Formats and related files
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister for Arts, Culture and Heritage (M4), Minister of Broadcasting (M8)
ADMINISTERING DEPARTMENT: Ministry for Culture and Heritage
MINISTER RESPONSIBLE FOR MINISTRY FOR CULTURE AND HERITAGE: Minister for Arts, Culture and Heritage
Details of Appropriations#
Details of Annual and Permanent Appropriations
2010/11 | |||
---|---|---|---|
Titles and Scopes of Appropriations by Appropriation Type | Estimates Budget $000 |
Supplementary Estimates Budget $000 |
Total Budget $000 |
Departmental Output Expenses |
|||
Delivery of Going Digital Programme (M8)This appropriation is limited to services to support the transition to digital switchover by December 2013. |
- | 10,330 | 10,330 |
Heritage Services (M4)Management of new memorial projects, national monuments, war and historic graves; administration of legislation and grants; and research, writing and publication of New Zealand history and reference works including the on-line encyclopedia of New Zealand. |
7,575 | 40 | 7,615 |
International Cultural Diplomacy (M4)Management and delivery of an international cultural diplomacy programme through a series of projects and activities primarily focused on Asia, and in particular North Asia. |
2,090 | (2,090) | - |
Policy Advice and Monitoring of Funded Agencies (M4)This appropriation is limited to providing policy advice on arts, culture, heritage and broadcasting issues; monitoring the Crown's interests in sector agencies; and providing negotiated services to the Minister for Arts, Culture and Heritage and the Minister of Broadcasting. |
6,129 | (718) | 5,411 |
Total Departmental Output Expenses |
15,794 | 7,562 | 23,356 |
Non-Departmental Output Expenses |
|||
Management of Historic Places (M4)Identification, registration, site recording and associated promotion of the conservation, protection and care of historic places, and purchasing of management services for properties, including maintenance work and provision of access for the public. |
13,514 | - | 13,514 |
Museum Services (M4)Collection development, collection management, public programmes and exhibitions, and repatriation of koiwi tangata. |
25,594 | - | 25,594 |
Performing Arts Services (M4)Providing opportunities for New Zealand audiences to experience high-quality live symphonic music, ballet and kapa haka performances; supporting the growth of the contemporary music industry; and encouraging participation in and appreciation of these art forms in New Zealand. |
20,456 | - | 20,456 |
Promotion and Support of the Arts and Film (M4)Contributing to the development of New Zealand's cultural identity and international profile; supporting access and participation by New Zealanders in the arts; encouraging and recognising innovation and excellence through the support of new work and presentation of New Zealand arts and film to New Zealanders. |
19,090 | - | 19,090 |
Protection of Taonga Tuturu (M4)Provision of services by authorised museums under the Protected Objects Act 1975 and conservation of newly found taonga tuturu. |
79 | 100 | 179 |
Public Broadcasting Services (M8)This appropriation is limited to providing funding for New Zealand television and radio programmes, music, archiving, broadcasting and transmission coverage; maintenance of codes and determination of complaints on broadcasting standards; and funding a national Pacific radio network and international radio and television services to the Pacific. |
161,820 | (10,128) | 151,692 |
Total Non-Departmental Output Expenses |
240,553 | (10,028) | 230,525 |
Non-Departmental Other Expenses |
|||
Commonwealth War Graves (M4)This appropriation is limited to contributing to the Commonwealth War Graves Commission New Zealand's agreed contribution to the costs of its work in caring for the graves of the war dead. |
3,243 | (569) | 2,674 |
Contribution to a Fund for Canterbury Heritage Buildings (M4)This appropriation is limited to the payment of matched donations to a fund for the repair, restoration and strengthening of heritage buildings damaged during the Canterbury earthquake. |
- | 10,000 | 10,000 |
Development and Maintenance of War Graves, Historic Graves and Monuments (M4)This appropriation is limited to development and maintenance of war graves, historic graves and monuments in New Zealand and overseas. |
527 | - | 527 |
Preservation and Display of Taonga Pukaki (M4)This appropriation is limited to the preservation and display of the taonga Pukaki. |
100 | - | 100 |
Regional Museums (M4)This appropriation is limited to providing contributions to capital construction projects at Regional Museums. |
6,667 | - | 6,667 |
Treaty of Waitangi Commemorations (M4)This appropriation is limited to providing grants towards Treaty of Waitangi commemorations held at Waitangi and within communities elsewhere in New Zealand. |
288 | - | 288 |
Total Non-Departmental Other Expenses |
10,825 | 9,431 | 20,256 |
Departmental Capital Expenditure |
|||
Ministry for Culture and Heritage - Capital Expenditure PLA (M4)This appropriation is limited to the purchase or development of assets by and for the use of the Ministry for Culture and Heritage, as authorised by section 24(1) of the Public Finance Act 1989. |
415 | 315 | 730 |
Total Departmental Capital Expenditure |
415 | 315 | 730 |
Non-Departmental Capital Expenditure |
|||
Museum of New Zealand Te Papa Tongarewa (M4)Capital expenditure for museum operations, exhibition research and development, and acquisition of collection items. |
9,000 | - | 9,000 |
New Zealand Memorial Park (M4)Capital expenditure for the establishment of a New Zealand Memorial Park in Wellington. |
- | 450 | 450 |
Total Non-Departmental Capital Expenditure |
9,000 | 450 | 9,450 |
Total Annual and Permanent Appropriations |
276,587 | 7,730 | 284,317 |
Details of Multi-Year Appropriations#
Type, Title, Scope and Period of Appropriations | Appropriation, Adjustments and Use | $000 |
---|---|---|
Departmental Output Expenses |
||
Cultural Diplomacy International Programme (M4)This appropriation is limited to management and delivery of an international cultural diplomacy programme through a series of projects and activities primarily focused on Asia and in locations where New Zealand is pursuing free trade agreements. Commences: 1 July 2010 Expires: 30 June 2015 |
Original Appropriation | 9,740 |
Adjustments for 2009/10 | - | |
Adjustments to 2010/11 | - | |
Adjusted Appropriation | 9,740 | |
Actual to 2009/10 Year End | - | |
Estimated Actual for 2010/11 | 3,567 | |
Estimated Actual for 2011/12 | 1,689 | |
Estimated Appropriation Remaining | 4,484 | |
Non-Departmental Other Expenses |
||
New Zealand Screen Production Incentive Fund (M4)This appropriation is limited to grant payments for eligible producers of New Zealand feature film, television or other format screen productions that meet the qualifying tests as set by the New Zealand Film Commission, and co-investment by the New Zealand Film Commission in such productions. Commences: 1 July 2008 Expires: 30 June 2013 |
Original Appropriation | 68,500 |
Adjustments for 2009/10 | - | |
Adjustments to 2010/11 | - | |
Adjusted Appropriation | 68,500 | |
Actual to 2009/10 Year End | 14,530 | |
Estimated Actual for 2010/11 | 18,893 | |
Estimated Actual for 2011/12 | 17,538 | |
Estimated Appropriation Remaining | 17,539 |
Details of Projected Movements in Departmental Net Assets#
Ministry for Culture and Heritage
Details of Net Asset Schedule | 2010/11 Main Estimates Projections $000 |
2010/11 Supplementary Estimates Projections $000 |
Explanation of Projected Movements in 2010/11 |
---|---|---|---|
Opening Balance | 1,132 | 1,132 | Supplementary Estimates opening balance reflects the audited results as at 30 June 2010. |
Capital Injections | - | 315 | An operating to capital appropriation swap was approved (from the Departmental Output Expense - Delivery of Digital Switchover Programme) to fund vehicle purchases required to support the Going Digital project. |
Capital Withdrawals | - | - | |
Surplus to be Retained (Deficit Incurred) | - | - | |
Other Movements | - | - | |
Closing Balance |
1,132 | 1,447 |
Information Supporting the Supplementary Estimates Vote Arts, Culture and Heritage#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister for Arts, Culture and Heritage (M4), Minister of Broadcasting (M8)
ADMINISTERING DEPARTMENT: Ministry for Culture and Heritage
MINISTER RESPONSIBLE FOR MINISTRY FOR CULTURE AND HERITAGE: Minister for Arts, Culture and Heritage
Part 1 - Summary of the Vote#
Part 1.3 - Trends in the Vote
Summary of Financial Activity
2010/11 | |||||
---|---|---|---|---|---|
Supplementary Estimates | |||||
Estimates $000 |
Departmental Transactions $000 |
Non-Departmental Transactions $000 |
Total Transactions $000 |
Total $000 |
|
Appropriations |
|||||
Output Expenses | 256,347 | 11,129 | (10,028) | 1,101 | 257,448 |
Benefits and Other Unrequited Expenses | - | N/A | - | - | - |
Borrowing Expenses | - | - | - | - | - |
Other Expenses | 29,356 | - | 9,793 | 9,793 | 39,149 |
Capital Expenditure | 9,415 | 315 | 450 | 765 | 10,180 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | N/A | - | - |
Total Appropriations |
295,118 | 11,444 | 215 | 11,659 | 306,777 |
Crown Revenue and Capital Receipts |
|||||
Tax Revenue | - | N/A | - | - | - |
Non-Tax Revenue | - | N/A | 7 | 7 | 7 |
Capital Receipts | - | N/A | - | - | - |
Total Crown Revenue and Capital Receipts |
- | N/A | 7 | 7 | 7 |
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Cultural Diplomacy International Programme (M4)
Scope of Appropriation and Expenses
Type, Title, Scope and Period of Appropriations | Appropriation, Adjustments and Use | $000 |
---|---|---|
Departmental Output Expenses |
||
Cultural Diplomacy International Programme (M4)This appropriation is limited to management and delivery of an international cultural diplomacy programme through a series of projects and activities primarily focused on Asia and in locations where New Zealand is pursuing free trade agreements. Commences: 1 July 2010 Expires: 30 June 2015 |
Original Appropriation | 9,740 |
Adjustments for 2009/10 | - | |
Adjustments to 2010/11 | - | |
Adjusted Appropriation | 9,740 | |
Actual to 2009/10 Year End | - | |
Estimated Actual for 2010/11 | 3,567 | |
Estimated Actual for 2011/12 | 1,689 | |
Estimated Appropriation Remaining | 4,484 |
Revenue
Budget $000 |
|
---|---|
Revenue from the Crown to end of 2011/12 | 5,256 |
Revenue from Others to end of 2011/12 | - |
Total Revenue | 5,256 |
Reasons for Change in Appropriation
The International Cultural Diplomacy appropriation was renamed Cultural Diplomacy International Programme, and changed from an annual to a multi-year appropriation starting 1 July 2010. This technical change was fiscally neutral.
Output Performance Measures and Standards
2010/11 | |||
---|---|---|---|
Performance Measures | Estimates Standard |
Supplementary Estimates Standard |
Total Standard |
Projects completed | N/A | N/A | 90% on time and 100%within budget |
Conditions on Use of Appropriation
Reference | Conditions |
---|---|
Cabinet decision | Strategic - focused on priority countries or regions, using a multi-year, sustained approach |
Targeted at key sectors of the population or key events in the region | |
Planned well in advance, possibly with two to three years lead-time | |
Suited to advancing New Zealand's diplomatic and trade interests |
Delivery of Going Digital Programme (M8)#
Scope of Appropriation#
Expenses and Revenue#
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | - | 10,330 | 10,330 |
Revenue from Crown | - | 10,330 | 10,330 |
Revenue from Other | - | - | - |
Reasons for Change in Appropriation#
A new appropriation was established during 2010/11 to fund the Going Digital project. The appropriation was provided to fund an information campaign, community outreach activity, programme office management, DTT extension and a regional content broadcaster (if required).
Output Performance Measures and Standards#
2010/11 | |||
---|---|---|---|
Performance Measures | Estimates Standard |
Supplementary Estimates Standard |
Total Standard |
Prompted awareness of digital switchover | N/A | Increases each quarter | Increases each quarter |
Percentage of households that have converted to digital television | N/A | Increases each quarter | Increases each quarter |
Number of community contacts made | N/A | 2,160 | 2,160 |
DTT extension will be complete | N/A | 100% | 100% |
Heritage Services (M4)#
Scope of Appropriation#
Expenses and Revenue#
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 7,575 | 40 | 7,615 |
Revenue from Crown | 7,459 | (77) | 7,382 |
Revenue from Other | 116 | 117 | 233 |
Reasons for Change in Appropriation#
This appropriation increased as a result of overheads being adjusted to reflect the expected incurrence of the costs of producing these outputs, and to a lesser extent expense transfers, adjustment of revenue dependent activities, and Vote re-prioritisation.
International Cultural Diplomacy (M4)#
Scope of Appropriation#
Expenses and Revenue#
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 2,090 | (2,090) | - |
Revenue from Crown | 2,089 | (2,089) | - |
Revenue from Other | 1 | (1) | - |
Reasons for Change in Appropriation#
The International Cultural Diplomacy appropriation was renamed Cultural Diplomacy International Programme, and changed from an annual to a multi-year appropriation starting 1 July 2010. This technical change was fiscally neutral.
Output Performance Measures and Standards#
2010/11 | |||
---|---|---|---|
Performance Measures | Estimates Standard |
Supplementary Estimates Standard |
Total Standard |
Projects completed | 90% on time and 100%within budget | N/A | N/A |
Policy Advice and Monitoring of Funded Agencies (M4)#
Scope of Appropriation#
Expenses and Revenue#
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 6,129 | (718) | 5,411 |
Revenue from Crown | 6,030 | (728) | 5,302 |
Revenue from Other | 99 | 10 | 109 |
Reasons for Change in Appropriation#
This appropriation decreased as a result of Vote re-prioritisation which included the fiscally neutral transfer of Going Digital funding from the Policy Advice and Monitoring of Funded Agencies appropriation to the new Departmental Output Expense - Delivery of Digital Switchover Programme. Contributing to a lesser extent were overheads being adjusted to reflect the expected incurrence of the costs of producing these outputs, expense transfers, and the adjustment of revenue dependent activities.
Part 2.2 - Non-Departmental Output Expenses#
Protection of Taonga Tuturu (M4)#
Scope of Appropriation
Expenses
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 79 | 100 | 179 |
Reasons for Change in Appropriation
Funding of $100,000 was re-prioritised within the Vote to fund increased cost for conservation services. As these services are legislatively required and demand driven, volumes are difficult to anticipate in advance and the ability to reduce or defer expenditure is limited.
Public Broadcasting Services (M8)#
Scope of Appropriation#
Expenses#
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 161,820 | (10,128) | 151,692 |
Reasons for Change in Appropriation#
The appropriation decreased by $10.128 million in 2010/11 because of two expense transfers.
Firstly, In 2007 $25 million was allocated to Freeview for Digital television platform funding. Costs were expected to amount to $5 million per year over five years; however, in the first two years the full $5 million allocated was not required. Funding was transferred as far as possible into outyears. In 2010/11 the remaining $4.628 million of additional funding was transferred into 2011/12 to allow support for the Freeview platform to continue during the period of digital switchover.
Secondly, In April 2010 the government agreed to TVNZ's proposal to commercialise one of two advertising-free digital channels that were being directly funded through the Ministry for Culture and Heritage. Funding had been appropriated for the two channels TVNZ 6 and 7 until 30 June 2012. With the commercialisation of 6, the remaining balance of the funding has been applied to TVNZ 7 only, and the payment schedule for the period 1 March 2011 - 30 June 2012 was revised accordingly resulting in $5.500 million being transferred from 2010/11 into 2011/12.
Part 5 - Details and Expected Results for Other Expenses#
Part 5.2 - Non-Departmental Other Expenses#
Intended Impacts, Outcomes and Objectives
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Outcome: Increasing preservation of New Zealand's culture, heritage and traditions. Impact: National symbols, cultural objects and intellectual heritage are protected and retained; increased awareness and use of heritage memorial sites. |
Contribution to a Fund for Canterbury Heritage Buildings |
Commonwealth War Graves (M4)
Scope of Appropriation
Expenses
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 3,243 | (569) | 2,674 |
Reasons for Change in Appropriation
Due to a favourable foreign exchange movement, the full appropriation was not required during 2010/11. The Commonwealth War Graves appropriation funding was re-prioritised to partially fund the establishment of a World War One commemorations office to co-ordinate New Zealand's WW1 commemorations over the next 5 years (funded via the Departmental Output Expense - Heritage Services). This required the surplus funding to be not only transferred between appropriations but also transferred from 2010/11 into 2011/12.
Contribution to a Fund for Canterbury Heritage Buildings (M4)#
Scope of Appropriation#
Expenses#
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | 0 | 10,000 | 10,000 |
Reasons for Change in Appropriation#
Following the Canterbury earthquake in September 2010 the government agreed to match funding from donations for the repair, restoration and strengthening of earthquake damaged heritage buildings up to a maximum of $10 million. As a result this new one-off appropriation was established during 2010/11.
New Zealand Screen Production Incentive Fund (M4)#
Scope of Appropriation and Expenses#
Type, Title, Scope and Period of Appropriations | Appropriation, Adjustments and Use | $000 |
---|---|---|
Non-Departmental Other Expenses |
||
New Zealand Screen Production Incentive Fund (M4)This appropriation is limited to grant payments for eligible producers of New Zealand feature film, television or other format screen productions that meet the qualifying tests as set by the New Zealand Film Commission, and co-investment by the New Zealand Film Commission in such productions. Commences: 1 July 2008 Expires: 30 June 2013 |
Original Appropriation | 68,500 |
Adjustments for 2009/10 | - | |
Adjustments to 2010/11 | - | |
Adjusted Appropriation | 68,500 | |
Actual to 2009/10 Year End | 14,530 | |
Estimated Actual for 2010/11 | 18,893 | |
Estimated Actual for 2011/12 | 17,538 | |
Estimated Appropriation Remaining | 17,539 |
Reasons for Change in Appropriation#
This multi-year appropriation was adjusted during 2010/11 to reflect the latest forecasts from the New Zealand Film Commission.
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
Commonwealth War Graves | Annual report of the Ministry for Culture and Heritage Commonwealth War Graves Commission annual report and corporate plan |
Contribution to a Fund for Canterbury Heritage Buildings | Annual report of the Ministry for Culture and Heritage |
New Zealand Screen Production Incentive Fund | Annual report of the Ministry for Culture and Heritage Annual report of the New Zealand Film Commission |
The above table indicates the mechanisms to be used for reporting actual performance for each non-departmental other expenses appropriation.
Part 6 - Details and Expected Results for Capital Expenditure#
Part 6.1 - Departmental Capital Expenditure#
Ministry for Culture and Heritage - Capital Expenditure PLA (M4)
Scope of Appropriation
Capital Expenditure
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Forests/Agricultural | - | - | - |
Land | - | - | - |
Property, Plant and Equipment | 390 | - | 390 |
Intangibles | 25 | 15 | 40 |
Other | - | 300 | 300 |
Total Appropriation |
415 | 315 | 730 |
Reasons for Change in Appropriation
A fiscally neutral operating to capital funding swap of $315,000 was approved during 2010/11 to purchase vehicles and some minor office equipment for the new Digital Switchover project.
Part 6.2 - Non-Departmental Capital Expenditure#
Intended Impacts, Outcomes and Objectives#
Intended Impacts, Outcomes or Objectives of Appropriations | Appropriations |
---|---|
Outcome: Increasing preservation of New Zealand's culture, heritage and traditions. | New Zealand Memorial Park |
New Zealand Memorial Park (M4)#
Scope of Appropriation
Capital Expenditure
2010/11 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | - | 450 | 450 |
Reasons for Change in Appropriation
$450,000 of the total $10 million Memorial Park appropriation was brought forward from 2013/14 into 2010/11 to allow interim landscape work to be completed.
Expected Results
2010/11 | |||
---|---|---|---|
Estimates Standard |
Supplementary Estimates Standard |
Total Standard |
|
Complete interim landscaping | N/A | 100% | 100% |
Reporting Mechanisms#
Appropriation | Reporting Mechanism |
---|---|
New Zealand Memorial Park | Annual report of the Ministry for Culture and Heritage |
The above table indicates the mechanisms to be used for reporting actual results for each non-departmental capital expenditure appropriation.