|
Actual available appropriation for 2011–12
|
Payments made 2011–12
|
Balance remaining 2011–12
|
$’000
|
$’000
|
$’000
|
(a)
|
(b)
|
(a)–(b)
|
Ordinary annual services1 Departmental appropriation
|
Prior year departmental appropriation
|
66 936
|
66 936
|
-
|
Departmental appropriation2
|
455 396
|
388 464
|
66 932
|
Payment to CAC Act bodies3
|
41 485
|
41 485
|
-
|
s31 Relevant agency receipts4
|
91 576
|
91 576
|
-
|
Total
|
655 393
|
588 461
|
66 932
|
Administered expenses1
|
Outcome 1–Biodiversity and Ecosystems
|
316 764
|
288 709
|
|
Outcome 2 - Sustainable Population and Communities
|
58 397
|
58 302
|
|
Outcome 4 - Sustainable Water
|
472 995
|
433 019
|
|
Outcome 5 - Environmental Protection and Heritage Conservation
|
12 607
|
11 452
|
|
Payments to CAC Act bodies
|
-
|
-
|
|
Total
|
860 763
|
791 482
|
|
Total ordinary annual services
|
A 1 516 156
|
1 379 943
|
|
|
Actual available appropriation
|
Payments made
|
Balance remaining
|
for 2011–12
|
2011–12
|
2011–12
|
$’000
|
$’000
|
$’000
|
(a)
|
(b)
|
(a)–(b)
|
Other services5
|
Administered expenses
|
|
|
|
Specific payments to States, ACT, NT and local government
|
|
|
|
Outcome 4–Sustainable Water
|
10 054
|
7247
|
|
Outcome 5–Environmental Protection and Heritage Conservation
|
800
|
|
|
Total
|
10 854
|
7247
|
|
Departmental non-operating5
|
|
|
|
Equity injections
|
1545
|
709
|
|
Payments to CAC Act bodies–non-operating
|
-
|
-
|
|
Total
|
1545
|
709
|
|
|
|
|
|
Administered non-operating5
|
PY Administered assets and liabilities
|
601 528
|
396 972
|
|
Administered assets and liabilities
|
410 889
|
145 824
|
|
Payments to CAC Act bodies– non-operating
|
-
|
-
|
|
Total
|
1 012 417
|
542 796
|
469 621
|
Total other services
|
B 1 024 816
|
550 752
|
|
Total Available annual
|
|
|
|
Appropriations and Payments
|
2 540 972
|
|
|
|
Actual available appropriation
|
Payments made
|
Balance remaining
|
for 2011–12
|
2011–12
|
2011–12
|
$’000
|
$’000
|
$’000
|
(a)
|
(b)
|
(a)–(b)
|
Special Accounts6
|
Opening balance
|
440 113
|
|
|
Appropriation receipts
|
191 378
|
|
|
Non-appropriation receipts to Special Accounts
|
37 498
|
|
|
Payments made
|
|
219 512
|
|
Total Special Account
|
C 668 989
|
219 512
|
449 477
|
Total resourcing
|
A+B+C
|
3 209 961
|
2 150 207
|
|
Less appropriations drawn from
|
|
|
|
annual or special appropriations above
|
|
|
|
and credited to special accounts
|
191 378
|
191 378
|
|
and/or CAC Act bodies through
|
|
|
|
annual appropriations
|
41 485
|
41 485
|
|
Total net resourcing for DSEWPaC
|
2 977 098
|
1 917 344
|
|