| (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 12.1: Rural Workforce | ||||
| Appropriation Bill 1/3/5 | 103,379 | 103,379 | - | 169,360 |
| 103,379 | 103,379 | - | 169,360 | |
| Program 12.2: Workforce | ||||
| Appropriation Bill 1/3/5 | 32,688 | 29,954 | (2,734) | 40,750 |
| 32,688 | 29,954 | (2,734) | 40,750 | |
| Total Administered Expenses | 136,067 | 133,333 | (2,734) | 210,110 |
| Departmental Appropriations | ||||
| Output Group 1 - Policy Advice | 5,711 | 6,234 | 523 | 5,763 |
| Output Group 2 - Program Management | 9,599 | 10,478 | 879 | 9,686 |
| Total price of departmental outputs (Total revenue from Government & other sources) |
15,310 | 16,712 | 1,402 | 15,449 |
| Total revenue from Government (appropriations) contributing to price of departmental outputs |
14,867 | 16,270 | 1,403 | 15,024 |
| Total revenue from other sources | 443 | 442 | (1) | 425 |
| Total price of departmental outputs (Total revenue from Government & other sources) |
15,310 | 16,712 | 1,402 | 15,449 |
| Total estimated resourcing for Outcome 12 (Total price of outputs & administered expenses) |
151,377 | 150,045 | (1,332) | 225,559 |
| Average Staffing Level (Number) Department |
125 | 124 | (1) | 125 |
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-12-financial-resources-summary-3
If you would like to know more or give us your comments contact: annrep@health.gov.au