Formats and related files
Note 40
From the Estimates of Appropriations 2012/13 in Budget 2012, Vote Local Government was merged into Vote Internal Affairs.
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister of Local Government (M49)
ADMINISTERING DEPARTMENT: Department of Internal Affairs
MINISTER RESPONSIBLE FOR DEPARTMENT OF INTERNAL AFFAIRS: Minister of Internal Affairs
Details of Appropriations#
Details of Annual and Permanent Appropriations
2011/12 | |||
---|---|---|---|
Titles and Scopes of Appropriations by Appropriation Type | Estimates Budget $000 |
Supplementary Estimates Budget $000 |
Total Budget $000 |
Departmental Output Expenses |
|||
Services for Local Government MCOA (M49) |
9,922 | (2,345) | 7,577 |
Information, Support and Regulatory Services - Local GovernmentProviding advisory and support services to the Local Government Commission in respect of its statutory functions, providing information to and about local government, administering the Local Government Act 2002 and other statutes, providing operational advice and support to the Minister of Local Government, administering the Local Electoral Act 2001, administering the Rates Rebate Scheme, providing regulatory and boating services for Lake Taupo (including providing the Harbourmaster and managing the Lake Taupo Landing Reserve) and governance and management of the National Dog Control Information Database. |
3,433 | (247) | 3,186 |
Policy Advice - Local GovernmentProvision of policy advice on, and information relating to, local government issues, including ministerial correspondence and questions. |
6,489 | (2,098) | 4,391 |
Total Departmental Output Expenses |
9,922 | (2,345) | 7,577 |
Benefits and Other Unrequited Expenses |
|||
Rates Rebate Scheme (M49)Assistance with rates for low-income residential ratepayers. |
60,000 | - | 60,000 |
Total Benefits and Other Unrequited Expenses |
60,000 | - | 60,000 |
Non-Departmental Other Expenses |
|||
Chatham Islands Council (M49)Contribution to the cost of the Chatham Island Council meeting its statutory responsibilities. |
3,733 | 354 | 4,087 |
Crown-owned Assets at Lake Taupo - Maintenance Costs (M49)This appropriation is limited to costs for maintaining Crown-owned assets, primarily navigational equipment, ramps, marinas and jetties, at Lake Taupo. |
1,797 | - | 1,797 |
Te Oneroa a Tohe Beach Management (M49)This appropriation is limited to contributing to the Te Oneroa a Tohe beach management plan and associated joint committee operating costs. |
- | 100 | 100 |
Tuwharetoa Maori Trust Board PLA (M49)This appropriation is limited to payment to Tuwharetoa Maori Trust Board to provide for continued public access to Lake Taupo, based upon a 2007 agreement between the Crown and the Tuwharetoa Maori Trust Board. |
1,500 | - | 1,500 |
Total Non-Departmental Other Expenses |
7,030 | 454 | 7,484 |
Non-Departmental Capital Expenditure |
|||
Capital Investments - Lake Taupo (M49)Upgrading of boating facilities at Lake Taupo. Provision of safety lighting and adequate warning of navigational hazards. |
978 | 34 | 1,012 |
Loan to the Auckland Transition Agency (M49)This appropriation is limited to the payment of a loan to the Auckland Transition Agency to implement local government reorganisation in the Auckland region. |
- | 1,270 | 1,270 |
Local Government Debt Vehicle (M49)This appropriation is limited to the provision of capital funding to establish a single debt vehicle for local government borrowing. |
- | 4,550 | 4,550 |
Total Non-Departmental Capital Expenditure |
978 | 5,854 | 6,832 |
Total Annual and Permanent Appropriations |
77,930 | 3,963 | 81,893 |
Information Supporting the Supplementary Estimates Vote Local Government#
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister of Local Government (M49)
ADMINISTERING DEPARTMENT: Department of Internal Affairs
MINISTER RESPONSIBLE FOR DEPARTMENT OF INTERNAL AFFAIRS: Minister of Internal Affairs
Part 1 - Summary of the Vote#
Part 1.3 - Trends in the Vote
Summary of Financial Activity
2011/12 | |||||
---|---|---|---|---|---|
Supplementary Estimates | |||||
Estimates $000 |
Departmental Transactions $000 |
Non-Departmental Transactions $000 |
Total Transactions $000 |
Total $000 |
|
Appropriations |
|||||
Output Expenses | 9,922 | (2,345) | - | (2,345) | 7,577 |
Benefits and Other Unrequited Expenses | 60,000 | N/A | - | - | 60,000 |
Borrowing Expenses | - | - | - | - | - |
Other Expenses | 7,030 | - | 454 | 454 | 7,484 |
Capital Expenditure | 978 | - | 5,854 | 5,854 | 6,832 |
Intelligence and Security Department Expenses and Capital Expenditure | - | - | N/A | - | - |
Total Appropriations |
77,930 | (2,345) | 6,308 | 3,963 | 81,893 |
Crown Revenue and Capital Receipts |
|||||
Tax Revenue | - | N/A | - | - | - |
Non-Tax Revenue | 664 | N/A | - | - | 664 |
Capital Receipts | 59,700 | N/A | - | - | 59,700 |
Total Crown Revenue and Capital Receipts |
60,364 | N/A | - | - | 60,364 |
Part 2 - Details and Expected Performance for Output Expenses#
Part 2.1 - Departmental Output Expenses#
Services for Local Government MCOA (M49)
Scope of Appropriation
Providing advisory and support services to the Local Government Commission in respect of its statutory functions, providing information to and about local government, administering the Local Government Act 2002 and other statutes, providing operational advice and support to the Minister of Local Government, administering the Local Electoral Act 2001, administering the Rates Rebate Scheme, providing regulatory and boating services for Lake Taupo (including providing the Harbourmaster and managing the Lake Taupo Landing Reserve) and governance and management of the National Dog Control Information Database.
Policy Advice - Local Government
Provision of policy advice on, and information relating to, local government issues, including ministerial correspondence and questions.
Explanation for Use of Multi-Class Output Expense Appropriation
Both outputs contribute to the effective governance and support for New Zealand's Local Government sector.
Expenses and Revenue
2011/12 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation |
9,922 | (2,345) | 7,577 |
Information, Support and Regulatory Services - Local Government | 3,433 | (247) | 3,186 |
Policy Advice - Local Government | 6,489 | (2,098) | 4,391 |
Revenue from Crown |
9,095 | (2,326) | 6,769 |
Information, Support and Regulatory Services - Local Government | 2,681 | (237) | 2,444 |
Policy Advice - Local Government | 6,414 | (2,089) | 4,325 |
Revenue from Other |
806 | (19) | 787 |
Information, Support and Regulatory Services - Local Government | 731 | (10) | 721 |
Policy Advice - Local Government | 75 | (9) | 66 |
Reasons for Change in Appropriation
This appropriation decreased by $2.345 million to $7.577 million for 2011/12.
The decrease in Information, Support and Regulatory Services - Local Government output expense relates to:
- a transfer of funding from 2011/12 to 2012/13 due to efficiency gains and savings initiatives associated with the National Dogs Database and the Rates Rebate Scheme (decrease of $200,000)
- a decrease in funding for an ongoing programme of initiatives to enable the department to position for efficiency savings from 1 July 2012 ($172,000)
- a lower level of demand for the KiwiSaver and State Sector Retirement Savings Schemes (decrease of $10,000)
- partially offset by a reallocation of shared services costs (increase of $135,000).
The decrease in the Policy Advice - Local Government output expense relates to:
- a reallocation of shared services costs (decrease of $1.482 million)
- a decrease in funding for an ongoing programme of initiatives to enable the department to position for efficiency savings from 1 July 2012 (decrease of $837,000)
- a lower level of demand for the KiwiSaver and State Sector Retirement Savings Schemes (decrease of $9,000)
- partially offset by an expense transfer from 2010/11 to 2011/12 for the integration of new functions and consequent restructuring of the Department of Internal Affairs (increase of $230,000).
Memorandum Account
2011/12 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Use of facilities and access to Lake Taupo by boat users |
|||
Opening Balance at 1 July | (90) | (35) | (125) |
Revenue | 345 | (85) | 260 |
Expenses | 335 | (54) | (281) |
Transfers and Adjustments | - | ||
Closing Balance at 30 June | (80) | (67) | (147) |
Part 5 - Details and Expected Results for Other Expenses#
Part 5.2 - Non-Departmental Other Expenses#
Chatham Islands Council (M49)
Scope of Appropriation
Reasons for Change in Appropriation
This appropriation increased by $354,000 to $4.087 million for 2011/12. The increase relates to an expense transfer from 2010/11 to 2011/12 for the Chatham Islands solid waste management programme.
Te Oneroa a Tohe Beach Management (M49)#
Scope of Appropriation#
Expenses#
2011/12 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | - | 100 | 100 |
Reasons for Change in Appropriation#
This is a new appropriation in 2011/12. Funding of $400,000 was provided for this appropriation, however due to delays in the legislation to put in place the Treaty Settlement, an expense transfer was approved from 2011/12 to 2012/13 (decrease of $300,000).
Part 6 - Details and Expected Results for Capital Expenditure#
Part 6.2 - Non-Departmental Capital Expenditure#
Capital Investments - Lake Taupo (M49)
Scope of Appropriation
Reasons for Change in Appropriation
This appropriation increased by $34,000 to $1.012 million in 2011/12 due to an expense transfer from 2010/11 to 2011/12 for the completion of the project plan for extensions to the boat ramp and jetty at Omori, Taupo.
Loan to the Auckland Transition Agency (M49)#
Scope of Appropriation#
Capital Expenditure#
2011/12 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | - | 1,270 | 1,270 |
Reasons for Change in Appropriation#
This appropriation increased by $1.270 million in 2011/12 due to capitalisation of the interest on the loan to Auckland Transition Agency for Auckland Governance Reforms.
Local Government Debt Vehicle (M49)#
Scope of Appropriation#
Capital Expenditure#
2011/12 | |||
---|---|---|---|
Estimates $000 |
Supplementary Estimates $000 |
Total $000 |
|
Total Appropriation | - | 4,550 | 4,550 |
Reasons for Change in Appropriation#
This appropriation increased by $4.550 million in 2011/12 due to an expense transfer from 2010/11 to 2011/12 for the Local Government Funding Agency.