work more intensively with long-serving prisoners to identify, plan for and carry out specific meaningful reintegration activities through the Temporary Release and Pre-release Planning (Guided Release) programme to enhance the management of prisoner releases and improve public safety.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | (1.600) | (16.985) | (37.969) | (37.969) | (37.969) | - |
This reflects the reprioritisation in Vote Tertiary Education to provide for the following initiatives: Targeted Tuition Subsidy Increases; Workplace Literacy and Numeracy Fund - Increased Demand; Refugee English Fund; Engineering Education to Employment; and Fees-free Foundation Education.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | n/a | - | (5.000) | (70.000) | (139.000) | (211.000) | - |
This initiative increases tobacco excise by 10% on 1 January each year from 2017 to 2020, and excludes tobacco from consumers price index adjustments to welfare payments. These measures are intended to reduce smoking prevalence and help achieve the Government's goal of making New Zealand essentially a “Smokefree” nation by 2025. It is expected that these changes will raise $5 million in 2016/17, rising to $280 million by 2020/21.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Pacific Peoples | - | 0.300 | 0.300 | 0.300 | 0.300 | - |
This funding will provide scholarships and community funding to encourage Pacific students to study science, technology, engineering or maths (STEM) subjects at a secondary school or tertiary level.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | Appropriation has not yet been sought | - | 5.000 | 10.000 | 10.000 | 10.000 | - |
This funding will provide new innovation initiatives in the university sector.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Defence Force | - | 0.420 | 0.397 | 0.375 | 0.355 | - |
This funding provides for the legislative entitlement under the Veterans' Support Act 2014 for qualifying veterans and their spouses or partners to be provided with a headstone or plaque.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 4 | Defence Force | - | 0.350 | 0.290 | 0.150 | 0.150 | - |
This funding will provide for increased demand for veterans' travel assistance over the Viet Nam War 50th anniversary. This funding also addresses an ongoing increase in demand for travel assistance for veterans.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Internal Affairs | - | - | 1.600 | 3.200 | 3.200 | 1.257 |
This funding, in addition to the $52 million provided at Budget 2015, will provide for the reconstruction of Waitangi Wharf on the Chatham Islands. The rebuild is scheduled to be completed in 2017. This funding will also provide for the operating, maintenance and depreciation costs of the redeveloped wharf. The operational funding will maintain the wharf to ensure it remains functional and operational throughout its useful lifespan.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 1 | Business, Science and Innovation | - | 12.000 | 6.000 | - | - | - |
This funding will extend the Warm Up New Zealand Healthy Homes programme to deliver insulation retrofits to low-income households, particularly families with children and high health needs, who stand to benefit most from having insulation installed in their homes.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 8 | Māori Development | - | 10.000 | 10.000 | 10.000 | 10.000 | - |
This funding will support the expansion of Whānau Ora service coverage and reach, and increase the number of whānau and families receiving whānau-centred support services through navigational support and commissioning activity.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 9 | Primary Industries and Food Safety | - | 4.000 | 4.000 | 4.000 | 4.000 | - |
This funding will protect productive land, the tourism and forestry sectors, and water catchments from the impacts of invasive conifers by reducing the area affected by wilding conifers.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 2 | Tertiary Education | - | 2.000 | 3.000 | 3.000 | 3.000 | - |
This initiative funds approximately 600 more places in the Workplace Literacy and Numeracy Fund in 2016, and about 900 places from 2017 onwards. In combination with New Zealand Apprentices - Additional Funding, this initiative further strengthens the Government's commitment to workplace-based learning.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
Vol. 10 | Social Development | - | 13.326 | 16.117 | 15.886 | 15.886 | - |
Vol. 10 | Social Development | - | (3.000) | (5.600) | (5.600) | (5.600) | - |
This funding will enable the extension of the Youth Service to include 19-year old parents, and 18 and 19-year old beneficiaries identified as needing more support because they are at risk of long-term benefit dependency. This will provide extra support to young beneficiaries who are the highest risk of remaining on a benefit long term, and to give them the best chance of moving off a benefit. The extension leverages off the existing Youth Service model introduced in 2012 and is an approach to working with vulnerable young people, where community-based providers are engaged through incentivised, outcome-based contracts to deliver wrap-around support to teen parents, unemployed or disengaged youth parents and young people where there has been a family breakdown.
Extending the Youth Service provides specialist case management and support for 18-19-year olds to help them into training, education or work with the aim of reducing the long-term benefit liability of this group.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | n/a | - | - | - | - | - | (612.818) |
This saving reflects capital returned to the Crown and used for re-investment.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | n/a | (15.804) | (15.656) | (17.803) | (17.199) | (17.199) | - |
This saving reflects contingencies established in previous Budgets that were not required and have been returned to the Crown.
Estimates | Vote | 2015/16 | 2016/17 | 2017/18 | 2018/19 | 2019/20 | Capital |
---|---|---|---|---|---|---|---|
n/a | Appropriation has not yet been sought | 9.000 | 247.259 | 170.849 | 192.513 | 168.398 | 731.038 |
A number of initiatives agreed through Budget 2016 have been set aside in contingency. Often initiatives set aside in contingency are commercially sensitive or relate to negotiations that have yet to take place, such as wage negotiations. A general contingency is also provided for funding proposals that arise between Budgets. Contingencies are included in the fiscal forecasts as “Unallocated contingencies”.
6 Total Appropriations by Vote#
As explained in Section 1, this document explains the new initiatives charged against the Budget 2016 operating and capital allowances. However, the new initiatives form only a small portion of total government spending. Core Crown expenditure for 2016/17 is forecast to total $77.4 billion. For more information on forecast expenditure, see Chapter 2 of the 2016 Budget Update.
The table below shows total appropriations, including existing baselines and new initiatives, by Vote. The difference between the 2015/16 and 2016/17 years will reflect the new initiatives detailed in this document, as well as other changes either not charged against allowances or technical adjustments. Examples of changes not charged against the allowance include forecast items such as New Zealand Superannuation. Technical adjustments can include changes such as appropriation or Vote restructures, fiscally neutral transfers of funding between Votes or a reduction in baselines owing to time-limited funding.
Vote | Estimates Vol no. |
Final Budget 2015/16 |
Budget 2016/17 |
---|---|---|---|
Vote Arts, Culture and Heritage | Vol.8 | 278 | 296 |
Vote Attorney-General | Vol.7 | 66 | 71 |
Vote Audit | Vol.5 | 89 | 89 |
Vote Building and Housing | Vol.10 | 322 | 347 |
Vote Business, Science and Innovation | Vol.1 | 2,186 | 2,209 |
Vote Canterbury Earthquake Recovery [#] | Supps | 221 | - |
Vote Communications Security and Intelligence | Vol.5 | 144 | 137 |
Vote Conservation | Vol.3 | 472 | 430 |
Vote Corrections | Vol.7 | 1,620 | 1,765 |
Vote Courts | Vol.7 | 696 | 700 |
Vote Customs | Vol.4 | 207 | 214 |
Vote Defence | Vol.4 | 236 | 279 |
Vote Defence Force | Vol.4 | 3,017 | 3,417 |
Vote Education | Vol.2 | 10,792 | 11,045 |
Vote Education Review Office | Vol.2 | 31 | 29 |
Vote Environment | Vol.3 | 443 | 400 |
Vote Finance | Vol.5 | 8,097 | 4,983 |
Vote Foreign Affairs and Trade | Vol.4 | 485 | 522 |
Vote Health | Vol.6 | 15,485 | 16,142 |
Vote Internal Affairs | Vol.8 | 569 | 593 |
Vote Justice | Vol.7 | 560 | 554 |
Vote Labour Market | Vol.1 | 1,551 | 1,696 |
Vote Lands | Vol.9 | 347 | 458 |
Vote Māori Development | Vol.8 | 255 | 295 |
Vote Office of the Clerk | Vol.5 | 21 | 24 |
Vote Official Development Assistance | Vol.4 | 589 | 659 |
Vote Ombudsmen | Vol.5 | 13 | 15 |
Vote Pacific Peoples | Vol.8 | 9 | 10 |
Vote Parliamentary Commissioner for the Environment | Vol.3 | 3 | 3 |
Vote Parliamentary Counsel | Vol.7 | 22 | 24 |
Vote Parliamentary Service | Vol.5 | 157 | 156 |
Vote Police | Vol.7 | 1,652 | 1,691 |
Vote Primary Industries and Food Safety | Vol.9 | 771 | 893 |
Vote Prime Minister and Cabinet | Vol.5 | 69 | 77 |
Vote Revenue | Vol.5 | 6,409 | 6,752 |
Vote Security Intelligence | Vol.5 | 51 | 64 |
Vote Serious Fraud | Vol.7 | 10 | 9 |
Vote Social Development | Vol.10 | 24,314 | 24,942 |
Vote Sport and Recreation | Vol.8 | 84 | 89 |
Vote State Services | Vol.5 | 44 | 42 |
Vote Statistics | Vol.8 | 151 | 151 |
Vote Tertiary Education | Vol.2 | 3,038 | 3,018 |
Vote Transport | Vol.1 | 4,096 | 4,265 |
Vote Treaty Negotiations | Vol.8 | 436 | 408 |
Vote Women | Vol.8 | 5 | 5 |
Notes
- [#]Appropriations previously in Vote Canterbury Earthquake Recovery are now in Vote Building and Housing, Vote Business, Science, and Innovation, Vote Finance, Vote Health, Vote Lands and Vote Prime Minister and Cabinet.
List of Abbreviations#
ACC
Accident Compensation Corporation
AGA
Annual General Adjustment
AIIB
Asian Infrastructure Investment Bank
CERT
Computer Emergency Response Team
COFOG
Classification of the Functions of Government
DHB
District Health Board
E2E
Education to Employment
ETS
Emissions Trading Scheme
FTA
Free Trade Agreement
GCDR
Government Centre for Dispute Resolution
HPSNZ
High Performance Sport New Zealand
IWS
Intensive Wraparound Service