Appendix A: 2015 Election Commitments Expense Measures(a) 2014- 15 2015- 16 2016- 17 2017- 18 2018- 19 $m $m $m $m $m 2015 Election Commitments Family and Community Services Social Housing Community Improvement Fund ... 6.0 6.2 8.4 Institute of Open Adoption ... 1.0 1.0 0.9 ... Deliver more services valued by seniors ... ... 1.5 7.3 1.6 (7.3) 1.6 ... 1.5 ... ... 10.0 10.0 ... ... ... ... 3.4 20.0 2.3 ... 2.3 ... 2.3 ... Supporting the RSPCA ... 0.5 0.5 0.5 0.5 Growing the Arts And Cultural Sector in Western Sydney ... 1.0 1.5 2.1 3.2 Expanding energy rebates ... 21.6 25.9 30.9 36.2 Harnessing new technology to prevent shark attacks ... 0.1 ... ... ... Jobs For NSW ... 8.7 87.9 162.9 137.9 Boost funding for Landcare ... ... 1.5 8.3 2.6 8.5 5.3 8.7 6.5 ... Tough sentencing for criminals ... 0.9 2.0 2.3 2.5 Combating child sexual assault ... 5.5 5.6 5.8 5.9 ... 27.0 29.0 37.3 45.4 ... 13.0 12.6 2.8 2.8 4.8 ... 7.6 1.0 7.6 0.5 8.8 0.5 ... 0.5 ... 1.0 1.0 1.1 1.1 ... ... ... 0.6 20.0 0.6 20.0 0.6 20.0 0.6 Delivering the National Disability Insurance Scheme early ... Education Aboriginal Centre for Excellence (b) Maths and science initiative $20 million Before And After School Care Fund Industry, Skills and Regional Development Telecommunication services in regional NSW Justice (c) Strengthen the NSW Police Force Support our rural firefighters in protecting our communities Victims Compensation Scheme Boosting Police Citizen Youth Clubs Planning and Environment Overhauling the Companion Animal Registration System Saving Our Species Enhance and expand our National Parks (d) Premier and Cabinet Support our veterans ... 0.6 0.4 0.4 0.4 Fixed commitments for local projects ... 14.5 1.2 4.3 ... Growing NSW visitor economy ... 35.7 32.7 33.0 26.3 Budget Statement 2015-16 A-1 Table A.1: Expense Measures(a) (cont.) 2014- 15 $m 2015- 16 $m 2016- 17 $m 2017- 18 $m 2018- 19 $m 2015 Election Commitments Transport ... ... ... 7.6 6.5 ... ... ... ... ... ... ... (18.0) ... (18.0) ... (18.0) ... (18.0) ... 1.5% efficiency dividend ... (129.3) (133.5) (136.2) (137.7) Eliminating unnecessary duplication across Government ... ... (15.0) (62.5) (25.0) (108.6) (40.0) (115.6) (40.0) (116.7) ... (9.7) (10.0) (10.0) (10.0) Parramatta River - more ferries and services Finance, Services and Innovation Trial Car Sharing Services In Government Treasury Cash management practices Treasurer's Advance for Victims' Compensation Scheme Whole- of- Government Implementation of procurement savings initiatives Other Reduction to DPC Contingency Fund Total Impact on Expenses (a) 4.8 (36.3) (41.3) 28.3 (22.3) This table updates the Parliamentary Budget Office (PBO), Budget Impact Statement 2015 – Coalition, 23 March 2015. The costings in this table vary from the PBO due to reclassification of some measures between revenue and expenses and refinement of costings, including final implementation details. Some measures will be met either wholly or in part within existing resources. For other election commitments including those to be met from within existing resources, see Table A.2, A.3 and A.4 in this appendix. Budget impacts are shown on an escalated basis. (b) Published by the PBO as “Specialist Subjects Successful Students”. (c) Includes the recurrent cost of additional police strength and police equipment. See also related capital component for police equipment - Strengthen the NSW Police Force – equipment, in Table A.3. (d) Published by the PBO as a revenue measure. Reclassified as an expense measure. Refers to 50 per cent discount on registration fees for all cats and dogs obtained from pounds and shelters. A-2 Budget Statement 2015-16 Revenue Measures(a) 2014- 15 2015- 16 2016- 17 2017- 18 2018- 19 $m $m $m $m $m 2015 Election Commitments Health Health capital - Transform Patient Health Care (b) ... ... ... 2.8 4.2 Strengthen the NSW Police Force ... 10.0 15.0 15.0 15.0 Support our rural firefighters in protecting our communities ... 13.9 12.3 2.1 2.1 ... ... ... ... ... Enhance and expand our national parks ... 0.0 0.0 0.0 0.0 National Parks - increase access ... 0.1 ... ... ... ... 53.1 46.4 40.8 23.5 ... (1.1) (1.1) (1.2) (1.2) 76.0 72.6 59.6 43.6 Justice Planning and Environment Overhauling the Companion Animal Registration System (c) Industry, Skills and Regional Development Treasury Cash management practices Finance, Services and Innovation Making property sales data and land valuation data free Total Impact on Revenue (a) ... This table updates the Parliamentary Budget Office (PBO), Budget Impact Statement 2015 – Coalition, 23 March 2015. The costings in this table vary from the PBO due to reclassification of some measures between revenue and expenses and refinement of costings, including final implementation details. For other election commitments including those to be met from within existing resources, see Table A.1, A.3 and A.4 in this appendix. (b) Published by the PBO as an expense measure. Components reclassified as a revenue measure. (c) Published by the PBO as a revenue measure. Reclassified as an expense measure. Budget Statement 2015-16 A-3 Capital Measures(a) 2014- 15 2015- 16 2016- 17 2017- 18 2018- 19 $m $m $m $m $m 2015 Election Commitments Education (b) ... 0.8 ... ... ... ... 56.6 111.7 53.7 22.2 Strengthen the NSW Police Force - equipment ... 10.0 15.0 15.0 15.0 Support our rural firefighters in protecting our communities ... 3.5 2.1 ... ... ... 3.0 ... ... ... ... 2.0 11.0 11.0 ... ... ... ... ... ... Support our veterans ... 0.1 ... ... ... Fixed commitments for local projects ... 0.6 0.6 ... ... 79.7 37.2 Maths and science initiative Health Health capital - Transform Patient Health Care (c) Justice Industry, Skills and Regional Development Enhance and expand our National Parks Transport Parramatta River - more ferries and services Finance, Services and Innovation Trial car sharing services in Government Premier and Cabinet Total Impact on Capital Expenditure (a) ... 76.5 140.4 This table updates the Parliamentary Budget Office (PBO), Budget Impact Statement 2015 – Coalition, 23 March 2015. The costings in this table vary from the PBO due to reclassification of some measures between revenue and expenses and refinement of costings, including final implementation details. Some measures will be met either wholly or in part within existing resources. For other election commitments including those to be met from within existing resources, see Table A.1, A.2 and A.4 in this appendix. (b) Published by the PBO as “Specialist Subjects Successful Students” as an expense measure. Components reclassified as a capital measure. (c) This measure excludes Rebuilding NSW funding to be applied in later years. A-4 Budget Statement 2015-16 During the election campaign, the Government announced a number of measures that are to be fully offset and therefore, have a nil impact on the 2015-16 Budget and forward estimates. The following lists some of these election commitments. Subsequent to the election, a number of items received supplementary funding. For full details of election commitments, see election commitment booklet. Funding Within Existing Resources 2015 Election Commitments Education Innovative Education, Successful Students – new schools and upgrades Quality Teaching, Successful Students – public primary school teacher mentoring and coaching Supported Students, Successful Students – increased resources to improve student welfare Health Boost to frontline staff and hospital capacity for increased activity Increased support for rural health Rollout of ‘It Stops Here: Safer Pathway’ program to more areas Transforming Patient Health Care through building and upgrading hospital and health services Medical research policy Integrated care policy Abolishing co- payments for Highly Specialised Drugs Additional support for mothers with post- natal depression Justice Stronger legislation to fight organised crime Police Station capital works Cultural institutions - free general admission to under 16s (a) Fighting the scourge of ice Community Safety Fund Reopening Kirkconnell Prison Domestic Violence Disclosure Scheme Planning and Environment Increase the number of home sites unlocked from Government owned land Energy Efficiency Action Plan Container Deposit Scheme (a) (a) New community recycling centres Local Floodplain Management in Kyogle Reduced sulphur emissions in fuel used by cruise ships Funding for new Community Renewable Energy Grants Establishment of a 200 hectare Bungarribee Super Park Jimmy's Beach renourishment Urban Habitat Renewal Program to improve urban bush and habitat over four years Addition to the Brisbane Waters National Park New Edmondson Regional Park Backyard swimming pool compliance Family and Community Services Building safer and better social housing communities Homelessness services funding boost Pensioner and seniors concessions reinstatement Ageing advocacy funding extension Budget Statement 2015-16 (a) A-5 Table A.4: Funding Within Existing Resources (cont.) 2015 Election Commitments Transport, Roads and Freight Major train station upgrades Commuter car parking upgrades Intercity and regional interchange upgrades Morning peak express trains service increases from Parramatta to the CBD Regional train fleet (b) Community transport funding boost Local walking and cycling paths investment increases Transport grants increases for regional and country areas Macarthur Transport Action Plan Linking Orange coach to Bathurst Bullet Safety and congestion road projects to improve traffic flow and address pinch points Flashing lights for school safety zones Highway and local road safety improvements and upgrades Industry, Skills and Regional Development A new sports infrastructure fund administered via the ClubGRANTS program Newsagent assistance fund (a) (a) Reskilling NSW Funding to reduce lead levels at Broken Hill NSW drought package (a) (a) Enhancement to the Water Monitoring Framework Reopening parts of Warragamba Dam to the public Commitment to Cap and Pipe Scheme Coastal dredging to restore the accessibility and health of five key North Coast waterways Petroleum Exploration Licence Buy Back extension to 30 June 2015 Premier and Cabinet Funding a perpetual John Monash Scholarship Appointment of an Electricity Commissioner NSW Police Force review of oversight arrangements Appointment of a Minister for the Prevention of Domestic Violence and Sexual Assault Sporting infrastructure upgrades Finance, Services and Innovation Expansion of Service NSW one- stop shops Introduction of digital drivers licences Workers Compensation Scheme reform (a) Procurement contribution to local jobs and training Relocation of Office of Finance and Services positions to Queanbeyan and Gosford Underquoting cracking down on real estate agents Treasury Social impact investment policy Foodbank - distribution centre (a) Deregulation of retail trading laws Additional support for James Hardie asbestos victims (a) This item subsequently received supplementary funding. (b) This item no longer impacts general government expenses due to the establishment of Transport Asset Holding Entity. A-6 Budget Statement 2015-16