portfolio additional estimates statements 2016 17 · social services portfolio since the...
TRANSCRIPT
Portfolio Additional Estimates Statements 2016–17
Social Services Portfolio
Explanations of Additional Estimates 2016–17
© Commonwealth of Australia 2017
ISBN 978-1-925318-51-7
This publication is available for your use under a Creative Commons BY Attribution
3.0 Australia licence, with the exception of the Commonwealth Coat of Arms,
Department of Social Services logo, photographs, images, signatures
and where otherwise stated. The full licence terms are available from
http://creativecommons.org/licenses/by/3.0/au/legalcode.
Use of Department of Social Services material under a Creative Commons BY
Attribution 3.0 Australia licence requires you to attribute the work (but not in any way
that suggests that the Department of Social Services endorses you or your use of the
work).
Department of Social Services material used ‘as supplied’
Provided you have not modified or transformed the Department of Social Services’
material in any way including, for example, by changing the Department of Social
Services’ text; calculating percentage changes; graphing or charting data; or deriving
new statistics from published Department of Social Services statistics — then the
Department of Social Services prefers the following attribution:
Source: The Australian Government Department of Social Services.
Derivative material
If you have modified or transformed the Department of Social Services’ material,
or derived new material from the Department of Social Services in any way, then the
Department of Social Services prefers the following attribution:
Based on the Australian Government Department of Social Services data.
Use of the Coat of Arms
The terms under which the Coat of Arms can be used are set out on the It’s an Honour
website (see www.itsanhonour.gov.au).
Other uses
Inquiries regarding this licence and any other use of this document are welcome at:
Scott Dilley, Chief Finance Officer, Department of Social Services
1300 653 227.
Printed by CanPrint Communications Pty Ltd
The Hon Christian Porter MP
Minister for Social Services
PARLIAMENT HOUSE
CANBERRA 2600
President of the Senate
Australian Senate
Parliament House
CANBERRA ACT 2600
Speaker
House of Representatives
Parliament House
CANBERRA ACT 2600
Dear Mr President
Dear Mr Speaker
I hereby submit Portfolio Additional Estimates Statements in support of the
2016–17 Additional Estimates for the Social Services Portfolio.
These statements have been developed, and are submitted to the Parliament, as a
statement on the funding requirements being sought for the Portfolio.
I present these statements by virtue of my ministerial responsibility for accountability
to the Parliament and, through it, the public.
Yours sincerely
The Hon Christian Porter MP
iv
ABBREVIATIONS AND CONVENTIONS
The following notations may be used:
NEC/nec not elsewhere classified
– nil
.. not zero, but rounded to zero
na not applicable (unless otherwise specified)
nfp not for publication
$m $ million
$b $ billion
Figures in tables and in the text may be rounded. Figures in text are generally rounded
to one decimal place, whereas figures in tables are generally rounded to the nearest
thousand. Discrepancies in tables between totals and sums of components are due to
rounding.
Enquiries
If you have any enquiries regarding this publication, please contact Scott Dilley,
Chief Finance Officer, in the Department of Social Services on 1300 653 227.
A copy of this document can be found on the Australian Government Budget website
at www.budget.gov.au.
5
USER GUIDE
TO THE PORTFOLIO ADDITIONAL ESTIMATES
STATEMENTS
vi
USER GUIDE
The purpose of the Portfolio Additional Estimates Statements (PAES), like that of the
Portfolio Budget Statements (PB Statements), is to inform Senators and Members of
Parliament of the proposed allocation of resources to Government outcomes by
agencies within the portfolio. The focus of the PAES differs from the PB Statements in
one important aspect. While the PAES includes an Entity Resource Statement to inform
Parliament of the revised estimate of the total resources available to an entity, the focus
of the PAES is on explaining the changes in resourcing by outcome(s) since the Budget.
As such, the PAES provides information on new measures and their impact on the
financial and/or non-financial planned performance of programs supporting those
outcomes.
The PAES facilitates understanding of the proposed appropriations in
Appropriation Bills (No. 3 and No. 4) 2016–17. In this sense, the PAES is declared by
the Additional Estimates Appropriation Bills to be a ‘relevant document’ to the
interpretation of the Bills according to section 15AB of the Acts Interpretation Act 1901.
Whereas the Mid-Year Economic and Fiscal Outlook 2016–17 is a mid-year budget report
which provides updated information to allow the assessment of the Government’s
fiscal performance against its fiscal strategy, the PAES update the most recent budget
appropriations for entities within the portfolio.
User guide
vii
Structure of the Portfolio Additional Estimates Statements
The PAES are presented in three parts with subsections.
Explains key terms and acronyms relevant to the portfolio
User guide
Provides a brief introduction explaining the purpose of the PAES.
Portfolio Overview
Provides an overview of the portfolio, including a chart that outlines the outcomes for entities
in the portfolio.
Entity Additional Estimates Statements
A statement (under the name of the entity) for each entity affected by Additional Estimates.
Section 1: Entity
overview and resources
This section details the changes in total resources available to an
entity, the impact of any measures since Budget, and impact on
Appropriation Bills No. 3 and 4.
Section 2: Revisions to
outcomes and planned
performance
This section details changes to Government outcomes and/or
changes to the planned performance of entity programs.
Section 3: Special
account flows and
budgeted financial
statements
This section contains updated explanatory tables on special
account flows and staffing levels and revisions to the budgeted
financial statements.
Glossary/Abbreviations
viii
CONTENTS
Portfolio overview ......................................................................................................... 1
Social Services portfolio overview................................................................................... 3
Entity Additional Estimate Statements ....................................................................... 7
Department of Social Services ........................................................................................ 9
Portfolio glossary ...................................................................................................... 104
Abbreviations ........................................................................................................... 108
9
1
PORTFOLIO OVERVIEW
2
SOCIAL SERVICES PORTFOLIO OVERVIEW
This document provides information about the changes within the
Social Services Portfolio since the publication of the 2016–17 Portfolio Budget
Statements.
Ministers and portfolio responsibilities
A new Assistant Minister for the Social Services Portfolio was sworn in on 19 July 2016.
The minister and assistant ministers responsible for the portfolio and its entities are:
From 2016-17 Budget to 18 July 2016 From 19 July 2016
Minister for Social Services
The Hon Christian Porter MP
Minister for Social Services
The Hon Christian Porter MP
Assistant Minister for Disability Services
The Hon Jane Prentice MP
Assistant Minister for Social Services and
Disability Services
The Hon Jane Prentice MP
Assistant Minister for Multicultural
Affairs
The Hon Craig Laundy MP
Assistant Minister for Social Services and
Multicultural Affairs
Senator the Hon Zed Seselja
Overview of additional estimates sought for the portfolio
Additional appropriations of $168.470 million are being sought through Appropriation
Bill (No. 3) 2016–17 and $79.928 million through Appropriation Bill (No. 4) 2016–17 as
a result of new measures and variations. In addition, these statements reflect decreased
estimates of $1.805 billion for the portfolio’s special appropriations.
Structure of the portfolio
There has not been substantial changes to the structure of the Social Services Portfolio
since the 2016–17 Budget.
Under the Public Governance, Performance and Accountability Act 2013 (PGPA Act), the
portfolio comprises two non-corporate Commonwealth entities (one Department of
State and one listed entity) and one corporate Commonwealth entity. Refer to Figure 1
for further information on the portfolio’s structure.
Portfolio overview
3
The Department of Human Services (DHS) is administered separately to DSS. For
information on DHS, refer to DHS’ Additional Estimates Statements.
DEPARTMENT OF SOCIAL SERVICES
DSS was formed in September 2013 and is subject to the PGPA Act. DSS is a critical
source of social policy advice for the Australian Government. It works in partnership
with other government and non-government organisations, particularly with DHS, to
ensure the effective development, management and delivery of a diverse range of
policies, programs and services that are focused on improving the lifetime wellbeing of
people and families in Australia.
DSS has four active outcomes, with an additional outcome for which all functions
transferred to the Department of Health as a result of the Administrative
Arrangements Order (AAO) changes of 30 September 2015. This additional outcome is
temporarily retained to enable DSS to report the part-year financial impact for which it
had responsibility.
AUSTRALIAN INSTITUTE OF FAMILY STUDIES
The Australian Institute of Family Studies (AIFS) is a statutory body established under
the Family Law Act 1975. Its role is to increase understanding of factors affecting how
Australian families function by conducting research and disseminating findings.
AIFS’ work provides an evidence base for developing policy and practice relating to
the wellbeing of families in Australia. AIFS is a non-corporate Commonwealth entity
under the PGPA Act.
NATIONAL DISABILITY INSURANCE AGENCY
The National Disability Insurance Agency (NDIA) is a statutory authority established
under the National Disability Insurance Scheme Act 2013 to deliver the
National Disability Insurance Scheme. It provides individual control and choice in the
delivery of reasonable and necessary care and supports to improve the independence,
and the social and economic participation of eligible people with disability, their
families and carers. NDIA will also play a key role in building community awareness
and understanding of disability matters to reduce the barriers to community inclusion
for people with disability, their families and carers. NDIA is a corporate
Commonwealth entity under the PGPA Act.
Portfolio overview
4
Figure 1: Social Services portfolio structure and outcomes
Minister for Social Services
The Hon Christian Porter MP
Assistant Minister for Social Services and Disability Services
The Hon Jane Prentice MP
Assistant Minister for Social Services and Multicultural Affairs
Senator the Hon Zed Seselja
Department of Social Services
Secretary: Mr Finn Pratt AO PSM
Outcome 1: Social Security
Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Outcome 2: Families and Communities
Stronger families and more resilient communities by developing civil society and by providing family and community services.
Outcome 3: Disability and Carers
Improved independence of, and participation by, people with disability, including improved support for carers, by providing targeted support and services.
Outcome 4: Housing
Increased housing supply, improved community housing and assisting individuals experiencing homelessness through targeted support and services.
Australian Institute of Family Studies
Director: Ms Anne Hollonds
Outcome 1:
To increase understanding of factors affecting how Australian families function by conducting research and communicating findings to policy-makers, service providers and the broader community.
National Disability Insurance Agency
Chief Executive Officer: Mr David Bowen
Outcome 1:
To implement a National Disability Insurance Scheme that provides individual control and choice in the delivery of reasonable and necessary care and supports to improve the independence, social and economic participation of eligible people with disability, their families and carers, and associated referral services and activities.
5
5
6
ENTITY ADDITIONAL ESTIMATES
STATEMENTS Department of Social Services .................................................................................... 9
7
8
DEPARTMENT OF
SOCIAL SERVICES
ENTITY ADDITIONAL ESTIMATES
STATEMENTS
9
10
DEPARTMENT OF SOCIAL SERVICES
Section 1: Entity overview and resources ............................................................... 13
1.1 Strategic direction statement .................................................................................. 13
1.2 Entity resource statement ...................................................................................... 15
1.3 Entity measures since Budget ................................................................................ 19
1.4 Additional estimates and variations ........................................................................ 23
1.5 Breakdown of Additional Estimates by Appropriation Bill ....................................... 27
Section 2: Revisions to outcomes and planned performance ............................... 28
2.1 Budgeted expenses and performance for Outcome 1 ............................................ 28
2.2 Budgeted expenses and performance for Outcome 2 ............................................ 60
2.3 Budgeted expenses and performance for Outcome 3 ............................................ 73
2.4 Budgeted expenses and performance for Outcome 4 ............................................ 84
Section 3: Special account flows and budgeted financial statements .................. 92
3.1 Special account flows ............................................................................................. 92
3.2 Budgeted financial statements ................................................................................ 93
11
12
DEPARTMENT OF SOCIAL SERVICES
Section 1: Entity overview and resources
1.1 STRATEGIC DIRECTION STATEMENT
The Department of Social Services’ mission is to improve the lifetime wellbeing of
Australians and their families.
The Department’s policies and programs are designed to do this by:
maintaining a strong social security safety net in which the right financial support
goes to the right people at the right time
supporting social and economic participation, in particular by requiring people
who have the capacity to work, to do so
strengthening families and building community resilience
enhancing the independence of people with disability and assisting carers
improving access to affordable housing, and services and support for people
experiencing homelessness.
The Department’s Outcome structure reflects the core areas in which DSS assists
people:
1. Social Security
2. Families and Communities
3. Disability and Carers
4. Housing
Department of Social Services Additional Estimates Statements
13
Key changes to policy priorities since the 2016–17 Budget
The Government has committed to make the payments system more sustainable,
including by:
implementing several components of the Omnibus Legislative Package, including
reforms to Family Tax Benefit
maintaining certain Family Tax Benefit and Paid Parental Leave income thresholds
at current levels
introducing regular automated income stream reviews to strengthen income and
assets testing of income support recipients and reduce customer debts.
The Government has committed to improve existing policies and programs through:
additional support to assist regional and remote students access education
development of digital literacy and on-line safety for older Australians
increased flexibility of Commonwealth funding arrangements to continue reducing
the risk of service gaps in the National Disability Insurance Scheme (NDIS)
introduction of a 12 month transitional National Partnership Agreement on
Homelessness (NPAH) from July 2017 while longer term arrangements are
considered
re-direction of the Wage Connect Wage Subsidy program to offset two initiatives to
increase workforce participation for people with disability and improve
Disability Employment Services
introduction of a two year trial offering incentives to increase the number of job
seekers who undertake seasonal horticultural work
provision of support services to children and families involved in the
Royal Commission into the Protection and Detention of Children in the
Northern Territory.
Department of Social Services Additional Estimates Statements
14
1.2 ENTITY RESOURCE STATEMENT
The Entity Resource Statement details the resourcing for DSS at Additional Estimates.
Table 1.1 outlines the total resourcing available from all sources for the 2016–17 Budget
year, including variations through Appropriation Bills No. 3 and No. 4,
Special Appropriations and Special Accounts.
Department of Social Services Additional Estimates Statements
15
Table 1.1: Department of Social Services resource statement — Additional Estimates for 2016–17 as at Additional Estimates February 2017 Actual Estimate Proposed Total
available as at Additional estimate at
appropriation Budget Estimates Additional
2015–16 2016–17 2016–17 Estimates
$'000 $'000 $'000 2016–17
$'000
Departmental
Annual appropriations - ordinary annual services
1
Prior year appropriations available2 172,960 144,034 (15,907) 128,127
Departmental appropriation 475,322 394,619 (6,378) 388,241
s 74 Retained revenue receipts3 87,946 37,497 57,613 95,110
Departmental capital budget4 40,133 14,763 19,026 33,789
Annual appropriations - other services - non-operating
5
Equity injections 50,853 34,003 832 34,835
Total departmental annual appropriations 827,214 624,916 55,186 680,102
Total departmental resourcing 827,214 624,916 55,186 680,102
Administered Annual appropriations - ordinary annual services
1
Outcome 1 13,564 31,277 – 31,277
Outcome 26 781,564 756,168 (39,059) 717,109
Outcome 3 1,768,466 1,639,642 (24,328) 1,615,314
Outcome 4 73,571 86,423 (310) 86,113
Former Outcome 37 674,361 – – –
Non–appropriated revenue 35,846 10,926 164 11,090
Payments to corporate entities8 565,896 1,598,466 – 1,598,466
Annual appropriations - other services - non-operating
Payments to corporate entities 57,756 116,197 – 116,197
Total administered annual appropriations 3,971,024 4,239,099 (63,533) 4,175,566
Prepared on a resourcing (i.e. appropriations available) basis.
Please note: All figures shown above are GST exclusive – these may not match figures in the cash flow statement. 1 Appropriation Act (No. 1) 2016–17 and Appropriation Bill (No. 3) 2016–17. 2 Estimated adjusted balance carried forward from previous year for annual appropriations. 3 Estimated retained revenue receipts under section 74 of the PGPA Act. 4 Departmental capital budgets are not separately identified in Appropriation Act (No. 1) and Bill (No. 3) and
form part of ordinary annual services items. Please refer to Table 3.6 for further details. For accounting purposes, this amount has been designated as a 'contribution by owner'.
5 Appropriation Act (No. 2) 2016–17 and Appropriation Bill (No. 4) 2016–17. 6
Child care policy and programs and coordination of early childhood development policy transferred to the Department of
Education and Training as a result of the AAO of 21 September 2015. DSS reports the
2015–16 part-year financial impact for which it had responsibility. 7
All aging and aged care functions transferred to the Department of Health as a result of the AAO of
30 September 2015. DSS reports the 2015–16 part-year financial impact for which it had responsibility. 8 ‘Corporate entities' are corporate Commonwealth entities and Commonwealth companies as defined under
the PGPA Act.
Department of Social Services Additional Estimates Statements
16
Table 1.1: Department of Social Services resource statement — Additional Estimates for 2016–17 as at Additional Estimates, February 2017 (continued) Actual Estimate Proposed Total
available as at Additional estimate at
appropriation Budget Estimates Additional
2015–16 2016–17 2016–17 Estimates
$'000 $'000 $'000 2016–17
$'000
Special appropriations
Social Security (Administration) Act 1999 89,855,449 90,721,528 (1,500,879) 89,220,649
A New Tax System (Family Assistance) (Administration) Act 1999 23,462,615 19,385,628 (632,020) 18,753,608
Paid Parental Leave Act 2010 2,073,896 1,750,486 318,267 2,068,753
Student Assistance Act 1973 339,093 340,637 10,549 351,186
Public Governance, Performance and Accountability Act 2013 181 – – –
Business Services Wage Assessment Tool Payment Scheme Act 2015
9 860 nfp nfp nfp
Total administered special appropriations 115,732,094 112,198,279 (1,804,083) 110,394,196
Special accounts10
Opening balance 309,787 203,770 27,721 231,491
Appropriation receipts11
266,928 325,061 – 325,061
Non–appropriated receipts 9,079 1,700 3,248 4,948
Total special accounts receipts 585,794 530,531 30,969 561,500
less administered appropriations drawn from annual/special appropriations and credited to special accounts 266,928 325,061 – 325,061
less payments to corporate entities from annual/special appropriations 623,652 1,714,663 – 1,714,663
Total administered resourcing 119,398,332 114,928,185 (1,836,647) 113,091,538
Total resourcing for DSS 120,225,546 115,553,101 (1,781,461) 113,771,640
2015-16 2016-17
Average staffing level (number) 2,369 2,037 9 The provision set aside for the Business Services Wage Assessment Tool (BSWAT) Payment Scheme is
not for publication (nfp) so as not to prejudice the Commonwealth in relation to legal claims brought against it.
10 Excludes ‘Special Public Money’ held in accounts like Other Trust Monies accounts (OTM), Services for Other Government and Non-agency Bodies accounts (SOG) or Services for Other Entities and Trust Moneys accounts (SOETM). For further information on special accounts, see Table 3.1.
11 Amounts credited to the special accounts from DSS annual and special appropriations.
Department of Social Services Additional Estimates Statements
17
Table 1.1: Department of Social Services resource statement – Additional Estimates for 2016–17 as at Additional Estimates, February 2017 (continued)
Third-party payments from and on behalf of other entities
Actual
Estimate Proposed Total
as at Additional estimate at
Payments Budget Estimates Additional
2015–16 2016–17 2016–17 Estimates
$'000 $'000 $'000 2016–17
$'000
Payments made by the Department of Human Services on behalf of DSS:
Special appropriations – A New Tax System (Family Assistance) (Administration) Act 1999 22,050,671 20,802,323 (138,341) 20,663,982 Special appropriations – Social Security (Administration) Act 1999 89,695,371 92,178,364 (1,571,821) 90,606,543 Special appropriations – Paid Parental Leave Act 2010 2,073,849 1,764,011 310,005 2,074,016 Special appropriations – Student Assistance Act 1973 340,247 348,032 7,618 355,650
Annual administered appropriations 5,792 3,967 3,693 7,660
Payments made by the Department of Veterans' Affairs on behalf of DSS:
Special appropriations – A New Tax System (Family Assistance) (Administration) Act 1999 1,163 1,302 (161) 1,141 Special appropriations – Social Security (Administration) Act 1999 49,559 48,397 (2,401) 45,996
Payments made to other entities for the provision of services:
Australian Taxation Office 602 586 1 587
Department of Veterans' Affairs 157 192 9 201
Payments made to corporate entities within the Portfolio:
National Disability Insurance Agency12
581,070 1,714,663 – 1,714,663
Note: All figures are GST exclusive. 12 Funding under Appropriation Act (No. 1) is appropriated to DSS and then paid to NDIA. All appropriations
paid to the NDIA are considered to be departmental for all purposes.
Department of Social Services Additional Estimates Statements
18
1.3 ENTITY MEASURES
Table 1.2 summarises new government measures taken since the 2016–17 Budget.
The table is split into revenue, expense and capital measures, with the affected
program identified.
Table 1.2: Department of Social Services 2016–17 measures since Budget Program 2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Expense measures
Better Management of the Social Welfare System
1
1.1, 1.6, 1.8, 1.9,
1.10, 1.11
Administered expenses – (1,732,427) (1,471,978) (1,143,339)
Departmental expenses – – – –
Total – (1,732,427) (1,471,978) (1,143,339)
Budget Savings (Omnibus) Bill - amendments 1.1, 1.8
Administered expenses (433,214) (318,606) (99,686) (95,196)
Departmental expenses – – – –
Total (433,214) (318,606) (99,686) (95,196)
Income Stream - automated reviews 1.6, 1.8,
1.9
Administered expenses – (5,319) (17,879) (18,264)
Departmental expenses – – – –
Total – (5,319) (17,879) (18,264)
Pension Supplement - changes to the payment of the Pension Supplement for permanent departures overseas and temporary absences 1.6, 1.8
Administered expenses – (41,032) (41,953) (43,061)
Departmental expenses – – – –
Total – (41,032) (41,953) (43,061)
Regional and Remote Student Access to Education - additional support
1.2, 1.10, 1.11
Administered expenses 1,602 15,445 31,764 39,046
Departmental expenses – – – –
Total 1,602 15,445 31,764 39,046
Seasonal Work Incentives for Job Seekers - trial 1.1
Administered expenses – 6,158 6,606 –
Departmental expenses – – – –
Total – 6,158 6,606 –
Prepared on a Government Finance Statistics (fiscal) basis. Figures displayed as a negative (-) represent a decrease in funds and a positive (+) represent an increase in funds.
Department of Social Services Additional Estimates Statements
19
Table 1.2: Department of Social Services 2016–17 measures since Budget (continued)
Program 2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Expense measures (continued)
Green Army Program - termination2 1.8, 1.10
Administered expenses 2,320 10,135 14,135 14,430
Departmental expenses – – – –
Total 2,320 10,135 14,135 14,430
Children and Parenting Support Services - continuation 2.1
Administered expenses – 10,049 – –
Departmental expenses – – – –
Total – 10,049 – –
Digital Literacy for Older Australians 2.1
Administered expenses 604 24,750 2,508 2,490
Departmental expenses – – – –
Total 604 24,750 2,508 2,490
Forced Adoption Support Services - continuation 2.1
Administered expenses – 1,394 1,414 1,436
Departmental expenses – – – –
Total – 1,394 1,414 1,436
Royal Commission into the Protection and Detention of Children in the Northern Territory
3 2.1
Administered expenses 2,270 769 – –
Departmental expenses – – – –
Total 2,270 769 – –
Disability Employment Services - increasing employment projects 3.1, 3.3
Administered expenses (3,201) (1,983) – –
Departmental expenses 3,201 1,983 – –
Total – – – –
National Partnership Agreement on Homelessness - extension
4 4.1
Administered expenses – – – –
Departmental expenses – – – –
Total – – – –
Prepared on a Government Finance Statistics (fiscal) basis. Figures displayed as a negative (-) represent a decrease in funds and a positive (+) represent an increase in funds.
Department of Social Services Additional Estimates Statements
20
Table 1.2: Department of Social Services 2016–17 measures since Budget (continued)
Program 2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Cross-Outcome
Extending Existing Freezes on Certain Family Payment Thresholds
Outcome 1 1.1
Administered expenses – (16,676) (40,584) (88,807)
Departmental expenses – – – –
Outcome 2 2.2
Administered expenses – (3,194) (6,540) (10,329)
Departmental expenses – – – –
Total – (19,870) (47,124) (99,136)
National Disability Insurance Scheme - more flexible Commonwealth funding arrangements
Outcome 1 1.8
Administered expenses 723 – – –
Departmental expenses – – – –
Outcome 3 3.2
Administered expenses 1,624 – – –
Departmental expenses – – – –
Total 2,347 – – –
Community Infrastructure Projects - new announcements
5
Outcome 2 2.1
Administered expenses 2,090 – – –
Departmental expenses – – – –
Outcome 3 3.1
Administered expenses 400 – – –
Departmental expenses – – – –
Total 2,490 – – –
Total expense measures
Administered (424,782) (2,050,537) (1,622,193) (1,341,594)
Departmental 3,201 1,983 – –
Total (421,581) (2,048,554) (1,622,193) (1,341,594)
Decisions taken but not yet announced 662 90,151 (293,796) 257,973
Prepared on a Government Finance Statistics (fiscal) basis. Figures displayed as a negative (-) represent a decrease in funds and a positive (+) represent an increase in funds.
Department of Social Services Additional Estimates Statements
21
1 The lead entity for the measure Better Management of the Social Welfare System is the Department of Human Services. A full measure description and package details appear in the Mid Year Economic Fiscal Outlook (MYEFO) under the Social Services portfolio.
2 The lead entity for the measure Green Army Program - termination is the Department of Environment. A full measure description and package details appear in MYEFO under the Environment portfolio.
3 The lead entity for the measure Royal Commission into the Protection and Detention of Children in the Northern Territory is the Attorney-General’s Department. A full measure description and package details appear in the MYEFO under the Attorney-General’s portfolio.
4 The lead entity for the measure National Partnership Agreement on Homelessness – extension is the Department of Social Services. Funding for this measure is being provided through the Department of Treasury.
5 The lead entity for the measure Community Infrastructure Projects – new announcements is the Department of Infrastructure and Regional Development. A full measure description and package details appear in the MYEFO under the Infrastructure and Regional Development portfolio.
Department of Social Services Additional Estimates Statements
22
1. 4 ADDITIONAL ESTIMATES AND VARIATIONS
The following tables detail the changes to the resourcing for DSS at
Additional Estimates, by outcome. Table 1.3 details the Additional Estimates resulting
from new measures and other variations since the 2016–17 Budget in Appropriation
Bills No. 3 and 4.
Table 1.3: Additional estimates and other variations to outcomes since 2016–17 Budget
Program impacted
2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Outcome 1
Administered
Annual appropriations
Seasonal Work Incentives for Job Seekers – trial 1.10 – – 326 –
Net impact on appropriations for Outcome 1 (administered) – – 326 –
Outcome 1
Departmental
Annual appropriations
Changes in Parameters
(net decrease) 1.12 – (478) (554) (733)
Other Variations
(net decrease) 1.12 – (1,560) (2,520) (3,010)
Net impact on appropriations for Outcome 1 (departmental) – (2,038) (3,074) (3,743)
Total net impact on appropriations for Outcome 1 – (2,038) (2,748) (3,743)
Department of Social Services Additional Estimates Statements
23
Table 1.3: Additional Estimates and variations to outcomes from measures since Budget (continued)
Program impacted
2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Outcome 2
Administered
Annual appropriations
Digital Literacy for Older Australians 2.1 604 24,750 2,508 2,490
Royal Commission into the Protection and Detention of Children in the Northern Territory 2.1 2,270 769 – –
Forced Adoption Support Services - continuation 2.1 – 1,394 1,414 1,436
Children and Parenting Support Services - continuation 2.1 – 10,049 – –
Community Infrastructure Projects - new announcements 2.1 2,090 – – –
Movement of Funds
(net increase) 2.1 96 11,624 10,109 2,546
(net decrease) 2.1 (19,378) (2,385) – –
Changes in Parameters
(net decrease) 2.1, 2.2 – (3,078) (3,801) (4,519)
Other Variations
(net increase) 2.1 – – – 1,428
(net decrease) 2.1 (24,741) (25,332) (29,381) (2,835)
Net impact on appropriations for Outcome 2 (administered) (39,059) 17,791 (19,151) 546
Outcome 2
Departmental
Annual appropriations
Changes in Parameters
(net decrease) 2.4 – (733) (866) (1,130)
Other Variations
(net increase) 2.4 9,469 572 567 567
(net decrease) 2.4 (22) (2,425) (3,977) (4,687)
Net impact on appropriations for Outcome 2 (departmental) 9,447 (2,586) (4,276) (5,250)
Total net impact on appropriations for Outcome 2 (29,612) 15,205 (23,427) (4,704)
Department of Social Services Additional Estimates Statements
24
Table 1.3: Additional Estimates and variations to outcomes from measures since Budget (continued)
Program impacted
2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Outcome 3
Administered
Annual appropriations
Disability Employment Services - increasing employment projects 3.1 (3,201) (1,983) – –
Community Infrastructure Projects - new announcements 3.2 400 – – –
National Disability Insurance Scheme - more flexible Commonwealth funding arrangements 3.2 1,624 – – –
Movement of Funds
(net increase) 3.1 – – 12,761 23,500
(net decrease) 3.1 (9,197) (25,000) – –
Changes in Parameters
(net decrease) 3.1, 3.2 (75) (980) (954) (1,147)
Other Variations
(net increase) 3.1, 3.2 1,631 12,660 17,827 26,971
(net decrease) 3.1, 3.2 (15,510) (14,707) (25,277) (30,426)
Net impact on appropriations for Outcome 3 (administered) (24,328) (30,010) 4,357 18,898
Outcome 3
Departmental
Annual appropriations
Disability Employment Services - increasing employment projects 3.3 3,201 1,983 – –
Changes in Parameters
(net decrease) 3.3 – (410) (478) (628)
Other Variations
(net decrease) 3.3 – (1,341) (2,180) (2,585)
Net impact on appropriations for Outcome 3 (departmental) 3,201 232 (2,658) (3,213)
Total net impact on appropriations for Outcome 3 (21,127) (29,778) 1,699 15,685
Department of Social Services Additional Estimates Statements
25
Table 1.3: Additional Estimates and variations to outcomes from measures since Budget (continued) Program
impacted 2016–17 2017–18 2018–19 2019–20
$'000 $'000 $'000 $'000
Outcome 4
Administered
Annual appropriations
Changes in Parameters
(net decrease) 4.2 (169) (1,093) (1,538) (1,853)
Other Variations
(net decrease) 4.2 (141) (145) (149) (149)
Net impact on appropriations for Outcome 4 (administered) (310) (1,238) (1,687) (2,002)
Outcome 4
Departmental
Annual appropriations
Changes in Parameters
(net decrease) 4.3 – (87) (99) (129)
Other Variations
(net decrease) 4.3 – (285) (449) (531)
Net impact on appropriations for Outcome 4 (departmental) – (372) (548) (660)
Total net impact on appropriations for Outcome 4 (310) (1,610) (2,235) (2,662)
Department of Social Services Additional Estimates Statements
26
1.5 BREAKDOWN OF ADDITIONAL ESTIMATES BY APPROPRIATION
BILL
The following tables detail the Additional Estimates sought for DSS through
Appropriation Bills No. 3 and 4.
Table 1.4: Appropriation Bill (No. 3) 2016–17
2015–16 2016–17 2016–17 Additional Reduced
Available Budget Revised Estimates Estimates
$'000 $'000 $'000 $'000 $'000
Administered items
Outcome 1 - Social Security 13,564 31,277 31,277 – – Outcome 2 - Families and Communities 781,564 756,168 717,109 – (39,059)
Outcome 3 - Disability and Carers 1,768,466 1,639,642 1,615,314 – (24,328)
Outcome 4 - Housing 73,571 86,423 86,113 – (310)
Total administered 2,637,165 2,513,510 2,449,813 – (63,697)
Departmental programs
Outcome 1 - Social Security 133,600 109,012 109,012 – – Outcome 2 - Families and Communities 179,320 184,767 194,214 9,447 –
Outcome 3 - Disability and Carers 93,052 95,813 99,014 3,201 –
Outcome 4 - Housing 12,672 19,790 19,790 – –
Total departmental 418,644 409,382 422,030 12,648 –
Total administered and departmental 3,055,809 2,922,892 2,871,843 12,648 (63,697)
Table 1.5: Appropriation Bill (No. 4) 2016–17
2015–16 2016–17 2016–17 Additional Reduced
Available Budget Revised Estimates Estimates
$'000 $'000 $'000 $'000 $'000
Non-operating
Equity injections 50,853 34,003 34,835 832 –
Total non-operating 50,853 34,003 34,835 832 –
Department of Social Services Additional Estimates Statements
27
Section 2: Revisions to outcomes and planned performance
2.1 BUDGETED EXPENSES AND PERFORMANCE FOR OUTCOME 1
Outcome 1: Social Security
Financial support for individuals and families who are unable to fully support
themselves by providing a sustainable payments and concessions system.
Linked programs
Department of Education and Training
Program
Program 2.4 – Higher Education Loan Program
Contribution to Outcome 1 made by linked program
This linked program contains eligibility requirements in connection with some of the payments and concessions that fall under this Outcome.
Department of Employment
Program
Program 1.1 – Employment Services
Contribution to Outcome 1 made by linked program
Mutual obligation requirements and compliance frameworks for various payments under this Outcome are stipulated in this linked program.
Department of Health
Program
Program 5.3 – Immunisation
Contribution to Outcome 1 made by linked program
The Department of Health has policy responsibility for the National Immunisation Program. Eligibility for the Family Tax Benefit Part A Supplement that falls under this Outcome is contingent on satisfying requirements for age-related immunisation.
Department of Social Services Additional Estimates Statements
28
Linked programs (continued)
Department of Human Services
Programs
Program 1.1 – Services to the Community – Social Security and Welfare
Program 1.3 – Child Support
Contribution to Outcome 1 made by linked programs
Various payments, concessions and the Child Support Scheme under this Outcome are delivered through the above linked programs administered by the Department of Human Services.
Department of the Prime Minister and Cabinet
Programs
Program 2.1 – Indigenous Advancement – Jobs, Land and Economy
Program 2.2 – Indigenous Advancement – Children and Schooling
Contribution to Outcome 1 made by linked programs
Mutual exclusion provisions are shared between scholarships administered by the Department of the Prime Minister and Cabinet and scholarships administered under this Outcome.
Department of Veterans’ Affairs
Programs
Program 1.1 – Veterans’ Income Support and Allowances
Contribution to Outcome 1 made by linked program
Various payments and concessions under this Outcome are delivered through the above linked program administered by the Department of Veterans’ Affairs.
Department of Social Services Additional Estimates Statements
29
Table 2.1.1: Budgeted expenses for Outcome 1
This table shows how much the entity intends to spend (on an accrual basis) on
achieving the outcome, broken down by program, as well as by Administered and
Departmental funding sources.
Outcome 1: Social Security
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 1.1: Family Tax Benefit
Administered expenses
Special appropriations
A New Tax System (Family Assistance) (Administration) Act 1999 20,989,405 18,675,219 17,912,841 18,006,092 18,095,869
Administered Total 20,989,405 18,675,219 17,912,841 18,006,092 18,095,869
Total expenses for Program 1.1 20,989,405 18,675,219 17,912,841 18,006,092 18,095,869
Program 1.2: Child Payments
Administered expenses
Special appropriations
Social Security (Administration) Act 1999 3,300 3,412 3,537 3,659 3,773
A New Tax System (Family Assistance) (Administration) Act 1999 52,608 50,327 32,874 20,515 13,901
Student Assistance Act 1973 70,718 73,770 76,140 78,102 80,419
Administered Total 126,626 127,509 112,551 102,276 98,093
Total expenses for Program 1.2 126,626 127,509 112,551 102,276 98,093
Program 1.3: Income Support for Vulnerable People
Administered expenses
Special appropriations
Social Security (Administration) Act 1999 64,745 71,154 104,313 145,435 175,395
Administered Total 64,745 71,154 104,313 145,435 175,395
Total expenses for Program 1.3 64,745 71,154 104,313 145,435 175,395
Department of Social Services Additional Estimates Statements
30
Table 2.1.1: Budgeted expenses for Outcome 1 (continued)
Outcome 1: Social Security
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 1.4: Income Support for People in Special Circumstances
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 595 1,366 1,366 1,362 1,369
Special appropriations
Social Security (Administration) Act 1999 4,389 4,587 4,988 5,475 6,036
Administered Total 4,984 5,953 6,354 6,837 7,405
Total expenses for Program 1.4 4,984 5,953 6,354 6,837 7,405
Program 1.5: Supplementary Payments and Support for Income Support Recipients
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 8,997 – – – –
Special appropriations
Social Security (Administration) Act 1999 34,823 33,593 30,418 28,410 27,971
Administered Total 43,820 33,593 30,418 28,410 27,971
Total expenses for Program 1.5 43,820 33,593 30,418 28,410 27,971
Program 1.6: Income Support for Seniors
Administered expenses
Special appropriations
Social Security (Administration) Act 1999 43,331,157 44,553,718 45,616,120 47,853,476 50,000,820
Administered Total 43,331,157 44,553,718 45,616,120 47,853,476 50,000,820
Total expenses for Program 1.6 43,331,157 44,553,718 45,616,120 47,853,476 50,000,820
Program 1.7: Allowances and Concessions for Seniors
Administered expenses
Special appropriations
Social Security (Administration) Act 1999 81,488 101,686 93,289 80,607 68,399
Administered Total 81,488 101,686 93,289 80,607 68,399
Total expenses for Program 1.7 81,488 101,686 93,289 80,607 68,399
Department of Social Services Additional Estimates Statements
31
Table 2.1.1: Budgeted expenses for Outcome 1 (continued)
Outcome 1: Social Security
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 1.8: Income Support for People with Disability
Administered expenses
Special appropriations
Social Security (Administration) Act 1999 16,576,232 16,691,708 17,281,676 17,772,398 18,613,601
Administered Total 16,576,232 16,691,708 17,281,676 17,772,398 18,613,601
Total expenses for Program 1.8 16,576,232 16,691,708 17,281,676 17,772,398 18,613,601
Program 1.9: Income Support for Carers
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,883 2,800 2,800 2,800 2,800
Special appropriations
Social Security (Administration) Act 1999 7,800,950 8,231,211 8,618,026 8,909,397 9,044,721
Administered Total 7,802,833 8,234,011 8,620,826 8,912,197 9,047,521
Total expenses for Program 1.9 7,802,833 8,234,011 8,620,826 8,912,197 9,047,521
Program 1.10: Working Age Payments
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 35 27,111 27,755 21,919 4,759
Special appropriations
Social Security (Administration) Act 1999 17,142,101 16,480,870 15,308,554 16,322,732 17,202,275
Administered Total 17,142,136 16,507,981 15,336,309 16,344,651 17,207,034
Total expenses for Program 1.10 17,142,136 16,507,981 15,336,309 16,344,651 17,207,034
Program 1.11: Student Payments
Administered expenses
Special appropriations
Social Security (Administration) Act 1999 3,097,973 2,944,026 2,638,987 2,950,415 3,073,484
Student Assistance Act 1973 259,808 276,050 264,123 270,602 280,949
Administered Total 3,357,781 3,220,076 2,903,110 3,221,017 3,354,433
Total expenses for Program 1.11 3,357,781 3,220,076 2,903,110 3,221,017 3,354,433
Department of Social Services Additional Estimates Statements
32
Table 2.1.1: Budgeted expenses for Outcome 1 (continued)
Outcome 1: Social Security
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 1.12: Program Support for Outcome 1
Departmental expenses
Departmental appropriation 103,814 113,762 103,480 100,641 99,309
s 74 Retained revenue receipts
1 20,221 16,099 5,529 5,892 5,615
Expenses not requiring appropriation in the budget year
2 12,552 15,465 14,425 11,272 13,254
Departmental Total 136,587 145,326 123,434 117,805 118,178
Total expenses for Program 1.12 136,587 145,326 123,434 117,805 118,178
Outcome 1 Totals by appropriation type
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 11,510 31,277 31,921 26,081 8,928
Special appropriations 109,509,697 108,191,331 107,985,886 112,447,315 116,687,613
Administered Total 109,521,207 108,222,608 108,017,807 112,473,396 116,696,541
Departmental expenses
Departmental appropriation 103,814 113,762 103,480 100,641 99,309
s 74 Retained revenue receipts
1 20,221 16,099 5,529 5,892 5,615
Expenses not requiring appropriation in the budget year
2 12,552 15,465 14,425 11,272 13,254
Departmental Total 136,587 145,326 123,434 117,805 118,178
Total expenses for Outcome 1 109,657,794 108,367,934 108,141,241 112,591,201 116,814,719
2015–16 2016–17
Average staffing level (number) 507 497
Note: Departmental appropriation splits and totals are indicative estimates and may change in the course of the budget year as Government priorities change. 1 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
2 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses and makegood expenses.
Department of Social Services Additional Estimates Statements
33
Table 2.1.2: Program components of Outcome 1
Program 1.1: Family Tax Benefit
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.1.1 - Component 1 (Family Tax Benefit Part A)
Special appropriations
A New Tax System (Family Assistance) (Administration) Act 1999 15,517,691 14,415,405 14,116,809 14,360,327 14,463,515
Total component 1 expenses 15,517,691 14,415,405 14,116,809 14,360,327 14,463,515
1.1.2 - Component 2 (Family Tax Benefit Part B)
Special appropriations
A New Tax System (Family Assistance) (Administration) Act 1999 4,310,161 4,259,810 3,796,030 3,645,764 3,632,353
Total component 2 expenses 4,310,161 4,259,810 3,796,030 3,645,764 3,632,353
1.1.3 - Component 3 (Schoolkids Bonus)
Special appropriations
A New Tax System (Family Assistance) (Administration) Act 1999
1 1,161,553 4 2 1 1
Total component 3 expenses 1,161,553 4 2 1 1
Total Program expenses 20,989,405 18,675,219 17,912,841 18,006,092 18,095,869 1 The Schoolkids Bonus was ceased at the end of 2016. Residual expenses beyond this date relate to bad and
doubtful debts for general interest charges.
Department of Social Services Additional Estimates Statements
34
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.2: Child Payments
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.2.1 - Component 1 (Single Income Family Supplement)
Special appropriations
A New Tax System (Family Assistance) (Administration) Act 1999 50,465 48,166 30,638 18,202 11,513
Total component 1 expenses 50,465 48,166 30,638 18,202 11,513
1.2.2 - Component 2 (Stillborn Baby Payment)
Special appropriations
A New Tax System (Family Assistance) (Administration) Act 1999 2,143 2,161 2,236 2,313 2,388
Total component 2 expenses 2,143 2,161 2,236 2,313 2,388
1.2.3 - Component 3 (Double Orphan Pension)
Special appropriations
Social Security (Administration) Act 1999 3,300 3,412 3,537 3,659 3,773
Total component 3 expenses 3,300 3,412 3,537 3,659 3,773
1.2.4 - Component 4 (Assistance for Isolated Children)
Special appropriations
Student Assistance Act 1973 70,718 73,770 76,140 78,102 80,419
Total component 4 expenses 70,718 73,770 76,140 78,102 80,419
Total Program expenses 126,626 127,509 112,551 102,276 98,093
Department of Social Services Additional Estimates Statements
35
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.3: Income Support for Vulnerable People
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.3.1 - Component 1 (Special Benefit)
Special appropriations
Social Security (Administration) Act 1999 64,745 71,154 104,313 145,435 175,395
Total component 1 expenses 64,745 71,154 104,313 145,435 175,395
Total Program expenses 64,745 71,154 104,313 145,435 175,395
Program 1.4: Income Support for People in Special Circumstances
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.4.1 - Component 1 (Payments under Special Circumstances)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 595 1,366 1,366 1,362 1,369
Total component 1 expenses 595 1,366 1,366 1,362 1,369
1.4.2 - Component 2 (Bereavement Allowance)
Special appropriations
Social Security (Administration) Act 1999 4,389 4,587 4,988 5,475 6,036
Total component 2 expenses 4,389 4,587 4,988 5,475 6,036
Total Program expenses 4,984 5,953 6,354 6,837 7,405
Department of Social Services Additional Estimates Statements
36
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.5: Supplementary Payments and Support for Income Support Recipients
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.5.1 - Component 1 (Reimbursement to Great Southern Rail for Concessional Fares)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 8,997 – – – –
Total component 1 expenses 8,997 – – – –
1.5.2 - Component 2 (Low Income Supplement)
Special appropriations
Social Security (Administration) Act 1999 2,008 2,500 – – –
Total component 2 expenses 2,008 2,500 – – –
1.5.3 - Component 3 (Essential Medical Equipment Payment)
Special appropriations
Social Security (Administration) Act 1999 6,121 6,772 6,892 7,057 7,228
Total component 3 expenses 6,121 6,772 6,892 7,057 7,228
1.5.4 - Component 4 (Utilities Allowance)
Special appropriations
Social Security (Administration) Act 1999 26,694 24,321 23,526 21,353 20,743
Total component 4 expenses 26,694 24,321 23,526 21,353 20,743
Total Program expenses 43,820 33,593 30,418 28,410 27,971
Department of Social Services Additional Estimates Statements
37
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.6: Income Support for Seniors
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.6.1 - Component 1 (Age Pension)
Special appropriations
Social Security (Administration) Act 1999 43,222,699 44,455,516 45,524,064 47,768,062 49,920,861
Total component 1 expenses 43,222,699 44,455,516 45,524,064 47,768,062 49,920,861
1.6.2 - Component 2 (Widow B Pension)
Special appropriations
Social Security (Administration) Act 1999 6,443 6,121 5,833 5,652 5,510
Total component 2 expenses 6,443 6,121 5,833 5,652 5,510
1.6.3 - Component 3 (Wife Pension (Age))
Special appropriations
Social Security (Administration) Act 1999 102,015 92,081 86,223 79,762 74,449
Total component 3 expenses 102,015 92,081 86,223 79,762 74,449
Total Program expenses 43,331,157 44,553,718 45,616,120 47,853,476 50,000,820
Department of Social Services Additional Estimates Statements
38
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.7: Allowances and Concessions for Seniors
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.7.1 - Component 1 (Seniors Supplement)
Special appropriations
Social Security (Administration) Act 1999 81,488 101,686 93,289 80,607 68,399
Total component 1 expenses 81,488 101,686 93,289 80,607 68,399
Total Program expenses 81,488 101,686 93,289 80,607 68,399
Program 1.8: Income Support for People with Disability
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.8.1 - Component 1 (Disability Support Pension)
Special appropriations
Social Security (Administration) Act 1999 16,424,857 16,534,752 17,151,602 17,684,590 18,556,188
Total component 1 expenses 16,424,857 16,534,752 17,151,602 17,684,590 18,556,188
1.8.2 - Component 2 (Mobility Allowance)
Special appropriations
Social Security (Administration) Act 1999 151,375 156,956 130,074 87,808 57,413
Total component 2 expenses 151,375 156,956 130,074 87,808 57,413
Total Program expenses 16,576,232 16,691,708 17,281,676 17,772,398 18,613,601
Department of Social Services Additional Estimates Statements
39
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.9: Income Support for Carers
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.9.1 - Component 1 (Ex-Gratia Payments to Unsuccessful Applicants of Carer Payment (Child))
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,883 2,800 2,800 2,800 2,800
Total component 1 expenses 1,883 2,800 2,800 2,800 2,800
1.9.2 - Component 2 (Carer Allowance (Adult))
Special appropriations
Social Security (Administration) Act 1999 1,572,681 1,650,510 1,723,878 1,792,116 1,813,763
Total component 2 expenses 1,572,681 1,650,510 1,723,878 1,792,116 1,813,763
1.9.3 - Component 3 (Carer Allowance (Child))
Special appropriations
Social Security (Administration) Act 1999 562,989 588,398 599,453 607,357 603,180
Total component 3 expenses 562,989 588,398 599,453 607,357 603,180
1.9.4 - Component 4 (Carer Payment)
Special appropriations
Social Security (Administration) Act 1999 4,828,714 5,139,326 5,435,944 5,646,059 5,776,141
Total component 4 expenses 4,828,714 5,139,326 5,435,944 5,646,059 5,776,141
1.9.5 - Component 5 (Carer Supplement)
Special appropriations
Social Security (Administration) Act 1999 567,166 591,118 603,051 617,577 616,136
Total component 5 expenses 567,166 591,118 603,051 617,577 616,136
Department of Social Services Additional Estimates Statements
40
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.9: Income Support for Carers (continued)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.9.6 - Component 6 (Child Disability Assistance Payment)
Special appropriations
Social Security (Administration) Act 1999 175,247 179,581 182,840 181,378 177,240
Total component 6 expenses 175,247 179,581 182,840 181,378 177,240
1.9.7 - Component 7 (Wife Pension (DSP))
Special appropriations
Social Security (Administration) Act 1999 94,153 82,278 72,860 64,910 58,261
Total component 7 expenses 94,153 82,278 72,860 64,910 58,261
Total Program expenses 7,802,833 8,234,011 8,620,826 8,912,197 9,047,521
Department of Social Services Additional Estimates Statements
41
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.10: Working Age Payments
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.10.1 - Component 1 (Compensation and Debt Relief)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) – 198 198 198 198
Total component 1 expenses – 198 198 198 198
1.10.2 - Component 2 (Investment Approach to Welfare - Evaluation)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 35 26,913 27,557 21,395 4,561
Total component 2 expenses 35 26,913 27,557 21,395 4,561
1.10.3 - Component 3 (Newstart Allowance)
Special appropriations
Social Security (Administration) Act 1999 9,910,700 9,573,854 8,491,506 8,847,756 9,307,502
Total component 3 expenses 9,910,700 9,573,854 8,491,506 8,847,756 9,307,502
1.10.4 - Component 4 (Parenting Payment Partnered)
Special appropriations
Social Security (Administration) Act 1999 1,007,072 955,654 841,050 906,733 981,447
Total component 4 expenses 1,007,072 955,654 841,050 906,733 981,447
1.10.5 - Component 5 (Parenting Payment Single)
Special appropriations
Social Security (Administration) Act 1999 4,640,377 4,515,957 4,380,696 4,606,977 4,894,961
Total component 5 expenses 4,640,377 4,515,957 4,380,696 4,606,977 4,894,961
Department of Social Services Additional Estimates Statements
42
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.10: Working Age Payments (continued)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.10.6 - Component 6 (Partner Allowance Benefit)
Special appropriations
Social Security (Administration) Act 1999
1 3,981 – – – –
Total component 6 expenses 3,981 – – – –
1.10.7 - Component 7 (Partner Allowance Pension)
Special appropriations
Social Security (Administration) Act 1999
1 54,571 – – – –
Total component 7 expenses 54,571 – – – –
1.10.8 - Component 8 (Pensioner Education Supplement)
Special appropriations
Social Security (Administration) Act 1999 66,505 65,863 – – –
Total component 8 expenses 66,505 65,863 – – –
1.10.9 - Component 9 (Sickness Allowance)
Special appropriations
Social Security (Administration) Act 1999 107,708 95,937 70,780 98,211 102,511
Total component 9 expenses 107,708 95,937 70,780 98,211 102,511
1.10.10 - Component 10 (Widow Allowance)
Special appropriations
Social Security (Administration) Act 1999 307,386 246,549 208,008 160,210 129,525
Total component 10 expenses 307,386 246,549 208,008 160,210 129,525
1 Partner Allowance Benefit and Partner Allowance Pension were merged to form a single Partner Allowance since Budget 2016–17.
Department of Social Services Additional Estimates Statements
43
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.10: Working Age Payments (continued)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.10.11 - Component 11 (Youth Allowance (Other))
Special appropriations
Social Security (Administration) Act 1999 1,043,801 988,813 1,284,047 1,680,589 1,770,116
Total component 11 expenses 1,043,801 988,813 1,284,047 1,680,589 1,770,116
1.10.12 - Component 12 (Seasonal Work Incentives - Evaluation)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) – – – 326 –
Total component 12 expenses – – – 326 –
1.10.13 - Component 13 (Partner Allowance)
Special appropriations
Social Security (Administration) Act 1999
1 – 38,243 32,467 22,256 16,213
Total component 13 expenses – 38,243 32,467 22,256 16,213
Total Program expenses 17,142,136 16,507,981 15,336,309 16,344,651 17,207,034 1 Partner Allowance Benefit and Partner Allowance Pension were merged to form a single Partner Allowance since
Budget 2016–17.
Department of Social Services Additional Estimates Statements
44
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.11: Student Payments
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.11.1 - Component 1 (ABSTUDY - Secondary)
Special appropriations
Student Assistance Act 1973 145,248 155,467 157,727 162,480 167,119
Total component 1 expenses 145,248 155,467 157,727 162,480 167,119
1.11.2 - Component 2 (ABSTUDY - Tertiary)
Special appropriations
Student Assistance Act 1973 114,219 119,041 103,271 104,799 110,276
Total component 2 expenses 114,219 119,041 103,271 104,799 110,276
1.11.3 - Component 3 (Austudy)
Special appropriations
Social Security (Administration) Act 1999 645,443 585,144 520,090 578,799 610,472
Total component 3 expenses 645,443 585,144 520,090 578,799 610,472
1.11.4 - Component 4 (Youth Allowance (student))
Special appropriations
Social Security (Administration) Act 1999 2,438,089 2,297,434 1,976,079 2,218,122 2,297,897
Total component 4 expenses 2,438,089 2,297,434 1,976,079 2,218,122 2,297,897
1.11.5 - Component 5 (Student Start-up Loan - ABSTUDY)
Special appropriations
Student Assistance Act 1973 341 1,542 3,125 3,323 3,554
Total component 5 expenses 341 1,542 3,125 3,323 3,554
1.11.6 - Component 6 (Student Start-up Loan)
Special appropriations
Social Security (Administration) Act 1999 14,441 61,448 142,818 153,494 165,115
Total component 6 expenses 14,441 61,448 142,818 153,494 165,115
Total Program expenses 3,357,781 3,220,076 2,903,110 3,221,017 3,354,433
Department of Social Services Additional Estimates Statements
45
Table 2.1.2: Program components of Outcome 1 (continued)
Program 1.12: Program Support for Outcome 1
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
1.12.1 - Component 1 (Departmental DSS - Outcome 1)
Annual departmental expenses
Departmental appropriation 103,814 113,762 103,480 100,641 99,309
s74 Retained revenue receipts
1 20,221 16,099 5,529 5,892 5,615
Expenses not requiring appropriation in the budget year
2 12,552 15,465 14,425 11,272 13,254
Total component 1 expenses 136,587 145,326 123,434 117,805 118,178
Total Program expenses 136,587 145,326 123,434 117,805 118,178
Note: Departmental appropriation items and totals by Outcome are indicative estimates and may change in the course of the budget year as Government priorities change. 1 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
2 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses and makegood expenses.
Department of Social Services Additional Estimates Statements
46
Table 2.1.3: Performance Criteria for Outcome 1
Table 2.1.3 below details the performance criteria for each program associated with
Outcome 1. It also summarises how each program is delivered and
where 201617 Budget measures have created new programs or materially changed
existing programs.
Outcome 1 – Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Program 1.1 – Family Tax Benefit – To make payments to assist low and medium income families with the direct and indirect costs of raising dependent children.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of the family assistance law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that the delivery of the payments/programs below are made in accordance with relevant legislation, policy and guidelines:
Family Tax Benefit Part A (FTB Part A)
Family Tax Benefit Part B (FTB Part B)
Child Support Scheme
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Number of eligible children
Administered outlays
Payment accuracy
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.1 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
47
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.2 – Child Payments – To make payments to families in certain circumstances to assist with the costs of children.
Delivery DSS administers the program as part of the social security system.
Double Orphan Pension is paid through the Department of Human Services to eligible claimants under the provisions of social security law.
Single Income Family Supplement is paid through the Department of Human Services to eligible families under the provisions of the family assistance law.
Stillborn Baby Payment is made through the Department of Human Services to eligible claimants under the provisions of the family assistance law.
Assistance for Isolated Children is paid through the Department of Human Services to eligible families. The appropriation for payments is in the Student Assistance Act 1973.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Double Orphan Pension
Single Income Family Supplement
Stillborn Baby Payment
Assistance for Isolated Children
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Number of children (Double Orphan Pension)
Administered outlays
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.2 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
48
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.3 – Income Support for Vulnerable People – To make payments to financially assist eligible people in severe financial hardship who do not have any other means of support.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Special Benefit
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
Payment accuracy
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.3 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
49
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.4 – Income Support for People in Special Circumstances – To make payments to financially assist eligible people in severe financial hardship who do not have any other means of support. To make payments to Australians in circumstances beyond their control to support them in overcoming those circumstances and maintaining their financial wellbeing.
Delivery DSS administers the program as part of the social security system.
Bereavement Allowance payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Payments under Special Circumstances are made to eligible claimants under the provisions of social security law and the PGPA Act.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Bereavement Allowance
Payments under Special Circumstances
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.4 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
50
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.5 – Supplementary Payments and Support for Income Support Recipients – To make payments and subsidise services to certain income support recipients and low income households to assist them financially and to help them continue to participate economically and socially.
Delivery DSS administers the program as part of the social security system.
Low Income Supplement, Utilities Allowance and Essential Medical Equipment Payment payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Great Southern Rail is under agreement to provide concessional fares on its services for eligible passengers. This agreement will cease on 30 June 2016.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Low Income Supplement
Utilities Allowance
Essential Medical Equipment Payment
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients (Low Income Supplement, Utilities Allowance)
Number of payments (Essential Medical Equipment Payment)
Administered outlays
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.5 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
51
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.6 – Income Support for Seniors – To make payments to senior Australians to assist them financially in a manner that encourages them to productively manage resources and life transitions.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Age Pension
Widow B Pension
Wife Pension (Age)
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
Payment accuracy (Age Pension)
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.6 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
52
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.7 – Allowances and Concessions for Seniors – To make payments and provide services to senior Australians to assist with household expenses, enabling them to maintain their standard of living.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Allowances and Concessions for Seniors
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.7 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
53
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.8 – Income Support for People with Disability – To make payments to eligible people with disability who are unable to support themselves to achieve financial independence.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Disability Support Pension
Mobility Allowance
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
Payment accuracy
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.8 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
54
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.9 – Income Support for Carers – To make payments and allowances to financially assist eligible carers of people with disability or a severe medical condition.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Ex-gratia payments to unsuccessful applicants of Carer Payment (Child) (Carer Adjustment Payment) are paid under the provisions of the PGPA Act.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Carer Payment
Carer Allowance (Adult) and (Child)
Carer Supplement
Child Disability Assistance Payment
Wife Pension (DSP)
Agreements are in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
Payment accuracy (Carer Payment, Carer Allowance (Adult) and (Child))
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.9 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
55
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.10 – Working Age Payments –To assist people who are temporarily unable to support themselves through work or have a limited capacity to work due to disability or caring responsibilities for young children.
Delivery DSS administers the program as part of the social security system.
Payments are made through the Department of Human Services to eligible claimants under the provisions of social security law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Newstart Allowance
Youth Allowance (Other)
Sickness Allowance
Parenting Payment
Partner Allowance
Widow Allowance
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
Payment accuracy
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.10 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
56
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.11 – Student Payments – To achieve growth in skills, qualifications and productivity through providing income support and other financial assistance to students to assist them to undertake further education and training. To increase access and participation by Indigenous Australian students in school education, vocational education and training and higher education and accelerate their educational outcomes.
Delivery DSS administers the program as part of the social security system.
Payments and other financial assistance are made through the Department of Human Services to eligible claimants under the provisions of social security and student assistance law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments and other financial assistance below are made in accordance with relevant legislation, policy and guidelines:
ABSTUDY
Austudy
Youth Allowance (student)
Student Startup Loans
Agreement is in place.
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of recipients
Administered outlays
Payment accuracy
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.11 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
57
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Program 1.12 – Program Support for Outcome 1 – To provide departmental funding for the annual operating costs of DSS to achieve agency objectives.
Delivery Departmental funding
Performance information
Year Performance criteria Targets
2016–17 Total departmental funding for Outcome 1.
Funding is expended on activities that contribute to agency outcomes.
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Material changes to Program 1.12 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
58
Table 2.1.3: Performance Criteria for Outcome 1 (continued)
Cross-Program – Rent Assistance – To make payments to low and moderate income Australians receiving income support or family payments to assist with the costs of renting private and community housing.
Delivery DSS administers the program as part of the social security system.
Rent Assistance payments are made through the Department of Human Services to eligible claimants under the provisions of the social security law and family assistance law.
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Rent Assistance
Due to the nature of this program, where assistance is provided to all those that are eligible, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Output:
Number of income units
2017–18 and beyond
As per 2016–17 As per 2016–17
Purposes Financial support for individuals and families who are unable to fully support themselves by providing a sustainable payments and concessions system.
Increased housing supply, improved community housing and assisting individuals experiencing homelessness through targeted support and services.
Material changes to Cross-Program: Rent Assistance resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
59
2.2 BUDGETED EXPENSES AND PERFORMANCE FOR OUTCOME 2
Outcome 2: Families and Communities
Stronger families and more resilient communities by developing civil society and by
providing family and community services.
Linked programs
Attorney-General’s Department
Programs
Program 1.1 – Attorney-General’s Department operating expenses – Civil justice and legal services
Program 1.4 – Justice Services
Program 1.5 – Family Relationships
Program 1.6 – Indigenous Legal and Native Title Assistance
Program 1.9 – Office of the Royal Commissions (RC into the detention of Children in NT)
Contribution to Outcome 2 made by linked programs
The Attorney-General’s Department has policy responsibility for improving access to justice for Indigenous people and for family matters, including Family Law Services. These linked programs provide payments for services to support this responsibility, and are administered by DSS under this Outcome.
Department of Human Services
Program
Program 1.1 – Services to the Community – Social Security and Welfare
Contribution to Outcome 2 made by linked program
The administrative aspects of Income Management and payments under Paid Parental Leave Scheme and the Transition to Independent Living Allowance that fall under this Outcome are delivered by the Department of Human Services through the above linked program.
Department of Social Services Additional Estimates Statements
60
Linked programs (continued)
Department of the Prime Minister and Cabinet
Programs
Program 2.2 – Indigenous Advancement – Children and Schooling
Program 2.3 – Indigenous Advancement – Safety and Wellbeing
Program 2.5 – Indigenous Advancement – Remote Australia Strategies
Contribution to Outcome 2 made by linked programs
These linked programs contribute to this Outcome by supporting Indigenous families and communities to enjoy similar levels of physical, emotional and social wellbeing enjoyed by other Australians, supporting families to give children a good start in life and by supporting remote strategic investments and remote housing strategies.
Department of Social Services Additional Estimates Statements
61
Table 2.2.1: Budgeted expenses for Outcome 2
This table shows how much the entity intends to spend (on an accrual basis) on
achieving the outcome, broken down by program, as well as by administered and
departmental funding sources.
Outcome 2: Families and Communities
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 2.1: Families and Communities
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 571,794 716,860 666,710 623,425 585,228
Special appropriations
Social Security (Administration) Act 1999 74 8 – – –
Special Accounts Other Services - Services for Other Entities and Trust Moneys 16,639 32,104 8,015 7,025 3,495
Administered total 588,507 748,972 674,725 630,450 588,723
Total expenses for Program 2.1 588,507 748,972 674,725 630,450 588,723
Program 2.2: Paid Parental Leave
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) – 249 253 – –
Special appropriations Paid Parental Leave Act 2010 2,066,332 2,068,753 1,653,822 1,726,256 1,769,302
Administered total 2,066,332 2,069,002 1,654,075 1,726,256 1,769,302
Total expenses for Program 2.2 2,066,332 2,069,002 1,654,075 1,726,256 1,769,302
Program 2.3: Social and Community Services
Administered expenses
Special Accounts
Social and Community Services Pay Equity Special Account 236,124 346,326 369,511 429,147 487,832
Administered total 236,124 346,326 369,511 429,147 487,832
Total expenses for Program 2.3 236,124 346,326 369,511 429,147 487,832
Department of Social Services Additional Estimates Statements
62
Table 2.2.1: Budgeted expenses for Outcome 2 (continued)
Outcome 2: Families and Communities
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 2.4: Program Support for Outcome 2
Departmental expenses
Departmental appropriation 151,911 164,685 146,369 141,162 138,650
s 74 Retained revenue receipts
2 28,996 55,120 22,673 22,528 22,651
Expenses not requiring appropriation in the budget year
3 18,026 26,177 22,369 17,319 20,378
Departmental total 198,933 245,982 191,411 181,009 181,679
Total expenses for Program 2.4 198,933 245,982 191,411 181,009 181,679
Outcome 2 Totals by appropriation type
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 571,794 717,109 666,963 623,425 585,228
Special appropriations 2,066,406 2,068,761 1,653,822 1,726,256 1,769,302
Special Accounts 252,763 378,430 377,526 436,172 491,327
Administered total 2,890,963 3,164,300 2,698,311 2,785,853 2,845,857
Departmental expenses
Departmental appropriation 151,911 164,685 146,369 141,162 138,650
s 74 Retained revenue receipts
2 28,996 55,120 22,673 22,528 22,651
Expenses not requiring appropriation in the budget year
3 18,026 26,177 22,369 17,319 20,378
Departmental total 198,933 245,982 191,411 181,009 181,679
Total expenses for Outcome 2 3,089,896 3,410,282 2,889,722 2,966,862 3,027,536
Department of Social Services Additional Estimates Statements
63
Table 2.2.1: Budgeted expenses for Outcome 2 (continued)
Movement of administered funds between years
4
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Outcome 2
Program 2.1: Families and Communities – (19,282) 9,239 10,109 2,546
Total Movement of administered funds (19,282) 9,239 10,109 2,546
2015–16 2016–17
Average staffing level (number) 1,030 924 Note: Departmental appropriation splits and totals are indicative estimates and may change in the course of the budget year as Government priorities change. 1 Programs 2.4 to 2.7 in the 2016–17 Portfolio Budget Statement relate to early childhood and child care functions
which transferred to the Department of Education and Training under the AAO of 21 September 2015. Program Support for Outcome 2 has now become Program 2.4.
2 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
3 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses, and makegood expenses.
4 Figures displayed as a negative (-) represent a decrease in funds and a positive (+) represent an increase in funds.
Department of Social Services Additional Estimates Statements
64
Table 2.2.2: Program components of Outcome 2
Program 2.1: Families and Communities
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
2.1.1 - Component 1 (Civil Society)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,364 1,485 1,501 1,524 1,549
Total component 1 expenses 1,364 1,485 1,501 1,524 1,549
2.1.2 - Component 2 (Families and Children)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 254,565 259,269 260,236 240,405 243,744
Total component 2 expenses 254,565 259,269 260,236 240,405 243,744
2.1.3 - Component 3 (Families and Communities Services Improvement)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 2,657 2,674 2,632 2,615 2,636
Total component 3 expenses 2,657 2,674 2,632 2,615 2,636
2.1.4 - Component 4 (Financial Wellbeing and Capability)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 106,212 108,371 96,432 98,482 102,126
Total component 4 expenses 106,212 108,371 96,432 98,482 102,126
2.1.5 - Component 5 (National Initiatives)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 32,897 53,002 72,354 47,879 31,555
Total component 5 expenses 32,897 53,002 72,354 47,879 31,555
Department of Social Services Additional Estimates Statements
65
Table 2.2.2: Program components of Outcome 2 (continued)
Program 2.1: Families and Communities (continued)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
2.1.6 - Component 6 (Settlement Services)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 132,191 257,042 177,935 198,753 169,455
Total component 6 expenses 132,191 257,042 177,935 198,753 169,455
2.1.7 - Component 7 (Strengthening Communities)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 39,990 31,505 52,108 30,255 30,651
Total component 7 expenses 39,990 31,505 52,108 30,255 30,651
2.1.8 - Component 8 (Transition to Independent Living Allowance)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,918 3,512 3,512 3,512 3,512
Total component 8 expenses 1,918 3,512 3,512 3,512 3,512
2.1.9 - Component 9 (Income Management Balancing Appropriation)
Special appropriations
Social Security (Administration) Act 1999 74 8 – – –
Total component 9 expenses 74 8 – – –
2.1.10 - Component 10 (Other Services - Services for Other Entities and Trust Moneys)
Special Account expenses
Other Services - Services for Other Entities and Trust Moneys 16,639 32,104 8,015 7,025 3,495
Total component 10 expenses 16,639 32,104 8,015 7,025 3,495
Department of Social Services Additional Estimates Statements
66
Table 2.2.2: Program components of Outcome 2 (continued)
Program 2.2: Paid Parental Leave
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
2.2.1 - Component 1 (Paid Parental Leave - communication and evaluation)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) – 249 253 – –
Total component 1 expenses – 249 253 – –
2.2.2 - Component 2 (Dad and Partner Pay)
Special appropriations
Paid Parental Leave Act 2010 100,725 105,331 108,857 112,383 115,809
Total component 2 expenses 100,725 105,331 108,857 112,383 115,809
2.2.3 - Component 3 (Parental Leave Pay)
Special appropriations
Paid Parental Leave Act 2010 1,965,607 1,963,422 1,544,965 1,613,873 1,653,493
Total component 3 expenses 1,965,607 1,963,422 1,544,965 1,613,873 1,653,493
Total Program expenses 2,066,332 2,069,002 1,654,075 1,726,256 1,769,302
Department of Social Services Additional Estimates Statements
67
Table 2.2.2: Program components of Outcome 2 (continued)
Program 2.3: Social and Community Services
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
2.3.1 - Component 1 (Social and Community Services Pay Equity Special Account)
Special Account expenses
Social and Community Services Pay Equity Special Account
1 236,124 346,326 369,511 429,147 487,832
Total component 1 expenses 236,124 346,326 369,511 429,147 487,832
Total Program expenses 236,124 346,326 369,511 429,147 487,832 1 The funding for the Social and Community Services Pay Equity Special Account is directly appropriated through the Social and Community Services Pay Equity Special Account Act 2012.
Program 2.4: Program Support for Outcome 2
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
2.4.1 - Component 1 (Departmental DSS - Outcome 2)
Annual departmental expenses
Departmental appropriation 151,911 164,685 146,369 141,162 138,650
s 74 Retained revenue receipts
1 28,996 55,120 22,673 22,528 22,651
Expenses not requiring appropriation in the budget year
2 18,026 26,177 22,369 17,319 20,378
Total component 1 expenses 198,933 245,982 191,411 181,009 181,679
Total Program expenses 198,933 245,982 191,411 181,009 181,679
Note: Programs 2.4 to 2.7 in the 2016–17 Portfolio Budget Statement relate to functions transferred to the Department of Education and Training as a result of the AAO of 21 September 2015. For the actual expenses of these programs for 2015–16, please refer to the Department of Education and Training PAES. Program Support for Outcome 2 has now become Program 2.4.
Note: Departmental appropriation items and totals by Outcome are indicative estimates and may change in the course of the budget year as Government priorities change. 1
Program support combines ‘Ordinary annual services (Appropriation Act No. 1 and Bill No. 3)’ and ‘Revenue from independent sources (s 74)’.
2 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses and makegood expenses.
Department of Social Services Additional Estimates Statements
68
Table 2.2.3: Performance Criteria for Outcome 2
Table 2.2.3 below details the performance criteria for each program associated with
Outcome 2. It also summarises how each program is delivered and where
201617 Budget measures have created new programs or materially changed existing
programs.
Outcome 2 – Stronger families and more resilient communities by developing civil
society and by providing family and community services.
Program 2.1 – Families and Communities – To strengthen relationships, support families, improve wellbeing of children and young people, reduce the cost of family breakdown, strengthen family and community functioning and facilitate the settlement of migrants and humanitarian entrants into the community.
Delivery Assist organisations through a program of grants, procurements and subsidies targeting families, children, young people, volunteers, multicultural communities, humanitarian entrants, migrants and other individuals with special circumstances
Performance information
Year Performance criteria Targets
2016–17 Delivery by organisations is in accordance with specified requirements, which may include service level standards, of the contracts and agreements between organisations and DSS. Agreements and contracts require:
support and capacity building that contribute to strengthening individual and family functioning and communities; or
national leadership and representation for services to build capacity within the families and community sector that works to strengthen family and community functioning.
Standard of delivery is performed in accordance with the terms and conditions of organisations’ contracts and agreements with DSS. No quantifiable targets as programs are demand driven. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of organisations contracted or receiving grant funding
Number of individuals and families assisted
Administered outlays
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Stronger families and more resilient communities by developing civil society and by providing family and community services
Material changes to Program 2.1 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
69
Table 2.2.3: Performance Criteria for Outcome 2 (continued)
Program 2.2 – Paid Parental Leave – To provide financial support to parents to help them take time off work following the birth or adoption of a child.
Delivery The Department administers the program as part of the social security system
The Department of Human Services either funds employers to provide Parental Leave Pay to eligible employees, or provides Parental Leave Pay directly to eligible parents and other persons, according to the provisions of the Paid Parental Leave Act 2010
Dad and Partner Pay is paid by the Department of Human Services directly to eligible fathers or partners in accordance with the Paid Parental Leave Act 2010
Performance information
Year Performance criteria Targets
2016–17 Agreement is in place with the Department of Human Services to provide assurance that payments below are made in accordance with relevant legislation, policy and guidelines:
Parental Leave Pay
Dad and Partner Pay
Due to the nature of this payment, where assistance is provided to all those who are eligible and apply, targets are not reported. Actual performance will be reported in the DSS Annual Report.
Output:
Number of recipients
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Stronger families and more resilient communities by developing civil society and by providing family and community services
Material changes to Program 2.2 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
70
Table 2.2.3: Performance Criteria for Outcome 2 (continued)
Program 2.3 – Social and Community Services – To set aside funding for the implementation period of Fair Work Australia’s Social, Community and Disability Services Industry Equal Remuneration Order.
Delivery Funds are issued to eligible service providers to meet the Australian Government’s share of the pay increases
Funds are issued to other government agencies to meet the Australian Government’s share of the pay increases for their eligible service providers
Performance information
Year Performance criteria Targets
2016–17 Delivery complies with relevant legislation
The funds appropriated to the Department are issued to meet the Australian Government’s share of the pay increases
Payments made as described
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Stronger families and more resilient communities by developing civil society and by providing family and community services
Material changes to Program 2.3 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
71
Table 2.2.3: Performance Criteria for Outcome 2 (continued)
Note: Programs 2.4 to 2.7 from the 2015–16 Portfolio Budget Statements, early childhood and child care functions, transferred to the Department of Education and Training under the AAO of 21 September 2015. For further information see the Department of Education and Training’s PAES. Program Support for Outcome 2 has now become Program 2.4.
Program 2.4 – Program Support for Outcome 2 – To provide departmental funding for the annual operating costs of DSS to achieve agency objectives.
Delivery Departmental funding
Performance information
Year Performance criteria
Targets
2016–17 Total departmental funding for Outcome 2 Funding is expended on activities that contribute to agency outcomes
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Stronger families and more resilient communities by developing civil society and by providing family and community services
Material changes to Program 2.4 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
72
2.3 BUDGETED EXPENSES AND PERFORMANCE FOR OUTCOME 3
Outcome 3: Disability and Carers
Improved independence of, and participation by, people with disability, including
improved support for carers, by providing targeted support and services.
Linked programs
Department of Employment
Program
Program 1.1 – Employment Services
Contribution to Outcome 3 made by linked program
This Outcome benefits from this linked program as it encourages individuals to support themselves through mutual obligation requirements and compliance frameworks.
Department of Health
Programs
Program 2.1 – Mental Health
Program 4.1 – Medical Benefits
Program 6.1 – Access and Information
Program 6.2 – Home Support and Care
Program 6.3 – Residential and Flexible Care
Program 6.4 – Aged Care Quality
Contribution to Outcome 3 made by linked programs
This Outcome benefits from these linked programs as they also seek to improve the independence of, and participation by, people with disability and carers. In particular, the Department of Health manages two programs that will have partial or full funding transition to the NDIS and a continuity of support program for people aged 65 and over currently in state disability programs who are not eligible for the NDIS. The Department of Health also has policy responsibility for Medicare Benefits Schedule (MBS) items in relation to disability and mental health.
Department of Human Services
Program
Program 1.1 – Services to the Community – Social Security and Welfare
Contribution to Outcome 3 made by linked program
Various payments and concessions under this Outcome are delivered through the above linked program administered by the Department of Human Services.
Department of Social Services Additional Estimates Statements
73
Linked programs (continued)
National Disability Insurance Agency
Programs
Program 1.1 – Reasonable and necessary care and support participants
Program 1.2 – Community inclusion and capacity development grants
Program 1.3 – Agency costs
Contribution to Outcome 3 made by linked programs
These linked programs provide for the delivery of the National Disability Insurance Scheme.
Department of Social Services Additional Estimates Statements
74
Table 2.3.1: Budgeted expenses for Outcome 3
This table shows how much the entity intends to spend (on an accrual basis) on
achieving the outcome, broken down by program, as well as by administered and
departmental funding sources.
Outcome 3: Disability and Carers
2015–16 2016–17 201718 201819 201920
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 3.1: Disability Mental Health and Carers
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 959,406 1,043,345 1,086,235 1,100,194 1,067,947
Special appropriations
Business Services Wage Assessment Tool Payment Scheme Act 2015
1 860 nfp nfp nfp nfp
Special Accounts
National Disability Special Account 1,379 3,125 2,039 350 153
Administered total 961,645 1,046,470 1,088,274 1,100,544 1,068,100
Total expenses for Program 3.1 961,645 1,046,470 1,088,274 1,100,544 1,068,100
Program 3.2: National Disability Insurance Scheme
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 588,899 571,969 516,634 400,049 312,105
Administered total 588,899 571,969 516,634 400,049 312,105
Total expenses for Program 3.2 588,899 571,969 516,634 400,049 312,105
Program 3.3: Program Support for Outcome 3
Departmental expenses
Departmental appropriation 102,610 87,158 77,073 74,233 72,920
s 74 Retained revenue receipts
2 20,663 20,442 8,475 8,303 8,436
Expenses not requiring appropriation in the budget year
3 11,709 12,814 11,320 8,733 10,277
Departmental total 134,982 120,414 96,868 91,269 91,633
Total expenses for Program 3.3 134,982 120,414 96,868 91,269 91,633
Department of Social Services Additional Estimates Statements
75
Table 2.3.1: Budgeted expenses for Outcome 3 (continued)
Outcome 3: Disability and Carers
2015–16 2016–17 201718 201819 201920
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Outcome 3 Totals by appropriation type
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,548,305 1,615,314 1,602,869 1,500,243 1,380,052
Special appropriations1 860 nfp nfp nfp nfp
Special Accounts 1,379 3,125 2,039 350 153
Administered total 1,550,544 1,618,439 1,604,908 1,500,593 1,380,205
Departmental expenses
Departmental appropriation 102,610 87,158 77,073 74,233 72,920
s 74 Retained revenue receipts
2 20,663 20,442 8,475 8,303 8,436
Expenses not requiring appropriation in the budget year
3 11,709 12,814 11,320 8,733 10,277
Departmental total 134,982 120,414 96,868 91,269 91,633
Total expenses for Outcome 3 1,685,526 1,738,853 1,701,776 1,591,862 1,471,838
Movement of administered funds between years
2015–16 2016–17 201718 201819 201920
Actual Revised Forward Forward Forward
expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Outcome 3:
Program 3.1: Disability Mental Health and Carers
4 – (9,197) (25,000) 12,761 23,500
Total movement of administered funds – (9,197) (25,000) 12,761 23,500
2015–16 2016–17
Average staffing level (number) 507 489
Note: Departmental appropriation splits and totals are indicative estimates and may change in the course of the budget year as Government priorities change. 1 The provision set aside for the Business Services Wage Assessment Tool (BSWAT) Payment Scheme is not for publication (nfp) so as not to prejudice the Commonwealth in relation to legal claims brought against it.
2 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
3 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses, and makegood expenses.
4 Figures displayed as a negative (-) represent a decrease in funds and a positive (+) represent an increase in funds.
Department of Social Services Additional Estimates Statements
76
Table 2.3.2: Program components of Outcome 3 Program 3.1: Disability Mental Health and Carers
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
3.1.1 - Component 1 (Community Mental Health)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 56,223 55,188 50,884 52,514 53,250
Total component 1 expenses 56,223 55,188 50,884 52,514 53,250
3.1.2 - Component 2 (Disability and Carer Support)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 116,670 142,009 148,909 158,327 157,592
Total component 2 expenses 116,670 142,009 148,909 158,327 157,592
3.1.3 - Component 3 (Disability Employment)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 780,355 815,261 844,730 820,765 806,029
Total component 3 expenses 780,355 815,261 844,730 820,765 806,029
3.1.4 - Component 4 (Disability and Carer Service Improvement and Sector Support)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 6,158 30,887 41,712 68,588 51,076
Total component 4 expenses 6,158 30,887 41,712 68,588 51,076
3.1.5 - Component 5 (Business Services Wage Assessment Tool Payment Scheme)
Special appropriations
Business Services Wage Assessment Tool Payment Scheme Act 2015
1 860 nfp nfp nfp nfp
Total component 5 expenses 860 nfp nfp nfp nfp
Department of Social Services Additional Estimates Statements
77
Table 2.3.2: Program components of Outcome 3 (continued)
Program 3.1: Disability Mental Health and Carers (continued)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
3.1.6 - Component 6 (National Disability Special Account)
Special Account Expenses:
National Disability Special Account
2 1,379 205 – – –
Total component 6 expenses 1,379 205 – – –
3.1.7 - Component 7 (National Disability Research Special Account 2016)
Special Account Expenses:
National Disability Research Special Account
2 – 2,920 2,039 350 153
Total component 7 expenses – 2,920 2,039 350 153
Total Program expenses 961,645 1,046,470 1,088,274 1,100,544 1,068,100 1
The provision set aside for the Business Services Wage Assessment Tool (BSWAT) Payment Scheme is not for publication (nfp) so as not to prejudice the Commonwealth in relation to legal claims brought against it.
2 Balance of the National Disability Special Account has been rolled over to the National Disability Research Special Account 2016.
Department of Social Services Additional Estimates Statements
78
Table 2.3.2: Program components of Outcome 3 (continued)
Program 3.2: National Disability Insurance Scheme
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
3.2.1 - Component 1 (National Disability Insurance Scheme Transition)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 558,989 524,935 479,172 400,049 312,105
Total component 1 expenses 558,989 524,935 479,172 400,049 312,105
3.2.2 - Component 2 (National Disability Insurance Scheme)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,172 2,034 – – –
Total component 2 expenses 1,172 2,034 – – –
3.2.3 - Component 3 (Sector Development Fund)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 28,738 45,000 37,462 – –
Total component 3 expenses 28,738 45,000 37,462 – –
Total Program expenses 588,899 571,969 516,634 400,049 312,105
Department of Social Services Additional Estimates Statements
79
Table 2.3.2: Program components of Outcome 3 (continued) Program 3.3: Program Support for Outcome 3
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
3.3.1 - Component 1 (Departmental DSS - Outcome 3)
Annual departmental expenses
Departmental appropriation 102,610 87,158 77,073 74,233 72,920
s 74 Retained revenue receipts
1 20,663 20,442 8,475 8,303 8,436
Expenses not requiring appropriation in the budget year
2 11,709 12,814 11,320 8,733 10,277
Total component 1 expenses 134,982 120,414 96,868 91,269 91,633
Total Program expenses 134,982 120,414 96,868 91,269 91,633
Note: Departmental appropriation items and totals by Outcome are indicative estimates and may change in the course of the budget year as Government priorities change. 1 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
2 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses and makegood expenses.
Department of Social Services Additional Estimates Statements
80
Table 2.3.3: Performance Criteria for Outcome 3
Table 2.3.3 below details the performance criteria for each program associated with
Outcome 3. It also summarises how each program is delivered
and where 201617 Budget measures have created new programs or materially
changed existing programs.
Outcome 3 – Improved independence of, and participation by, people with
disability, including improved support for carers, by providing targeted support and
services.
Program 3.1 – Disability Mental Health and Carers – To provide support and community-based initiatives for people with disability, mental illness and carers, so they can develop their capabilities and actively participate in community and economic life.
Delivery Assist organisations through a program of grants, procurements and subsidies targeting support to people with disability, carers and people with, or at risk of, mental illness
Performance information
Year Performance criteria Targets
2016–17 Delivery by organisations is in accordance with specified requirements which may include service level standards of the contracts and agreements between organisations and DSS. Agreements and contracts require services that contribute to developing capabilities and active participation:
employment assistance and other services to people with disability
direct advocacy support to people with disability
support to carers
support though community based initiatives to assist people with, or at risk of, mental illness
Standard of delivery is performed in accordance with the terms and conditions of organisations’ contracts and agreements with DSS. No quantifiable targets as programs are demand driven. Actual performance will be reported in the DSS Annual Report.
Outputs:
Number of organisations contracted or receiving grant funding
Number of individuals assisted
Administered outlays
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Improved independence of, and participation by, people with a disability, including improved support for carers, by providing targeted support and services
Material changes to Program 3.1 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
81
Table 2.3.3: Performance Criteria for Outcome 3 (continued)
Program 3.2 – National Disability Insurance Scheme – To improve the wellbeing and social and economic participation of people with disability, and their families and carers, by building a National Disability Insurance Scheme (NDIS) that delivers individualised support through an insurance approach. This program also includes funding from existing Commonwealth programs that are transitioning into the Scheme in a phased approach and the Sector Development Fund.
Delivery Negotiate National Disability Insurance Scheme agreements, policy settings and financial arrangements with states and territories for the transition to full scheme
Through a program of grants for disability sector improvement, assist people with disability, people with severe mental illness, carers and service providers, to transition to the National Disability Insurance Scheme
Performance information
Year Performance criteria Targets
2016–17
Policy, financial and partnership arrangements are in place to create an effective and sustainable National Disability Insurance Scheme including:
developing and implementing policy settings for full scheme
implementing funding mechanisms for transition
negotiating and implementing agreements with states and territories for transition to full scheme
Timely and effective policy advice (including Quality and Safeguards) is provided for full scheme
Appropriate management of the National Disability Insurance Scheme cash flow
Negotiations of bilateral agreements are undertaken
Strategic implementation issues are identified and resolved
Outputs:
Value of Commonwealth program funding transitioned to the National Disability Insurance Scheme
Value and number of Sector Development grants supporting the expansion and diversification of the market, sector and workforce
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Improved independence of, and participation by, people with a disability, including improved support for carers, by providing targeted support and services
Material changes to Program 3.2 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
82
Table 2.3.3: Performance Criteria for Outcome 3 (continued)
Program 3.3 – Program Support for Outcome 3 – To provide departmental funding for the annual operating costs of DSS to achieve agency objectives.
Delivery Departmental funding
Performance information
Year Performance criteria
Targets
2016–17 Total departmental funding for Outcome 3 Funding is expended on activities that contribute to agency outcomes
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Improved independence of, and participation by, people with a disability, including improved support for carers, by providing targeted support and services
Material changes to Program 3.3 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
83
2.4 BUDGETED EXPENSES AND PERFORMANCE FOR OUTCOME 4
Outcome 4: Housing
Increased housing supply, improved community housing and assisting individuals
experiencing homelessness through targeted support and services.
Linked programs
The Treasury
Programs
Program 1.8 – Assistance to the States for affordable housing
Program 1.9 – National Partnership Payments to the States
Contribution to Outcome 4 made by linked programs
Payments to the States under the National Partnership Agreement on Homelessness (NPAH), and the National Affordable Housing are made by the Treasury. Annual incentives under the National Rental Affordability Scheme (NRAS) are provided through tax offsets by the Australian Taxation Office (ATO).
Department of Social Services Additional Estimates Statements
84
Table 2.4.1: Budgeted expenses for Outcome 4
This table shows how much the entity intends to spend (on an accrual basis) on
achieving the outcome, broken down by program, as well as by administered and
departmental funding sources.
Outcome 4: Housing
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
Expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Program 4.1: Housing and Homelessness
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,334 1,358 – – –
Administered total 1,334 1,358 – – –
Total expenses for Program 4.1 1,334 1,358 – – –
Program 4.2: Affordable Housing
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 71,965 84,755 86,097 87,218 84,454
Administered total 71,965 84,755 86,097 87,218 84,454
Total expenses for Program 4.2 71,965 84,755 86,097 87,218 84,454
Program 4.3: Program Support for Outcome 4
Departmental expenses
Departmental appropriation 44,874 22,636 20,046 19,297 18,829
s 74 Retained revenue receipts
1 8,470 4,799 2,170 2,124 2,145
Expenses not requiring appropriation in the budget year
2 5,307 3,267 2,940 2,266 2,649
Departmental total 58,651 30,702 25,156 23,687 23,623
Total expenses for Program 4.3 58,651 30,702 25,156 23,687 23,623
Department of Social Services Additional Estimates Statements
85
Table 2.4.1: Budgeted expenses for Outcome 4 (continued)
Outcome 4: Housing
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
Expenses estimated estimate estimate estimate
$'000 expenses $'000 $'000 $'000
$'000
Outcome 4 Totals by appropriation type
Administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 73,299 86,113 86,097 87,218 84,454
Administered total 73,299 86,113 86,097 87,218 84,454
Departmental expenses
Departmental appropriation 44,874 22,636 20,046 19,297 18,829
s 74 Retained revenue receipts
1 8,470 4,799 2,170 2,124 2,145
Expenses not requiring appropriation in the budget year
2 5,307 3,267 2,940 2,266 2,649
Departmental total 58,651 30,702 25,156 23,687 23,623
Total expenses for Outcome 4 131,950 116,815 111,253 110,905 108,077
2015–16 2016–17
Average staffing level (number) 133 127 Note: Departmental appropriation splits and totals are indicative estimates and may change in the course of the budget year as Government priorities change. 1 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
2 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses and makegood expenses.
Department of Social Services Additional Estimates Statements
86
Table 2.4.2: Program components of Outcome 4 (continued) Program 4.1: Housing and Homelessness
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
4.1.1 - Component 1 (Housing and Homelessness Service Improvement and Sector Support)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 1,334 1,358 – – –
Total component 1 expenses 1,334 1,358 – – –
Total Program expenses 1,334 1,358 – – –
Program 4.2: Affordable Housing
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
4.2.1 - Component 1 (National Rental Affordability Scheme)
Annual administered expenses
Ordinary annual services (Appropriation Act No. 1 and Bill No. 3) 71,965 84,755 86,097 87,218 84,454
Total component 1 expenses 71,965 84,755 86,097 87,218 84,454
Total Program expenses 71,965 84,755 86,097 87,218 84,454
Department of Social Services Additional Estimates Statements
87
Table 2.4.2: Program components of Outcome 4 Program 4.3: Program Support for Outcome 4
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$'000 Budget estimate estimate estimate
$'000 $'000 $'000 $'000
4.3.1 - Component 1 (Departmental DSS - Outcome 4)
Annual departmental expenses
Departmental appropriation 44,874 22,636 20,046 19,297 18,829
s 74 Retained revenue receipts
1 8,470 4,799 2,170 2,124 2,145
Expenses not requiring appropriation in the budget year
2 5,307 3,267 2,940 2,266 2,649
Total component 1 expenses 58,651 30,702 25,156 23,687 23,623
Total Program expenses 58,651 30,702 25,156 23,687 23,623
Note: Departmental appropriation items and totals by Outcome are indicative estimates and may change in the course of the budget year as Government priorities change. 1 Estimated expenses incurred in relation to receipts retained under section 74 of the PGPA Act.
2 ‘Expenses not requiring appropriation in the budget year’ is made up of depreciation, amortisation expenses and makegood expenses.
Department of Social Services Additional Estimates Statements
88
Table 2.4.3: Performance Criteria for Outcome 4
Table 2.4.3 below details the performance criteria for each program associated with
Outcome 4. It also summarises how each program is delivered and
where 201617 Budget measures have created new programs or materially changed
existing programs.
Outcome 4 – Increased housing supply, improved community housing and
assisting individuals experiencing homelessness through targeted support and
services.
Program 4.1 – Housing and Homelessness – To provide support for housing and homelessness research which will build the evidence base for effective policy that addresses homelessness and housing affordability over the long term.
Delivery Research and evidenced-based policy advice to the Government on housing and homelessness issues
Performance information
Year Performance criteria Targets
2016–17 Development of an evidence base on housing and homelessness
Achieved
2017–18 and beyond
Not applicable (funding ceases from 1 July 2017)
Not applicable
Purpose Increased housing supply, improved community housing and assisting individuals experiencing homelessness through targeted support and services
Material changes to Program 4.1 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
89
Table 2.4.3: Performance Criteria for Outcome 4 (continued)
Program 4.2 – Affordable Housing – To improve the supply of affordable rental housing to low and moderate income households.
Delivery Provide National Rental Affordability Scheme (NRAS) incentives in accordance with statutory criteria to approved participants
Performance information
Year Performance criteria Targets
2016–17 Delivery complies with relevant legislation to ensure that incentives are issued accurately to approved participants who comply with the regulations, so NRAS dwellings are made available at reduced rents for eligible low and moderate income households
Incentives are only issued when compliance to the regulations has been adhered to. It is also demand driven in terms of approved participants needing to submit a Statement of Compliance in order to be eligible to receive an incentive. Actual performance will be reported in the DSS Annual Report.
Number of incentives issued for the relevant NRAS year (Cash payments and Refundable Tax Offsets (RTO))
Participant compliance (%) for the relevant NRAS year
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Increased housing supply, improved community housing and assisting individuals experiencing homelessness through targeted support and services
Material changes to Program 4.2 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
90
Table 2.4.3: Performance Criteria for Outcome 4 (continued)
Program 4.3 – Program Support for Outcome 4 – To provide departmental funding for the annual operating costs of DSS to achieve agency objectives.
Delivery Departmental funding
Performance information
Year Performance criteria Targets
2016–17 Total departmental funding for Outcome 4 Funding is expended on activities that contribute to agency outcomes
2017–18 and beyond
As per 2016–17 As per 2016–17
Purpose Increased housing supply, improved community housing and assisting individuals experiencing homelessness through targeted support and services
Material changes to Program 4.3 resulting from the following measures: NIL
Department of Social Services Additional Estimates Statements
91
Section 3: Special account flows and budgeted financial statements
3.1 SPECIAL ACCOUNT FLOWS
Estimates of special account flows
Special accounts provide a means to set aside and record amounts used for specified
purposes. Table 3.1 shows the expected additions (receipts) and reductions (payments)
for each account used by the Department of Social Services (DSS).
Table 3.1: Estimates of special account flows and balances Outcome Opening
balance $'000
Receipts $'000
Payments $'000
Adjustments $'000
Closing balance
$'000
Other Services - Services for Other Entities and Trust Moneys (A) 2016–17 2.1
23,629 10,043 (32,104) – 1,568
Other Services - Services for Other Entities and Trust Moneys (A) 2015–16
21,914 18,313 (16,598) – 23,629
Social and Community Services Pay Equity Special Account (A) 2016–17 2.3
202,195 319,966 (346,326) – 175,835
Social and Community Services Pay Equity Special Account (A) 2015–16
175,432 262,887 (236,124) – 202,195
National Disability Research Special Account 2016 (A) 2016–17
1
3.1
– – (2,920) 5,462 2,542
National Disability Research Special Account 2016 (A) 2015–16
– – – – –
National Disability Special Account (A) 2016–17
1 3.1
5,667 – (205) (5,462) –
National Disability Special Account (A) 2015–16
7,046 – (1,379) – 5,667
Total Special Accounts 2016–17 Budget estimate
231,491 330,009 (381,555) – 179,945
Total Special Accounts 2015–16 actual 204,392 281,200 (254,101) – 231,491
(A) = Administered 1
Balance of the National Disability Special Account has been rolled over to the National Disability Research Special Account 2016.
Department of Social Services Additional Estimates Statements
92
3.2 BUDGETED FINANCIAL STATEMENTS
3.2.1 Analysis of budgeted financial statements
Departmental
Income and expenses
DSS is budgeting for a balanced operating result in 2016–17 before allowing for
unfunded depreciation expenses of $57.7 million. Under net cash funding
arrangements, asset replacement is funded through capital appropriations.
Total operating revenue for 2016–17 is estimated at $484.7 million while expenditure is
estimated to be $542.4 million, inclusive of unfunded depreciation. These budgeted
amounts are lower than in 2015–16, primarily due to the Administrative Arrangements
Order (AAO) of 21 and 30 September 2015 and Australian Government decisions and
measures.
Balance sheet
DSS’ budgeted net asset position for 2016–17 is expected to be $210.5 million, higher
than 2015–16.
Administered
Income and expenses
DSS will administer the collection of non-taxation revenue estimated at $53.9 million in
2016–17, lower than 2015–16.
DSS will administer programs totalling $114.7 billion in 2016–17, lower than in 2015–16
due to the AAO of 21 and 30 September 2015 and demographic changes and policy
initiatives.
Balance sheet
Total assets administered on behalf of the Australian Government are expected to be
$4.7 billion, higher than in 2015–16.
Total liabilities administered on behalf of the Australian Government are expected to
be $5.9 billion, lower than 2015–16, primarily due to decreased personal benefits
provisions and payables.
Department of Social Services Additional Estimates Statements
93
3.2.2 Budgeted financial statements
Table 3.2: Comprehensive income statement (showing net cost of services) for the period ended 30 June
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
EXPENSES
Employee benefits 325,863 274,678 254,818 248,298 251,809
Supplier 237,415 205,704 126,491 121,388 112,259
Depreciation and amortisation 56,115 57,723 51,054 39,590 46,558
Write-down and impairment of assets 1,959 – – – –
Other expenses 1,345 4,319 4,506 4,494 4,487
Total expenses 622,697 542,424 436,869 413,770 415,113
LESS:
OWN-SOURCE INCOME
Own-source revenue
Sale of goods and rendering of services 84,060 90,470 30,932 30,932 30,932
Other revenue 6,666 4,640 6,565 6,565 6,565
Total own-source revenue 90,726 95,110 37,497 37,497 37,497
Gains
Sale of assets 78 – – – –
Other gains 1,280 1,350 1,350 1,350 1,350
Total gains 1,358 1,350 1,350 1,350 1,350
Total own-source income 92,084 96,460 38,847 38,847 38,847
Net cost of/(contribution by) services 530,613 445,964 398,022 374,923 376,266
Revenue from Government 475,322 388,241 346,968 335,333 329,708
Surplus/(deficit) attributable to the Australian Government (55,291) (57,723) (51,054) (39,590) (46,558)
OTHER COMPREHENSIVE INCOME Changes in asset revaluation reserves
1,604 – – – –
Total other comprehensive income 1,604 – – – –
Total comprehensive income/(loss) (53,687) (57,723) (51,054) (39,590) (46,558)
Total comprehensive income/(loss) attributable to the Australian Government (53,687) (57,723) (51,054) (39,590) (46,558)
Department of Social Services Additional Estimates Statements
94
Table 3.2: Comprehensive income statement (showing net cost of services) for the period ended 30 June (continued) Note: Impact of Net Cash Appropriation Arrangements
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
Surplus attributable to DSS 824 – – – –
Changes in asset revaluation reserves
1,604 – – – –
Total comprehensive income/(loss) excluding depreciation/amortisation expenses previously funded through revenue appropriations 2,428 – – – –
less depreciation/amortisation expenses previously funded through revenue appropriations
1 56,115 57,723 51,054 39,590 46,558
Total comprehensive income/(loss) - as per the Statement of Comprehensive Income (53,687) (57,723) (51,054) (39,590) (46,558)
Prepared on Australian Accounting Standard basis. 1
From 201011, the Government introduced net cash appropriation arrangements where Appropriation Act (No.1) and Bill (No. 3) revenue appropriations for the depreciation/amortisation expenses of non-corporate Commonwealth entities (and select corporate Commonwealth entities) were replaced with a separate capital budget (the Departmental Capital Budget, or DCB) provided through Appropriation Act (No.1) and Bill (No. 3) equity appropriations. For information regarding DCBs, please refer to Table 3.6 Departmental Capital Budget Statement.
Department of Social Services Additional Estimates Statements
95
Table 3.3: Budgeted departmental balance sheet (as at 30 June)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
ASSETS
Financial assets
Cash and cash equivalents 5,075 5,075 5,075 5,075 5,075
Trade and other receivables 123,052 100,778 76,097 73,705 73,246
Total financial assets 128,127 105,853 81,172 78,780 78,321
Non-financial assets
Leasehold Improvements 14,247 17,003 20,511 17,570 13,905
Property, plant and equipment 37,169 32,035 29,034 25,114 16,567
Intangibles 133,478 148,447 130,202 114,881 97,978
Other 23,369 23,369 23,369 23,369 23,369
Total non-financial assets 208,263 220,854 203,116 180,934 151,819
Assets held for sale 557 – – – –
Total assets 336,947 326,707 284,288 259,714 230,140
LIABILITIES
Payables
Suppliers 34,918 30,257 18,608 17,857 16,514
Other 17,270 13,674 13,674 13,674 13,674
Total payables 52,188 43,931 32,282 31,531 30,188
Provisions
Employee provisions 82,005 69,121 64,120 62,479 63,363
Other provisions 3,189 3,189 3,189 3,189 3,189
Total provisions 85,194 72,310 67,309 65,668 66,552
Total liabilities 137,382 116,241 99,591 97,199 96,740
Net assets 199,565 210,466 184,697 162,515 133,400
EQUITY1
Parent entity interest
Contributed equity 384,794 453,418 478,703 496,111 513,554
Reserves 67,699 67,699 67,699 67,699 67,699
Retained surpluses (accumulated deficit) (252,928) (310,651) (361,705) (401,295) (447,853)
Total parent entity interest 199,565 210,466 184,697 162,515 133,400
Total Equity 199,565 210,466 184,697 162,515 133,400
Prepared on Australian Accounting Standard basis. 1 ‘
Equity’ is the residual interest in assets after deduction of liabilities.
Department of Social Services Additional Estimates Statements
96
Table 3.4: Departmental statement of changes in equity – summary of movement (Budget Year 2016–17) Retained
earnings $’000
Asset revaluation
reserve $’000
Contributed equity/ capital $’000
Total equity $’000
Opening balance as at 1 July 2016
Balance carried forward from previous period (252,928) 67,699 384,794 199,565
Adjusted opening balance (252,928) 67,699 384,794 199,565
Comprehensive income
Surplus/(deficit) for the period (57,723) – – (57,723)
Total comprehensive income (57,723) – – (57,723)
of which:
Attributable to the Australian Government (57,723) – – (57,723)
Transactions with owners
Contributions by owners
Equity Injection – Appropriation – – 34,835 34,835
Departmental Capital Budget (DCB) – – 33,789 33,789
Subtotal transactions with owners – – 68,624 68,624
Estimated closing balance as at 30 June 2017 (310,651) 67,699 453,418 210,466
Closing balance attributable to the Australian Government (310,651) 67,699 453,418 210,466
Prepared on Australian Accounting Standard basis.
Department of Social Services Additional Estimates Statements
97
Table 3.5: Budgeted departmental statement of cash flows (for the period ended 30 June)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
OPERATING ACTIVITIES
Cash received
Appropriations 576,505 410,515 371,649 337,725 330,167
Goods and services 88,170 90,470 30,932 30,932 30,932
Other 27,656 4,640 6,565 6,565 6,565
Total cash received 692,331 505,625 409,146 375,222 367,664
Cash used
Employees 319,140 290,377 258,695 248,696 249,746
Suppliers 285,112 209,796 137,914 122,032 113,431
Other 89,194 4,319 4,506 4,494 4,487
Total cash used 693,446 504,492 401,115 375,222 367,664
Net cash from/(used by) operating activities (1,115) 1,133 8,031 – –
INVESTING ACTIVITIES
Cash received
Proceeds from sales of property, plant and equipment 103 – – – –
Total cash received 103 – – – –
Cash used
Purchase of property, plant and equipment 23,513 69,757 33,316 17,408 17,443
Purchase of intangibles 61,932 – – – –
Total cash used 85,445 69,757 33,316 17,408 17,443
Net cash from/(used by) investing activities (85,342) (69,757) (33,316) (17,408) (17,443)
FINANCING ACTIVITIES
Cash received
Appropriations – contributed equity 82,943 68,624 25,285 17,408 17,443
Total cash received 82,943 68,624 25,285 17,408 17,443
Net cash from/(used by) financing activities 82,943 68,624 25,285 17,408 17,443
Net increase/(decrease) in cash held (3,514) – – – –
Cash and cash equivalents at the beginning of the reporting period 8,589 5,075 5,075 5,075 5,075
Cash and cash equivalents at the end of the reporting period 5,075 5,075 5,075 5,075 5,075
Prepared on Australian Accounting Standard basis.
Department of Social Services Additional Estimates Statements
98
Table 3.6: Departmental capital budget statement
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
NEW CAPITAL APPROPRIATIONS
Capital Budget – Appropriation Bill No. 1 (DCB) 40,133 33,789 16,598 16,533 16,563
Equity Injections – Appropriation Bill No. 2 50,853 34,835 8,687 875 880
Total new capital appropriations 90,986 68,624 25,285 17,408 17,443
Provided for:
Purchase of non-financial assets 90,986 68,624 25,285 17,408 17,443
Total Items 90,986 68,624 25,285 17,408 17,443
PURCHASE OF NON-FINANCIAL ASSETS
Funded by capital appropriations
1 41,689 35,968 16,718 875 880
Funded by capital appropriations – DCB
2 43,685 33,789 16,598 16,533 16,563
TOTAL 85,374 69,757 33,316 17,408 17,443
RECONCILIATION OF CASH USED TO ACQUIRE ASSETS TO ASSET MOVEMENT TABLE
Total purchases 85,374 69,757 33,316 17,408 17,443
Total cash used to acquire assets 85,374 69,757 33,316 17,408 17,443
Prepared on Australian Accounting Standard basis. 1
Includes both current Appropriation Bill (No. 4) and prior Act 2/4/6 appropriations. 2
Does not include annual finance lease costs. Includes purchases from current and previous years' Departmental Capital Budgets (DCBs).
Department of Social Services Additional Estimates Statements
99
Table 3.7: Statement of asset movements (2016–17) Leasehold
Improvements $’000
Property, plant &
equipment $’000
Intangibles $’000
Other $’000
Total $’000
As at 1 July 2016
Gross book value 17,627 38,688 269,857 23,369 349,541
Accumulated depreciation/ amortisation and impairment (3,380) (962) (136,379) – (140,721)
Opening net book balance 14,247 37,726 133,478 23,369 208,820
CAPITAL ASSET ADDITIONS
Estimated expenditure on new or replacement assets
By purchase – appropriation equity
1 8,064 1,520 26,384 – 35,968
By purchase – appropriation ordinary annual services
2 3,170 2,419 28,200 – 33,789
Total additions 11,234 3,939 54,584 – 69,757
Other movements
Depreciation/amortisation expense (8,478) (9,630) (39,615) – (57,723)
Total other movements (8,478) (9,630) (39,615) – (57,723)
As at 30 June 2017
Gross book value 28,861 42,627 324,441 23,369 419,298
Accumulated depreciation/ amortisation and impairment (11,858) (10,592) (175,994) – (198,444)
Closing net book balance 17,003 32,035 148,447 23,369 220,854
Prepared on Australian Accounting Standard basis. 1
'Appropriation equity' refers to equity injections or administered assets and liabilities appropriations provided through Appropriation Act (No. 2) 2016-17.
2 'Appropriation ordinary annual services' refers to funding provided through Appropriation Act (No. 1) 201617 for depreciation/amortisation expenses, departmental capital budgets or other operational expenses.
Department of Social Services Additional Estimates Statements
100
Table 3.8: Schedule of budgeted income and expenses administered on behalf of government (for the period ended 30 June) 2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
EXPENSES
Grants 2,542,840 3,065,724 5,382,219 8,554,919 11,233,467
Subsidies 3,028,321 85,432 86,758 87,863 85,113
Personal benefits 113,387,391 109,855,990 108,656,459 113,571,755 118,006,419
Suppliers 906,354 1,051,967 1,030,282 1,010,426 955,820
Write down and impairment of assets 265,518 403,264 971,584 589,163 436,879
Borrowing costs – 8,498 19,141 20,125 21,096
Other 365,260 219,051 218,902 285,647 428,199
Total expenses administered on behalf of Government 120,495,684 114,689,926 116,365,345 124,119,898 131,166,993
LESS:
OWN-SOURCE INCOME
Own-source revenue
Non-taxation revenue
Interest 2,982 24,378 19,820 12,615 13,086
Other sources of nontaxation revenues 133,121 29,487 23,520 30,313 39,397
Total non-taxation revenue 136,103 53,865 43,340 42,928 52,483
Total own-source revenue administered on behalf of Government 136,103 53,865 43,340 42,928 52,483
Total own-source income administered on behalf of Government 136,103 53,865 43,340 42,928 52,483
Net Cost of services 120,359,581 114,636,061 116,322,005 124,076,970 131,114,510
Surplus/(deficit) (120,359,581) (114,636,061) (116,322,005) (124,076,970) (131,114,510)
OTHER COMPREHENSIVE INCOME
Changes in asset revaluation surplus 16,758 – – – –
Total other comprehensive income 16,758 – – – –
Total comprehensive income/(loss) (120,342,823) (114,636,061) (116,322,005) (124,076,970) (131,114,510)
Prepared on Australian Accounting Standard basis.
Department of Social Services Additional Estimates Statements
101
Table 3.9: Schedule of budgeted assets and liabilities administered on behalf of government (as at 30 June)
2015–16 2016–17 2017–18 2018–19 2019–20
Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
ASSETS
Financial assets
Cash and cash equivalents 6,291 6,291 6,291 6,291 6,291
Receivables 3,822,925 4,004,679 4,897,932 5,092,666 5,014,518
Investments 126,563 242,760 343,941 351,642 359,490
Total financial assets 3,955,779 4,253,730 5,248,164 5,450,599 5,380,299
Non-financial assets
Other non-financial assets – 456,312 465,127 478,202 494,340
Total non-financial assets – 456,312 465,127 478,202 494,340
Total assets administered on behalf of Government 3,955,779 4,710,042 5,713,291 5,928,801 5,874,639
LIABILITIES
Payables
Suppliers 57,630 12,856 12,856 12,856 12,856
Subsidies 81,052 145,470 154,765 161,203 165,306
Personal benefits payable 2,203,636 1,665,784 1,919,109 2,223,854 2,268,066
Grants 42,121 41,084 40,027 38,970 38,970
Other payables – 44,773 44,773 44,773 44,773
Total payables 2,384,439 1,909,967 2,171,530 2,481,656 2,529,971
Provisions
Personal benefits provision 5,133,781 3,997,822 3,056,346 2,292,235 2,204,157
Total provisions 5,133,781 3,997,822 3,056,346 2,292,235 2,204,157
Total liabilities administered on behalf of Government 7,518,220 5,907,789 5,227,876 4,773,891 4,734,128
Net assets/(liabilities) (3,562,441) (1,197,747) 485,415 1,154,910 1,140,511
Prepared on Australian Accounting Standard basis.
Department of Social Services Additional Estimates Statements
102
Table 3.10: Schedule of budgeted administered cash flows (for the period ended 30 June)
2015–16 2016–17 2017–18 2018–19 2019–20 Actual Revised Forward Forward Forward
$’000 Budget estimate estimate estimate
$’000 $’000 $’000 $’000
OPERATING ACTIVITIES
Cash received
Interests 1,425 39,635 33,963 24,807 21,956
Other 689,367 1,019,049 1,778,019 1,876,845 1,667,678
Total cash received 690,792 1,058,684 1,811,982 1,901,652 1,689,634
Cash used
Grant payments 2,180,397 3,066,761 5,383,276 8,559,406 11,233,467
Subsidies paid 3,286,580 73,198 84,764 86,273 85,220
Personal benefits 115,799,782 113,538,819 112,694,095 116,121,462 119,732,710
Suppliers 999,953 1,051,968 1,030,282 1,010,429 958,878
Other 874,883 219,051 218,902 285,647 428,199
Total cash used 123,141,595 117,949,797 119,411,319 126,063,217 132,438,474
Net cash from/(used by) operating activities (122,450,803) (116,891,113) (117,599,337) (124,161,565) (130,748,840)
INVESTING ACTIVITIES
Cash received
Repayments of loans and advances 72,430 –
– – –
Total cash received 72,430 – – – –
Cash used
Investments 57,756 118,271 101,181 7,701 7,848
Loans and advances 46,275 128,024 345,384 365,473 385,291
Other 3,171 – – – –
Total cash used 107,202 246,295 446,565 373,174 393,139
Net cash from/(used by) investing activities (34,772) (246,295) (446,565) (373,174) (393,139)
Net increase/(decrease) in cash held (122,485,575) (117,137,408) (118,045,902) (124,534,739) (131,141,979)
Cash and cash equivalents at beginning of reporting period 11,511 6,291 6,291 6,291 6,291
Cash from Official Public Account for:
– Appropriations 123,243,577 118,221,295 119,913,962 126,497,275 132,909,824
Cash to Official Public Account for:
– Appropriations (763,222) (1,083,887) (1,868,060) (1,962,536) (1,767,845)
Cash and cash equivalents at end of reporting period 6,291 6,291 6,291 6,291 6,291
Prepared on Australian Accounting Standard basis.
103
GLOSSARY
accrual accounting System of accounting in which items are brought to account and included in the financial statements as they are earned or incurred, rather than as they are received or paid.
additional estimates Where amounts appropriated at budget time are insufficient, Parliament may appropriate more funds to portfolios through the Additional Estimates Acts.
administered funds Usually, the funds or expenses an entity manages on behalf of the Government.
administered items Appropriation that consists of funding managed on behalf of the Commonwealth. This funding is not at the discretion of the entity, and any unspent appropriation is returned to the Consolidated Revenue Fund (CRF) at the end of the financial year. An administered item is a component of an administered program. It may be a measure but will not constitute a program in its own right.
annual appropriation Two appropriation Bills are introduced into Parliament in May and comprise the Budget. Further Bills are introduced later in the financial year as part of the additional estimates. Parliamentary departments have their own appropriations.
appropriation An amount of public money parliament authorises for spending (i.e. funds to be withdrawn from the CRF). Parliament makes laws for appropriating money under the Annual Appropriation Acts and under special appropriations, with spending restricted to the purposes specified in the Appropriation Acts.
Appropriation Bills (No. 3 and No. 4)
If an amount provided in Appropriation Acts (No. 1 or No. 2) is not enough to meet approved expenditure to be paid in a financial year, supplementary appropriation may be sought in Appropriation Bills (No. 3 or No. 4). Once these Bills are passed by Parliament and given Royal Assent, they become the Appropriation Acts (No. 3 and No. 4). However, they are also commonly referred to as the Additional Estimates Bills.
assets Future economic benefits controlled by an entity as a result of past transactions or other past events.
Glossary
104
average staffing level (ASL) The average number of employees receiving salary/wages (or compensation in lieu of salary/wages) over a financial year, with adjustments for casual and part-time employees to show the full-time equivalent.
Consolidated Revenue Fund
The principal operating fund from which money is drawn to pay for the activities of the Government. Section 81 of the Australian Constitution provides that all revenue raised or monies received by the Executive Government form one consolidated revenue fund from which appropriations are made for the purposes of the Australian Government.
cross-portfolio budget measure
A budget measure that affects programs administered in a number of portfolios.
departmental items Resources (assets, liabilities, revenues and expenses) that entity chief executive officers control directly. This includes outsourced activities funded and controlled by the entity. Examples of departmental items include entity running costs, accrued employee entitlements and net appropriations. A departmental item is a component of a departmental program.
depreciation Apportionment of an asset’s capital value as an expense over its estimated useful life to take account of normal usage, obsolescence or the passage of time.
equity or net assets Residual interest in the assets of an entity after deduction of its liabilities.
estimates An entity’s expected revenues, expenses, assets, liabilities and cash flows. They are prepared for each program in the Budget, in consultation with the Department of Finance. (See also forward estimates and additional estimates.)
expenses Total value of all of the resources consumed in producing goods and services or the loss of future economic benefits in the form of reductions in assets or increases in liabilities of an entity.
forward estimates The financial statement estimate for the three out years after the budget year.
grants Non-reciprocal transfers of economic resources, in which the payer entity does not receive approximately equal value in return.
Glossary
105
key performance indicators
Qualitative and quantitative measures of a program that provide a guide on performance where direct causal links are not obvious and changes in performance are difficult to measure directly.
measure A new policy or savings decision of the Government with financial impacts on the Government’s underlying cash balance, fiscal balance, operating balance, headline cash balance, net debt or net worth.
Mid-Year Economic and Fiscal Outlook (MYEFO)
Provides an update of the Government’s budget estimates by examining expenses and revenues year to date, as well as provisions for new decisions that have been taken since the Budget. The report provides updated information to allow assessment of the Government’s fiscal performance against the fiscal strategy set out in its current fiscal strategy statement.
outcome The intended result, consequence or impact of government actions on the Australian community.
outcome statement Articulates the intended results, activities and target group of an Australian Government entity. An outcome statement serves three main purposes within the financial framework:
to explain and control the purposes for which annual appropriations are approved by the Parliament for use by entities
to provide a basis for annual budgeting, including (financial) reporting against the use of appropriated funds
to measure and assess entity and program (non-financial) performance in contributing to government policy objectives.
performance information Evidence about performance that is collected and used systematically. Evidence may relate to appropriateness, effectiveness and efficiency. It may be about outcomes, factors that affect outcomes, and what can be done to improve them.
portfolio A minister’s area of responsibility as a member of Cabinet. A portfolio consists of one or more Departments of State (portfolio departments) and entities with similar general objectives and outcomes.
program An activity that delivers benefits, services or transfer payments to individuals, industry and/or the community as a whole, with the aim of achieving the intended result specified in an outcome statement.
Glossary
106
Public Governance, Performance and Accountability Act 2013
The primary piece of Commonwealth resource management legislation, establishing a coherent system of governance and accountability for public resources, with an emphasis on planning, performance and reporting. The Act applies to all Commonwealth entities and Commonwealth companies from 1 July 2014.
receipts The total or gross amount received by the Commonwealth. Each receipt item is either revenue, an offset within outlays, or financing transactions. Receipts include taxes, interest, charges for goods and services, borrowings and government business enterprise dividends received.
revenue Total value of resources earned or received to cover the production of goods and services, or increases in future economic benefits in the form of increases in assets or reductions in liabilities of an entity.
special accounts Balances existing within the CRF that are supported by standing appropriations (PGPA Act sections 78 and 80). Special accounts allow money in the CRF to be acknowledged as set aside (hypothecated) for a particular purpose. Amounts credited to a special account may only be spent for the purposes of the special account. Special accounts can only be established by a written determination of the Finance Minister (PGPA Act, section 78) or through an Act of Parliament (referred to in section 80 of the PGPA Act).
special appropriation (including standing appropriations)
An amount of money appropriated by a particular Act of Parliament for a specific purpose and number of years. For special appropriations, the authority to withdraw funds from the CRF does not generally cease at the end of the financial year.
Standing appropriations are a subcategory consisting of ongoing special appropriations; the amount appropriated will depend on circumstances specified in the legislation.
107
ABBREVIATIONS
AAO Administrative Arrangements Order
AGD Attorney-General’s Department
AGIE Australian Government Indigenous Expenditure
AGRC Australian Gambling Research Centre
AHURI Australian Housing and Urban Research Institute
AIFS Australian Institute of Family Studies
BBF Budget based Funded Services
BSWAT Business Services Wage Assessment Tool
CDFI Community Development Financial Institution
CFC Commonwealth Financial Counselling
CRF Consolidated Revenue Fund
CSP Community Support Program
DCB Departmental Capital Budget
DES Disability Employment Services
DoH Department of Health
DHS Department of Human Services
DSP Disability Support Pension
DSS Department of Social Services
DTBNYA Decision Taken But Not Yet Announced
DVA Department of Veterans’ Affairs
EdEP Education Entry Payment
FFR Federal Financial Relations
FTB
ICT
MYEFO
NAATI
Family Tax Benefit
Information Communications and Technology
Mid-Year Economic and Fiscal Outlook
National Accreditation Authority for Translators and
Interpreters
108
NAHA National Affordable Housing Agreement
NAHSPP National Affordable Housing Specific Purpose
Payment
NCCE Non-corporate Commonwealth Entity
NRCP National Respite for Carers Program
NDIA National Disability Insurance Agency
NDIS National Disability Insurance Scheme
NPAH National Partnership Agreement on Homelessness
NRAS National Rental Affordability Scheme
PES Pensioner Education Supplement
PGPA Act Public Governance, Performance and Accountability Act
2013
PM&C Department of the Prime Minister and Cabinet
PPL Paid Parental Leave
RTO Refundable Tax Offsets
SACS Social and Community Services
TILA Transition to Independent Living Allowance