| | 2002 Main Estimates | 2002 Supple- mentary Estimates | 2002 Actual | 2001 Actual |
|---|
| | $000 | $000 | $000 | $000 |
| Vote: Commerce | | | | |
| Revenue | | | | |
| Non-tax revenue | | | | |
| Accounting Standards Review Board | 119 | 119 | 119 | 119 |
| Commerce Act penalty | - | - | - | - |
| Proceeds of crime | 250 | 250 | - | 290 |
| Sub-total | 369 | 369 | 119 | 409 |
| Capital receipts | | | | |
| Other | - | - | 1,000 | - |
| Total Non-Departmental Revenue | 369 | 369 | 1,119 | 409 |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | |
| Approval and Review of Financial Reporting Standards | 134 | 219 | 159 | 134 |
| Performance of Securities Market functions | 2,550 | 2,550 | 2,550 | 2,550 |
| Commerce Act and Fair Trading Act enforcement and adjudication | 10,707 | 10,707 | 9,019 | 8,498 |
| Formulation and Administration of the Takeovers Code | 1,600 | 1,600 | 1,600 | 641 |
| Enforcement of Dairy Sector Regulation | - | 1,792 | 1,300 | - |
| Sub-total | 14,991 | 16,868 | 14,628 | 11,823 |
| Appropriations for other expenses to be incurred by the Crown | | |
| Risk Capital Fund - Directors' Fees | 6 | 6 | 5 | 5 |
| Contribution to international organisations | 670 | 670 | 587 | 459 |
| Crawford vs Securities Commission | - | 43 | 8917 | - |
| Settlement expenses | - | - | - | 740 |
| Sub-total | 676 | 719 | 681 | 1,204 |
| Total Non-Departmental Expenditure | 15,667 | 17,587 | 15,309 | 13,027 |
| Vote: Communications | | | | |
| Revenue | | | | |
| Non-tax revenue | | | | |
| Radio Spectrum Resource Fees | - | - | 295 | 266 |
| Telecommunications Levy | 1,956 | 2,553 | 2,553 | - |
| Broadcasting Standards Authority complaints upheld | 44 | - | - | 10 |
| Sub-total | 2,000 | 2,553 | 2,848 | 276 |
| Capital receipts | | | | |
| Sale of Spectrum | - | - | - | 140,315 |
| Total Non-Departmental Revenue | 2,000 | 2,553 | 2,848 | 140,591 |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | |
| Maintenance of standards in Broadcasting | 550 | - | - | 550 |
| Māori Broadcasting Funding | - | - | - | (1) |
| Telecommunications Commissioner | 2,200 | 2,872 | 2,872 | 100 |
| Sub-total | 2,750 | 2,872 | 2,872 | 649 |
| Appropriations for other expenses to be incurred by the Crown | | |
| Contributions to international telecommunications organisations | 930 | 930 | 900 | 841 |
| Total Non-Departmental Expenditure | 3,680 | 3,802 | 3,772 | 1,490 |
| Vote: Consumer Affairs | | | | |
| Revenue | | | | |
| Non-tax revenue | | | | |
| Trade Measurement Unit Infringement Fees | 20 | 20 | 3 | 8 |
| Total Non-Departmental Revenue | 20 | 20 | 3 | 8 |
| Total Non-Departmental Expenditure | - | - | - | - |
| Vote: Energy | | | | |
| Revenue | | | | |
| Tax revenue | | | | |
| Energy Resource Levies - Coal | 5,500 | 5,340 | 6,368 | 5,191 |
| Energy Resource Levies - Gas | 90,000 | 102,000 | 104,721 | 106,083 |
| Sub-total | 95,500 | 107,340 | 111,089 | 111,274 |
| Non-tax revenue | | | | |
| Ironsands Royalties | 52 | 60 | 59 | 53 |
| Residual Ministry of Energy commitments | 100 | 100 | 82 | 172 |
| Royalties - Coal | 1,300 | 1,300 | 1,453 | 1,100 |
| Royalties - Minerals | 800 | 900 | 1,191 | 1,063 |
| Royalties - Petroleum | 32,324 | 42,000 | 52,144 | 81,726 |
| Levy on Electricity Line Business | 4,089 | 4,089 | 5,119 | - |
| Net Gain on Sale of Fixed Assets | - | - | 58 | - |
| Sub-total | 38,665 | 48,449 | 60,106 | 84,114 |
| Total Non-Departmental Revenue | 134,165 | 155,789 | 171,195 | 195,388 |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | |
| Monitoring and price control of electricity lines businesses | 4,600 | 4,600 | 3,000 | 590 |
| Sub-total | 4,600 | 4,600 | 3,000 | 590 |
| Appropriations for other expenses to be incurred by the Crown | | |
| International Energy Agency contribution | 50 | 50 | 50 | 28 |
| International Energy Agency subscription | 115 | 115 | 103 | 103 |
| Ministry of Energy residual liabilities | 210 | 210 | 177 | 155 |
| Petroleum Joint Venture Development | 100 | 100 | - | - |
| Blenheim Bore Remediation | - | - | 188 | - |
| Sub-total | 475 | 475 | 518 | 286 |
| Total Non-Departmental Expenditure | 5,075 | 5,075 | 3,518 | 876 |
| Vote: Government Superannuation Fund (GSF) | | |
| Revenue | | | | |
| Non-tax revenue | | | | |
| Employers' superannuation contribution | - | - | - | 93,644 |
| Total Non-Departmental Revenue | - | - | - | 93,644 |
| Expenditure | | | | |
| Appropriations for non departmental output classes | | |
| Administration of GSF schemes | - | 763 | 763 | 3,128 |
| Sub-total | - | 763 | 763 | 3,128 |
| Benefits and other unrequited expenses | | |
| New Zealand Superannuation Corporation annuities | - | - | - | 400 |
| Unfunded liability movement | - | - | - | 163,799 |
| Subsidy to Government Superannuation Fund | - | - | - | 674,850 |
| Subsidy to Judges' Superannuation account | - | - | - | 10,374 |
| Subsidy to Parliamentary Superannuation account | - | - | - | 4,011 |
| Sub-total | - | - | - | 853,434 |
| Total Non-Departmental Expenditure | - | 763 | 763 | 856,562 |
| Vote: Industry and Regional Development | | |
| Revenue | | | | |
| Non-tax revenue | | | | |
| Business Development Grant Repayments | - | - | - | 12 |
| Total Non-Departmental Revenue | - | - | - | 12 |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | |
| Administration and Monitoring of Payments for Business and Regional Development Services | 4,501 | 2,649 | 2,631 | 3,346 |
| Advice and Information for Business | 14,659 | 14,360 | 14,061 | 10,615 |
| Advice and Support for Regions | 2,590 | 4,149 | 4,041 | 1,595 |
| Commercialisation of Intellectual Property | 1,125 | 1,125 | 1,125 | - |
| Coordination and Facilitation of Sector Strategies | 2,080 | 5,294 | 5,174 | - |
| Delivery of Business Development Programmes | 12,393 | 12,601 | 12,544 | 13,072 |
| Delivery of Business Search and Outreach Programmes | 4,745 | 7,310 | 6,478 | 314 |
| Delivery of Industry and Regional Development Programmes | 10,073 | - | - | - |
| Support for Promising Individuals | 1,950 | 1,950 | 1,950 | - |
| Sub-total | 54,116 | 49,438 | 48,004 | 28,942 |
| Appropriations for other expenses to be incurred by the Crown | | |
| Major Events Support Fund | - | 1,125 | 1,125 | - |
| World Class New Zealanders Fund | - | 280 | 275 | - |
| Incubator Awards | 1,500 | 1,500 | 1,500 | 950 |
| Industry NZ Enterprise Awards Scheme | 4,213 | 3,289 | 1,926 | 410 |
| Industry Specialist and Feasibility Grants | 12,825 | 10,459 | 5,783 | 59 |
| Regional Development Programme | 13,456 | 10,409 | 10,358 | 238 |
| Regional Initiatives Fund | 2,000 | 1,837 | 1,373 | 1,424 |
| Sector Initiatives Fund | 2,000 | 3,674 | 3,366 | 883 |
| Interim Industry and Regional Initiatives Fund | - | - | - | 343 |
| Sub-total | 35,994 | 32,573 | 25,706 | 4,307 |
| Capital contributions to other persons or organisations | | |
| Establishment of Industry NZ | - | 1,100 | 1,100 | 4,500 |
| Total Non-Departmental Expenditure | 90,110 | 83,111 | 74,810 | 37,749 |
| Vote: Sport, Fitness and Leisure18 | | |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | |
| Drug Testing of Sports Persons | 992 | 744 | 744 | 992 |
| Sport, Fitness and Leisure Programmes | 2,975 | 2,231 | 2,231 | 488 |
| Sub-total | 3,967 | 2,975 | 2,975 | 1,480 |
| Benefits and other unrequited expenses | | | | |
| Sport Education Scholarships | 3,000 | 2,250 | 2,250 | 1,000 |
| Appropriations for other expenses to be incurred by the Crown | | |
| Miscellaneous Grants | 50 | 29 | 28 | 50 |
| Total Non-Departmental Expenditure | 7,017 | 5,254 | 5,253 | 2,530 |
| Vote: Tourism | | | | |
| Revenue | | | | |
| Non-tax revenue | | | | |
| Rotorua Golf Club Rental and New Zealand Māori Arts and Crafts Institute | 2 | 2 | 375 | - |
| Wairakei Tourist Park | 1,109 | 1,109 | 1,174 | 1,177 |
| Total Non-Departmental Revenue | 1,111 | 1,111 | 1,549 | 1,177 |
| Expenditure: | | | | |
| Appropriations for non-departmental output classes | | |
| Marketing of New Zealand as a Visitor Destination | 55,027 | 56,925 | 56,925 | 55,027 |
| Implementation of the Tourism Strategy | - | 312 | 312 | - |
| Sub-total | 55,027 | 57,237 | 57,237 | 55,027 |
| Appropriations for other expenses to be incurred by the Crown | | |
| Promotion of New Zealand associated with the America's Cup 2003 and The Lord of the Rings | - | 5,683 | 3,360 | - |
| Tourism Facilities Development Grants | 300 | 300 | 300 | 300 |
| NZTD Settlements | - | - | - | (372) |
| Sub-total | 300 | 5,983 | 3,660 | (72) |
| Total Non-Departmental Expenditure | 55,327 | 63,220 | 60,897 | 54,955 |