455
ESTIMATES 1996-97
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
ANNUAL APPROPRIATIONS FROM THE CONSOLIDATED FUND*
_____________________________________________________________________________________
1995-96
1996-97
Appropriation
Revised Appropriation
$000
$000
$000
_____________________________________________________________________________________
Agency
50
DEPARTMENT OF HEALTH
Recurrent Services
Capital Works and Services
4,253,442
4,282,134
4,380,137
380,292
380,292
355,641
_____________________________________
4,633,734
4,662,426
4,735,778
_____________________________________
51
HEALTH CARE COMPLAINTS COMMISSION
Recurrent Services
3,424
3,424
4,372
_____________________________________
3,424
3,424
4,372
_____________________________________
52
DEPARTMENT OF ABORIGINAL AFFAIRS
Recurrent Services
Capital Works and Services
41,924
43,738
43,979
265
265
...
_____________________________________
42,189
44,003
43,979
_____________________________________
TOTAL, MINISTER FOR HEALTH AND MINISTER
FOR ABORIGINAL AFFAIRS
Recurrent Services
Capital Works and Services
4,298,790
4,329,296
4,428,488
380,557
380,557
355,641
_____________________________________
4,679,347
4,709,853
4,784,129
_____________________________________________________________________________________
*
Summaries of payments from all funding sources, including the Consolidated Fund, are contained in
the Appendices in Budget Paper No. 2 - "Budget Information"
456
ESTIMATES 1996-97
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
ANNUAL APPROPRIATIONS FROM THE CONSOLIDATED FUND*
_____________________________________________________________________________________
SUMMARY OF AVERAGE STAFFING
_____________________________________________________________________________________
Agency
Average Staffing (EFT)
____________________
1995-96
1996-97
_____________________________________________________________________________________
DEPARTMENT OF HEALTH
HEALTH CARE COMPLAINTS COMMISSION
DEPARTMENT OF ABORIGINAL AFFAIRS
80,676
80,579
51
60
31
30
____________________
TOTAL, MINISTER FOR HEALTH AND
MINISTER FOR ABORIGINAL AFFAIRS
80,758
80,669
_____________________________________________________________________________________
457
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________________________________________________________
FINANCIAL SUMMARY
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies
Other services
3,466,995
1,274,868
154,502
237,987
412,521
11,795
3,510,495
1,306,067
154,502
237,987
420,544
11,795
3,548,671
1,318,551
146,167
239,972
443,729
12,019
Total Expenses
5,558,668
5,641,390
5,709,109
Less:
Retained Revenue
User charges revenue
Other departmental revenue
634,597
164,588
643,786
172,230
635,910
154,495
Total Retained Revenue
799,185
816,016
790,405
4,759,483
4,825,374
4,918,704
32,872
...
...
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
Decrease in receivables
Decrease in agency cash balances
237,987
237,987
239,972
235,140
235,140
233,076
6,291
...
...
59,495
59,495
64,034
...
2,117
...
...
8,501
1,485
_____________________________________
Consolidated Fund Recurrent Appropriation
4,253,442
4,282,134
4,380,137
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
5,007,779
5,080,585
5,138,985
_____________________________________________________________________________________
458
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________________________________________________________
FINANCIAL SUMMARY (cont)
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
Less:
Inflows
Advances received from other organisations
Proceeds from sale of property, plant and equipment
Net Outflows
Less: Decrease in agency cash balances
477,647
476,062
459,147
...
40,000
11,200
40,000
...
65,000
437,647
424,862
394,147
57,355
44,570
38,506
_____________________________________
Consolidated Fund Capital Appropriation
380,292
380,292
355,641
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
Capital grants and advances
477,647
476,062
459,147
5,000
12,550
17,490
_____________________________________
Total Capital Program
482,647
488,612
476,637
_____________________________________________________________________________________
459
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.1
Population Health Services
50.1.1
Population Health Services
Program Objective(s):
To promote health and reduce the incidence of preventable disease and
disability by improving access to opportunities and prerequisites for good
health.
Program Description:
Provision of health services targeted at broad population groups including
environmental health protection, food and poisons regulation and monitoring of
communicable diseases.
Units
1993-94
1994-95
1995-96
1996-97
no.
%
%
1,065
32.3
25.3
1,217
n.a.
n.a.
1,400
n.a.
n.a.
n.a.
30.0
22.5
%
n.a.
51.0
52.0
53.0
no.
2,564
n.a.
2,500
2,440
thous
2,828
3,573
4,519
5,000
EFT
703
706
711
715
Outcomes:
Incidence (notifications) of salmonella infection
Adult male smokers (current)
Adult female smokers (current)
Adults engaged in adequate physical activity
(fortnightly)
Annual rate of hospitalisation due to poisoning and
injury (all ages) per 100,000
Outputs:
Number of needles and syringes distributed
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Other services Redundancies
Total Expenses
29,963
11,439
1,313
2,023
31,111
11,131
1,313
2,023
31,627
11,894
1,242
2,040
876
876
905
43
43
43
45,657
46,497
47,751
460
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.1
Population Health Services
50.1.1
Population Health Services (cont)
OPERATING STATEMENT (cont)
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
1,018
1,018
1,411
253
343
20
215
568
358
343
35
351
290
339
364
27
245
403
2,417
2,395
2,789
43,240
44,102
44,962
281
...
...
2,023
2,023
2,040
1,999
1,999
1,981
53
...
...
506
506
544
_____________________________________
Consolidated Fund Recurrent Appropriation
38,940
39,574
40,397
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
41,046
41,939
43,155
_____________________________________________________________________________________
_____________________________________________________________________________________
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
5,012
4,369
3,860
_____________________________________
Consolidated Fund Capital Appropriation
5,012
4,369
3,860
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
5,012
4,369
3,860
_____________________________________________________________________________________
461
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.1
Population Health Services
50.1.1
Population Health Services (cont)
PROGRAM RECEIPTS
Commonwealth payments and dedicated funds
paid into Consolidated Fund
Commonwealth Payment - Breast Cancer
13,902
11,338
14,319
Commonwealth Payment - Cervical Cancer
Screening
2,811
2,811
2,895
_____________________________________________________________________________________
462
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.1
Primary and Community Based Services
Program Objective(s):
To improve, maintain or restore health through health promotion, early
intervention, assessment, therapy and treatment services for clients in a home
or community setting.
Program Description:
Provision of health services to persons attending community health centres or
in the home, including health promotion activities, community based women's
health, dental, drug and alcohol and HIV/AIDS services. Provision of grants to
Non-Government Organisations for community health purposes.
Units
1993-94
1994-95
1995-96
1996-97
thous
no.
no.
3,568
1,974
3,692
3,341
2,102
3,907
4,452
2,421
3,768
4,698
2,753
4,012
EFT
5,116
5,128
5,153
5,160
Outputs:
Community Health non-inpatient occasions of service
Patients admitted to community residential services
Patients admitted to mothercraft services
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Grants to Budget Sector agencies
National Campaign Against Drug Abuse
Third schedule hospitals
Other services Redundancies
Total Expenses
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Ambulance transport charges
Other ambulance user charges
223,720
85,550
9,904
15,255
223,804
83,942
9,904
15,255
227,138
84,821
9,369
15,382
6,604
...
3,408
2,866
6,604
400
3,481
2,489
6,822
...
3,926
2,617
321
321
321
347,628
346,200
350,396
7,676
469
8
7,676
178
8
10,639
247
10
463
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.1
Primary and Community Based Services (cont)
OPERATING STATEMENT (cont)
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
1,910
2,584
153
1,620
4,284
2,652
2,584
262
2,645
2,187
2,554
2,743
200
1,850
3,040
18,704
18,192
21,283
328,924
328,008
329,113
2,119
...
...
15,255
15,255
15,382
15,072
15,072
14,940
403
...
...
3,814
3,814
4,104
_____________________________________
Consolidated Fund Recurrent Appropriation
296,499
293,867
294,687
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
309,447
307,949
311,812
_____________________________________________________________________________________
_____________________________________________________________________________________
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
12,653
8,819
22,269
_____________________________________
Consolidated Fund Capital Appropriation
12,653
8,819
22,269
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
12,653
8,819
22,269
_____________________________________________________________________________________
464
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.1
Primary and Community Based Services (cont)
PROGRAM RECEIPTS
Commonwealth payments and dedicated funds
paid into Consolidated Fund
Commonwealth Payment - Dental Program
36,398
36,398
37,490
Commonwealth Payment - Other Health
6,441
6,441
3,516
Commonwealth Payment - Immunisation HIB
Disease
5,163
4,090
4,785
Commonwealth Payment - Drug Education Campaigns
8,064
9,122
9,396
Commonwealth Payment - Youth Health Program
795
795
819
Commonwealth Payment - to combat the disease AIDS
12,024
12,113
12,385
_____________________________________________________________________________________
465
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.2
Aboriginal Health Services
Program Objective(s):
To raise the health status of Aborigines and to promote a healthy life style.
Program Description:
Provision of supplementary health services to Aborigines, particularly in the
areas of health promotion, health education and disease prevention. (Note:
This program excludes most services for Aborigines provided directly by area
and district health services and other general health services which are used
by all members of the community.)
Average Staffing:
Units
EFT
1993-94
121
1994-95
131
1995-96
140
1996-97
155
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Grants and subsidies Voluntary organisations
5,549
3,694
22
5,569
3,736
22
6,415
4,116
23
4,353
4,353
4,497
Total Expenses
13,618
13,680
15,051
Net Cost of Services
13,618
13,680
15,051
Less: Non funded expenses Crown acceptance of agency liabilities
Increase in accrued expenses
293
293
293
15
15
15
_____________________________________
Consolidated Fund Recurrent Appropriation
13,310
13,372
14,743
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
13,201
13,263
14,631
_____________________________________________________________________________________
466
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.2
Aboriginal Health Services (cont)
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
2,616
2,476
1,806
_____________________________________
Consolidated Fund Capital Appropriation
2,616
2,476
1,806
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
2,616
2,476
1,806
_____________________________________________________________________________________
467
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.3
Outpatient Services
Program Objective(s):
To improve, maintain or restore health through diagnosis, therapy, education
and treatment services for ambulant patients in a hospital setting.
Program Description:
Provision of services provided in outpatient clinics including low level
emergency care, diagnostic and pharmacy services and radiotherapy
treatment.
Units
1993-94
1994-95
1995-96
1996-97
mill
mill
1.70
1.39
1.86
1.61
1.89
1.99
1.96
2.24
EFT
4,918
4,938
4,969
4,975
Outputs:
Outpatient clinics: occasions of service
Diagnostics: occasions of service
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Third schedule hospitals
Other services Redundancies
Total Expenses
174,055
59,062
8,343
12,851
189,119
70,715
8,343
12,851
191,348
71,456
7,893
12,958
5,563
54,449
5,563
47,300
5,747
49,732
270
270
270
314,593
334,161
339,404
468
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.2
Ambulatory, Primary and (General) Community Based Services
50.2.3
Outpatient Services (cont)
OPERATING STATEMENT (cont)
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
17,695
17,695
19,156
1,618
2,189
130
1,372
3,629
2,247
2,189
222
2,241
1,852
2,163
2,323
170
1,568
2,575
26,633
26,446
27,955
287,960
307,715
311,449
1,795
...
...
12,851
12,851
12,958
12,768
12,768
12,656
342
...
...
3,230
3,230
3,478
_____________________________________
Consolidated Fund Recurrent Appropriation
260,564
278,866
282,357
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
285,209
305,119
310,117
_____________________________________________________________________________________
469
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.1
Emergency Services
Program Objective(s):
To reduce the risk of premature death and disability for people suffering injury
or acute illness by providing timely emergency diagnostic, treatment and
transport services.
Program Description:
Provision of emergency road and air ambulance services and treatment of
patients in designated emergency departments of public hospitals.
Units
1993-94
1994-95
1995-96
1996-97
%
52.3
48.0
45.0
45.0
%
90.0
88.7
79.0
84.5
%
62.3
60.7
60.0
61.0
thous
%
thous
no.
no.
n.a.
n.a.
330.0
1,976
567
917.2
25.1
357.1
2,267
586
1,168.3
23.2
382.0
2,000
600
1,200.0
24.0
366.4
2,200
616
EFT
5,074
5,173
5,206
5,211
Outcomes:
Transport response times for emergency cases in
metropolitan areas within 8 minutes
Transport response times for emergency cases in
metropolitan areas within 14 minutes
Transport response times for emergency cases in rural
districts within 8 minutes
Outputs:
Number of attendances in Emergency Departments
% of attendances admitted
Emergency road transport cases
Emergency aircraft transport cases
Emergency helicopter transport cases
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Third schedule hospitals
Other services Redundancies
Total Expenses
232,570
88,925
10,367
15,969
235,254
87,870
10,367
15,969
237,768
88,791
9,808
16,102
6,913
5,516
6,913
4,792
7,141
5,038
336
336
336
360,596
361,501
364,984
470
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.1
Emergency Services (cont)
OPERATING STATEMENT (cont)
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Ambulance transport charges
Other ambulance user charges
Motor vehicle third party payments
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
21,971
10,936
503
1,091
21,971
10,936
503
1,091
23,788
14,335
510
1,091
1,999
2,705
160
1,695
4,484
2,783
2,705
275
2,769
2,289
2,673
2,871
210
1,937
3,182
45,544
45,322
50,597
315,052
316,179
314,387
2,218
...
...
15,969
15,969
16,102
15,778
15,778
15,640
422
...
...
3,992
3,992
4,296
_____________________________________
Consolidated Fund Recurrent Appropriation
281,109
280,440
278,349
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
324,196
325,523
328,704
_____________________________________________________________________________________
471
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.1
Emergency Services (cont)
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
16,346
14,653
20,575
_____________________________________
Consolidated Fund Capital Appropriation
16,346
14,653
20,575
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
16,346
14,653
20,575
_____________________________________________________________________________________
472
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.2
Overnight Acute Inpatient Services
Program Objective(s):
To restore or improve health and manage risks of illness, injury and childbirth
through diagnosis and treatment for people intended to be admitted to hospital
on an overnight basis.
Program Description:
Provision of health care to patients admitted to public hospitals with the
intention that their stay will be overnight, including elective surgery and
maternity services.
Units
1993-94
1994-95
1995-96
1996-97
no.
n.a.
1.4
1.0
0.9
no.
n.a.
2
...
...
no.
35
43
6
...
no.
34
19
3
...
thous
%
811.6
26.9
806.1
24.5
799.2
22.9
816.5
21.5
EFT
43,103
43,204
43,478
43,162
Outcomes:
Average waiting time for overnight elective
admitted patients (months)
Patients in excess of waiting time benchmark high priority (per 1000 acute admissions)
Patients in excess of waiting time benchmark 6 to 12 months (per 1000 acute admissions)
Patients in excess of waiting time benchmark over 12 months (per 1000 acute admissions)
Outputs:
Patients admitted
Patients charged for admissions
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Third schedule hospitals
Blood transfusion services
Third Schedule hospitals - capital grant
1,936,919
719,416
85,665
131,988
1,947,097
719,061
85,665
131,988
1,955,078
720,669
80,479
133,223
52,731
62,614
33,407
...
52,784
89,540
33,407
7,300
54,753
94,144
34,443
13,740
473
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.2
Overnight Acute Inpatient Services (cont)
OPERATING STATEMENT (cont)
Other services Isolated Patients' Travel and Accommodation
Assistance Scheme
Redundancies
Total Expenses
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Ambulance transport charges
Other ambulance user charges
Motor vehicle third party payments
Minor user charges
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
Decrease in receivables
Decrease in agency cash balances
6,795
2,720
6,795
2,773
7,019
2,773
3,032,255
3,076,410
3,096,321
375,260
1,760
90
24,709
230
383,451
1,755
90
30,409
...
367,825
2,450
90
24,684
...
16,531
22,364
1,323
14,017
37,077
23,158
22,364
2,275
22,894
29,774
22,108
23,738
1,737
26,016
8,747
493,361
516,170
477,395
2,538,894
2,560,240
2,618,926
18,155
...
...
131,988
131,988
133,223
130,163
130,163
129,016
3,491
...
...
32,993
32,993
35,512
...
2,117
...
...
8,501
1,485
_____________________________________
Consolidated Fund Recurrent Appropriation
2,258,414
2,254,478
2,319,690
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
2,731,750
2,763,912
2,774,922
_____________________________________________________________________________________
474
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.2
Overnight Acute Inpatient Services (cont)
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
Less:
Inflows
Advances received from other organisations
Proceeds from sale of property, plant and equipment
Net Outflows
Less: Decrease in agency cash balances
410,698
419,704
379,913
...
40,000
11,200
40,000
...
65,000
370,698
368,504
314,913
57,355
44,570
38,506
_____________________________________
Consolidated Fund Capital Appropriation
313,343
323,934
276,407
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
Capital grants and advances
410,698
419,704
379,913
...
7,300
13,740
_____________________________________
Total Capital Program
410,698
427,004
393,653
_____________________________________________________________________________________
_____________________________________________________________________________________
PROGRAM RECEIPTS
Commonwealth payments and dedicated funds
paid into Consolidated Fund
Commonwealth Payment - High Cost Drugs
35,972
35,972
32,678
Commonwealth Payment - Medical Specialty Centres
953
6,946
982
Commonwealth Payment - Magnetic Resonance Imaging
6,682
7,097
6,882
Commonwealth Payment - Hospital Funding Grant
1,503,908
1,515,702
1,549,321
Commonwealth Payment - Blood Transfusion
Services
16,151
14,741
16,636
Commonwealth Payment - Pathology Laboratories
8,908
8,925
9,175
_____________________________________________________________________________________
475
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.3
Same Day Acute Inpatient Services
Program Objective(s):
To restore or improve health and manage risks of illness, injury and childbirth
through diagnosis and treatment for people intended to be admitted to hospital
and discharged on the same day.
Program Description:
Provision of health care to patients who are admitted to public hospitals with
the intention that they will be admitted, treated and discharged on the same
day.
Units
1993-94
1994-95
1995-96
1996-97
no.
n.a.
0.94
0.90
0.85
thous
thous
82.4
281.4
88.9
302.6
103.1
319.4
116.0
359.3
%
31.0
32.7
34.6
36.8
EFT
4,221
4,395
4,424
4,431
Outcomes:
Average waiting time for elective same-day admitted
patients (months)
Outputs:
Number of same day surgical admitted patients
Number of same day medical admitted patients
Same day admitted patients as a proportion of total
acute admitted patients
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Third schedule hospitals
Other services Redundancies
Total Expenses
182,936
70,110
8,220
12,661
186,332
69,668
8,220
12,661
188,513
70,398
7,776
12,767
5,481
5,947
5,481
5,166
5,662
5,432
266
266
266
285,621
287,794
290,814
476
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.3
Acute Health Services
50.3.3
Same Day Acute Inpatient Services (cont)
OPERATING STATEMENT (cont)
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
28,408
27,941
28,548
1,585
2,145
127
1,344
3,555
2,203
2,145
218
2,195
1,815
2,120
2,276
166
1,536
2,523
37,164
36,517
37,169
248,457
251,277
253,645
1,759
...
...
12,661
12,661
12,767
12,509
12,509
12,400
335
...
...
3,165
3,165
3,406
_____________________________________
Consolidated Fund Recurrent Appropriation
221,546
222,942
225,072
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
256,761
259,269
262,049
_____________________________________________________________________________________
_____________________________________________________________________________________
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
350
554
...
_____________________________________
Consolidated Fund Capital Appropriation
350
554
...
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
350
554
...
_____________________________________________________________________________________
477
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.4
Mental Health Services
50.4.1
Mental Health Services
Program Objective(s):
To improve the health, well being and social functioning of people with
disabling mental disorders and to reduce the incidence of suicide, mental
health problems and mental disorders in the community.
Program Description:
Provision of a comprehensive network of services by area and district health
services and community based organisations for those suffering from
psychiatric illness and/or psychological problems and the development of
preventative programs which meet the needs of specific client groups.
Units
1993-94
1994-95
1995-96
1996-97
no.
no.
1,364
10,358
1,140
11,841
1,100
13,000
1,100
13,000
EFT
5,890
5,992
6,029
6,190
Outputs:
Psychiatric hospital residents as at 30 June
Patients admitted to general hospitals
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Other services Redundancies
Total Expenses
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
246,368
94,442
10,429
16,064
247,148
94,394
10,429
16,064
260,587
100,842
10,429
16,064
6,954
6,954
6,954
338
338
338
374,595
375,327
395,214
20,206
19,687
21,859
478
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.4
Mental Health Services
50.4.1
Mental Health Services (cont)
OPERATING STATEMENT (cont)
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
1,996
2,701
60
1,693
4,478
1,070
2,701
275
2,765
2,286
1,061
2,867
210
1,934
3,178
31,134
28,784
31,109
343,461
346,543
364,105
2,215
...
...
16,064
16,064
16,064
15,755
15,755
15,617
421
...
...
3,986
3,986
4,290
_____________________________________
Consolidated Fund Recurrent Appropriation
309,450
310,738
328,134
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
338,128
339,281
359,002
_____________________________________________________________________________________
_____________________________________________________________________________________
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
22,845
19,245
30,081
_____________________________________
Consolidated Fund Capital Appropriation
22,845
19,245
30,081
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
22,845
19,245
30,081
_____________________________________________________________________________________
479
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.4
Mental Health Services
50.4.1
Mental Health Services (cont)
PROGRAM RECEIPTS
Commonwealth payments and dedicated funds
paid into Consolidated Fund
Commonwealth Payment - National Mental Health
6,588
7,992
6,786
_____________________________________________________________________________________
480
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.5
Rehabilitation and Extended Care Services
50.5.1
Rehabilitation and Extended Care Services
Program Objective(s):
To improve or maintain the well-being and independent functioning of people
with disabilities or chronic conditions, the frail aged and the terminally ill.
Program Description:
Provision of appropriate health care services for persons with long term
physical or psycho-physical disabilities and for the frail-aged. Coordination of
the Department's services for the aged and disabled with those provided by
other agencies and individuals.
Units
1993-94
1994-95
1995-96
1996-97
thous
%
%
thous
35.9
67.3
8.1
2,426
28.2
67.3
6.3
2,416
32.8
77.1
5.0
2,415
30.4
79.1
4.7
2,411
EFT
8,863
8,743
8,749
8,755
Outputs:
Admitted patients
Admitted patients discharged to home/hostel care
Admitted patients discharged to a nursing home
Occasions of service
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Third schedule hospitals
Other services Redundancies
352,607
110,502
16,377
25,227
357,769
132,811
16,377
25,227
361,610
134,266
15,494
25,437
10,973
128,618
10,920
111,731
11,281
117,476
583
530
530
Total Expenses
644,887
655,365
666,094
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Ambulance transport charges
Other ambulance user charges
114,696
4,639
231
111,210
4,934
231
108,016
6,854
248
481
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.5
Rehabilitation and Extended Care Services
50.5.1
Rehabilitation and Extended Care Services (cont)
OPERATING STATEMENT (cont)
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
3,159
4,273
253
2,678
7,084
2,819
4,273
435
4,374
3,616
2,727
4,535
332
3,060
5,027
Total Retained Revenue
137,013
131,892
130,799
Net Cost of Services
507,874
523,473
535,295
3,504
...
...
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
25,227
25,227
25,437
24,925
24,925
24,706
667
...
...
6,306
6,306
6,788
_____________________________________
Consolidated Fund Recurrent Appropriation
454,253
467,015
478,364
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
587,384
598,529
608,780
_____________________________________________________________________________________
_____________________________________________________________________________________
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
7,127
6,242
643
_____________________________________
Consolidated Fund Capital Appropriation
7,127
6,242
643
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
7,127
6,242
643
_____________________________________________________________________________________
482
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.5
Rehabilitation and Extended Care Services
50.5.1
Rehabilitation and Extended Care Services (cont)
PROGRAM RECEIPTS
Commonwealth payments and dedicated funds
paid into Consolidated Fund
Commonwealth Payment - Artificial Limb Scheme
2,497
2,497
2,572
Commonwealth Payment - Geriatric Assessment
13,498
13,342
13,742
Commonwealth Payment - Home and Community
Care Program
24,556
26,095
24,971
_____________________________________________________________________________________
483
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.6
Teaching and Research
50.6.1
Teaching and Research
Program Objective(s):
To develop the skills and knowledge of the health workforce to support patient
care and population health. To extend knowledge through scientific enquiry
and applied research aimed at improving the health and well being of the
people of New South Wales.
Program Description:
Provision of professional training for the needs of the New South Wales health
system. Strategic investment in research and development to improve the
health and well being of the people of New South Wales.
Units
1993-94
1994-95
1995-96
1996-97
no.
no.
2,517
79
2,538
71
2,591
79
2,590
85
no.
443
535
497
444
EFT
1,876
1,805
1,817
1,825
Outputs:
Number of Resident Medical Officers employed
Number of registrars in accredited training positions
Number of Year 1 Allied Health Professionals
supervised
Average Staffing:
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
Grants and subsidies Voluntary organisations
Third schedule hospitals
Grants to Research Institutes - capital grants
Other services Redundancies
Total Expenses
82,308
31,728
3,862
5,949
87,292
32,739
3,862
5,949
88,587
31,298
3,654
5,999
2,575
7,673
5,000
2,575
6,665
5,250
2,661
7,008
3,750
123
123
123
139,218
144,455
143,080
484
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
50
DEPARTMENT OF HEALTH
_____________________________________________________________________________________
50.6
Teaching and Research
50.6.1
Teaching and Research (cont)
OPERATING STATEMENT (cont)
Less:
Retained Revenue
User charges revenue Patient fees and other hospital charges
Ambulance transport charges
Other departmental revenue Interest
Donations and industry contributions
Grants from Budget Sector agencies
Grants from other organisations
Other
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Other
Increase in accrued expenses
2,994
7
2,994
8
4,149
...
746
1,007
159
632
1,670
4,301
1,007
103
1,032
853
4,103
1,070
79
722
1,186
7,215
10,298
11,309
132,003
134,157
131,771
826
...
...
5,949
5,949
5,999
5,878
5,878
5,827
157
...
...
1,488
1,488
1,601
_____________________________________
Consolidated Fund Recurrent Appropriation
119,357
120,842
118,344
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
120,657
125,801
125,813
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Capital grants and advances
5,000
5,250
3,750
______________________________________________________________________________________________
485
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
51
HEALTH CARE COMPLAINTS COMMISSION
_____________________________________________________________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________________________________________________________
FINANCIAL SUMMARY
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
2,550
1,151
20
6
3,083
1,200
10
120
3,320
1,380
10
120
Total Expenses
3,727
4,413
4,830
50
50
150
268
103
...
100
418
103
3,627
3,995
4,727
...
...
190
28
...
...
Less:
Retained Revenue
User charges revenue
Other departmental revenue
Total Retained Revenue
Net Cost of Services
Plus: Increase in agency cash balances
Non cash revenues
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Increase in accrued expenses
Decrease in receivables
6
120
120
197
426
235
...
40
...
...
203
...
_____________________________________
Consolidated Fund Recurrent Appropriation
3,424
3,424
4,372
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
3,380
3,683
4,325
_____________________________________________________________________________________
486
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
51
HEALTH CARE COMPLAINTS COMMISSION
_____________________________________________________________________________________
51.1
Health Care Complaints
51.1.1
Health Care Complaints
Program Objective(s):
To investigate, monitor, review and resolve complaints about health care with a
view to maintaining and improving the quality of health care services in New
South Wales. To ensure that health services are of an acceptable standard and
health providers are accountable for their actions.
Program Description:
Provision of an accessible, independent complaints mechanism for consumers
of both public and private health services. Examination of areas of concern in
the delivery of health care and provision of recommendations which assist and
promote the maintenance of health standards.
Average Staffing (EFT)
__________________
1995-96
1996-97
Activities :
Complaints investigation and review
Administration and support
40
11
______
51
49
11
______
60
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Maintenance
Depreciation
2,550
1,151
20
6
3,083
1,200
10
120
3,320
1,380
10
120
Total Expenses
3,727
4,413
4,830
50
150
103
...
50
28
240
...
...
100
418
103
3,627
3,995
4,727
Less:
Retained Revenue
User charges revenue Minor user charges
Other departmental revenue Donations and industry contributions
Grants from Budget Sector agencies
Total Retained Revenue
Net Cost of Services
487
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
51
HEALTH CARE COMPLAINTS COMMISSION
_____________________________________________________________________________________
51.1
Health Care Complaints
51.1.1
Health Care Complaints (cont)
OPERATING STATEMENT (cont)
Plus: Increase in agency cash balances
Non cash revenues
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Increase in accrued expenses
Decrease in receivables
...
...
190
28
...
...
6
120
120
197
426
235
...
40
...
...
203
...
_____________________________________
Consolidated Fund Recurrent Appropriation
3,424
3,424
4,372
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
3,380
3,683
4,325
______________________________________________________________________________________________
488
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
52
DEPARTMENT OF ABORIGINAL AFFAIRS
_____________________________________________________________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________________________________________________________
FINANCIAL SUMMARY
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Depreciation
Grants and subsidies
1,590
876
40
40,479
1,687
780
40
42,351
1,642
901
40
42,272
Total Expenses
42,985
44,858
44,855
Less:
Retained Revenue
Other departmental revenue
719
946
699
Total Retained Revenue
719
946
699
42,266
43,912
44,156
Net Cost of Services
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Decrease in receivables
Decrease in agency cash balances
40
40
40
133
133
137
...
1
...
169
...
...
_____________________________________
Consolidated Fund Recurrent Appropriation
41,924
43,738
43,979
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
3,216
3,255
3,080
_____________________________________________________________________________________
489
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
52
DEPARTMENT OF ABORIGINAL AFFAIRS
_____________________________________________________________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________________________________________________________
FINANCIAL SUMMARY (cont)
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
265
265
...
_____________________________________
Consolidated Fund Capital Appropriation
265
265
...
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
Capital grants and advances
265
265
...
39,500
41,343
41,500
_____________________________________
Total Capital Program
39,765
41,608
41,500
_____________________________________________________________________________________
490
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
52
DEPARTMENT OF ABORIGINAL AFFAIRS
_____________________________________________________________________________________
52.1
Policy and Advisory Services on Aboriginal Affairs
52.1.1
Policy and Advisory Services on Aboriginal Affairs
Program Objective(s):
To bring about improvements in policies and services provided by the State
consistent with the Government's policy of self-determination in Aboriginal
affairs.
Program Description:
Evaluation and review of policy and services to Aborigines in the State,
including the examination of policy and services of other State agencies
involved in Aboriginal affairs. Provision of funds under the State's Land Rights
legislation.
Average Staffing (EFT)
__________________
1995-96
1996-97
Activities:
Administrative and policy support
Regional community advice
26
5
______
31
27
3
______
30
_____________________________________
1995-96
1996-97
Budget
Revised
Budget
$000
$000
$000
_____________________________________
OPERATING STATEMENT
Expenses
Operating expenses Employee related
Other operating expenses
Depreciation
Grants and subsidies Assistance to Aborigines
Western Sydney Area Grants Scheme
Aboriginal Land Rights - capital grants
Aboriginal infrastructure program - capital grant
1,590
876
40
1,687
780
40
1,642
901
40
935
44
35,000
4,500
964
44
36,843
4,500
728
44
37,000
4,500
Total Expenses
42,985
44,858
44,855
491
ESTIMATES 1996-97
_____________________________________________________________________________________
MINISTER FOR HEALTH AND MINISTER FOR ABORIGINAL
AFFAIRS
52
DEPARTMENT OF ABORIGINAL AFFAIRS
_____________________________________________________________________________________
52.1
Policy and Advisory Services on Aboriginal Affairs
52.1.1
Policy and Advisory Services on Aboriginal Affairs (cont)
OPERATING STATEMENT (cont)
Less:
Retained Revenue
Other departmental revenue Interest
Grants from Budget Sector agencies
Grants from other organisations
7
...
712
6
36
904
7
...
692
Total Retained Revenue
719
946
699
42,266
43,912
44,156
Net Cost of Services
Less: Non funded expenses Depreciation
Crown acceptance of agency liabilities
Decrease in receivables
Decrease in agency cash balances
40
40
40
133
133
137
...
1
...
169
...
...
_____________________________________
Consolidated Fund Recurrent Appropriation
41,924
43,738
43,979
_____________________________________________________________________________________
_____________________________________________________________________________________
TOTAL CURRENT PAYMENTS
3,216
3,255
3,080
_____________________________________________________________________________________
_____________________________________________________________________________________
INVESTING STATEMENT
Outflows
Acquisition of property, plant and equipment
265
265
...
_____________________________________
Consolidated Fund Capital Appropriation
265
265
...
_____________________________________________________________________________________
_____________________________________________________________________________________
CAPITAL PROGRAM
Acquisition of property, plant and equipment
Capital grants and advances
265
265
...
39,500
41,343
41,500
_____________________________________
Total Capital Program
39,765
41,608
41,500
_____________________________________________________________________________________