(A) Budget |
(B) Actual |
Variation |
||
| Administered Expenses | ||||
| Program 4.1: Primary Care Education and Training | ||||
| Appropriation Bill 1/3/5 | 231,756 | 204,973 | (26,783) | |
| 231,756 | 204,973 | (26,783) | ||
| Program 4.2: Primary Care Financing, Quality and Access | ||||
| Appropriation Bill 1/3/5 | 200,621 | 172,681 | (27,940) | |
| 200,621 | 172,681 | (27,940) | ||
| Program 4.3: Primary Care Policy, Innovation and Research | ||||
| Appropriation Bill 1/3/5 | 42,665 | 28,226 | (14,439) | |
| 42,665 | 28,226 | (14,439) | ||
| Program 4.4: Primary Care Practice Incentives | ||||
| Appropriation Bill 1/3/5 | 323,326 | 301,249 | (22,077) | |
| 323,326 | 301,249 | (22,077) | ||
| Total Administered Expenses | 798,368 | 707,129 | (91,239) | |
| Departmental Appropriations | ||||
| Output Group 1 - Policy Advice | 9,264 | 8,167 | (1,097) | |
| Output Group 2 - Program Management | 27,788 | 24,284 | (3,504) | |
| Total price of departmental outputs | ||||
| (Total revenue from Government and other sources) | 37,052 | 32,451 | (4,601) | |
| Total revenue from Government (appropriations) | ||||
| contributing to price of departmental outputs | 36,196 | 32,612 | (3,584) | |
| Total revenue from other sources | 856 | (161) | (1,017) | |
| Total price of departmental outputs | ||||
| (Total revenue from Government and other sources) | 37,052 | 32,451 | (4,601) | |
| Total estimated resourcing for Outcome 4 | ||||
| (Total price of outputs and administered expenses) | 835,420 | 739,580 | (95,840) | |
| Average Staffing Level (Number) | ||||
| Department | 241 | 256 | 15 | |
The 2006-07 budget has not been provided. The Department of Health and Ageing moved to a new outcome structure for 2006-07 and is no longer appropriated under the 2005-06 outcome structure. Accurate allocation of 2006-07 funding against the 2005-06 outcome structure is not available and inclusion of notional allocations could be misleading to the reader.
* Budgeted appropriations taken from the 2006-07 Health and Ageing Portfolio Budget Statements and re-aligned to the 2005-06 outcome structure.
Produced by the Portfolio Strategies Division, Australian
Government Department of Health and Ageing.
URL: http://www.health.gov.au/internet/annrpt/publishing.nsf/Content/resources-0506-4
If you would like to know more or give us your comments contact: annrep@health.gov.au