Supplementary estimates of appropriations

Vote Primary Industries - Supplementary Estimates 2013/14

APPROPRIATION MINISTER(S): Minister for Primary Industries (M87)

APPROPRIATION ADMINISTRATOR: Ministry for Primary Industries

RESPONSIBLE MINISTER FOR MINISTRY FOR PRIMARY INDUSTRIES: Minister for Primary Industries

Supplementary Estimates of Appropriations#

Details of Appropriations#

Annual and Permanent Appropriations

  2013/14
Titles and Scopes of Appropriations by Appropriation Type Estimates
Budget
$000
Supplementary
Estimates
Budget
$000
Total
Budget
$000

Departmental Output Expenses

     

Administration and Management of Crown Forestry Assets (M87)

This appropriation is limited to administration and management of the Crown's interest in forests and forestry-related assets.
2,196 (568) 1,628

Administration of Grants and Programmes (M87)

This appropriation is limited to the administration of government approved schemes, grants and assistance to the land-based sectors.
9,981 (1,564) 8,417

Animal Welfare Education and Enforcement (M87)

This appropriation is limited to education and enforcement intended to improve animal welfare in New Zealand.
3,760 261 4,021

Border Biosecurity Risk Management MCOA (M87)

91,172 6,611 97,783
Border Biosecurity Monitoring and Clearance
This output class is limited to biosecurity monitoring and clearance programmes that manage the biosecurity risk associated with international trade and travel.
72,894 8,470 81,364
Border Biosecurity Systems Development and Maintenance
This output class is limited to the development and maintenance of standards and systems that manage biosecurity risk associated with imports and exports.
18,278 (1,859) 16,419

Development of Policy Advice MCOA (M87)

55,064 12,888 67,952
Agriculture and Forestry Policy Advice
This output class is limited to the provision of advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to agriculture and forestry, animal welfare and climate change.
19,953 4,692 24,645
Biosecurity Policy Advice
This output class is limited to the provision of advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to biosecurity.
2,955 475 3,430
Fisheries Policy Advice
This output class is limited to the provision of advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to the development of standards and guidelines for the sustainable and efficient utilisation of New Zealand's fisheries and promotion of New Zealand's interests in an international context.
3,872 471 4,343
Operational Advice on Sustainability and Management Controls in Fisheries
This output class is limited to operational advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to operational advice on sustainability and management controls for New Zealand's fisheries.
28,284 7,250 35,534

Domestic Biosecurity Risk Management MCOA (M87)

52,518 5,471 57,989
Biosecurity Incursion Response and Long Term Pest Management
This output class is limited to the assessment, containment and possible eradication of suspected risk organisms within New Zealand.
28,066 4,552 32,618
Domestic Biosecurity Surveillance
This output class is limited to domestic surveillance activities.
24,452 919 25,371

Implementation of Policy Advice MCOA (M87)

76,312 (8,798) 67,514
Aquaculture
This output class is limited to implementing, supporting and monitoring the aquaculture strategy, and ministerial servicing.
3,141 (744) 2,397
Fisheries Enforcement and Monitoring
This output class is limited to informing, assisting, directing and enforcing adherence to New Zealand fisheries laws, and ministerial servicing.
44,732 (6,174) 38,558
Fisheries Management
This output class is limited to implementing ministerial decisions on sustainability and management controls for New Zealand fisheries, and ministerial servicing.
9,682 (226) 9,456
Implementation of Agriculture and Forestry Policy Advice
This output class is limited to implementing policy decisions, operational policy, and administering legislation relating to agriculture and forestry, animal welfare and climate change matters, and ministerial servicing.
13,795 (1,138) 12,657
Implementation of Biosecurity Policy Advice
This output class is limited to implementing policy decisions, operational policy, and administering legislation relating to biosecurity matters, and ministerial servicing.
4,962 (516) 4,446

Implementation of the Emissions Trading Scheme and Indigenous Forestry (M87)

This appropriation is limited to the implementation of the agriculture and forestry provisions of the Climate Change Response Act 2002 and the indigenous forestry provisions of the Forests Act 1949.
11,441 1,771 13,212

Total Departmental Output Expenses

302,444 16,072 318,516

Departmental Capital Expenditure

     

Ministry for Primary Industries - Capital Expenditure PLA (M87)

This appropriation is limited to the purchase or development of assets by and for the use of the Ministry for Primary Industries, as authorised by section 24(1) of the Public Finance Act 1989.
30,213 (9,818) 20,395

Total Departmental Capital Expenditure

30,213 (9,818) 20,395

Non-Departmental Output Expenses

     

Climate Change Research (M87)

This appropriation is limited to obtaining science, research, technology, capacity and capability in climate change related to the primary land-based sectors.
7,628 191 7,819

Control of TB Vectors (M87)

This appropriation is limited to the Crown's contribution to the implementation of the Bovine Tuberculosis National Pest Management Strategy.
30,000 - 30,000

Management of Crown Forestry Assets (M87)

This appropriation is limited to the purchase of forestry operations, management services, research and related forest asset expenditure.
96,578 11,407 107,985

Support for Walking Access (M87)

This appropriation is limited to the operation of the New Zealand Walking Access Commission.
1,789 - 1,789

Total Non-Departmental Output Expenses

135,995 11,598 147,593

Benefits and Other Unrequited Expenses

     

Rural Veterinarians Bonding Scheme (M87)

This appropriation is limited to the provision of payments to veterinary professionals agreeing to work in understaffed, rural areas, in accordance with government approved criteria and guidelines.
1,650 (197) 1,453

Total Benefits and Other Unrequited Expenses

1,650 (197) 1,453

Non-Departmental Other Expenses

     

Adverse Climatic Events (M87)

This appropriation is limited to providing recovery assistance to the primary sector in the aftermath of adverse climatic events and assistance to rural support trusts.
526 - 526

Afforestation Grants Scheme (M87)

This appropriation is limited to Afforestation Grant Scheme grants.
386 480 866

Aquaculture Settlements (M87)

This appropriation is limited to the recognition of settlements negotiated under the Maori Aquaculture Commercial Claims Settlement Act 2004.
65,000 (2,152) 62,848

Community Irrigation Fund and Schemes (M87)

This appropriation is limited to Community Irrigation Fund grants and operating and maintaining Crown irrigation schemes.
347 200 547

Fisheries Quota Shares and ACE Administration Costs (M87)

This appropriation is limited to the administration of the sale of Crown Quota Shares and Annual Catch Entitlement (ACE).
24 - 24

Hill Country Erosion Fund (M87)

This appropriation is limited to projects that protect erosion-prone hill country.
2,200 - 2,200

Provision for Write Downs (M87)

This appropriation is limited to non-departmental debt write-offs.
711 289 1,000

Response to the Kiwifruit disease Pseudomonas Syringae pv. Actinidiae (M87)

This appropriation is limited to supporting an industry-led programme for the kiwifruit disease pseudomonas syringae pv. actinidiae.
800 2,829 3,629

Subscriptions to International Organisations (M87)

This appropriation is limited to New Zealand's membership of primary industry-related international organisations.
3,408 - 3,408

Sustainable Farming Fund (M87)

This appropriation is limited to community driven programmes aimed at improving economic and environmental performance.
8,000 941 8,941

Total Non-Departmental Other Expenses

81,402 2,587 83,989

Non-Departmental Capital Expenditure

     

Crown Irrigation Investments Limited (M87)

This appropriation is limited to the Crown's investment in Crown Irrigation Investments Limited.
- 80,000 80,000

Total Non-Departmental Capital Expenditure

- 80,000 80,000

Total Annual and Permanent Appropriations

551,704 100,242 651,946

Multi-Year Appropriations

Type, Title, Scope and Period of Appropriations Appropriation, Adjustments and Use $000

Non-Departmental Other Expenses

   

East Coast Afforestation Grants (M87)

This appropriation is limited to grants under the Forestry (East Coast) Grants Regulations 2000.

Commences: 01 July 2013

Expires: 30 June 2017

Original Appropriation 18,460
Adjustments for 2012/13 -
Adjustments to 2013/14 4,495
Adjusted Appropriation 22,955
Actual to 2012/13 Year End -
Estimated Actual for 2013/14 5,950
Estimated Actual for 2014/15 3,446
Estimated Appropriation Remaining 13,559

Global Research Alliance on Agricultural Greenhouse Gases (M87)

This appropriation is limited to the Global Research Alliance on Agricultural Greenhouse Gases.

Commences: 01 July 2012

Expires: 30 June 2016

Original Appropriation 38,253
Adjustments for 2012/13 442
Adjustments to 2013/14 (9,410)
Adjusted Appropriation 29,285
Actual to 2012/13 Year End 1,955
Estimated Actual for 2013/14 9,284
Estimated Actual for 2014/15 7,892
Estimated Appropriation Remaining 10,154

Primary Growth Partnership (M87)

This appropriation is limited to primary, food and forestry sector investment in education and skills development, research and development, product development, commercialisation, market development and technology transfer, in partnership with relevant industry groups, including research related to greenhouse gases via the New Zealand Agricultural Greenhouse Gas Research Centre.

Commences: 01 July 2012

Expires: 30 June 2017

Original Appropriation 352,380
Adjustments for 2012/13 1,371
Adjustments to 2013/14 (27,000)
Adjusted Appropriation 326,751
Actual to 2012/13 Year End 36,729
Estimated Actual for 2013/14 55,805
Estimated Actual for 2014/15 77,476
Estimated Appropriation Remaining 156,741

Water Storage and Irrigation Investment Proposals (M87)

This appropriation is limited to preparation of proposals for irrigation schemes to an investment ready stage.

Commences: 01 July 2012

Expires: 30 June 2016

Original Appropriation 32,500
Adjustments for 2012/13 725
Adjustments to 2013/14 -
Adjusted Appropriation 33,225
Actual to 2012/13 Year End 5,994
Estimated Actual for 2013/14 9,006
Estimated Actual for 2014/15 9,000
Estimated Appropriation Remaining 9,225

Details of Projected Movements in Departmental Net Assets#

Ministry for Primary Industries
Details of Net Asset Schedule 2013/14
Main Estimates Projections
$000
2013/14
Supplementary Estimates Projections
$000
Explanation of Projected Movements in 2013/14
Opening Balance 63,487 64,062 Supplementary Estimates opening balance reflects the audited results as at 30 June 2013.
Capital Injections 3,568 3,568 Development of Joint Border Management System (JBMS) with New Zealand Customs Service ($1.568 million) and system for trans-Tasman transfer of x-ray images of checked-in baggage ($2 million).
Capital Withdrawals (595) (3,995) Capital to operating swap for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($2.500 million); transfer of surplus property at Napier to Land Information New Zealand for disposal ($900,000); and part repayment of 2004/05 capital injection for Ministry of Agriculture and Forestry Head Office accommodation ($595,000).
Surplus to be Retained (Deficit Incurred) 1,517 (242) Revaluation loss.
Other Movements - -  

Closing Balance

67,977 63,393  

Supporting Information#

Part 1 - Vote as a Whole#

1.2 - Trends in the Vote

Summary of Financial Activity

  2013/14
    Supplementary Estimates  
  Estimates
$000
Departmental
Transactions
$000
Non-Departmental
Transactions
$000
Total
Transactions
$000
Total
$000

Appropriations

         
Output Expenses 438,439 16,072 11,598 27,670 466,109
Benefits and Other Unrequited Expenses 1,650 N/A (197) (197) 1,453
Borrowing Expenses - - - - -
Other Expenses 183,077 - (19,043) (19,043) 164,034
Capital Expenditure 30,213 (9,818) 80,000 70,182 100,395
Intelligence and Security Department Expenses and Capital Expenditure - - N/A - -
Multi-Category Expenses and Capital Expenditure (MCA)          
Output Expenses
- - - - -
Other Expenses
- - - - -
Capital Expenditure
- N/A - - -

Total Appropriations

653,379 6,254 72,358 78,612 731,991

Crown Revenue and Capital Receipts

         
Tax Revenue - N/A - - -
Non-Tax Revenue 152,347 N/A 32,692 32,692 185,039
Capital Receipts 4,879 N/A 12,175 12,175 17,054

Total Crown Revenue and Capital Receipts

157,226 N/A 44,867 44,867 202,093

Mapping the Layout of the 2013/14 Supplementary Estimates to the Layout of the 2013/14 Estimates

Supplementary Estimates Structure 2013/14 Estimates Structure 2013/14
Part # Part Name Part # Part Name
2.1 Departmental Output Expenses 2.1 Departmental Output Expenses
2.2 Departmental Other Expenses 5.1 Departmental Other Expenses
2.3 Departmental Capital Expenditure and Capital Injections 6.1 Departmental Capital Expenditure
3.1 Non-Departmental Output Expenses 2.2 Non-Departmental Output Expenses
3.2 Non-Departmental Benefits and Other Unrequited Expenses 3.2 Non-Departmental Benefits and Other Unrequited Expenses
3.3 Non-Departmental Borrowing Expenses 4.2 Non-Departmental Borrowing Expenses
3.4 Non-Departmental Other Expenses 5.2 Non-Departmental Other Expenses
3.5 Non-Departmental Capital Expenditure 6.2 Non-Departmental Capital Expenditure
4 Multi-Category Expenses and Capital Expenditure N/A Did not exist in the Estimates

Part 2 - Details of Departmental Appropriations#

2.1 - Departmental Output Expenses

Administration and Management of Crown Forestry Assets (M87)

Scope of Appropriation

This appropriation is limited to administration and management of the Crown's interest in forests and forestry-related assets.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000
Total Appropriation 2,196 (568) 1,628
Revenue from the Crown 2,182 (590) 1,592
Revenue from Others 14 22 36

Reasons for Change in Appropriation

This appropriation decreased by $568,000 to $1.628 million for 2013/14. This is due to: a reallocation of revenue Crown-funded resources between output expenses ($633,000); and decrease in third party-funded activity ($9,000). These changes are offset by: expense transfer from 2012/13 for the Ministry for Primary Industries organisational transformation programme ($40,000); increased services to other public sector agencies ($31,000); and transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($3,000).

Administration of Grants and Programmes (M87)

Scope of Appropriation

This appropriation is limited to the administration of government approved schemes, grants and assistance to the land-based sectors.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000
Total Appropriation 9,981 (1,564) 8,417
Revenue from the Crown 9,963 (1,554) 8,409
Revenue from Others 18 (10) 8

Reasons for Change in Appropriation

This appropriation decreased by $1.564 million to $8.417 million for 2013/14. This is due to: a reallocation of revenue Crown funded resources between output expenses ($2.900 million); decrease in third party funded activity ($6,000); and reduced services to other public sector agencies ($4,000). These changes are offset by: expense transfer from 2012/13 for Aquaculture Planning Fund ($700,000); expense transfer from 2012/13 for Ministry for Primary Industries organisational transformation programme ($392,000); expense transfer from 2012/13 for climate change technology transfer programme ($250,000); and transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($4,000).

Animal Welfare Education and Enforcement (M87)

Scope of Appropriation

This appropriation is limited to education and enforcement intended to improve animal welfare in New Zealand.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000
Total Appropriation 3,760 261 4,021
Revenue from the Crown 3,722 288 4,010
Revenue from Others 38 (27) 11

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Overall compliance rates are increasing (average) 90% Measure withdrawn Expired Measure
Percentage of persons/companies previously issued a warning who continue non-compliant behaviour resulting in further action is declining 22% Measure withdrawn Expired Measure
Less than 5% of prosecutions incur adverse judicial comment regarding MPI's investigation process 0-5% Measure withdrawn Expired Measure
Percentage of complaints received, recorded and responded to within agreed timeframes New measure 95% 95%
By June 2020, MPI aims to reduce the rate of re-offending by 20% from where it was at June 2013 New measure 15% 15%
Percentage of complex investigations completed within legislative requirements and meet prima facie test New measure 100% 100%

Reasons for Change in Appropriation

This appropriation increased by $261,000 to $4.021 million for 2013/14. This is due to: a reallocation of revenue Crown funded resources between output expenses ($223,000); expense transfer from 2012/13 for Ministry for Primary Industries organisational transformation programme ($34,000); expense transfer from 2012/13 for animal welfare strategy and legislation review ($30,000); and transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($1,000). These changes are offset by a decrease in third party funded activity ($23,000) and reduced services to other public sector agencies ($4,000).

Border Biosecurity Risk Management MCOA (M87)

Scope of Appropriation

Border Biosecurity Monitoring and Clearance

This output class is limited to biosecurity monitoring and clearance programmes that manage the biosecurity risk associated with international trade and travel.

Border Biosecurity Systems Development and Maintenance

This output class is limited to the development and maintenance of standards and systems that manage biosecurity risk associated with imports and exports.

Explanation for Use of Multi-Class Output Expense Appropriation

This multi-class output appropriation contains output classes that contribute to preventing harmful organisms from crossing New Zealand's borders, with the assurance that trade and tourism are maintained.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000

Total Appropriation

91,172 6,611 97,783
Border Biosecurity Monitoring and Clearance 72,894 8,470 81,364
Border Biosecurity Systems Development and Maintenance 18,278 (1,859) 16,419

Revenue from the Crown

60,934 396 61,330
Border Biosecurity Monitoring and Clearance 47,592 2,171 49,763
Border Biosecurity Systems Development and Maintenance 13,342 (1,775) 11,567

Revenue from Others

30,238 6,215 36,453
Border Biosecurity Monitoring and Clearance 25,302 6,299 31,601
Border Biosecurity Systems Development and Maintenance 4,936 (84) 4,852

How Performance will be Assessed and End of Year Reporting Requirements

The following set of measures replaces those published in the Performance Information for Appropriations for Budget 2013.

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Border Biosecurity Monitoring and Clearance
     
Percentage of international air passengers that comply with biosecurity requirements by the time they leave the airport 98.5% 98.5% 98.5%
Percentage of international mail that complies with biosecurity requirements by the time it leaves the International Mail Centre 99% 99% 99%
Percentage of import clearance processes completed within agreed timeframes 80% 80% 80%
Number of identified and mitigated biosecurity risks resulting from targeted evaluations of imported goods 10,000-12,000 (of 49-52,000 inspections) 10,000-12,000 (of 49-52,000 inspections) 10,000-12,000 (of 49,000-52,000 inspections)
Percentage of cost recovered external stakeholders rate overall services as 4 or higher 80% 80% 80%
By June 2020, MPI aims to reduce the rate of re-offending by 20% from where it was at June 2013 15% 15% 15%
Border Biosecurity Systems Development and Maintenance
     
Percentage of milestones met for the Sanitary and Phytosanitary Standards Market Access Programme, as agreed with key meat, dairy, seafood and horticulture sector stakeholders 75% 75% 75%
Percentage of OIE, IPPC and Codex standards that are accepted by New Zealand 90% 90% 90%
Percentage of certificates issued covering the export of live animals and plant products (including fruit, vegetables, herbs, spices, nuts, cereal grains, seeds, fungi, grasses and plant extracts) which meet importing country technical requirements as specified by the overseas competent authority 95% 95% 95%

Reasons for Change in Appropriation

This appropriation increased by $6.611 million to $97.783 million for 2013/14. This is due to: increase in third party-funded activity ($5.027 million); increased services to other public sector agencies ($1.188 million); expense transfer from 2012/13 for Joint Border Management System ($960,000); expense transfer from 2012/13 for the Ministry for Primary Industries organisational transformation programme ($243,000); transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($47,000); and expense transfer from 2012/13 for Pest List Database project ($20,000). These changes are offset by a reallocation of revenue Crown funded resources between output expenses ($874,000).

Memorandum Account

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000

Border Biosecurity Clearance Fees

     
Opening Balance at 1 July (1,102) (1,130) (2,232)
Revenue 30,138 (567) 29,571
Expenses (30,259) (291) (30,550)
Closing Balance at 30 June (1,223) (1,988) (3,211)

Phytosanitary Exports

     
Opening Balance at 1 July 1,338 57 1,395
Revenue 1,807 161 1,968
Expenses (1,848) (728) (2,576)
Closing Balance at 30 June 1,297 (510) 787

Development of Policy Advice MCOA (M87)

Scope of Appropriation

Agriculture and Forestry Policy Advice

This output class is limited to the provision of advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to agriculture and forestry, animal welfare and climate change.

Biosecurity Policy Advice

This output class is limited to the provision of advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to biosecurity.

Fisheries Policy Advice

This output class is limited to the provision of advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to the development of standards and guidelines for the sustainable and efficient utilisation of New Zealand's fisheries and promotion of New Zealand's interests in an international context.

Operational Advice on Sustainability and Management Controls in Fisheries

This output class is limited to operational advice (including second opinion advice and contributing to policy advice led by other agencies) to support decision-making by Ministers on Government policy matters relating to operational advice on sustainability and management controls for New Zealand's fisheries.

Explanation for Use of Multi-Class Output Expense Appropriation

This multi-class output appropriation contains output classes that contribute to the development of policy advice across the primary industries portfolio.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000

Total Appropriation

55,064 12,888 67,952
Agriculture and Forestry Policy Advice 19,953 4,692 24,645
Biosecurity Policy Advice 2,955 475 3,430
Fisheries Policy Advice 3,872 471 4,343
Operational Advice on Sustainability and Management Controls in Fisheries 28,284 7,250 35,534

Revenue from the Crown

53,731 13,482 67,213
Agriculture and Forestry Policy Advice 19,510 4,719 24,229
Biosecurity Policy Advice 2,937 484 3,421
Fisheries Policy Advice 3,661 539 4,200
Operational Advice on Sustainability and Management Controls in Fisheries 27,623 7,740 35,363

Revenue from Others

1,333 (594) 739
Agriculture and Forestry Policy Advice 443 (27) 416
Biosecurity Policy Advice 18 (9) 9
Fisheries Policy Advice 211 (68) 143
Operational Advice on Sustainability and Management Controls in Fisheries 661 (490) 171

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Agriculture and Forestry Policy Advice
     
Percentage of policy work programme milestones completed 85% Measure withdrawn  
Total cost of MPI policy advice $13.5m Measure withdrawn  
Percentage of agreed policy work priorities met New measure 85% 85%
Total cost per output hour New measure $138 $138
Biosecurity Policy Advice
     
Percentage of policy work programme milestones completed 85% Measure withdrawn  
Total cost of MPI policy advice $2.8m Measure withdrawn  
Percentage of agreed policy work priorities met New measure 85% 85%
Total cost per output hour New measure $138 $138
Fisheries Policy Advice
     
Percentage of policy work programme milestones completed 85% Measure withdrawn  
Total cost of MPI policy advice $8.1m Measure withdrawn  
Percentage of agreed policy work priorities met New measure 85% 85%
Total cost per output hour New measure $138 $138

Reasons for Change in Appropriation

This appropriation increased by $12.888 million to $67.952 million for 2013/14. This is due to: a reallocation of revenue Crown-funded resources between output expenses ($11.643 million); expense transfer from 2012/13 for fisheries research ($2.549 million); funding from Vote Foreign Affairs for negotiation of free trade or closer economic partnership agreements ($270,000); expense transfer from 2012/13 for Global Research Alliance secretariat functions ($103,000); expense transfer from 2012/13 for the Heads of Agreement Mitigation Partnership programme ($100,000); transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($37,000); and expense transfer from 2012/13 for the Ministry for Primary Industries organisational transformation programme ($14,000).

These changes are offset by: reduced services to other public sector agencies ($660,000); transfer of departmental funding for Global Research Alliance secretariat functions to the non-departmental appropriation to invest in collaborative research efforts to reduce emissions from pastoral livestock production ($590,000); expense transfer to 2014/15 for international climate change research ($230,000); expense transfer to 2014/15 for economic joint venture studies ($160,000); expense transfer to 2014/15 for harvested wood products material flow analysis in relation to the Emissions Trading Scheme ($100,000); and decrease in third party-funded activity ($88,000).

Domestic Biosecurity Risk Management MCOA (M87)

Scope of Appropriation

Biosecurity Incursion Response and Long Term Pest Management

This output class is limited to the assessment, containment and possible eradication of suspected risk organisms within New Zealand.

Domestic Biosecurity Surveillance

This output class is limited to domestic surveillance activities.

Explanation for Use of Multi-Class Output Expense Appropriation

This multi-class output appropriation contains output classes that contribute to reducing the unwanted harm caused by organisms already established in New Zealand.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000

Total Appropriation

52,518 5,471 57,989
Biosecurity Incursion Response and Long Term Pest Management 28,066 4,552 32,618
Domestic Biosecurity Surveillance 24,452 919 25,371

Revenue from the Crown

51,073 5,501 56,574
Biosecurity Incursion Response and Long Term Pest Management 26,790 4,953 31,743
Domestic Biosecurity Surveillance 24,283 548 24,831

Revenue from Others

1,445 (30) 1,415
Biosecurity Incursion Response and Long Term Pest Management 1,276 (401) 875
Domestic Biosecurity Surveillance 169 371 540

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Domestic Biosecurity Surveillance
     
Percentage of key cost recovered industry customers satisfied with the process and timeframes for receiving a response from laboratory services 80% Measure withdrawn  
Percentage of incursion investigations reaching an 'Investigation Outcome Decision' within 30 days 80% Measure withdrawn  
Percentage of surveillance programmes that meet international standard or best practice 100% Measure withdrawn  
Percentage of key cost recovered customers satisfied with laboratory services New measure 80% 80%
Percentage of incursion investigations reach an outcomes decision with specified timeframe New measure 80% 80%
Percentage of surveillance programmes that reflect international standard or best practice New measure 100% 100%
Biosecurity Incursion Response and Long Term Pest Management
     
Percentage of responses that achieve required outcomes 90% Measure withdrawn  
Percentage of responses that achieve agreed outcomes New measure 95% 95%

Reasons for Change in Appropriation

This appropriation increased by $5.471 million to $57.989 million for 2013/14. This is due to: a reallocation of revenue Crown-funded resources between output expenses ($4.605 million); expense transfer from 2012/13 for the Ministry for Primary Industries organisational transformation programme ($553,000); expense transfer from 2012/13 for Kauri dieback programme ($300,000); and transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($43,000). These changes are offset by: reduced services to other public sector agencies ($27,000); and decrease in third party-funded activity ($3,000).

Implementation of Policy Advice MCOA (M87)

Scope of Appropriation

Aquaculture

This output class is limited to implementing, supporting and monitoring the aquaculture strategy, and ministerial servicing.

Fisheries Enforcement and Monitoring

This output class is limited to informing, assisting, directing and enforcing adherence to New Zealand fisheries laws, and ministerial servicing.

Fisheries Management

This output class is limited to implementing ministerial decisions on sustainability and management controls for New Zealand fisheries, and ministerial servicing.

Implementation of Agriculture and Forestry Policy Advice

This output class is limited to implementing policy decisions, operational policy, and administering legislation relating to agriculture and forestry, animal welfare and climate change matters, and ministerial servicing.

Implementation of Biosecurity Policy Advice

This output class is limited to implementing policy decisions, operational policy, and administering legislation relating to biosecurity matters, and ministerial servicing.

Explanation for Use of Multi-Class Output Expense Appropriation

This multi-class output appropriation contains output classes that contribute to the implementation of policy advice across the primary industries portfolio.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000

Total Appropriation

76,312 (8,798) 67,514
Aquaculture 3,141 (744) 2,397
Fisheries Enforcement and Monitoring 44,732 (6,174) 38,558
Fisheries Management 9,682 (226) 9,456
Implementation of Agriculture and Forestry Policy Advice 13,795 (1,138) 12,657
Implementation of Biosecurity Policy Advice 4,962 (516) 4,446

Revenue from the Crown

74,515 (9,744) 64,771
Aquaculture 3,123 (729) 2,394
Fisheries Enforcement and Monitoring 43,354 (7,316) 36,038
Fisheries Management 9,371 (42) 9,329
Implementation of Agriculture and Forestry Policy Advice 13,726 (1,148) 12,578
Implementation of Biosecurity Policy Advice 4,941 (509) 4,432

Revenue from Others

1,797 946 2,743
Aquaculture 18 (15) 3
Fisheries Enforcement and Monitoring 1,378 1,142 2,520
Fisheries Management 311 (184) 127
Implementation of Agriculture and Forestry Policy Advice 69 10 79
Implementation of Biosecurity Policy Advice 21 (7) 14

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Fisheries Management
     
The Minister's rating of the quality of ministerial services on a scale of 1 to 10 8 Measure withdrawn  
Implementation of Agriculture and Forestry Policy Advice
     
The Minister's rating of the quality of ministerial services on a scale of 1 to 10 8 Measure withdrawn  
Implementation of Biosecurity Policy Advice
     
The Minister's rating of the quality of ministerial services on a scale of 1 to 10 8 Measure withdrawn  

End of Year Performance Reporting

Performance information for this appropriation will be reported by the Ministry for Primary Industries in its annual report.

Reasons for Change in Appropriation

This appropriation decreased by $8.798 million to $67.514 million for 2013/14. This is due to: a reallocation of revenue Crown-funded resources between output expenses ($11.884 million); expense transfer to 2014/15 for Aquaculture Planning Fund ($1.510 million); expense transfer to 2014/15 for Ngati Porou Deed of Agreement ($321,000); expense transfer to 2014/15 for Waikato Tainui River settlement negotiations with iwi ($139,000); decrease in third party-funded activity ($29,000); and funding to Vote Communications for Chatham Islands broadband project ($6,000).

These changes are offset by: expense transfer from 2012/13 for the Ministry for Primary Industries organisational transformation programme ($2.316 million); expense transfer from 2012/13 for Resource Management Act coastal planning for aquaculture project ($1.143 million); increased services to other public sector agencies ($975,000); expense transfer from 2012/13 and baseline roll out adjustment for Maori aquaculture settlement negotiations and administration ($475,000); expense transfer from 2012/13 for Waikato Tainui River settlement negotiations with iwi ($107,000); and transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($75,000).

Implementation of the Emissions Trading Scheme and Indigenous Forestry (M87)

Scope of Appropriation

This appropriation is limited to the implementation of the agriculture and forestry provisions of the Climate Change Response Act 2002 and the indigenous forestry provisions of the Forests Act 1949.

Expenses and Revenue

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000
Total Appropriation 11,441 1,771 13,212
Revenue from the Crown 11,395 1,762 13,157
Revenue from Others 46 9 55

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Percentage of applicants that participate in the customer satisfaction survey give the quality of MPI's ETS service delivery a rating of at least 4 out of 5 (where 1 represents poor performance and 5 represents excellent performance) New measure 75% 75%

Reasons for Change in Appropriation

This appropriation increased by $1.771 million to $13.212 million for 2013/14. This is due to: a reallocation of revenue Crown funded resources between output expenses ($1.478 million); expense transfer from 2012/13 for ongoing work on the implementation of the Emissions Trading Scheme including adaptation of software for amendments to scheme ($774,000); increase in third party funded activity ($12,000); and transfer of capital funding for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($10,000).

These changes are offset by: expense transfer to 2014/15 for ongoing work on the implementation of the Emissions Trading Scheme including plantation forestry spatial analysis ($300,000); expense transfer to 2014/15 for indigenous forestry research ($200,000); and reduced services to other public sector agencies ($3,000).

2.3 - Departmental Capital Expenditure and Capital Injections

Ministry for Primary Industries - Capital Expenditure PLA (M87)

Scope of Appropriation

This appropriation is limited to the purchase or development of assets by and for the use of the Ministry for Primary Industries, as authorised by section 24(1) of the Public Finance Act 1989.

Capital Expenditure

  2013/14
  Estimates
$000
Supplementary
Estimates
$000
Total
$000
Forests/Agricultural - - -
Land - - -
Property, Plant and Equipment 9,286 (891) 8,395
Intangibles 20,927 (8,927) 12,000
Other - - -

Total Appropriation

30,213 (9,818) 20,395

Reasons for Change in Appropriation

The capital expenditure programme covers: the routine replacement of motor vehicles; replacement of vessels for fisheries compliance activities; upgrading and maintenance of Ministry for Primary Industries buildings, leasehold improvements and laboratories; development and maintenance of IT equipment and information systems including working with New Zealand Customs Service to implement the Joint Border Management System.

Capital Injections and Movements in Departmental Net Assets

Ministry for Primary Industries

Details of Net Asset Schedule 2013/14
Main Estimates Projections
$000
2013/14
Supplementary Estimates Projections
$000
Explanation of Projected Movements in 2013/14
Opening Balance 63,487 64,062 Supplementary Estimates opening balance reflects the audited results as at 30 June 2013.
Capital Injections 3,568 3,568 Development of Joint Border Management System (JBMS) with New Zealand Customs Service ($1.568 million) and system for trans-Tasman transfer of x-ray images of checked-in baggage ($2 million).
Capital Withdrawals (595) (3,995) Capital to operating swap for the Ministry for Primary Industries Electronic Content Management System that will now be purchased as a service ($2.500 million); transfer of surplus property at Napier to Land Information New Zealand for disposal ($900,000); and part repayment of 2004/05 capital injection for Ministry of Agriculture and Forestry Head Office accommodation ($595,000).
Surplus to be Retained (Deficit Incurred) 1,517 (242) Revaluation loss.
Other Movements - -  

Closing Balance

67,977 63,393  

Part 3 - Details of Non-Departmental Appropriations#

3.1 - Non-Departmental Output Expenses

Climate Change Research (M87)

Scope of Appropriation

This appropriation is limited to obtaining science, research, technology, capacity and capability in climate change related to the primary land-based sectors.

Reasons for Change in Appropriation

This appropriation increased by $191,000 to $7.819 million for 2013/14 due to an expense transfer from 2012/13 to meet contractual commitments for specific and discrete research programmes that span financial years as they fall due.

Management of Crown Forestry Assets (M87)

Scope of Appropriation

This appropriation is limited to the purchase of forestry operations, management services, research and related forest asset expenditure.

Reasons for Change in Appropriation

This appropriation increased by $11.407 million to $107.985 million for 2013/14. This increase is due to the decision to bring forward harvesting to take advantage of demand out of China for New Zealand radiata pine at improved log prices ($14.560 million). This increase was partially offset by the impact of the sale of West Coast plantation forests to the landowner Ngai Tahu Forest Estates Limited on 30 April 2014 ($3.153 million).

Support for Walking Access (M87)

Scope of Appropriation

This appropriation is limited to the operation of the New Zealand Walking Access Commission.

How Performance will be Assessed and End of Year Reporting Requirements

The following reduced set of measures replaces those published in the Performance Information for Appropriations for Budget 2013.

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
Percentage of users who choose to rate the Walking Access Mapping System as good 90% 90% 90%
Number of Enhanced Access Fund grants 12 12 12
Percentage of enquirers satisfied with the Commission's action 80% 80% 80%
Number of meetings/presentations to stakeholders and interest groups 80 80 80
10% increase on the previous year in unique visitors to the Commission's corporate website 22,050 22,050 22,050

3.2 - Non-Departmental Benefits and Other Unrequited Expenses

Rural Veterinarians Bonding Scheme (M87)

Scope of Appropriation

This appropriation is limited to the provision of payments to veterinary professionals agreeing to work in understaffed, rural areas, in accordance with government approved criteria and guidelines.

Reasons for Change in Appropriation

This appropriation decreased by $197,000 to $1.453 million for 2013/14 to reflect the current level of participation in the voluntary bonding scheme.

A veterinarian can be bonded for a minimum of three years to a maximum of five years. At the completion of three years, veterinarians receive a taxable payment of $33,000. Further payments of $11,000 are made for the fourth and fifth year. No payment is made if a veterinarian withdraws from the scheme before the end of three, four or five years.

3.4 - Non-Departmental Other Expenses

Afforestation Grants Scheme (M87)

Scope of Appropriation

This appropriation is limited to Afforestation Grant Scheme grants.

Reasons for Change in Appropriation

This appropriation increased by $480,000 to $866,000 for 2013/14 due to an expense transfer from 2012/13. Expense transfers are required to align the appropriation across financial years to cover contractual commitments for grants payable upon completion of approved work programmes. Funding for this appropriation ceases in 2013/14.

Aquaculture Settlements (M87)

Scope of Appropriation

This appropriation is limited to the recognition of settlements negotiated under the Maori Aquaculture Commercial Claims Settlement Act 2004.

Reasons for Change in Appropriation

The Crown has a legislative obligation under the Maori Commercial Aquaculture Claims Act 2004 to settle pre-commencement and new space obligations to iwi. The 2013/14 appropriation includes $10.848 million carried forward from 2012/13 for negotiated settlement of remaining pre-commencement space obligations to iwi and $52 million of $74.5 million approved in Budget 2012 for negotiated settlement of new space obligations to iwi. The remaining $22.5 million has been appropriated in 2014/15 and 2015/16.

Community Irrigation Fund and Schemes (M87)

Scope of Appropriation

This appropriation is limited to Community Irrigation Fund grants and operating and maintaining Crown irrigation schemes.

Reasons for Change in Appropriation

This appropriation increased by $200,000 to $547,000 for 2013/14 due to an expense transfer from 2012/13. Expense transfers are required to align the appropriation across financial years to cover contractual commitments for grants payable upon completion of approved work programmes. Funding for the Community Irrigation Fund ceases in 2013/14.

East Coast Afforestation Grants (M87)

Scope of Appropriation and Expenses

Type, Title, Scope and Period of Appropriations Appropriations, Adjustments and Use $000

East Coast Afforestation Grants (M87)

This appropriation is limited to grants under the Forestry (East Coast) Grants Regulations 2000.

Commences: 01 July 2013

Expires: 30 June 2017
Original Appropriation 18,460
Adjustments to 2012/13 -
Adjustments for 2013/14 4,495
Adjusted Appropriation 22,955
Actual to 2012/13 Year End -
Estimated Actual for 2013/14 5,950
Estimated Actual for 2014/15 3,446
Estimated Appropriation Remaining 13,559

Reasons for Change in Appropriation

This appropriation increased by $4.495 million to $22.955 million due to a transfer of unspent funding against the former annual appropriation for East Coast Afforestation Grants as at 30 June 2013.

Global Research Alliance on Agricultural Greenhouse Gases (M87)

Scope of Appropriation and Expenses

Type, Title, Scope and Period of Appropriations Appropriations, Adjustments and Use $000

Global Research Alliance on Agricultural Greenhouse Gases (M87)

This appropriation is limited to the Global Research Alliance on Agricultural Greenhouse Gases.

Commences: 01 July 2012

Expires: 30 June 2016
Original Appropriation 38,253
Adjustments to 2012/13 442
Adjustments for 2013/14 (9,410)
Adjusted Appropriation 29,285
Actual to 2012/13 Year End 1,955
Estimated Actual for 2013/14 9,284
Estimated Actual for 2014/15 7,892
Estimated Appropriation Remaining 10,154

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
The Minister rates the effectiveness of activities undertaken by the Ministry for Primary Industries in relation to the Global Research Alliance, on a scale of 1 to 10 via discussion with MPI officials every six months 8 Measure withdrawn Expired Measure

Reasons for Change in Appropriation

This appropriation decreased by $9.410 million to $29.285 million. This is due to the decision to extend the funding period for the Global Alliance through to 30 June 2019 by transferring over three years (2016/17, 2017/18 and 2018/19) $8.170 million to an annual non-departmental appropriation at the end of the MYA and $1.830 million to departmental output expense Development of Policy Advice MCOA for secretariat functions performed by Ministry for Primary Industries. This change is offset by the transfer of $590,000 savings in secretariat costs in 2013/14.

Primary Growth Partnership (M87)

Scope of Appropriation and Expenses

Type, Title, Scope and Period of Appropriations Appropriations, Adjustments and Use $000

Primary Growth Partnership (M87)

This appropriation is limited to primary, food and forestry sector investment in education and skills development, research and development, product development, commercialisation, market development and technology transfer, in partnership with relevant industry groups, including research related to greenhouse gases via the New Zealand Agricultural Greenhouse Gas Research Centre.

Commences: 01 July 2012

Expires: 30 June 2017
Original Appropriation 352,380
Adjustments to 2012/13 1,371
Adjustments for 2013/14 (27,000)
Adjusted Appropriation 326,751
Actual to 2012/13 Year End 36,729
Estimated Actual for 2013/14 55,805
Estimated Actual for 2014/15 77,476
Estimated Appropriation Remaining 156,741

How Performance will be Assessed and End of Year Reporting Requirements

  2013/14
Performance Measures Estimates
Standard
Supplementary
Estimates
Standard
Total
Standard
The annual meeting is held in accordance with Independent Assessment Panel (IAP) Terms of Reference Achieved Measure withdrawn Expired Measure
The annualmeeting is held in accordance with Investment Advisory Panel (IAP) Terms of Reference New measure Achieved Achieved

Reasons for Change in Appropriation

The decrease in appropriation by $27 million to $326.751 million is due to a transfer of funding within Vote Primary Industries to contribute towards construction of new National Biocontainment Facility ($25 million) and transfer of funding to Vote Environment to contribute towards the Te Awa Tupua Putea fund established as part of the Whanganui River Treaty Settlement ($2 million).

Provision for Write Downs (M87)

Scope of Appropriation

This appropriation is limited to non-departmental debt write-offs.

Reasons for Change in Appropriation

This appropriation increased by $289,000 to $1.000 million for 2013/14 due to an assessment of unrecoverable debt in respect of deemed values of declared over-fishing and other non-departmental fisheries debts.

Response to the Kiwifruit disease Pseudomonas Syringae pv. Actinidiae (M87)

Scope of Appropriation

This appropriation is limited to supporting an industry-led programme for the kiwifruit disease pseudomonas syringae pv. actinidiae.

Reasons for Change in Appropriation

In November 2010, Cabinet approved $25 million in support of the Kiwifruit industry-led programme for responding to Pseudomonas syringae pv. actinidiae (Psa-V). This amount was subject to industry contributing $25 million - Kiwifruit Vine Health (KVH) - as costs are incurred. In April 2013 Cabinet agreed the remaining Crown funding be made available to KVH to bridge an industry funding gap and support the smooth transition to full industry funding of the implementation of the Psa-V Plan. Over the period 2010/11 to 2012/13, $18.421 million costs were incurred. The remaining $4.079 million appropriation is expected to be expended in 2013/14 and 2014/15. An expense transfer of $450,000 has been made to 2014/15, leaving $3.629 million in 2013/14.

Sustainable Farming Fund (M87)

Scope of Appropriation

This appropriation is limited to community driven programmes aimed at improving economic and environmental performance.

Reasons for Change in Appropriation

This appropriation increased by $941,000 to $8.941 million for 2013/14. Expense transfers are required to align the appropriation across financial years to cover contractual commitments for grants payable upon completion of approved work programmes. Expense transfers of $1.541 million from 2012/13 and $600,000 to 2014/15 were required.

3.5 - Non-Departmental Capital Expenditure

Crown Irrigation Investments Limited (M87)

Scope of Appropriation

This appropriation is limited to the Crown's investment in Crown Irrigation Investments Limited.

Capital Expenditure

  2013/14
  Estimates
$000
Supplementary Estimates
$000
Total
$000
Total Appropriation - 80,000 80,000

Components of the Appropriation

  2013/14
  Estimates
$000
Supplementary Estimates
$000
Total
$000
Investments in regional water storage and irrigation infrastructure - 75,100 75,100
Crown Irrigation Investments Limited operating expenditure - 4,900 4,900

What is Intended to be Achieved with this Appropriation

This appropriation is intended to achieve the establishment and delivery of Crown Irrigation Investments Limited activities in supporting the opportunities provided by irrigation to improve productivity in the primary sector, including job creation, increased export earnings and acceleration of New Zealand's economic development.

End of Year Performance Reporting

Performance information for this appropriation will be reported by the Crown Irrigation Investments Ltd (a Crown entity) in its annual report.

Current and Past Policy Initiatives

Policy Initiative Year of
First
Impact
2013/14
Budgeted
$000
2014/15
Budget
$000
2015/16
Estimated
$000
2016/17
Estimated
$000
2017/18
Estimated
$000
Crown Investment in Irrigation Infrastructure 2013/14 80,000 - - - -

Reasons for Change in Appropriation

The Government approved $80 million in Budget 2013 to facilitate the Crown's investment in regional water storage and off-farm irrigation infrastructure in 2013/14. This funding was appropriated upon the incorporation of Crown Irrigation Investments Limited (CIL) on 1 July 2013. It was agreed that CIL's operating expenditure will be financed out of its $80 million capital allowance.