| (shown GST-inclusive where applicable) | 2001 Main Estimates | 2001 Supple- mentary Estimates | 2001 Actual | 2000 Actual |
| | $000 | $000 | $000 | $000 |
| Vote: Commerce | | | | |
| Revenue | | | | |
| Non tax revenue | | | | |
| Accounting Standards Review Board | 119 | 119 | 119 | 119 |
| Commerce Act penalty | - | - | - | 1,307 |
| Proceeds of crime | 250 | 250 | 290 | 328 |
| Capital Receipts | | | | |
| Investment in Risk Capital Fund | - | - | - | 1,150 |
| Total Non-Departmental Revenue | 369 | 369 | 409 | 2,904 |
| Expenditure | | | | |
| Appropriations for non departmental output classes | | | | |
| Approval and review of Financial Reporting Standards | 134 | 134 | 134 | 134 |
| Performance of Securities Market functions | 2,550 | 2,550 | 2,550 | 2,550 |
| Commerce Act and Fair Trading Act enforcement and adjudication | 9,507 | 9,507 | 8,498 | 8,325 |
| Formulation and Administration of the Takeovers Code | - | 641 | 641 | - |
| Monitoring and price control of electricity lines businesses | - | - | - | 562 |
| Sub-total | 12,191 | 12,832 | 11,823 | 11,571 |
| Appropriations for other expenses to be incurred by the Crown | | | | |
| Risk Capital Fund - Directors' Fees | 6 | 6 | 5 | 6 |
| Contribution to international organisations | 700 | 670 | 459 | 456 |
| Settlement Expenses | - | 740 | 740 | - |
| Sub-total | 706 | 1,416 | 1,204 | 462 |
| Capital contributions to other persons or organisations | | | | |
| Investment in Takeovers Panel | - | 49 | - | - |
| Total Non-Departmental Expenditure | 12,897 | 14,297 | 13,027 | 12,033 |
| Vote: Communications | | | | |
| Revenue | | | | |
| Non-tax Revenue | | | | |
| Administration of Māori Broadcasting | 1,156 | - | - | 1,156 |
| Broadcasting Commission | - | - | - | 1,674 |
| Radio Spectrum | - | - | 266 | 803 |
| Broadcasting Standards Authority complaints upheld | 44 | 44 | 10 | 41 |
| Capital Receipts | | | | |
| Sale of Spectrum | - | 134,549 | 140,315 | - |
| Total Non-Departmental Revenue | 1,200 | 134,593 | 140,591 | 3,674 |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | | | |
| Maintenance of standards in Broadcasting | 550 | 550 | 550 | 550 |
| Public Broadcasting Funding | - | - | - | 6,961 |
| Administration of Public Broadcasting | - | - | - | 471 |
| Māori Broadcasting Funding | - | - | (1) | 12,837 |
| Administration of Māori Broadcasting Funding | - | - | - | 1,300 |
| Telecommunications Commissioner | - | 100 | 100 | - |
| Sub-total | 550 | 650 | 649 | 22,119 |
| Appropriations for other expenses to be incurred by the Crown | | | | |
| Contributions to international telecommunications organisations | 930 | 930 | 841 | 855 |
| Sub-total | 930 | 930 | 841 | 855 |
| Total Non-Departmental Expenditure | 1,480 | 1,580 | 1,490 | 22,974 |
| Vote: Consumer Affairs | | | | |
| Revenue | | | | |
| Non-tax Revenue | | | | |
| Trade Measurement Unit Infringement Fees | 20 | 20 | 8 | 9 |
| Total Non-Departmental Revenue | 20 | 20 | 8 | 9 |
| Total Non-Departmental Expenditure | - | - | - | - |
| Vote: Energy | | | | |
| Revenue | | | | |
| Tax Revenue | | | | |
| Energy Resource Levies - Coal | 4,000 | 5,000 | 5,191 | 5,446 |
| Energy Resource Levies - Gas | 85,000 | 94,000 | 106,083 | 102,337 |
| Total Tax Revenue | 89,000 | 99,000 | 111,274 | 107,783 |
| Non-Tax Revenue | | | | |
| Ironsands Royalties | 54 | 50 | 53 | 52 |
| Residual Ministry of Energy commitments | 200 | 130 | 172 | 237 |
| Royalties - Coal | 1,300 | 1,200 | 1,100 | 1,371 |
| Royalties - Minerals | 800 | 950 | 1,063 | 531 |
| Royalties - Petroleum | 23,500 | 60,120 | 81,726 | 45,654 |
| Total Non-Tax Revenue | 25,854 | 62,450 | 84,114 | 47,845 |
| Capital Receipts | | | | |
| Crown Energy Efficiency Loan Repayments | - | - | - | 990 |
| Total Non-Departmental Revenue | 114,854 | 161,450 | 195,388 | 156,618 |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | | | |
| Monitoring and Price Control of Electricity Line Businesses | - | 590 | 590 | - |
| Sub-Total | - | 590 | 590 | - |
| Appropriations for other expenses to be incurred by the Crown | | | | |
| Household energy efficiency initiatives | - | - | - | 1,871 |
| International Energy Agency contribution | 50 | 50 | 28 | 49 |
| International Energy Agency subscription | 115 | 115 | 103 | 98 |
| Ministry of Energy residual liabilities | 210 | 210 | 155 | 11,807 |
| Petroleum Joint Venture Development | 100 | 100 | - | - |
| Sub-Total | 475 | 475 | 286 | 13,825 |
| Capital contributions to other persons or organisations | | | | |
| Crown Energy Efficiency Loans | - | - | - | 983 |
| Total Non-Departmental Expenditure | 475 | 1,065 | 876 | 14,808 |
| Vote: Government Superannuation Fund (GSF) | | |
| Revenue | | | | |
| Non-tax Revenue | | | | |
| Employers' superannuation contribution | 93,590 | 97,181 | 93,644 | 100,393 |
| Total Non-Departmental Revenue | 93,590 | 97,181 | 93,644 | 100,393 |
| Expenditure | | | | |
| Appropriation for non-departmental output classes | | | | |
| Administration of GSF schemes | 3,167 | 3,167 | 3,128 | 3,167 |
| Sub-total | 3,167 | 3,167 | 3,128 | 3,167 |
| Benefits and Other Unrequited Expenses | | | | |
| New Zealand Superannuation Corporation annuities | 423 | 402 | 400 | 41822 |
| Unfunded liability movement | 110,534 | 462,734 | 163,799 | (201,533)23 |
| Subsidy to Government Superannuation Fund | 667,996 | 668,113 | 674,850 | 662,440 |
| Subsidy to Judges' Superannuation account | 11,009 | 10,510 | 10,374 | 10,601 |
| Subsidy to Parliamentary Superannuation account | 3,760 | 3,951 | 4,011 | 4,459 |
| Sub-total | 793,722 | 1,145,710 | 853,434 | 476,385 |
| Total Non-Departmental Expenditure | 796,889 | 1,148,877 | 856,562 | 479,552 |
| Vote: Industry and Regional Development | | |
| Revenue | | | | |
| Non-tax Revenue | | | | |
| Business Development Grant Repayments | - | - | 12 | - |
| Total Non-Departmental Revenue | - | - | 12 | - |
| Expenditure | | | | |
| Appropriation for non-departmental output classes | | | | |
| Delivery of Industry and Regional Development Programmes | 33,750 | 2,318 | - | - |
| Delivery of business development programmes | 12,393 | 13,203 | 13,072 | 13,074 |
| Advice and Information for Business | - | 10,686 | 10,615 | - |
| Incubator Development Programme | 2,025 | - | - | - |
| Advice and Support for Regions | - | 1,620 | 1,595 | - |
| Administration and Monitoring of Payments for Business and Regional Development Series | - | 3,376 | 3,346 | - |
| Commercialisation of Intellectual Property | - | 100 | - | - |
| Delivery of Business Success and Outreach Programmes | - | 314 | 314 | - |
| Sub-total | 48,168 | 31,617 | 28,942 | 13,074 |
| Appropriation for other expenses to be incurred by the Crown | | | | |
| Business capability improvement grants | - | - | - | 131 |
| Incubator Awards | - | 950 | 950 | - |
| Industry NZ Enterprise Awards Scheme | - | 563 | 410 | - |
| Industry Specialist and Feasability Grants | - | 1,298 | 59 | - |
| Interim Industry and Regional Initiatives Fund | - | 388 | 343 | - |
| Regional Development Programme | - | 627 | 238 | - |
| Regional Initiatives Fund | - | 1,450 | 1,424 | - |
| Sector Initiatives Fund | - | 1,142 | 883 | - |
| Sub-total | - | 6,418 | 4,307 | 131 |
| Capital Contributions to Other Persons or Organisations | | | | |
| Establishment of Industry NZ | - | 4,500 | 4,500 | - |
| Total Non-Departmental Expenditure | 48,168 | 42,535 | 37,749 | 13,205 |
| Vote: Sport, Fitness and Leisure24 | | |
| Revenue | | | | |
| Total Non-Departmental Revenue | - | - | - | - |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | | | |
| Drug Testing of Sports Persons | 992 | 992 | 992 | - |
| Sport, Fitness and Leisure Programmes | - | 488 | 488 | - |
| Sub-total | 992 | 1,480 | 1,480 | - |
| Benefits and Other Unrequited Expenses | | | | |
| Sport Education Scholarships | 1,000 | 1,000 | 1,000 | - |
| Appropriations for other expenses to be incurred by the Crown | | | | |
| Miscellaneous Grants | 50 | 50 | 50 | - |
| Total Non-Departmental Expenditure | 2,042 | 2,530 | 2,530 | - |
| Vote: Tourism25 | | | | |
| Revenue | | | | |
| Rotorua Golf Club Rental and New Zealand Māori Arts and Crafts Institute | 2 | 2 | - | - |
| Wairakei Tourist Park | 1,109 | 1,109 | 1,177 | - |
| Total Non-Departmental Revenue | 1,111 | 1,111 | 1,177 | - |
| Expenditure | | | | |
| Appropriations for non-departmental output classes | | | | |
| Marketing of New Zealand as a Visitor Destination | 55,027 | 55,027 | 55,027 | - |
| Sub-total | 55,027 | 55,027 | 55,027 | - |
| Appropriations for other expenses to be incurred by the Crown | | | | |
| Tourism Facilities Development Grants | 300 | 300 | 300 | - |
| NZTD Settlements | - | - | (372) | - |
| Sub-total | 300 | 300 | (72) | - |
| Total Non-Departmental Expenditure | 55,327 | 55,327 | 54,955 | - |