| ACC | | 2 | | Departmental output expenses | |
| | | | | Policy and Monitoring | 12 |
| | | | | | |
| | | 2 | | Non-departmental output expenses | |
| | | | | Case Management and Supporting Services | (3,708) |
| | | | | Claim Entitlements and Services | 1,410 |
| | | | | Public Health Acute Services | 17,165 |
| | | | | | |
| | | 2 | | Benefits and other unrequited expenses | |
| | | | | Other Compensation | 38,578 |
| | | | | | |
| Agriculture and Forestry | | 10 | | Departmental output expenses | |
| | | | Administration of Indigenous Forestry Provisions | (468) |
| | | | | Agriculture and Forestry Policy Advice | (2,563) |
| | | | | Animal Welfare | 67 |
| | | | | Climate Change | 24,877 |
| | | | | Contract, Grant and Asset Management | 149 |
| | | | | | |
| | | 10 | | Non-departmental output expenses | |
| | | | | Management of Crown Forestry Assets | (6,242) |
| | | | | | |
| | | 10 | | Other expenses to be incurred by the department | |
| | | | | Restructuring Expenses | (60) |
| | | | | | |
| | | 11 | | Other expenses to be incurred by the Crown | |
| | | | | Adverse Climatic Events | 750 |
| | | | | Bioenergy Development Fund | 1,700 |
| | | | | East Coast Afforestation Grants | (3,325) |
| | | | | Subscriptions to International Organisations | (260) |
| | | | | | |
| | | 11 | | Capital expenditure | |
| | | | | Forestry Encouragement Loans | (20) |
| | | | | | |
| Arts, Culture and Heritage | | 22 | | Departmental output expenses | |
| | | | Heritage Services | (186) |
| | | | International Cultural Diplomacy | 31 |
| | | | | Policy Advice and Grants Administration | 656 |
| | | | | | |
| | | 22 | | Non-departmental output expenses | |
| | | | | Public Broadcasting Services | 7,089 |
| | | | | | |
| | | 23 | | Other expenses to be incurred by the Crown | |
| | | | | Gallipoli Memorial Projects | (352) |
| | | | | Kerikeri Heritage Bypass | 3,144 |
| | | | | | |
| | | 23 | | Capital expenditure | |
| | | | | New Zealand Memorial Park | (2,888) |
| | | | | | |
| Attorney-General | | 32 | | Departmental output expenses | |
| | | | Conduct of Criminal Appeals | 125 |
| | | | | Supervision and Conduct of Crown Prosecutions | 2,650 |
| | | | | The Exercise of Principal Law Officer Functions | 1,900 |
| | | | | | |
| Audit | | 40 | | Departmental output expenses | |
| | | | Audit and Assurance Services | 150 |
| | | | | Provision of Audit and Assurance Services | (150) |
| | | | | | |
| Biosecurity | | 50 | | Departmental output expenses | |
| | | | | Biosecurity Approvals and Assurance | 185 |
| | | | | Biosecurity Enforcement | (1,015) |
| | | | | Biosecurity Policy | (618) |
| | | | | Biosecurity Standards | (2,557) |
| | | | | Biosecurity Surveillance and Incursion Response | 15,803 |
| | | | | Quarantine Services | 6,568 |
| | | | | | |
| | | 50 | | Non-departmental output expenses | |
| | | | | Control of TB Vectors | 1,250 |
| | | | | | |
| Child, Youth and Family Services | | 58 | | Departmental output expenses | |
| | | | Adoption Services | (242) |
| | | | Care and Protection Services | 31,688 |
| | | | | Development and Funding of Community Services | (266) |
| | | | | Policy Advice and Ministerial Servicing | (1,350) |
| | | | | Prevention Services | (1,173) |
| | | | | Youth Justice Services | 4,843 |
| | | | | | |
| | | 58 | | Non-departmental output expenses | |
| | | | | Counselling and Rehabilitation Services | 291 |
| | | | | Education and Prevention Services | 181 |
| | | | | Family Wellbeing Services | 2,445 |
| | | | | Strengthening Providers and Communities | 29 |
| | | | | | |
| Climate Change and Energy Efficiency | | 66 | | Departmental output expenses | |
| | | | Carbon Monitoring Programme | (4,327) |
| | | | Policy Advice - Climate Change | 4,777 |
| | | | Policy Advice - Energy Efficiency and Conservation | (650) |
| | | | | | |
| | | 66 | | Non-departmental output expenses | |
| | | | | Energy Efficiency and Conservation | 3,260 |
| | | | | | |
| | | 66 | | Other expenses to be incurred by the Crown | |
| | | | | Energy Efficiency and Renewable Energy Grants and Assistance | 6,700 |
| | | | | | |
| Commerce | | 74 | | Departmental output expenses | |
| | | | | Administration of Insolvencies | 127 |
| | | | | Policy Advice and Investigative Services - Regulatory Environment | 4,249 |
| | | | | Registration and Granting of Intellectual Property Rights | 1,700 |
| | | | | Registration and Provision of Statutory Information | 1,475 |
| | | | | | |
| | | 74 | | Non-departmental output expenses | |
| | | | | Administration of the Takeovers Code | 100 |
| | | | | Approval and Review of Financial Reporting Standards | 375 |
| | | | | Enforcement of General Market Regulation | 1,500 |
| | | | | | |
| | | 75 | | Other expenses to be incurred by the Crown | |
| | | | | Commerce Commission Litigation Fund | 314 |
| | | | | Contributions to International Organisations | (35) |
| | | | | | |
| Communications | | 94 | | Departmental output expenses | |
| | | | Management and Enforcement of the Radiocommunications Act 1989 | 552 |
| | | | | Policy Advice - Communications | 1,875 |
| | | | | | |
| | | 94 | | Non-departmental output expenses | |
| | | | | Administrative Support for Telecommunications Relay Equipment and Services | 1,129 |
| | | | | Enforcement of Telecommunications Sector Regulation | 700 |
| | | | | Provision of Textphone Access | (1,129) |
| | | | | | |
| Community and Voluntary Sector | | 108 | | Departmental output expenses | |
| | | | Community and Voluntary Sector Services | 2,672 |
| | | | | |
| | | 108 | | Non-departmental output expenses | |
| | | | | Charities - Administration | 1,000 |
| | | | | | |
| Conservation | | 118 | | Departmental output expenses | |
| | | | Conservation with the Community | 1,250 |
| | | | | Management of Historic Heritage | 828 |
| | | | | Management of Natural Heritage | 11,157 |
| | | | | Management of Recreational Opportunities | (1,991) |
| | | | | Policy Advice, Servicing the Minister and Statutory Bodies, and Statutory Planning | 1,286 |
| | | | | | |
| | | 118 | | Non-departmental output expenses | |
| | | | | Identification and Implementation of Protection for Natural and Historic Places | 12,452 |
| | | | | NZ Biodiversity Advisory Fund | (634) |
| | | | | Stewart Island Infrastructure | (853) |
| | | | | | |
| | | 119 | | Other expenses to be incurred by the Crown | |
| | | | | Depreciation - Crown Buildings | 100 |
| | | | | Depreciation - Infrastructure | 134 |
| | | | | Depreciation on Fencing Assets | 450 |
| | | | | Esplanade Reserve Compensation | 200 |
| | | | | Lake Taupo Access Fee | (464) |
| | | | | Mātauranga Māori Fund | 119 |
| | | | | Purchase and Development of Reserves | 4,735 |
| | | | | Redress payments under Foreshore and Seabed Act 2004 | 222 |
| | | | | | |
| | | 120 | | Capital expenditure | |
| | | | | Crown Land Acquisitions | 476 |
| | | | | Milford Flood Protection | 337 |
| | | | | | |
| Consumer Affairs | | 134 | | Departmental output expenses | |
| | | | Policy Advice, Promotion and Conformance - Consumer Issues | 64 |
| | | | | | |
| | | 134 | | Non-departmental output expenses | |
| | | | | Consumer Data Capture Pilot | 339 |
| | | | | | |
| Corrections | | 142 | | Departmental output expenses | |
| | | | | Community-Based Sentences and Orders | (6,624) |
| | | | | Custodial Services | 23,003 |
| | | | | Custody of Remand Prisoners | (944) |
| | | | | Escort and Custodial Supervision | 1,212 |
| | | | | Information Services | (1,024) |
| | | | | Policy Advice and Development | 68 |
| | | | | Prisoner Employment | 6,172 |
| | | | | Rehabilitative Programmes and Reintegrative Services | 8,293 |
| | | | | Service Purchase and Monitoring | 80 |
| | | | | Services to New Zealand Parole Board | 1,505 |
| | | | | | |
| Courts | | 152 | | Departmental output expenses | |
| | | | | Collection and Enforcement of Fines and Civil Debts Services | (6,334) |
| | | | | District Court Services | 3,889 |
| | | | | Higher Court Services | 5,002 |
| | | | | Specialist Courts, Tribunals and Other Authorities Services | (1,292) |
| | | | | Waitangi Tribunal Services | (247) |
| | | | | | |
| | | 152 | | Other expenses to be incurred by the Crown | |
| | | | | Abortion Supervisory Committee - Certifying Consultants Fees | 23 |
| | | | | Children Young Persons and Their Families Professional Services | 450 |
| | | | | Family Court Professional Services | 3,940 |
| | | | | Impairment of Fines Receivable | 1,535 |
| | | | | Judicial Review Costs | 348 |
| | | | | Medical and Other Professional Services | 1,512 |
| | | | | Personal Property Protection Rights Costs | 300 |
| | | | | Remittals of Fines | 18,201 |
| | | | | | |
| Crown Research Institutes | | 162 | | Other expenses to be incurred by the Crown | |
| | | | Crown Residual Liabilities | 871 |
| | | | | | |
| Customs | | 168 | | Departmental output expenses | |
| | | | | Clearance of Import, Export and Excise Transactions | (2,691) |
| | | | | Clearance of International Passengers, Crew and Craft | 1,225 |
| | | | | Intelligence and Risk Assessment Services | (612) |
| | | | | Investigation of Offences | (63) |
| | | | | National Maritime Co-ordination Centre | 22 |
| | | | | Policy Advice | 1,865 |
| | | | | Prosecutions and Civil Proceedings | 18 |
| | | | | Revenue Collection, Accounting and Debt Management | 137 |
| | | | | Surveillance, Search and Containment | 201 |
| | | | | Technical Advisory Services | (282) |
| | | | | | |
| Defence | | 178 | | Departmental output expenses | |
| | | | | Audit and Assessment of Performance | 19 |
| | | | | Management of Equipment Procurement | 58 |
| | | | | Policy Advice | 70 |
| | | | | | |
| | | 178 | | Capital expenditure | |
| | | | | Defence Equipment | 38,080 |
| | | | | | |
| Defence Force | | 186 | | Departmental output expenses | |
| | | | Fixed Wing Transport Forces | (18,357) |
| | | | | Land Combat Forces | (20,830) |
| | | | | Land Combat Service Support Forces | 8,877 |
| | | | | Land Combat Support Forces | (11,546) |
| | | | | Maritime Patrol Forces | (4,420) |
| | | | | Military Hydrography, and Hydrographic Data Collection and Processing for LINZ | 134 |
| | | | | Military Policy Development, Coordination and Advice | (1,186) |
| | | | | Mine Countermeasures (MCM) and MCM Diving Forces | (10,556) |
| | | | | Miscellaneous Support Activities | 606 |
| | | | | Naval Combat Forces | (9,213) |
| | | | | Naval Helicopter Forces | (5,597) |
| | | | | Naval Patrol Forces | (23,309) |
| | | | | Naval Support Forces | (2,825) |
| | | | | Rotary Wing Transport Forces | 4,387 |
| | | | | Special Operations Forces | (923) |
| | | | | | |
| | | 188 | | Other expenses to be incurred by the department | |
| | | | | Asset Write-Offs | 2,700 |
| | | | | | |
Economic, Industry and Regional Development | | 202 | | Departmental output expenses | |
| | | | Policy Advice - Economic Development | 4,322 |
| | | | | |
| | 202 | | Non-departmental output expenses | |
| | | | Enabling Services - Facilitating the Development and Implementation of Sector and Regional Strategies | 5,731 |
| | | | Enabling Services - Promotion of New Zealand Business and Development of Investment Opportunities | 909 |
| | | | | Foundation Services - Business Information and Advice | 1,222 |
| | | | | Grant Administration and Management | 686 |
| | | | | Growth Services - Customised Information and Advice | 1,014 |
| | | | | Growth Services - Identifying and Leveraging New Business Opportunities | 2,193 |
| | | | | | |
| | | 203 | | Other expenses to be incurred by the Crown | |
| | | | | Enterprise Development Fund | (2,200) |
| | | | | GIF Industry Governed Bodies Fund | (400) |
| | | | | GIF Sector Project Fund | (683) |
| | | | | Growth Services Fund | (3,500) |
| | | | | Impairment of Loan to the Eden Park Redevelopment Board | 190,000 |
| | | | | Major Events Development Fund | 1,604 |
| | | | | Management Development Fund | 530 |
| | | | | Market Development Assistance Fund | 2,500 |
| | | | | Promotion of NZ Associated with the 33rd America's Cup | 10,000 |
| | | | | Regional and Industry Development Fund | (530) |
| | | | | Sector Strategies and Facilitation | (3,718) |
| | | | | | |
| | | 204 | | Capital expenditure | |
| | | | | Loan to the Eden Park Redevelopment Board | 190,000 |
| | | | | Seed Co-investment Fund | 4,292 |
| | | | | Venture Investment Fund | 7,550 |
| | | | | | |
| Education | | 222 | | Departmental output expenses | |
| | | | Interventions for Target Student Groups | 21,377 |
| | | | | School Property Portfolio Management | (44,045) |
| | | | | Strategic Leadership in the Sector | 1,140 |
| | | | | Strategic Leadership in the Tertiary System | (7,394) |
| | | | | Support and Resources for Education Providers | (20,711) |
| | | | | Support and Resources for Teachers | (4,898) |
| | | | | Support and Resources for the Community | 7,026 |
| | | | | | |
| | | 223 | | Non-departmental output expenses | |
| | | | | Centres of Research Excellence | 1,698 |
| | | | | Curriculum Support | 375 |
| | | | | Developing Strategic Coherence Across the Tertiary Sector | (575) |
| | | | | Management of Grants and Contracts | 140 |
| | | | | Professional Development and Support | (9,457) |
| | | | | Provision of Information and Advisory Services | 527 |
| | | | | Qualifications Support Structures | 40 |
| | | | | Quality Assurance | 815 |
| | | | | School Transport | 4,074 |
| | | | | Supporting Parenting | (511) |
| | | | | Tertiary and International Advisory Services | 2,000 |
| | | | | Tertiary Education: Student Achievement Component | 748,549 |
| | | | | Training for Designated Groups | (500) |
| | | | | | |
| | | 224 | | Benefits and other unrequited expenses | |
| | | | | Boarding Allowances and Bursaries | (1,200) |
| | | | | Fee Reimbursement Payments | 34 |
| | | | | International Student Scholarship Scheme | (655) |
| | | | | Māori and Pacific Island Scholarships and Bursaries | 73 |
| | | | | Mapihi Pounamu | (203) |
| | | | | National Study Awards | 1,824 |
| | | | | Teacher Trainee Scholarships | (4,886) |
| | | | | | |
| | | 225 | | Other expenses to be incurred by the Crown | |
| | | | | Capability Development Funds | (29,869) |
| | | | | Early Childhood Education | 52,008 |
| | | | | Impairment of Loans to the Western Institute of Technology at Taranaki | 1,362 |
| | | | | Integrated Schools Property | 547 |
| | | | | Interest Subsidy for Schools | (746) |
| | | | | Performance Based Research Fund | (112,960) |
| | | | | Primary Education | 99,629 |
| | | | | Residual Management Unit Payments | (58) |
| | | | | School Transport | (206) |
| | | | | Schooling Improvement | (937) |
| | | | | Secondary Education | 72,651 |
| | | | | Special Needs Support | 12,151 |
| | | | | Tertiary Education and Training | (837,780) |
| | | | | Tertiary Education Organisation Component - Capability Fund | 190,494 |
| | | | | Tertiary Education Organisation Component - Performance Based Research Fund | 117,271 |
| | | | | University of Auckland Starpath Project | 2,416 |
| | | | | | |
| | | 227 | | Capital expenditure | |
| | | | | Centres of Research Excellence - Capital | 20,000 |
| | | | | College of Education Mergers | (5,000) |
| | | | | NZQA Technology | (2,340) |
| | | | | Otago Polytechnic Property Rationalisation | 5,985 |
| | | | | Otago University Leading Thinkers | 1,600 |
| | | | | Property Disposal Incentives Scheme | 4,400 |
| | | | | Rangahaua | 413 |
| | | | | Strengthening the Auckland University of Technology | 50,000 |
| | | | | Support for Tairawhiti Polytechnic | 1,300 |
| | | | | UCOL Whanganui Campus Redevelopment | 5,900 |
| | | | | University of Auckland Institute for Innovation in Biotechnology | 7,000 |
| | | | | Western Institute of Technology at Taranaki | (3,900) |
| | | | | | |
| Education Review Office | | 264 | | Departmental output expenses | |
| | | | Accountability Reviews | 26 |
| | | | Quality of Education Reports and Services | (26) |
| | | | | | |
| Emergency Management | | 272 | | Departmental output expenses | |
| | | | Emergency Management Services | 638 |
| | | | | |
| | | 272 | | Other expenses to be incurred by the Crown | |
| | | | | Emergency Expenses | 1,149 |
| | | | | | |
| Employment | | 278 | | Departmental output expenses | |
| | | | | Labour Market Analysis and Knowledge | 3,588 |
| | | | | Policy, Research and Evaluation | (786) |
| | | | | | |
| Energy | | 284 | | Departmental output expenses | |
| | | | | Administration of Gas and Electricity Regulations | (500) |
| | | | | Emissions Trading Implementation | 3,312 |
| | | | | Energy and Resource Information Services | (231) |
| | | | | Management of the Crown Mineral Estate | 1,400 |
| | | | | Policy Advice on Energy and Resource Issues | 268 |
| | | | | | |
| | | 285 | | Non-departmental output expenses | |
| | | | | Acquisition of Petroleum Exploration Data - Extension | 1,156 |
| | | | | Control of Natural Gas Services | 1,881 |
| | | | | Enforcement of Electricity Sector Regulation | 2,261 |
| | | | | Maintenance and Operation of Whirinaki | 17,500 |
| | | | | | |
| | | 286 | | Other expenses to be incurred by the Crown | |
| | | | | International Energy Agency Subscription | 35 |
| | | | | | |
| Environment | | 300 | | Departmental output expenses | |
| | | | Administration of the Sustainable Management Fund | 438 |
| | | | | Environmental assistance to the Pacific Islands | (70) |
| | | | | Environmental Policy Advice | (3,338) |
| | | | | Resource Management Act Call-ins | 2,343 |
| | | | | World Environment Day | 3,660 |
| | | | | | |
| | | 300 | | Non-departmental output expenses | |
| | | | | Clean-Up of Orphan Crown Contaminated Sites | (4,000) |
| | | | | Development and Implementation of Sustainable Management | (300) |
| | | | | | |
| | | 301 | | Other expenses to be incurred by the Crown | |
| | | | | International Subscriptions | 34 |
| | | | | Montreal Protocol to the Vienna Convention on Ozone Protection | (20) |
| | | | | Recycling in Public Places | 500 |
| | | | | Subscription to Basel Convention | (14) |
| | | | | United Nations Environment Programme | (120) |
| | | | | Warm Homes Grants and Assistance | (100) |
| | | | | | |
| Finance | | 318 | | Departmental output expenses | |
| | | | | Debt and Related Financial Asset Management | 1,359 |
| | | | | Policy Advice and Management: Macroeconomic | 1,175 |
| | | | | State Sector and Economic Performance Policy Advice and Management | (5,215) |
| | | | | | |
| | | 318 | | Non-departmental output expenses | |
| | | | | Guardians of New Zealand Superannuation | 75 |
| | | | | Management of Crown Overseas Properties | (75) |
| | | | | Management of Residual Geothermal Liabilities | 200 |
| | | | | | |
| | | 319 | | Other expenses to be incurred by the Crown | |
| | | | | Crown Contribution to Atihau-Whanganui Incorporation Negotiation Costs | 500 |
| | | | | Crown Residual Liabilities | 245 |
| | | | | Government Superannuation Fund and National Provident Fund Cost of Living Indexation | 33,200 |
| | | | | Maui Gas Contracts | 5,505 |
| | | | | Wellington Railway Station Expenses | 600 |
| | | | | | |
| | | 320 | | Capital expenditure | |
| | | | | Equity Injection to ONTRACK | 4,200 |
| | | | | Industrial Research Limited Equity Injection | 8,000 |
| | | | | Landcorp Protected Land Agreement | 65,408 |
| | | | | Loans to ONTRACK | 24,000 |
| | | | | Purchase of Toll NZ Ltd's Rail Business and Associated Costs | 690,000 |
| | | | | Suspensory Loan to Invercargill Airport | 1,500 |
| | | | | Taitokerau Forests | 271 |
| | | | | Timberlands West Coast Ltd Equity Injection | 2,000 |
| | | | | Wellington Railway Station Upgrade | 1,003 |
| | | | | Wellington Regional Council Loan | 6,742 |
| | | | | | |
| Fisheries | | 340 | | Departmental output expenses | |
| | | | | Aquaculture Settlement | (145) |
| | | | | Fisheries Compliance | 424 |
| | | | | Fisheries Information | 2,299 |
| | | | | Fisheries Operations | 451 |
| | | | | Fisheries Policy Advice | (873) |
| | | | | Interim Secretariat South Pacific Regional Fisheries Management Organisation | 634 |
| | | | | | |
| | | 340 | | Other expenses to be incurred by the Crown | |
| | | | | Bad Debt Write-Off | 50 |
| | | | | Contributions to International Organisations | (600) |
| | | | | Deemed Value Debt Adjustment | 561 |
| | | | | Provision for Write Downs | 1,650 |
| | | | | Settlements | 71,525 |
| | | | | Transfer of Quota Shares and ACE | 140 |
| | | | | | |
| Food Safety | | 354 | | Departmental output expenses | |
| | | | | Consultation and Food Safety Information | 960 |
| | | | | Food Safety Policy Advice | 832 |
| | | | | Regulatory Programmes | 3,710 |
| | | | | Regulatory Standards | (37) |
| | | | | Response to Food Safety Emergencies | (28) |
| | | | | Systems Audit and Enforcement | 458 |
| | | | | | |
| Foreign Affairs and Trade | | 366 | | Departmental output expenses | |
| | | | Administration of Diplomatic Privileges and Immunities | 60 |
| | | | | Consular Services | 463 |
| | | | | Pacific Security Fund | 108 |
| | | | | Policy Advice and Representation - International Institutions | 706 |
| | | | | Policy Advice and Representation - Other Countries | (4,975) |
| | | | | Promotional Activities - Other Countries | 237 |
| | | | | Services for Other New Zealand Agencies Overseas | 610 |
| | | | | | |
| | | 367 | | Other expenses to be incurred by the Crown | |
| | | | | Subscriptions to International Organisations | 1,921 |
| | | | | | |
| Health | | 376 | | Departmental output expenses | |
| | | | | Administration of Funding and Purchasing of Health and Disability Support Services | (3,099) |
| | | | | Administration of Legislation and Regulations | 17,749 |
| | | | | Funding and Performance of Crown Entities | 5,850 |
| | | | | Information Services | 23,874 |
| | | | | Payment Services | (2,876) |
| | | | | Servicing of Ministers and Ministerial Committees | 8,793 |
| | | | | Strategy, Policy and System Performance | (38,493) |
| | | | | | |
| | | 376 | | Non-departmental output expenses | |
| | | | | Clinical Training Agency | 4,792 |
| | | | | Health and Disability Support Services - Auckland DHB | 8,039 |
| | | | | Health and Disability Support Services - Bay of Plenty DHB | 4,315 |
| | | | | Health and Disability Support Services - Canterbury DHB | 11,514 |
| | | | | Health and Disability Support Services - Capital and Coast DHB | 5,533 |
| | | | | Health and Disability Support Services - Counties-Manukau DHB | 6,877 |
| | | | | Health and Disability Support Services - Hawkes Bay DHB | 3,948 |
| | | | | Health and Disability Support Services - Hutt DHB | 3,050 |
| | | | | Health and Disability Support Services - Lakes DHB | 2,527 |
| | | | | Health and Disability Support Services - MidCentral DHB | 3,908 |
| | | | | Health and Disability Support Services - Nelson-Marlborough DHB | 3,526 |
| | | | | Health and Disability Support Services - Northland DHB | 2,261 |
| | | | | Health and Disability Support Services - Otago DHB | 5,212 |
| | | | | Health and Disability Support Services - South Canterbury DHB | 1,621 |
| | | | | Health and Disability Support Services - Southland DHB | 2,540 |
| | | | | Health and Disability Support Services - Tairawhiti DHB | 830 |
| | | | | Health and Disability Support Services - Taranaki DHB | 2,705 |
| | | | | Health and Disability Support Services - Waikato DHB | 7,226 |
| | | | | Health and Disability Support Services - Wairarapa DHB | 1,260 |
| | | | | Health and Disability Support Services - Waitemata DHB | 7,679 |
| | | | | Health and Disability Support Services - West Coast DHB | 1,272 |
| | | | | Health and Disability Support Services - Whanganui DHB | 1,971 |
| | | | | Health Services Funding | (159,288) |
| | | | | Management of Residual Health Liabilities and District Health Board Term Debt | (81) |
| | | | | Monitoring and Protecting Health and Disability Consumer Interests | (325) |
| | | | | National Child Health Services | 10,787 |
| | | | | National Contracted Services - Other | (43,356) |
| | | | | National Disability Support Services | (25,384) |
| | | | | National Elective Services | (60,728) |
| | | | | National Emergency Services | (1,194) |
| | | | | National Māori Health Services | (606) |
| | | | | National Maternity Services | 915 |
| | | | | National Mental Health Services | (2,333) |
| | | | | Public Health Service Purchasing | (36,832) |
| | | | | | |
| | | 379 | | Other expenses to be incurred by the Crown | |
| | | | | Legal Expenses | 6,180 |
| | | | | | |
| | | 380 | | Capital expenditure | |
| | | | | Deficit Support for DHBs | 37,000 |
| | | | | Equity for Capital Projects for DHBs and the New Zealand Blood Service | (167,253) |
| | | | | Loans for Capital Projects | (3,508) |
| | | | | Residential Care Loans | (5,000) |
| | | | | Response to Significant Health Emergencies | 1,073 |
| | | | | Rollover of Crown Health Financing Agency Loans | (392,719) |
| | | | | | |
| Housing | | 412 | | Departmental output expenses | |
| | | | | Building Act 2004 Implementation | 1,311 |
| | | | | Building Regulation and Control | 1,589 |
| | | | | Occupational Licensing | 1,355 |
| | | | | Purchase and Monitoring Advice - Housing New Zealand Corporation | 128 |
| | | | | Residential Tenancy Services | 2,228 |
| | | | | Sector and Regulatory Policy | 175 |
| | | | | Weathertight Homes Resolution Service | 309 |
| | | | | | |
| | | 412 | | Non-departmental output expenses | |
| | | | | Contracted Housing Support Services | (501) |
| | | | | HNZC Housing Support Services | 23 |
| | | | | Housing Policy Advice | (90) |
| | | | | Management of Crown Properties held under the Housing Act 1955 | 1,247 |
| | | | | | |
| | | 413 | | Benefits and other unrequited expenses | |
| | | | | Income Related Rental Subsidy | (2,017) |
| | | | | | |
| | | 413 | | Other expenses to be incurred by the Crown | |
| | | | | Community Housing Rent Relief Programme | (500) |
| | | | | | |
| | | 413 | | Capital expenditure | |
| | | | | Acquisition and Development of properties under the Housing Act 1955 | 11,945 |
| | | | | Capital Injections to Housing New Zealand Corporation for Housing Activities | (8,751) |
| | | | | | |
| Immigration | | 432 | | Departmental output expenses | |
| | | | | Immigration Advisers Authority | 2,305 |
| | | | | Services to Increase the Capacity of New Zealand Through Immigration | 14,986 |
| | | | | Services to Position New Zealand as an International Citizen with Immigration-Related Interests and Obligations | 997 |
| | | | | | |
| Internal Affairs | | 438 | | Departmental output expenses | |
| | | | Gaming and Censorship Regulatory Services | 2,781 |
| | | | | Identity Services | 3,056 |
| | | | | Policy and Advisory Services | 4,969 |
| | | | | Services for Ethnic Affairs | 314 |
| | | | | | |
| | | 438 | | Other expenses to be incurred by the Crown | |
| | | | | Public Inquiries | 465 |
| | | | | | |
| Justice | | 448 | | Departmental output expenses | |
| | | | | Crime Prevention and Community Safety | 433 |
| | | | | Management of the Parliamentary Electoral System | 103 |
| | | | | Policy Advice | 983 |
| | | | | Sector Leadership and Support | (426) |
| | | | | | |
| | | 448 | | Non-departmental output expenses | |
| | | | | Administration of Legal Services | 112 |
| | | | | Crime Prevention and Community Safety Programmes | 2,000 |
| | | | | Equity Promotion and Protection Services | (77) |
| | | | | Intensive Intervention for Serious Recidivist Young Offenders | 127 |
| | | | | Policy Advice | 91 |
| | | | | Provision of and Access to Legal Services | 874 |
| | | | | Support for Victims | 60 |
| | | | | | |
| | | 450 | | Other expenses to be incurred by the Crown | |
| | | | | Contribution to Foreshore and Seabed Negotiation Costs | (150) |
| | | | | Moriori Identity and Heritage Trust | 6,000 |
| | | | | | |
| Labour | | 458 | | Departmental output expenses | |
| | | | | International Services | 105 |
| | | | | Policy Advice - Labour | 173 |
| | | | | Services to Promote and Support Fair and Productive Employment Relationships | 23 |
| | | | | Services to Promote and Support Safe and Healthy People and Workplaces | 4,430 |
| | | | | Services to Promote and Support the Safe Management of Hazardous Substances in the Workplace and Amusement Devices | (10) |
| | | | | | |
| | | 458 | | Non-departmental output expenses | |
| | | | | Employment Relations Education Contestable Fund | 1,141 |
| | | | | Pay and Employment Equity Contestable Fund | 437 |
| | | | | | |
| Lands | | 468 | | Departmental output expenses | |
| | | | | Crown Property Management and Disposal Services | (2,726) |
| | | | | Land and Seabed Data Capture and Processing | (4,219) |
| | | | | Land and Seabed Information Access and Dissemination | (51) |
| | | | | Land and Seabed Information Storage and Management | 212 |
| | | | | Oceans Survey 20/20 Programme | 6,671 |
| | | | | Policy Advice | 395 |
| | | | | Standards and Quality Assurance | (635) |
| | | | | | |
| | | 468 | | Non-departmental output expenses | |
| | | | | Contaminated Sites | (50) |
| | | | | Lakes | 248 |
| | | | | | |
| | | 469 | | Other expenses to be incurred by the Crown | |
| | | | | Crown Forest Management | 100 |
| | | | | Crown Obligations - Loss on Disposal | 244 |
| | | | | Land Liabilities | 1,016 |
| | | | | Proceeds from Sale of Transit NZ Properties | 4,889 |
| | | | | Residual Crown Leasehold Rents | 25 |
| | | | | | |
| | | 470 | | Capital expenditure | |
| | | | | Access rights to crown forest licensed land. | 5,000 |
| | | | | Crown Acquisitions - Huntly East | (237) |
| | | | | Crown Obligatory Acquisitions | 237 |
| | | | | Crown Purchases- Land Exchanges | 26 |
| | | | | | |
| Local Government | | 484 | | Departmental output expenses | |
| | | | Services for Local Government | 1,249 |
| | | | | | |
| | | 484 | | Other expenses to be incurred by the Crown | |
| | | | | Grants to Assist in Land Purchases | 1,000 |
| | | | | Tuwharetoa Māori Trust Board | 12,674 |
| | | | | | |
| | | 484 | | Capital expenditure | |
| | | | | Capital Investments - Lake Taupo | 145 |
| | | | | | |
| Māori Affairs | | 492 | | Departmental output expenses | |
| | | | EEMED Establishment | 903 |
| | | | | Operations Management | (82) |
| | | | | Policy - Crown Māori Relationships | (153) |
| | | | | Policy - Economic and Enterprise | 798 |
| | | | | Policy - Social and Cultural | 548 |
| | | | | Relationships and Information | (561) |
| | | | | Services to the Māori Trustee | 2,027 |
| | | | | | |
| | | 492 | | Non-departmental output expenses | |
| | | | | Mātauranga (Knowledge) | (336) |
| | | | | Rawa (Resources) | 329 |
| | | | | Whakamana (Leadership) | 1,060 |
| | | | | | |
| | | 493 | | Other expenses to be incurred by the Crown | |
| | | | | Loss from Sale of Mauao Historic Reserve | 50 |
| | | | | Provision for Māori Trustee Debt | 2,027 |
| | | | | Re-erection of the Mataatua Whare | 2,000 |
| | | | | S460A Loans Write-off | 156 |
| | | | | Te Ariki Trust | 23 |
| | | | | | |
| | | 494 | | Capital expenditure | |
| | | | | Administration of Māori Broadcasting | 160 |
| | | | | | |
| Ministerial Services | | 506 | | Departmental output expenses | |
| | | | Support Services to Ministers | 173 |
| | | | | VIP Transport | 118 |
| | | | | Visits and Official Events Coordination | 2,320 |
| | | | | | |
| | | 506 | | Other expenses to be incurred by the Crown | |
| | | | | Ministers' Internal and External Travel | 379 |
| | | | | Travel for Former Governors-General and Prime Ministers | 120 |
| | | | | | |
| National Library | | 522 | | Departmental output expenses | |
| | | | National Library Services | 7,957 |
| | | | | | |
| Office of the Clerk | | 530 | | Departmental output expenses | |
| | | | Inter-Parliamentary Relations | 1,388 |
| | | | | Secretariat Services for the House of Representatives | 1,156 |
| | | | | | |
| Official Development Assistance | | 540 | | Departmental output expenses | |
| | | | Management of Official Development Assistance Programme | 2,863 |
| | | | Strategic Advice and Evaluation | 1,553 |
| | | | | | |
| Ombudsmen | | 548 | | Departmental output expenses | |
| | | | | Investigation and Resolution of Complaints About Government Administration | 365 |
| | | | | | |
| Pacific Island Affairs | | 558 | | Departmental output expenses | |
| | | | Communications | 614 |
| | | | Policy Advice | 686 |
| | | | | | |
| Parliamentary Commissioner for the Environment | | 568 | | Departmental output expenses | |
| | | | Reports and Advice | (450) |
| | | | | | |
| Parliamentary Counsel | | 578 | | Departmental output expenses | |
| | | | Access to Legislation | 3,395 |
| | | | | Law Drafting Services | 332 |
| | | | | | |
| Parliamentary Service | | 590 | | Departmental output expenses | |
| | | | Operations, Information and Advisory Services | 6,209 |
| | | | | Services to Members | 1,566 |
| | | | | | |
| | | 590 | | Other expenses to be incurred by the Crown | |
| | | | | Member Support - Independent | 46 |
| | | | | Members' Communications | 112 |
| | | | | Party and Member Support - ACT | 76 |
| | | | | Party and Member Support - Green | 123 |
| | | | | Party and Member Support - Labour | 520 |
| | | | | Party and Member Support - Māori | 106 |
| | | | | Party and Member Support - National | 688 |
| | | | | Party and Member Support - New Zealand First | 128 |
| | | | | Party and Member Support - Progressive Coalition | 57 |
| | | | | Party and Member Support - United | (46) |
| | | | | Travel of Members and Others | 1,146 |
| | | | | | |
| | | 591 | | Capital expenditure | |
| | | | | Parliamentary Complex - Minor Capital Works | 3,465 |
| | | | | | |
| Police | | 606 | | Departmental output expenses | |
| | | | | Case Resolution and Support to Judicial Process | 2,090 |
| | | | | General Crime Prevention Services | 1,781 |
| | | | | Investigations | 612 |
| | | | | Police Primary Response Management | 750 |
| | | | | Policy Advice and Ministerial Servicing | (94) |
| | | | | Road Safety Programme | 2,624 |
| | | | | Specific Crime Prevention Services and Maintenance of Public Order | 13,790 |
| | | 607 | | Other expenses to be incurred by the Crown | |
| | | | | Telecommunications Interception Capability | 920 |
| | | | | | |
| Prime Minister and Cabinet | | 616 | | Departmental output expenses | |
| | | | Intelligence Assessments on Developments Overseas | (60) |
| | | | | Policy Advice and Secretariat and Coordination Services | 600 |
| | | | | Support Services to the Governor-General and Maintenance of Government House New Zealand | (40) |
| | | | | | |
| | | 616 | | Other expenses to be incurred by the Crown | |
| | | | | Depreciation Expenses on Crown Assets | 275 |
| | | | | | |
| Research, Science and Technology | | 626 | | Departmental output expenses | |
| | | | Advice on Shaping the Science System | 142 |
| | | | | |
| | | 626 | | Non-departmental output expenses | |
| | | | | Development of International Linkages | 30 |
| | | | | Engaging New Zealanders with Science and Technology | 192 |
| | | | | Environmental Research | (1,778) |
| | | | | International Investment Opportunities Fund | (4,444) |
| | | | | New Economy Research Fund | (1,600) |
| | | | | Pre-Seed Accelerator Fund | (2,667) |
| | | | | Research Contract Management | 500 |
| | | | | Research for Industry | (7,778) |
| | | | | Supporting Promising Individuals | (250) |
| | | | | Technology New Zealand | (12,222) |
| | | | | | |
| | | 627 | | Other expenses to be incurred by the Crown | |
| | | | | Convention Du Metre | 4 |
| | | | | | |
| | | 628 | | Capital expenditure | |
| | | | | Equity Investment Fund | (1,100) |
| | | | | | |
| Revenue | | 640 | | Departmental output expenses | |
| | | | | Management of Debt and Outstanding Returns | (11,913) |
| | | | | Policy Advice | 2,243 |
| | | | | Services to Inform the Public About Entitlements and Meeting Obligations | 29,480 |
| | | | | Services to Process Obligations and Entitlements | 6,091 |
| | | | | Taxpayer Audit | (2,319) |
| | | | | | |
| | | 640 | | Non-departmental output expenses | |
| | | | | Retirement Commissioner | 380 |
| | | | | | |
| | | 640 | | Benefits and other unrequited expenses | |
| | | | | Kiwi Saver: Kickstart payment | 387,000 |
| | | | | KiwiSaver Employer Tax Credit | 39,000 |
| | | | | KiwiSaver Member Tax Credit | 104,000 |
| | | | | KiwiSaver: Fee Subsidy | 5,000 |
| | | | | KiwiSaver: Interest | 3,900 |
| | | | | On-payment of Employee KiwiSaver Contributions to KiwiSaver Providers | 139,000 |
| | | | | Payroll Subsidy | (9,680) |
| | | | | | |
| | | 642 | | Other expenses to be incurred by the Crown | |
| | | | | Child Support Doubtful Debt Provision | (2,268) |
| | | | | General Tax and Family Support Bad Debt Write-Offs | 713,000 |
| | | | | Impairment of Debt Relating to Child Support | 85,000 |
| | | | | Impairment of Debt Relating to General Tax and Family Support | 150,000 |
| | | | | Research and Development Credit | 27,000 |
| | | | | Student loan impairments | 183,257 |
| | | | | | |
| Serious Fraud | | 662 | | Departmental output expenses | |
| | | | Investigation and Prosecution of Complex or Serious Fraud | (35) |
| | | | | | |
Social Development | | 670 | | Departmental output expenses | |
| | | | Debt Management - Former Beneficiaries | (2,676) |
| | | | | Family and Community Services | 1,302 |
| | | | | Policy and Purchase Advice | 2,977 |
| | | | | Services to Minimise the Duration of Unemployment and Move People into Work | 1,749 |
| | | | | Services to Protect the Integrity of the Benefit System | 2,324 |
| | | | | Services to Provide Benefit Entitlements and Obligations to Working Age Beneficiaries and to Promote Self-Sufficiency | (20,493) |
| | | | | Services to Seniors | (704) |
| | | | | Services to Students | 3,808 |
| | | | | | |
| | | 670 | | Non-departmental output expenses | |
| | | | | Capacity Building Initiatives | 260 |
| | | | | Children's Commissioner | 500 |
| | | | | Connected Communities | (9,719) |
| | | | | Families Commission | (500) |
| | | | | Strong Families | 7,044 |
| | | | | | |
| | | 671 | | Benefits and other unrequited expenses | |
| | | | | Accommodation Supplement | (16,511) |
| | | | | Benefits Paid in Australia | (227) |
| | | | | Child Disability Allowance | 1,255 |
| | | | | Childcare Assistance | 24,692 |
| | | | | Disability Allowance | (99) |
| | | | | Domestic Purposes Benefit | 23,339 |
| | | | | Family Start/NGO Awards | (65) |
| | | | | Independent Youth Benefit | 282 |
| | | | | Invalids' Benefit | 15,281 |
| | | | | Ministerial Welfare Programmes Providing Specialist Types of Assistance | 505 |
| | | | | New Zealand Superannuation | 68,832 |
| | | | | Orphans'/Unsupported Child's Benefit | (286) |
| | | | | Sickness Benefit | (26,279) |
| | | | | Special Annuities | 11 |
| | | | | Special Benefit | 4,282 |
| | | | | Special Needs Grants | 1,283 |
| | | | | Special Transfer Allowance | 11 |
| | | | | Student Allowances | (14,641) |
| | | | | TeachNZ Scholarships | 4,009 |
| | | | | Temporary Additional Support | 5,056 |
| | | | | Training Incentive Allowance | (14,063) |
| | | | | Transition to Work | 4,853 |
| | | | | Transitional Supplement | 5 |
| | | | | Unemployment Benefit | (40,645) |
| | | | | Widows' Benefit | (2,228) |
| | | | | | |
| | | 674 | | Other expenses to be incurred by the Crown | |
| | | | | Debt Write-downs | 35,257 |
| | | | | Suspensory Loan Abatement | 5 |
| | | | | | |
| | | 675 | | Capital expenditure | |
| | | | | Community Services Card Reimbursements | (66) |
| | | | | Recoverable Assistance | 3,229 |
| | | | | Student Loans | (52,168) |
| | | | | | |
| Sport and Recreation | | 696 | | Non-departmental output expenses | |
| | | | Children and Young People's Lifestyles | (1,479) |
| | | | | | |
| State-Owned Enterprises | | 702 | | Departmental output expenses | |
| | | | Crown Company Monitoring Advice to the Minister for State-Owned Enterprises and Other Responsible Ministers | 202 |
| | | | | | |
| State Services | | 708 | | Departmental output expenses | |
| | | | E-government Development and Operations | 814 |
| | | | | Government Shared Network | 3,138 |
| | | | | State Services Development, Governance and Performance | 19 |
| | | | | State Services People Capability | 947 |
| | | | | | |
| | | 708 | | Benefits and other unrequited expenses | |
| | | | | Mainstream Supported Employment Programme | (1,000) |
| | | | | | |
| | | 708 | | Other expenses to be incurred by the Crown | |
| | | | | KiwiSaver: State Sector Employer Contributions | 1,000 |
| | | | | Payment and Remuneration of Chief Executives | (3) |
| | | | | State Sector Retirement Savings Scheme | (2,418) |
| | | | | | |
| Statistics | | 722 | | Departmental output expenses | |
| | | | | Official Statistics | (520) |
| | | | | | |
| Tourism | | 730 | | Departmental output expenses | |
| | | | | Policy Advice - Tourism | 180 |
| | | | | | |
| | | 730 | | Non-departmental output expenses | |
| | | | | Implementation of the Tourism Strategy | 700 |
| | | | | Marketing of New Zealand as a Visitor Destination | 2,600 |
| | | | | | |
| | | 730 | | Other expenses to be incurred by the Crown | |
| | | | | Tourism Facilities Development Grants | 114 |
| | | | | | |
| Transport | | 738 | | Departmental output expenses | |
| | | | | Motor Vehicle Registry and Revenue Management | 2,800 |
| | | | | Next Steps Review Implementation | 2,400 |
| | | | | Policy Advice | 2,264 |
| | | | | Sector Leadership and Support | (1,050) |
| | | | | | |
| | | 738 | | Non-departmental output expenses | |
| | | | | Implementation of Regional Fuel Tax | 300 |
| | | | | | |
| | | 740 | | Other expenses to be incurred by the Crown | |
| | | | | Motor Vehicle Registration/Licenses and Road User Charges Bad Debt Provision | 5,600 |
| | | | | Railway Safety | 500 |
| | | | | | |
| | | 740 | | Capital expenditure | |
| | | | | ALPURT B2 | 27,248 |
| | | | | Land Transport New Zealand | 200 |
| | | | | Maritime NZ | 1,236 |
| | | | | New Zealand Railway Corporation | (500) |
| | | | | Realignment of Buckle Street | (5,333) |
| | | | | State Highway Construction Programme Guarantee | (19,500) |
| | | | | Transport Accident Investigation Commission | 100 |
| | | | | | |
| Treaty Negotiations | | 762 | | Departmental output expenses | |
| | | | Policy Advice - Treaty Negotiations | 1,251 |
| | | | | Property Portfolio Management | 2,120 |
| | | | | Representation - Waitangi Tribunal | (686) |
| | | | | | |
| | | 762 | | Other expenses to be incurred by the Crown | |
| | | | | Crown Contribution to Affiliate Te Arawa Iwi and Hapū Negotiation Costs | 225 |
| | | | | Crown Contribution to Guardians Establishment Committee Costs | 1,635 |
| | | | | Crown Contribution to Taranaki Whanui's (Wellington) Waitangi Tribunal Costs | 2,013 |
| | | | | Crown Contribution to Te Rūnanga o Ngāti Manawa Negotiation Costs | 290 |
| | | | | Debt Write-offs | 428 |
| | | | | Depreciation | 539 |
| | | | | | |
| | | 762 | | Capital expenditure | |
| | | | | Advance Payment Against Notionally Accrued Interest | 275 |
| | | | | | |
Veterans' Affairs - Social Development | | 772 | | Benefits and other unrequited expenses | |
| | | | Interest Concessions Land and Buildings | 17 |
| | | | Medical Treatment | 1,594 |
| | | | | Veterans' Pension | 4,802 |
| | | | | War Disablement Pensions | 5,290 |
| | | | | | |
| Veterans' Affairs - Defence | | 773 | | Other expenses to be incurred by the Crown | |
| | | | Ex-Gratia Payments | 180 |
| | | | | | |
| Women's Affairs | | 782 | | Departmental output expenses | |
| | | | Policy Advice and Nominations Service | 27 |
| | | | | | |
Youth Development | | 790 | | Non-departmental output expenses | |
| | | | Services for Young People | 180 |
| | | | | | |