Formats and related files
MINISTER(S) RESPONSIBLE FOR APPROPRIATIONS: Minister of State Services (M66)
ADMINISTERING DEPARTMENT: State Services Commission
MINISTER RESPONSIBLE FOR STATE SERVICES COMMISSION: Minister of State Services
Details of Appropriations#
Details of Annual and Permanent Appropriations
| 2008/09 | |||
|---|---|---|---|
| Titles and Scopes of Appropriations by Appropriation Type | Estimates Budget $000 | Supplementary Estimates Budget $000 | Total Budget $000 |
Departmental Output Expenses | |||
E-government Development and Operations (M66)The development, operations and evaluation of e-government services, infrastructure and initiatives in the State sector. | 19,987 | 3,389 | 23,376 |
Government Shared Network (M66)The development, deployment and operation of Telecommunications infrastructure, architected to government standards, for the shared use of public sector agencies. | 15,268 | 1,368 | 16,636 |
State Services Development, Governance and Performance (M66)Chief executive appointment and performance management services, advice on governance and performance of the State Services, leading and reinforcing integrity and conduct, support to the Minister of State Services, and operational services to client departments. | 11,431 | (427) | 11,004 |
State Services People Capability (M66)The development, implementation and evaluation of initiatives to ensure the State Services is an employer of choice, and to develop the skills of State servants at all levels. | 13,872 | (129) | 13,743 |
Total Departmental Output Expenses | 60,558 | 4,201 | 64,759 |
Non-Departmental Output Expenses | |||
Development of On-line Authentication Services (M66)Services provided by the Office of the Privacy Commissioner in the development of on-line authentication services. | 116 | - | 116 |
Total Non-Departmental Output Expenses | 116 | - | 116 |
Benefits and Other Unrequited Expenses | |||
Mainstream Supported Employment Programme (M66)This appropriation is limited to salary subsidy, training, and other support provided by the Mainstream Supported Employment Programme, which is a programme to assist people with disabilities to gain permanent employment in the State sector. | 3,851 | (3,851) | - |
Total Benefits and Other Unrequited Expenses | 3,851 | (3,851) | - |
Non-Departmental Other Expenses | |||
KiwiSaver: State Sector Employer Contributions (M66)This appropriation is limited to the reimbursement of the net cost of compulsory employer contributions to KiwiSaver above the employer tax credits received for employees of State sector employers who are not members of other subsidised schemes. | 2,000 | 20,000 | 22,000 |
Remuneration and Related Employment Costs of Chief Executives (M66)This appropriation is limited to the remuneration and costs relating to the employment of chief executives employed by the State Services Commissioner. | 12,972 | 352 | 13,324 |
Settlement of Legal Liabilities (M66)The settlement of legal liabilities incurred by now-disestablished government departments and other Crown settlements. | 196 | (189) | 7 |
State Sector Retirement Savings Scheme: State Sector Employer Contributions (M66)This appropriation is limited to the reimbursement of employer contributions to the State Sector Retirement Savings Scheme for employees of Public Service and non-Public Service departments and in the Education Service. | 116,564 | (8,438) | 108,126 |
Total Non-Departmental Other Expenses | 131,732 | 11,725 | 143,457 |
Departmental Capital Expenditure | |||
State Services Commission - Capital Expenditure PLA (M66)This appropriation is limited to the purchase or development of assets by and for the use of the State Services Commission, as authorised by section 24(1) of the Public Finance Act 1989. | 9,105 | 1,892 | 10,997 |
Total Departmental Capital Expenditure | 9,105 | 1,892 | 10,997 |
Total Annual and Permanent Appropriations | 205,362 | 13,967 | 219,329 |
Details of Projected Movements in Departmental
Net Assets#
State Services Commission
| Details of Net Asset Schedule | 2008/09 Main Estimates Projections $000 | 2008/09 Supplementary Estimates Projections $000 | Explanation of Projected Movements in 2008/09 |
|---|---|---|---|
| Opening Balance | 23,237 | 13,582 | Supplementary Estimates opening balance reflects the audited results as at 30 June 2009. |
| Capital Injections | 6,000 | 15,992 | Capital injection of $8 million approved by Cabinet (CBC Min (09) 2/6) to recapitalise the State Services Commission after absorbing losses relating to the Government Shared Network plus capital injections totalling $7.992 million to fund further development of the Identity Management Programme (Authentication). |
| Capital Withdrawals | - | (5) | The transfer of the net assets of the Mainstream Programme to the Ministry of Social development (2008/09) and of the Government Technology Service to the Department of Internal Affairs including the Identity Management Programme and the Government Shared Network (2009/10). |
| Surplus to be Retained (Deficit Incurred) | (2,847) | - | Surplus to be retained by the Public Service Training Organisation to fund capital expenditure related to tertiary education reforms in line with its strategic plan change and a change in accommodation. |
| Other Movements | - | - | |
Closing Balance | 26,390 | 29,569 |