|
(A) Budget |
(B) Actual |
Variation |
Budget |
|---|---|---|---|---|
Administered Expenses |
5,657 |
5,483 |
(174) |
7,902 |
|
74,049 |
73,844 |
(205) |
79,760 |
Program 4.2: Aged Care Workforce |
34,403 |
46,946 |
12,543 |
55,828 |
|
34,403 |
46,946 |
12,543 |
55,828 |
Program 4.3: Ageing Information and Support |
39,689 |
33,676 |
(6,013) |
36,087 |
|
39,689 |
33,676 |
(6,013) |
36,087 |
Program 4.4: Community Care |
444,104 |
447,781 |
3,677 |
526,318 |
Total Special Appropriations |
444,104 |
447,781 |
3,677 |
526,318 |
Appropriation Bill 1/3/5 |
263,903 |
259,303 |
(4,600) |
289,467 |
|
1,721,963 |
1,720,919 |
(1,044) |
1,919,648 |
Program 4.5: Culturally Appropriate Aged Care |
27,136 |
26,952 |
(184) |
29,280 |
|
27,136 |
26,952 |
(184) |
29,280 |
Program 4.6: Dementia |
32,394 |
31,219 |
(1,175) |
31,629 |
|
32,394 |
31,219 |
(1,175) |
31,629 |
Program 4.7: Flexible Aged Care |
332,289 |
335,095 |
2,806 |
410,072 |
Total Special Appropriations |
332,289 |
335,095 |
2,806 |
410,072 |
Program 4.8: Residential Care |
5,174,940 |
5,081,207 |
(93,733) |
5,725,042 |
Total Special Appropriations |
5,175,500 |
5,081,207 |
(94,293) |
5,725,042 |
Appropriation Bill 1/3/5 |
75,038 |
68,363 |
(6,675) |
149,904 |
|
5,250,538 |
5,149,570 |
(100,968) |
5,874,946 |
Total Administered Expenses |
7,512,461 |
7,418,221 |
(94,240) |
8,437,250 |
Departmental Appropriations |
34,541 |
35,013 |
472 |
33,851 |
Total price of departmental outputs |
187,724 |
190,410 |
2,686 |
183,973 |
Total revenue from Government (appropriations) contributing to price of departmental outputs |
184,819 |
186,525 |
1,706 |
181,071 |
Total revenue from other sources |
2,905 |
3,885 |
980 |
2,902 |
Total price of departmental outputs |
187,724 |
190,410 |
2,686 |
183,973 |
Total estimated resourcing for Outcome 4 |
7,700,185 |
7,608,631 |
(91,554) |
8,621,223 |
Average Staffing Level (Number) Department |
1,135 |
1,137 |
2 |
1,090 |
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-4-financial-resources-summary-4
If you would like to know more or give us your comments contact: annrep@health.gov.au