| (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 11.1: Mental Health Health Care (Appropriation) Act 1998 – Australian Health Care  Agreements – Provision of Designated Health Services(p) |
11,239 | 11,239 | - | 31,206 |
| Total Special Appropriations | 11,239 | 11,239 | - | 31,206 |
| Appropriation Bill 1/3/5 | 92,667 | 75,114 | (17,553) | 115,731 |
| 103,906 | 86,353 | (17,553) | 146,937 | |
| Total Administered Expenses | 103,906 | 86,353 | (17,553) | 146,937 |
| Departmental Appropriations | ||||
| Output Group 1 - Policy Advice | 6,571 | 6,671 | 100 | 6,745 |
| Output Group 2 - Program Management | 9,816 | 9,965 | 149 | 10,074 |
| Total price of departmental outputs (Total revenue from Government & other sources) |
16,387 | 16,636 | 249 | 16,819 |
| Total revenue from Government (appropriations) contributing to price of departmental outputs |
15,947 | 16,239 | 292 | 16,397 |
| Total revenue from other sources | 440 | 397 | (43) | 422 |
| Total price of departmental outputs (Total revenue from Government & other sources) |
16,387 | 16,636 | 249 | 16,819 |
| Total estimated resourcing for Outcome 11 (Total price of outputs & administered expenses) |
120,293 | 102,989 | (17,304) | 163,756 |
| Average Staffing Level (Number) Department |
143 | 147 | 4 | 148 |
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-11-financial-resources-summary-3
If you would like to know more or give us your comments contact: annrep@health.gov.au