| (A) Budget Estimate 2006-07 $'000 | (B) Actual 2006-07 $'000 | Variation (Column B minus Column A) $'000 | Budget Estimate 2007-08 $'000 | |
|---|---|---|---|---|
Administered Expenses |
|
|
|
|
Program 3.1: Medicare Services |
|
|
|
|
Health Insurance Act 1973 - Medical Benefits |
11,633,471 |
11,673,475 |
40,004 |
12,471,116 |
Total Special Appropriations |
11,633,471 |
11,673,475 |
40,004 |
12,471,116 |
Program 3.2: Alternative Funding for Health Service Provision |
||||
Appropriation Bill 1/3/5 |
3,349 |
3,775 |
426 |
3,385 |
|
3,349 |
3,775 |
426 |
3,385 |
Program 3.3: Diagnostic Imaging Services |
|
|
|
|
Appropriation Bill 1/3/5 |
11,546 |
4,900 |
(6,646) |
10,296 |
Appropriation Bill 2/4/6 |
1,100 |
1,100 |
- |
1,200 |
|
12,646 |
6,000 |
(6,646) |
11,496 |
Program 3.4: Pathology Services |
|
|
|
|
Appropriation Bill 1/3/5 |
8,266 |
3,149 |
(5,117) |
7,390 |
|
8,266 |
3,149 |
(5,117) |
7,390 |
Program 3.5: Chronic Disease - Radiation Oncology |
||||
Appropriation Bill 1/3/5 |
61,638 |
48,174 |
(13,464) |
77,687 |
Appropriation Bill 2/4/6 |
1,160 |
833 |
(327) |
1,185 |
|
62,798 |
49,007 |
(13,791) |
78,872 |
Program 3.6: Targeted Assistance - Medical |
|
|
|
|
Appropriation Bill 1/3/5 |
5,989 |
2,105 |
(3,884) |
5,064 |
|
5,989 |
2,105 |
(3,884) |
5,064 |
Total Administered Expenses |
11,726,519 |
11,737,511 |
10,992 |
12,577,323 |
Departmental Appropriations |
|
|
|
|
Output Group 1 - Policy Advice |
21,288 |
20,765 |
(523) |
22,886 |
Output Group 2 - Program Management |
7,425 |
6,557 |
(868) |
7,983 |
Total price of departmental outputs |
28,713 |
27,322 |
(1,391) |
30,869 |
Total revenue from Government (appropriations) |
27,380 |
26,102 |
(1,278) |
29,572 |
Total revenue from other sources |
1,333 |
1,220 |
(113) |
1,297 |
Total price of departmental outputs |
28,713 |
27,322 |
(1,391) |
30,869 |
Total estimated resourcing for Outcome 3 |
11,755,232 |
11,764,833 |
9,601 |
12,608,192 |
Average Staffing Level (Number) |
|
|
|
|
Department |
167 |
165 |
(2) |
172 |
Produced by the Portfolio Strategies Division, Australian
Government Department of Health and Ageing.
URL: http://www.health.gov.au/internet/annrpt/publishing.nsf/Content/outcome-03-financial-resources-summary-3
If you would like to know more or give us your comments contact: annrep@health.gov.au