Schedule 1 |
| Column 1 | Column 2 | Column 3 | Column 4 | ||
|---|---|---|---|---|---|
| Vote | Page reference in Supplementary Estimates (B.7) | Appropriation | Expenses or capital expenditure $(000) | ||
| ACC | 2 | Departmental output expenses | |||
| Policy and Monitoring | 219 | ||||
| Regulatory Services | 20 | ||||
| 2 | Non-departmental output expenses | ||||
| Case Management and Supporting Services | (1,921) | ||||
| Claim Entitlements and Services | 176,504 | ||||
| Public Health Acute Services | 7,381 | ||||
| 2 | Benefits and other unrequited expenses | ||||
| Other Compensation | 114,931 | ||||
| Agriculture and Forestry | 4 | Departmental output expenses | |||
| Administration of Indigenous Forestry Provisions | (117) | ||||
| Agriculture and Forestry Policy Advice | (790) | ||||
| Animal Welfare | 267 | ||||
| Climate Change | (5,632) | ||||
| Contract, Grant and Asset Management | 251 | ||||
| 4 | Non-departmental output expenses | ||||
| Management of Crown Forestry Assets | 5,992 | ||||
| 4 | Non-departmental other expenses | ||||
| Adverse Climatic Events | 100 | ||||
| Afforestation Grants Scheme | (3,600) | ||||
| Community Irrigation Fund | 200 | ||||
| East Coast Afforestation Grants | (6,000) | ||||
| New Zealand Walking Access Commission | 2,189 | ||||
| 5 | Non-departmental capital expenditure | ||||
| Crown Forestry Assets | 11,830 | ||||
| New Zealand Walking Access Commission | 150 | ||||
| Purchase of assets from Timberlands West Coast Limited | 30,000 | ||||
| Arts, Culture and Heritage | 8 | Departmental output expenses | |||
| Heritage Services | (314) | ||||
| International Cultural Diplomacy | (209) | ||||
| Policy Advice and Monitoring of Funded Agencies | (378) | ||||
| 8 | Non-departmental output expenses | ||||
| Management of Historic Places | 185 | ||||
| Promotion and Support of the Arts and Film | (9,515) | ||||
| Protection of Taonga Tūturu | 37 | ||||
| Public Broadcasting Services | (6,300) | ||||
| 9 | Non-departmental other expenses | ||||
| Commonwealth War Graves | (96) | ||||
| Gallipoli Memorial Projects | (352) | ||||
| Kerikeri Heritage Bypass | 588 | ||||
| Regional Museums | 20,391 | ||||
| Stabilisation of the Heritage Nurses' Hostel at Hanmer Springs | 1,500 | ||||
| 9 | Non-departmental capital expenditure | ||||
| New Zealand Memorial Park | (2,888) | ||||
| Attorney-General | 14 | Departmental output expenses | |||
| Conduct of Criminal Appeals | 150 | ||||
| Legal Advice and Representation | 1,790 | ||||
| Supervision and Conduct of Crown Prosecutions | 750 | ||||
| The Exercise of Principal Law Officer Functions | (200) | ||||
| Biosecurity | 22 | Departmental output expenses | |||
| Biosecurity Approvals and Assurance | 1,048 | ||||
| Biosecurity Enforcement | (250) | ||||
| Biosecurity Policy | (337) | ||||
| Biosecurity Standards | (2,822) | ||||
| Biosecurity Surveillance and Incursion Response | 1,107 | ||||
| Border Clearance Services | 1,197 | ||||
| 22 | Non-departmental output expenses | ||||
| Control of TB Vectors | 108 | ||||
| Climate Change | 24 | Departmental output expenses | |||
| Carbon Monitoring Programme | (157) | ||||
| Policy Advice - Climate Change | (6,416) | ||||
| Policy Advice - Energy Efficiency and Conservation | (160) | ||||
| 24 | Non-departmental other expenses | ||||
| Allocation of New Zealand Units | (726,141) | ||||
| Framework Convention on Climate Change | 125 | ||||
| Issue of New Zealand Assigned Amount Units to Permanent Forest Sink Initiative Participants | 586 | ||||
| Commerce | 26 | Departmental output expenses | |||
| Administration of Insolvencies | 77 | ||||
| Policy Advice and Investigative Services - Regulatory Environment | 502 | ||||
| Registration and Granting of Intellectual Property Rights | 13 | ||||
| Registration and Provision of Statutory Information | 6,189 | ||||
| 26 | Non-departmental output expenses | ||||
| Enforcement of General Market Regulation | 667 | ||||
| 27 | Non-departmental other expenses | ||||
| Commerce Commission Litigation Fund | (1,000) | ||||
| Communications | 30 | Departmental output expenses | |||
| Administration of Broadband Investment Mechanisms | 850 | ||||
| Management and Enforcement of the Radiocommunications Act 1989 | 199 | ||||
| Policy Advice - Communications | 566 | ||||
| 30 | Non-departmental output expenses | ||||
| Accelerating Broadband | (65,000) | ||||
| Administrative Support for Telecommunications Relay Equipment and Services | (16) | ||||
| Community and Voluntary Sector | 36 | Departmental output expenses | |||
| Community and Voluntary Sector Services | 3,110 | ||||
| 36 | Non-departmental output expenses | ||||
| Charities - Administration | 2,784 | ||||
| Conservation | 40 | Departmental output expenses | |||
| Conservation with the Community | 194 | ||||
| Crown Contribution to Regional Pest Management Strategies | 15 | ||||
| Management of Natural Heritage | 8,490 | ||||
| Management of Recreational Opportunities | (4,894) | ||||
| Policy Advice, Servicing the Minister and Statutory Bodies, and Statutory Planning | 178 | ||||
| 40 | Non-departmental output expenses | ||||
| Identification and Implementation of Protection for Natural and Historic Places | 29,190 | ||||
| NZ Biodiversity Funds | (8,680) | ||||
| Stewart Island Infrastructure | (769) | ||||
| 41 | Non-departmental other expenses | ||||
| Mātauranga Māori Fund | (571) | ||||
| Purchase and Development of Reserves | 4,861 | ||||
| Redress payments under Foreshore and Seabed Act 2004 | 472 | ||||
| Subscriptions to International Organisations | 20 | ||||
| Waikaremoana Lakebed Lease | 259 | ||||
| 42 | Non-departmental capital expenditure | ||||
| Crown Land Acquisitions | 100 | ||||
| Milford Flood Protection | (647) | ||||
| Consumer Affairs | 46 | Departmental output expenses | |||
| Policy Advice, Information and Compliance - Consumer Issues | 244 | ||||
| Corrections | 48 | Departmental output expenses | |||
| Community-Based Sentences and Orders | 8,023 | ||||
| Custodial Services | (22,344) | ||||
| Custody of Remand Prisoners | 19,871 | ||||
| Escort and Custodial Supervision | (491) | ||||
| Information Services | (605) | ||||
| Policy Advice and Development | 27 | ||||
| Prisoner Employment | 11,650 | ||||
| Rehabilitative Programmes and Reintegrative Services | (3,108) | ||||
| Service Purchase and Monitoring | 259 | ||||
| Services to New Zealand Parole Board | (1,057) | ||||
| Courts | 52 | Departmental output expenses | |||
| Collection and Enforcement of Fines and Civil Debts Services | (1,095) | ||||
| District Court Services | 7,703 | ||||
| Higher Court Services | 2,197 | ||||
| Specialist Courts, Tribunals and Other Authorities Services | (5,604) | ||||
| Waitangi Tribunal Services | (691) | ||||
| 52 | Non-departmental other expenses | ||||
| Abortion Supervisory Committee - Certifying Consultants Fees | (60) | ||||
| Coroner Related Fees and Expenses | (3,328) | ||||
| Coroner-Directed Post-Mortems | 800 | ||||
| Costs in Criminal Cases | 750 | ||||
| Domestic Violence Professional Services | (913) | ||||
| Family Court Professional Services | 5,676 | ||||
| Impairment of Fines Receivable | (66,943) | ||||
| Judicial Review Costs | 276 | ||||
| Justices of the Peace Association | 163 | ||||
| Medical and Other Professional Services | 31 | ||||
| MVDT Adjudicator Remuneration and Assessors Costs | 13 | ||||
| Personal Property Protection Rights Costs | 150 | ||||
| Remittals of Fines | 9,408 | ||||
| Tribunal Members Fees and Expenses | (600) | ||||
| Witness Fees and Expenses | 350 | ||||
| Youth Court Professional Fees | 300 | ||||
| Crown Research Institutes | 56 | Non-departmental other expenses | |||
| Crown Residual Liabilities | 764 | ||||
| Customs | 58 | Departmental output expenses | |||
| Clearance of Import, Export and Excise Transactions | (1,325) | ||||
| Clearance of International Passengers, Crew and Craft | (178) | ||||
| Intelligence and Risk Assessment Services | 124 | ||||
| Investigation of Offences | 849 | ||||
| National Maritime Co-ordination Centre | (74) | ||||
| Policy Advice | 2,068 | ||||
| Prosecutions and Civil Proceedings | (221) | ||||
| Revenue Collection, Accounting and Debt Management | 31 | ||||
| Surveillance, Search and Containment | 344 | ||||
| Technical Advisory Services | (24) | ||||
| 58 | Non-departmental other expenses | ||||
| Change in Doubtful Debt Provision | 1,500 | ||||
| World Customs Organisation | 11 | ||||
| Defence | 62 | Departmental output expenses | |||
| Audit and Assessment of Performance | 12 | ||||
| Management of Equipment Procurement | 1,446 | ||||
| Policy Advice | 283 | ||||
| 62 | Non-departmental capital expenditure | ||||
| Defence Equipment | 90,702 | ||||
| Defence Force | 66 | Departmental output expenses | |||
| Fixed Wing Transport Forces | 17,667 | ||||
| Land Combat Forces | 2,214 | ||||
| Land Combat Service Support Forces | (3,006) | ||||
| Land Combat Support Forces | (2,789) | ||||
| Maritime Patrol Forces | (1,122) | ||||
| Military Hydrography, and Hydrographic Data Collection and Processing for LINZ | 257 | ||||
| Military Policy Development, Coordination and Advice | 3,022 | ||||
| Mine Countermeasures (MCM) and MCM Diving Forces | (3,265) | ||||
| Miscellaneous Support Activities | 2,619 | ||||
| Naval Combat Forces | (393) | ||||
| Naval Helicopter Forces | 598 | ||||
| Naval Patrol Forces | (21,793) | ||||
| Naval Support Forces | (6,575) | ||||
| Operationally Deployed Forces Annual | 24,523 | ||||
| Rotary Wing Transport Forces | 3,887 | ||||
| Special Operations Forces | (2,723) | ||||
| 68 | Departmental other expenses | ||||
| Asset Write-Offs | 3,000 | ||||
| Loss on Sale of Physical Assets | 340 | ||||
| Economic Development | 72 | Departmental output expenses | |||
| Policy Advice - Small Business | 84 | ||||
| Policy Advice and Sector Leadership - Firm Capability, Sectoral and Regional Development | 759 | ||||
| 72 | Non-departmental output expenses | ||||
| Analysis and Development Services for Firms | (2,602) | ||||
| Identification and Coordination of International Market Opportunities | 1,972 | ||||
| International Investment Facilitation Services | (696) | ||||
| Regional and Sector Development Services | 2,250 | ||||
| Standardised Training and Advisory Services | (950) | ||||
| 73 | Non-departmental other expenses | ||||
| International Biotechnology Partnerships | (2,000) | ||||
| Large Budget Screen Production Fund | 12,346 | ||||
| Louis Vuitton Pacific Series | 750 | ||||
| Management Development Fund | (480) | ||||
| Market Development Assistance Fund | (9,404) | ||||
| Promotion of New Zealand Associated with the America's Cup | (13,750) | ||||
| Regional and Industry Development Fund | (514) | ||||
| Regional Partnerships and Facilitation | (5,346) | ||||
| Sector Strategies and Facilitation | (1,718) | ||||
| Trilateral Projects | 1,250 | ||||
| 74 | Non-departmental capital expenditure | ||||
| New Zealand Trade and Enterprise | 2,707 | ||||
| Seed Co-investment Fund | 4,674 | ||||
| Venture Investment Fund | 13,701 | ||||
| Education | 78 | Departmental output expenses | |||
| Interventions for Target Student Groups | (3,742) | ||||
| School Property Portfolio Management | 81,002 | ||||
| Strategic Leadership in the Sector | (418) | ||||
| Strategic Leadership in the Tertiary System | (338) | ||||
| Support and Resources for Education Providers | (871) | ||||
| Support and Resources for Teachers | 401 | ||||
| Support and Resources for the Community | (3) | ||||
| 79 | Non-departmental output expenses | ||||
| Curriculum Support | 1,220 | ||||
| Managing the Government's Investment in the Tertiary Education Sector | (5,037) | ||||
| Professional Development and Support | (9,406) | ||||
| Provision of Information and Advisory Services | 1,180 | ||||
| Qualifications Support Structures | 29 | ||||
| School Transport | 10,242 | ||||
| Tertiary Education: Student Achievement Component | (20,532) | ||||
| Training for Designated Groups | 7,627 | ||||
| 80 | Benefits and other unrequited expenses | ||||
| Fee Reimbursement Payments | 55 | ||||
| Teacher Trainee Scholarships | (5,111) | ||||
| 81 | Non-departmental other expenses | ||||
| Adult and Community Education | 1,084 | ||||
| Early Childhood Education | 131,619 | ||||
| Impairment of Loans to Tertiary Education Institutions | 36 | ||||
| Integrated Schools Property | 21,051 | ||||
| Interest Subsidy for Schools | (93) | ||||
| Primary Education | 47,032 | ||||
| School Transport | (1) | ||||
| Schooling Improvement | 437 | ||||
| Secondary Education | (2,014) | ||||
| Special Needs Support | (3,553) | ||||
| Tertiary Education Grants and Other Funding | (1,718) | ||||
| Tertiary Education Organisation Component - Capability Fund | 20,299 | ||||
| 83 | Non-departmental capital expenditure | ||||
| Auckland University of Technology Campus Developments | 37,000 | ||||
| College of Education Mergers | (5,000) | ||||
| Institutes of Technology and Polytechnics Distinctive Contributions | (36,900) | ||||
| Nelson Marlborough Institute of Technology Visual Arts and Media Block | 5,000 | ||||
| NorthTec Financial Assistance | 5,001 | ||||
| NorthTec Future Trades Investment | 3,500 | ||||
| Property Disposal Incentives Scheme | 3,300 | ||||
| Quality Reinvestment Programme | (2,077) | ||||
| Redevelopment of Whitireia Community Polytechnic Porirua Campus | (1,080) | ||||
| Te Wānanga o Raukawa | 50,649 | ||||
| UCOL Whanganui Campus Redevelopment | 1,000 | ||||
| University of Auckland Institute for Innovation in Biotechnology | 5,000 | ||||
| Wānanga and Institutes of Technology and Polytechnics Infrastructure Fund | 3,494 | ||||
| WelTec Financial Assistance | (4,150) | ||||
| Western Institute of Technology at Taranaki | (4,400) | ||||
| Western Institute of Technology at Taranaki - Financial Assistance | 17,618 | ||||
| Education Review Office | 88 | Departmental output expenses | |||
| Accountability Reviews | 710 | ||||
| Quality of Education Reports and Services | 196 | ||||
| Emergency Management | 92 | Departmental output expenses | |||
| Emergency Management Services | 270 | ||||
| 92 | Non-departmental other expenses | ||||
| Emergency Expenses | 2,690 | ||||
| Employment | 94 | Departmental output expenses | |||
| Labour Market Analysis and Knowledge | 555 | ||||
| Policy, Research and Evaluation | (383) | ||||
| Energy | 96 | Departmental output expenses | |||
| Administration of Gas, Electricity and Energy Efficiency Regulations and related Acts | 221 | ||||
| Emissions Trading Implementation | 1,400 | ||||
| Energy and Resource Information Services | 188 | ||||
| Management of the Crown Mineral Estate | 1,096 | ||||
| Policy Advice on Energy and Resource Issues | 665 | ||||
| Provision of Climate Change Unit Register and Information | 5 | ||||
| 96 | Non-departmental output expenses | ||||
| Acquisition of Petroleum Exploration Data - Extension | 5,724 | ||||
| Control of Natural Gas Services | 1,684 | ||||
| Energy Efficiency and Conservation | (160) | ||||
| Enforcement of Electricity Sector Regulation | (1,101) | ||||
| Maintenance and Operation of Whirinaki | 50,950 | ||||
| Management of IEA Oil Stocks | (4,300) | ||||
| 97 | Non-departmental other expenses | ||||
| Energy Efficiency and Renewable Energy Grants and Assistance | 10,912 | ||||
| 98 | Non-departmental capital expenditure | ||||
| Development of Reserve Electricity Generation Capacity | 200 | ||||
| Environment | 102 | Departmental output expenses | |||
| Bioethics Council | (420) | ||||
| Environmental assistance to the Pacific Islands | (20) | ||||
| Environmental Policy Advice | 1,392 | ||||
| Resource Management Act Call-ins | 2,360 | ||||
| 102 | Non-departmental output expenses | ||||
| Contaminated Sites Remediation Fund | (5,804) | ||||
| Sustainable Management Fund | (463) | ||||
| 102 | Non-departmental other expenses | ||||
| Clean up of former Patea Freezing Works | 1,500 | ||||
| Funding for Waikato River Co-Management | 26,000 | ||||
| Rotorua Lakes Restoration Programme | (25) | ||||
| Scoping Study for Clean-up Fund | 200 | ||||
| United Nations Environment Programme | 57 | ||||
| Waikato River Initiatives Fund | 10,000 | ||||
| Finance | 108 | Departmental output expenses | |||
| Debt and Related Financial Asset Management | 337 | ||||
| Policy Advice and Management: Macroeconomic | (1) | ||||
| State Sector and Economic Performance Policy Advice and Management | 475 | ||||
| 109 | Non-departmental output expenses | ||||
| Management of the Crown's Obligations for Geothermal Wells | 200 | ||||
| Management of the New Zealand Superannuation Fund | (1,050) | ||||
| New Zealand Railways Corporation Operating Support | 90,000 | ||||
| Regulatory Responsibility Taskforce | 166 | ||||
| 109 | Non-departmental other expenses | ||||
| Crown Residual Liabilities | 444 | ||||
| Impairment of Loans to Taitokerau Forest Limited | 1,700 | ||||
| Invercargill Airport Suspensory Loan Expense on Initial Recognition | 300 | ||||
| Loss on Acquisition of Toll NZ Ltd | 330,000 | ||||
| Maui Gas Contracts | (2,147) | ||||
| National Rail Network Improvements | (18,750) | ||||
| New Zealand Railways Corporation Transaction Costs of Purchasing Toll NZ Limited | 5,000 | ||||
| ONTRACK Operating and Maintenance Costs | (21,000) | ||||
| Taitokerau Forests Limited Loan Write-Down | 37,000 | ||||
| Wellington Railway Station Expenses | (562) | ||||
| Wellington Regional Council Suspensory Loan Expense on Initial Recognition | 8,202 | ||||
| Write-off of Capital Charge Receivable | 18 | ||||
| 111 | Non-departmental capital expenditure | ||||
| Crown Rail Operator Loans | 140,000 | ||||
| Invercargill Airport Suspensory Loan | 1,500 | ||||
| Landcorp Protected Land Agreement | 15,208 | ||||
| New Zealand Railways Corporation Increase in Capital for the Purchase of the Crown Rail Operator | 690,000 | ||||
| New Zealand Railways Corporation Loans | 55,000 | ||||
| ONTRACK Equity Injection | (16,400) | ||||
| ONTRACK Loans | (63,005) | ||||
| Port Nicholson Block Settlement Trust Loan | 15,268 | ||||
| Public Trust Capital Injection | 20,000 | ||||
| Purchase of Toll NZ Ltd's Rail Business and Associated Costs | 690,000 | ||||
| Taitokerau Forests | 1,700 | ||||
| Timberlands West Coast Equity Injection | 3,800 | ||||
| Wellington Regional Council Suspensory Loan | 13,408 | ||||
| Fisheries | 118 | Departmental output expenses | |||
| Aquaculture Settlement | 715 | ||||
| Fisheries Compliance | 2,661 | ||||
| Fisheries Information | 513 | ||||
| Fisheries Operations | 984 | ||||
| Fisheries Policy Advice | 1,374 | ||||
| Interim Secretariat South Pacific Regional Fisheries Management Organisation | 72 | ||||
| 118 | Non-departmental other expenses | ||||
| Contributions to International Organisations | 40 | ||||
| Deemed Value Debt Adjustment | 58 | ||||
| Provision for Write Downs | 2,500 | ||||
| Settlements | 40,424 | ||||
| 119 | Non-departmental capital expenditure | ||||
| Māori Aquaculture Settlement - Loans | 500 | ||||
| Food Safety | 122 | Departmental output expenses | |||
| Food Safety Information and Participation | 253 | ||||
| Monitoring and Assurance | 6,123 | ||||
| Policy Advice on Food Safety and Suitability | 219 | ||||
| Response to Food Related Emergencies and Events | 8 | ||||
| Standards Setting | (2,002) | ||||
| Systems Audit and Enforcement | 402 | ||||
| 122 | Non-departmental other expenses | ||||
| New Zealand Australia Joint Food Standards Setting Treaty | 324 | ||||
| Foreign Affairs and Trade | 126 | Departmental output expenses | |||
| Administration of Diplomatic Privileges and Immunities | (58) | ||||
| Consular Services | 103 | ||||
| Pacific Security Fund | (54) | ||||
| Policy Advice and Representation - International Institutions | (1,706) | ||||
| Policy Advice and Representation - Other Countries | (4,323) | ||||
| Promotional Activities - Other Countries | (68) | ||||
| Services for Other New Zealand Agencies Overseas | 391 | ||||
| 127 | Non-departmental other expenses | ||||
| Subscriptions to International Organisations | 4,287 | ||||
| Victoria Bushfire Relief | 500 | ||||
| Health | 130 | Departmental output expenses | |||
| Administration of Funding and Purchasing of Health and Disability Support Services | (3,650) | ||||
| Administration of Legislation and Regulations | 1,120 | ||||
| Funding and Performance of Crown Entities | (4,782) | ||||
| Information Services | (17,078) | ||||
| Payment Services | 2,436 | ||||
| Servicing of Ministers and Ministerial Committees | (5,591) | ||||
| Strategy, Policy and System Performance | 18,084 | ||||
| 130 | Non-departmental output expenses | ||||
| Clinical Training Agency | 2,052 | ||||
| Health and Disability Support Services - Auckland DHB | 8,486 | ||||
| Health and Disability Support Services - Bay of Plenty DHB | 5,966 | ||||
| Health and Disability Support Services - Canterbury DHB | 13,712 | ||||
| Health and Disability Support Services - Capital and Coast DHB | 6,150 | ||||
| Health and Disability Support Services - Counties-Manukau DHB | 16,190 | ||||
| Health and Disability Support Services - Hawkes Bay DHB | 3,910 | ||||
| Health and Disability Support Services - Hutt DHB | 4,065 | ||||
| Health and Disability Support Services - Lakes DHB | 5,712 | ||||
| Health and Disability Support Services - MidCentral DHB | 4,699 | ||||
| Health and Disability Support Services - Nelson-Marlborough DHB | 3,187 | ||||
| Health and Disability Support Services - Northland DHB | 6,247 | ||||
| Health and Disability Support Services - Otago DHB | 3,985 | ||||
| Health and Disability Support Services - South Canterbury DHB | 1,266 | ||||
| Health and Disability Support Services - Southland DHB | 2,511 | ||||
| Health and Disability Support Services - Tairawhiti DHB | 1,960 | ||||
| Health and Disability Support Services - Taranaki DHB | 4,443 | ||||
| Health and Disability Support Services - Waikato DHB | 11,803 | ||||
| Health and Disability Support Services - Wairarapa DHB | 1,065 | ||||
| Health and Disability Support Services - Waitemata DHB | 15,404 | ||||
| Health and Disability Support Services - West Coast DHB | 943 | ||||
| Health and Disability Support Services - Whanganui DHB | 2,629 | ||||
| Health Services Funding | (246,977) | ||||
| Meningococcal Vaccine Programme | (4,500) | ||||
| National Child Health Services | 14,432 | ||||
| National Contracted Services - Other | (74,644) | ||||
| National Disability Support Services | 9,309 | ||||
| National Elective Services | 3,045 | ||||
| National Emergency Services | 305 | ||||
| National Māori Health Services | (1,109) | ||||
| National Maternity Services | 29,205 | ||||
| National Mental Health Services | (28,834) | ||||
| Public Health Service Purchasing | (94,506) | ||||
| 133 | Non-departmental other expenses | ||||
| Australian Kidney Foundation | (15) | ||||
| International Health Organisations | 1,253 | ||||
| 134 | Non-departmental capital expenditure | ||||
| Deficit Support for DHBs | 100,000 | ||||
| Equity for Capital Projects for DHBs and the New Zealand Blood Service | (58,768) | ||||
| Loan for consideration for the Queen Mary Hospital site in Hanmer Springs | 14,800 | ||||
| Loans for Capital Projects | 50,968 | ||||
| Housing | 138 | Departmental output expenses | |||
| Building Regulation and Control | 1,009 | ||||
| Occupational Licensing | 10 | ||||
| Purchase and Monitoring Advice - Housing New Zealand Corporation | 40 | ||||
| Residential Tenancy Services | (131) | ||||
| Sector and Regulatory Policy | 907 | ||||
| Weathertight Homes Resolution Service | 229 | ||||
| 138 | Non-departmental output expenses | ||||
| Contracted Housing Support Services | (805) | ||||
| HNZC Housing Support Services | (3,481) | ||||
| HNZC State House Upgrades | 22,000 | ||||
| Housing Policy Advice | 178 | ||||
| Management of Crown Properties held under the Housing Act 1955 | (8,204) | ||||
| 139 | Benefits and other unrequited expenses | ||||
| Housing Assistance | (1,827) | ||||
| Income Related Rental Subsidy | 8,404 | ||||
| 139 | Non-departmental other expenses | ||||
| Community Housing Rent Relief Programme | (500) | ||||
| Wellington City Council Social Housing Assistance | 7,500 | ||||
| 139 | Non-departmental capital expenditure | ||||
| Acquisition and Development of properties under the Housing Act 1955 | 1,184 | ||||
| Acquisition and Improvement of Housing New Zealand Corporation state houses | 2,851 | ||||
| Loans to support Homeownership | (10,406) | ||||
| Immigration | 142 | Departmental output expenses | |||
| Immigration Advisers Authority | 543 | ||||
| Services to Increase the Capacity of New Zealand Through Immigration | 6,642 | ||||
| Services to Position New Zealand as an International Citizen with Immigration-Related Interests and Obligations | 664 | ||||
| Internal Affairs | 144 | Departmental output expenses | |||
| Identity Services | (554) | ||||
| Policy and Advisory Services | (1,829) | ||||
| Regulatory Services | 539 | ||||
| Services for Ethnic Affairs | 673 | ||||
| 145 | Non-departmental other expenses | ||||
| Public Inquiries | 348 | ||||
| Justice | 150 | Departmental output expenses | |||
| Crime Prevention and Community Safety | 12 | ||||
| Managing the Parliamentary Electoral Process | 2,630 | ||||
| Policy Advice | 78 | ||||
| Sector Leadership and Support | 51 | ||||
| 150 | Non-departmental output expenses | ||||
| Advice from the Law Commission | 807 | ||||
| Crime Prevention and Community Safety Programmes | (36) | ||||
| Equity Promotion and Protection Services | 48 | ||||
| Intensive Intervention for Serious Recidivist Young Offenders | 2,000 | ||||
| Legal Aid | (4,165) | ||||
| Producing and Maintaining Electoral Rolls | 884 | ||||
| Provision of Electoral Services | 1,050 | ||||
| Public Defence Service | 2,165 | ||||
| Real Estate Agents Authority | 687 | ||||
| Sentencing Council | (1,702) | ||||
| Support and Assistance provided by Victim Support to Victims of Crime | (1,673) | ||||
| 152 | Non-departmental other expenses | ||||
| Administrative Assistance for Foreshore and Seabed Arrangements | 200 | ||||
| Contribution to Foreshore and Seabed Negotiation Costs | (386) | ||||
| 152 | Non-departmental capital expenditure | ||||
| Sentencing Council | (120) | ||||
| Labour | 156 | Departmental output expenses | |||
| International Services | 1 | ||||
| Policy Advice - Labour | 505 | ||||
| Services to Promote and Support Fair and Productive Employment Relationships | (2,110) | ||||
| Services to Promote and Support Safe and Healthy People and Workplaces | 1,391 | ||||
| Services to Promote and Support the Safe Management of Hazardous Substances in the Workplace and Amusement Devices | 553 | ||||
| 156 | Non-departmental output expenses | ||||
| Employment Relations Education Contestable Fund | 151 | ||||
| Pay and Employment Equity Contestable Fund | 56 | ||||
| 157 | Non-departmental other expenses | ||||
| International Labour Organisation | (151) | ||||
| Lands | 160 | Departmental output expenses | |||
| Administration of the New Zealand Geographic Board (Ngā Pou Taunaha o Aotearoa) Act 2008 | 634 | ||||
| Administration of the Overseas Investment Act 2005 | 2,627 | ||||
| Crown Property Management and Disposal Services | (4,937) | ||||
| Land and Seabed Data Capture and Processing | 2,361 | ||||
| Land and Seabed Information Access and Dissemination | 349 | ||||
| Land and Seabed Information Storage and Management | (1,961) | ||||
| Oceans Survey 20/20 Programme | (1,304) | ||||
| Policy Advice | 268 | ||||
| Standards and Quality Assurance | (3,081) | ||||
| 160 | Non-departmental output expenses | ||||
| Contaminated Sites | (200) | ||||
| Lakes | 243 | ||||
| 161 | Non-departmental other expenses | ||||
| Central North Island (CNI) iwi collective settlement - adjustment to land value | 13,905 | ||||
| Crown Forest Management | 301 | ||||
| Crown Obligations - Loss on Disposal | 200 | ||||
| Land Liabilities | 75 | ||||
| Residual Crown Leasehold Rents | 25 | ||||
| Te Arawa iwi/Hapū settlement - adjustment to land value | 900 | ||||
| Te Roroa settlement - adjustment to land value | 3,710 | ||||
| 162 | Non-departmental capital expenditure | ||||
| Access rights to crown forest licensed land. | 5,000 | ||||
| Crown Acquisitions - Huntly East | (120) | ||||
| Crown Obligatory Acquisitions | 56 | ||||
| Crown Purchases- Land Exchanges | 26 | ||||
| Local Government | 166 | Departmental output expenses | |||
| Implementation of Auckland Governance Reforms | 1,275 | ||||
| Services for Local Government | 846 | ||||
| 166 | Benefits and other unrequited expenses | ||||
| Rates Rebate Scheme | (15,850) | ||||
| 166 | Non-departmental other expenses | ||||
| Depreciation | 20 | ||||
| Tuwharetoa Māori Trust Board | (1,500) | ||||
| 167 | Non-departmental capital expenditure | ||||
| Capital Investments - Lake Taupo | 162 | ||||
| Māori Affairs | 170 | Departmental output expenses | |||
| Ministerial Economic Taskforce | 200 | ||||
| Operations Management | 53 | ||||
| Policy - Crown Māori Relationships | (422) | ||||
| Policy - Economic and Enterprise | (1,256) | ||||
| Policy - Social and Cultural | 1,997 | ||||
| Relationships and Information | 336 | ||||
| Services to the Māori Trustee | (376) | ||||
| 171 | Non-departmental other expenses | ||||
| Administrative expenses for Crown Land | 13 | ||||
| Provision for Māori Trustee Debt | 4,293 | ||||
| Sir Robert Mahuta Endowment Fund | 20,000 | ||||
| 172 | Non-departmental capital expenditure | ||||
| Rural Lending | (500) | ||||
| Ministerial Services | 176 | Departmental output expenses | |||
| Support Services to Members of the Executive | 3,093 | ||||
| VIP Transport | 724 | ||||
| Visits and Official Events Coordination | 986 | ||||
| 176 | Non-departmental other expenses | ||||
| Depreciation | 16 | ||||
| Ministers' Internal and External Travel | 1,000 | ||||
| National Archives | 178 | Departmental output expenses | |||
| National Archival Services | 987 | ||||
| National Library | 182 | Departmental output expenses | |||
| National Library Services | 399 | ||||
| 182 | Departmental other expenses | ||||
| Asset Write-Offs | 3,279 | ||||
| 182 | Non-departmental capital expenditure | ||||
| Heritage Collections - Annual | 500 | ||||
| Office of the Clerk | 186 | Departmental output expenses | |||
| Inter-Parliamentary Relations | 390 | ||||
| Secretariat Services for the House of Representatives | 1,123 | ||||
| Official Development Assistance | 190 | Departmental output expenses | |||
| Management of Official Development Assistance Programme | 887 | ||||
| Strategic Evaluation and Advice | (5) | ||||
| 190 | Non-departmental other expenses | ||||
| International Agency Funding | 10,150 | ||||
| Pacific Island Affairs | 198 | Departmental output expenses | |||
| Communications | 230 | ||||
| Policy Advice | 200 | ||||
| Parliamentary Counsel | 206 | Departmental output expenses | |||
| Access to Legislation | (988) | ||||
| Law Drafting Services | (1,031) | ||||
| Parliamentary Service | 210 | Departmental output expenses | |||
| Operations, Information and Advisory Services | 2,127 | ||||
| Services to Members | 1,226 | ||||
| 210 | Non-departmental other expenses | ||||
| Member Support - Independent | (58) | ||||
| Members' Communications | 33 | ||||
| Party and Member Support - ACT | 144 | ||||
| Party and Member Support - Green | 212 | ||||
| Party and Member Support - Labour | 381 | ||||
| Party and Member Support - Māori | 70 | ||||
| Party and Member Support - National | 63 | ||||
| Party and Member Support - New Zealand First | (516) | ||||
| Party and Member Support - Progressive Coalition | 34 | ||||
| Party and Member Support - United Future | (71) | ||||
| 212 | Non-departmental capital expenditure | ||||
| Parliamentary Complex - Minor Capital Works | 694 | ||||
| Police | 216 | Departmental output expenses | |||
| Case Resolution and Support to Judicial Process | 23,620 | ||||
| General Crime Prevention Services | (8,827) | ||||
| Investigations | 19,430 | ||||
| Police Primary Response Management | 18,216 | ||||
| Policy Advice and Ministerial Servicing | 1,030 | ||||
| Road Safety Programme | 12,841 | ||||
| Specific Crime Prevention Services and Maintenance of Public Order | (7,893) | ||||
| Prime Minister and Cabinet | 220 | Departmental output expenses | |||
| Intelligence Assessments on Developments Overseas | 85 | ||||
| Policy Advice and Secretariat and Coordination Services | (129) | ||||
| Support Services to the Governor-General and Maintenance of the two Government Houses | (46) | ||||
| 220 | Non-departmental capital expenditure | ||||
| Government House - Capital Investment | 733 | ||||
| Racing | 224 | Departmental output expenses | |||
| Policy Advice - Racing | (91) | ||||
| 224 | Non-departmental other expenses | ||||
| Racing Safety Development Fund | 635 | ||||
| Research, Science and Technology | 226 | Departmental output expenses | |||
| Advice on Shaping the Science System | 350 | ||||
| 226 | Non-departmental output expenses | ||||
| Engaging New Zealanders with Science and Technology | 377 | ||||
| Environmental Research | (6,111) | ||||
| International Science and Technology Linkages | 390 | ||||
| New Economy Research Fund | (3,200) | ||||
| Research and Development Facilitation and Promotion Service | (1,000) | ||||
| Research Contract Management | 300 | ||||
| Research for Industry | (9,778) | ||||
| Sustainable Energy Development | (178) | ||||
| 227 | Non-departmental other expenses | ||||
| Advanced Network Capability Building | (1,100) | ||||
| Australian Synchrotron | 75 | ||||
| Carter Observatory Grant | 2 | ||||
| Convention Du Metre | 40 | ||||
| International Investment Opportunities Fund | (3,242) | ||||
| Pre-Seed Accelerator Fund | (2,489) | ||||
| Royal Society of New Zealand | 500 | ||||
| Support for Primary Health Research | 500 | ||||
| Supporting Promising Individuals | (425) | ||||
| Technology New Zealand | (16,555) | ||||
| Revenue | 232 | Departmental output expenses | |||
| Management of Debt and Outstanding Returns | 335 | ||||
| Policy Advice | (1,207) | ||||
| Services to Inform the Public About Entitlements and Meeting Obligations | 20,968 | ||||
| Services to Process Obligations and Entitlements | 1,945 | ||||
| Taxpayer Audit | 18,011 | ||||
| 232 | Benefits and other unrequited expenses | ||||
| Kiwi Saver: Kickstart payment | 100,000 | ||||
| KiwiSaver Employer Tax Credit | (134,000) | ||||
| KiwiSaver Member Tax Credit | 68,000 | ||||
| KiwiSaver: Fee Subsidy | 2,000 | ||||
| KiwiSaver: Interest | 13,900 | ||||
| Payroll Subsidy | (530) | ||||
| Research and Development Tax Credit | (54,000) | ||||
| 234 | Non-departmental other expenses | ||||
| General Tax and Family Support Bad Debt Write-Offs | 31,500 | ||||
| Impairment of Debt Relating to Child Support | 100,000 | ||||
| Impairment of Debt Relating to General Tax and Family Support | 317,500 | ||||
| Impairment of Debt Relating to Student Loans | 150,000 | ||||
| Serious Fraud | 238 | Departmental output expenses | |||
| Civil Forfeiture of Criminal Assets | (1,790) | ||||
| Investigation and Prosecution of Complex or Serious Fraud | 181 | ||||
| Social Development | 242 | Departmental output expenses | |||
| Adoption Services | (600) | ||||
| Care and Protection Services | 16,376 | ||||
| Collection of Balances Owed by Former Clients and Non-beneficiaries | (3,767) | ||||
| Development and Funding of Community Services | 200 | ||||
| Family and Community Services | 2,713 | ||||
| Income Support and Assistance to Seniors | (3,620) | ||||
| Management of Student Support | 1,377 | ||||
| Policy Advice and Support to Ministers | (2,940) | ||||
| Prevention Services | (1,400) | ||||
| Services to Protect the Integrity of the Benefit System | 1,533 | ||||
| Tailored Sets of Services to Help People into Work or Achieve Independence | (11,837) | ||||
| Vocational Skills Training | 4,216 | ||||
| Youth Justice Services | 7,128 | ||||
| 243 | Non-departmental output expenses | ||||
| Connected Communities | 2,067 | ||||
| Counselling and Rehabilitation Services | 6,063 | ||||
| Education and Prevention Services | 2,995 | ||||
| Family Wellbeing Services | 7,025 | ||||
| Strengthening Providers and Communities | 917 | ||||
| Strong Families | (17,939) | ||||
| 244 | Benefits and other unrequited expenses | ||||
| Accommodation Assistance | 85,052 | ||||
| Benefits Paid in Australia | 820 | ||||
| Childcare Assistance | (3,848) | ||||
| Disability Assistance | 3,670 | ||||
| Domestic Purposes Benefit | 21,541 | ||||
| Employment Related Training Assistance | 4,638 | ||||
| Family Start/NGO Awards | (110) | ||||
| Hardship Assistance | 61,987 | ||||
| Independent Youth Benefit | 2,321 | ||||
| Invalid's Benefit | (53,289) | ||||
| New Zealand Superannuation | 22,248 | ||||
| Orphan's/Unsupported Child's Benefit | 173 | ||||
| Redundancy Assistance | 3,957 | ||||
| Sickness Benefit | 45,171 | ||||
| Special Annuities | 11 | ||||
| Special Circumstance Assistance | 1,154 | ||||
| Student Allowances | 27,867 | ||||
| Study Scholarships and Awards | 1 | ||||
| Transition to Work | 360 | ||||
| Transitional Assistance | 3,650 | ||||
| Transitional Supplement | 10 | ||||
| Unemployment Benefit and Emergency Benefit | 207,184 | ||||
| Widow's Benefit | 583 | ||||
| 247 | Non-departmental other expenses | ||||
| Debt Write-downs | (7,186) | ||||
| Employment Assistance | (9,749) | ||||
| Job Support Scheme | 2,901 | ||||
| Mainstream Supported Employment Programme | 3,851 | ||||
| 248 | Non-departmental capital expenditure | ||||
| Recoverable Assistance | 35,352 | ||||
| Student Loans | 114,508 | ||||
| State-Owned Enterprises | 252 | Departmental output expenses | |||
| Crown Company Monitoring Advice to the Minister for State-Owned Enterprises and Other Responsible Ministers | 100 | ||||
| State Services | 254 | Departmental output expenses | |||
| E-government Development and Operations | 3,389 | ||||
| Government Shared Network | 1,368 | ||||
| State Services Development, Governance and Performance | (427) | ||||
| State Services People Capability | (129) | ||||
| 254 | Benefits and other unrequited expenses | ||||
| Mainstream Supported Employment Programme | (3,851) | ||||
| 254 | Non-departmental other expenses | ||||
| KiwiSaver: State Sector Employer Contributions | 20,000 | ||||
| Remuneration and Related Employment Costs of Chief Executives | 352 | ||||
| Settlement of Legal Liabilities | (189) | ||||
| State Sector Retirement Savings Scheme: State Sector Employer Contributions | (8,438) | ||||
| Statistics | 258 | Departmental output expenses | |||
| Official Statistics | 1,182 | ||||
| Tourism | 262 | Departmental output expenses | |||
| Policy Advice - Tourism | 498 | ||||
| 262 | Non-departmental output expenses | ||||
| Implementation of the Tourism Strategy | 912 | ||||
| Marketing of New Zealand as a Visitor Destination | 2,500 | ||||
| 262 | Non-departmental other expenses | ||||
| Tourism Facilities Development Grants | 71 | ||||
| Transport | 264 | Departmental output expenses | |||
| Airport Operation and Administration | (40) | ||||
| Land Transport Revenue Forecasting and Strategy | 1,716 | ||||
| Motor Vehicle Registry and Revenue Management | (61,863) | ||||
| Next Steps Review Implementation | 40 | ||||
| Policy Advice | (207) | ||||
| Refund of Fuel Excise Duty | 392 | ||||
| Road User Charges Collection, Investigation and Enforcement | 17,688 | ||||
| Sector Leadership and Support | 2,000 | ||||
| 264 | Non-departmental output expenses | ||||
| Administration of the Public Transport Concessions for SuperGold Cardholders Scheme | 1,100 | ||||
| Implementation of Regional Fuel Tax | 300 | ||||
| Licensing Activities | 800 | ||||
| Motor Vehicle Registry | 37,078 | ||||
| 266 | Non-departmental other expenses | ||||
| Enhanced public transport concessions for SuperGold cardholders | (1,100) | ||||
| Motor Vehicle Registration/Licenses and Road User Charges Bad Debt Provision | 5,000 | ||||
| 267 | Non-departmental capital expenditure | ||||
| Accelerated State Highway Construction | 35,000 | ||||
| ALPURT B2 | 24,948 | ||||
| New & Improved Infrastructure for State Highways - Crown Contribution | 380,065 | ||||
| New Zealand Transport Agency | 6,990 | ||||
| Realignment of Buckle Street | (5,333) | ||||
| State Highway Construction Programme Guarantee | 14,900 | ||||
| Treaty Negotiations | 272 | Departmental output expenses | |||
| Policy Advice - Treaty Negotiations | 4,612 | ||||
| Property Portfolio Management | 299 | ||||
| 272 | Non-departmental other expenses | ||||
| Crown Contribution to Guardians Establishment Committee Costs | 1,000 | ||||
| Crown contribution to Tainui Taranaki ki te Tonga's Waitangi Tribunal costs | 3,000 | ||||
| Crown Contribution to Te Roroa to facilitate Te Roroa's purchase of the deferred selection properties | 6,000 | ||||
| Crown Contribution to the Ngāti Mākino Heritage Trust Negotiation Costs | 140 | ||||
| Crown Contribution to Waikato-Tainui River Negotiation Expenses | 2,800 | ||||
| Crown Contributions to Taranaki Whānui's (Wellington) Waitangi Tribunal Costs and Negotiation Costs | 1,946 | ||||
| Crown Payment to the Ngāti Poneke Māori Association | 1,738 | ||||
| Depreciation | 600 | ||||
| Māori Authorities (FoMA) Appeal | 500 | ||||
| Ngāti Mākino Heritage Trust | 1,500 | ||||
| Notional interest for on-account payments to Te Tau Ihu groups | 72 | ||||
| On-account payments for Tainui Taranaki ki te Tonga, Ngāti Toa and Kurahaupō ki te Waipounamu | 6,000 | ||||
| Te Roroa Settlement - Adjustment to Land Value | 1,490 | ||||
| Waitaha Raupatu Trust | 1,300 | ||||
| 273 | Non-departmental capital expenditure | ||||
| Advance Payment Against Notionally Accrued Interest | 1,600 | ||||
| Veterans' Affairs - Defence Force | 278 | Departmental output expenses | |||
| Policy and Administration | 600 | ||||
| Services and Payments to Veterans | 5,513 | ||||
| Services to Veterans | (2,272) | ||||
| 278 | Non-departmental output expenses | ||||
| Support for Veterans and Their Families | (450) | ||||
| 279 | Benefits and other unrequited expenses | ||||
| Interest Concessions Land and Buildings | 46 | ||||
| Medical Treatment | 22,476 | ||||
| War Disablement Pensions | 144,059 | ||||
| 279 | Non-departmental other expenses | ||||
| Debt Write-down for Benefits and Other Unrequited Expenses (BOUE) | 250 | ||||
| Ex-Gratia Payments | 800 | ||||
| Veterans' Affairs - Social Development | 282 | Departmental output expenses | |||
| Processing and Payment of Pensions | (3,668) | ||||
| Processing and Payment of Veterans' Pensions | 427 | ||||
| 282 | Benefits and other unrequited expenses | ||||
| Interest Concessions Land and Buildings | (49) | ||||
| Medical Treatment | (19,468) | ||||
| Veterans' Pension | (892) | ||||
| War Disablement Pensions | (139,314) | ||||
| Women's Affairs | 285 | Departmental output expenses | |||
| Policy Advice and Nominations Service | (60) | ||||
| Youth Development | 288 | Departmental output expenses | |||
| Youth Development | (285) | ||||
| 288 | Non-departmental output expenses | ||||
| Services for Young People | 685 |