Appendix 1: Allocation of the Health Funding Package

Allocation of the 2002-05 Health Funding Package.

Funding available from the Health Funding Package

Description 2002-03
$m
2003-04
$m
2004-05
$m
2002-03 Health Funding Package 400.000 400.000 400.000
2003-04 Health Funding Package - 400.000 400.000
2004-05 Health Funding Package - - 400.000
Other Initiatives and Risk Management - - 19.277
Residential care loans write-off - - 4.000
Holidays Act for Ministry providers - - 8.888
Health Funding Package to 2004-05 400.000 800.000 1,232.165
Demographics funding (2001-02 - 2004-05) 100.733 197.128 295.173
Demographics funding - 2003 Budget - 31.641 60.350
Demographics funding - 2004 Budget - - 23.400
Demographics funding 100.733 228.769 378.923
Accident Compensation Corporation (ACC) Public Health Acute Services 22.162 22.274 22.274
ACC Pharmaceuticals and laboratories 10.300 10.300 10.300
Additional ACC 32.462 32.574 32.574
Reappropriations from 2001-02 20.000 - -
Reappropriations from 2002-03 - 41.195 37.800
Reappropriations of Healthpac (GST refund) - 8.546 -
Forecast 2003-04 surplus - (9.359) -
Reappropriation from 2003-04 - - 8.814
Reappropriations 20.000 40.382 46.614
Transfer for risk management - 13.567 -
Single Transferable Vote: transfer from departmental output class District Health Board Funding and Performance - - 5.190
Transfers from within Vote: Health - 13.567 5.190
Re-phasing between years within Vote: Health (32.136) 32.136 -
Expense transfer (13.000) 16.000 (3.000)
March Baseline Update 2004 re-phasing - (40.000) 40.000
Re-phasing between years (45.136) 8.136 37.000
Funding available 508.059 1,123.428 1,732.466

Allocation of Health Funding Package money

Description 2002-03
$m
2003-04
$m
2004-05
$m
Forecast Funding Track 2002-03 148.000 133.000 133.000
Forecast Funding Track 2003-04 - 192.940 192.940
Forecast Funding Track 2004-05 - - 172.330
New Amendments Mental Health (to District Health Boards) - 0.339 0.339
Forecast Funding Track 148.000 326.279 498.609
Demographics funding (2001-02 - 2004-05) 100.733 182.128 182.128
Demographics adjustment (to Disability Support Services - National) - 8.000 8.000
Demographics funding (2001-02 - 2004-05) - - 98.045
Demographics funding - Budget 2003 - 31.641 56.695
Demographics funding - Budget 2004 - - 18.900
Demographics funding 100.733 221.769 363.768
District Health Board funding allocated - 137.258 130.237
Population-based funding formula smoothing reserve - - 20.900
Transitional payment - - 1.500
130.237
20.900
Moving to Population-based Funding Formula - 137.258 152.637
Initial funding path 50.000 165.000 195.000
September 2003 changes - 0.500 68.800
Achieving low cost access - - 20.100
Primary Health Care Strategy 50.000 165.500 283.900
Accident Compensation Corporation (ACC) Public Health Acute Services - 3.476 3.476
ACC Pharmaceuticals and Laboratories - 10.300 10.300
Additional ACC funding to District Health Boards 13.000 13.776 13.776
Transfers to Deficit Support - 39.137 -
Transferred to Deficit Support - 39.137 -
Other allocations:
Revenue catch-up (DHBs only) 120.000 120.000 120.000
Referred services 14.000 - -
Ongoing Mason funding 7.400 7.400 7.400
Medical oncology (cancer drugs) 5.653 5.766 5.882
BreastScreen Aotearoa 2.596 3.734 4.789
Aged residential care pricing 12.502 22.886 35.192
Assisted human reproduction 0.500 0.500 0.500
Well-settled overstayers 3.800 - -
Unfunded HFA contracts from 2001-02 20.000 20.000 20.000
Revenue injection - Counties Manukau DHB 9.900 - -
Primary Health Organisation CPI adjustment - 3.473 3.473
Health Workforce Advisory Committee - 0.254 0.600
Minister's Forum - 0.200 -
SARS - 3.177 -
Electives catch-up - 2.500 -
Mental health - 10.000 -
Adjustment for Welltrust - 0.206 -
National Immunisation Register - - 8.606
Home insulation and heating - - 1.000
Disability Services Directorate Risk Pool - 14.320 0.080
Innovations Fund - 2.000 2.000
Healthline - 1.400 4.644
Royal NZ College of GPs - 0.291 0.709
Improving opportunities for overseas-trained doctors (up to $4.5 million approved) - - 4.500
Maori Provider Development Fund (non-departmental operating expense) - - 1.226
Breast screening (45-49/65-69 years) - - 13.200
DHB receivable relating to Primary Health Care Strategy - - 4.851
Healthline evaluation and publicity - 0.142 0.027
Maori Provider Development Fund - 1.460 -
Extra Fertility Cycle - - 4.000
Sexual health campaign - - 1.225
Single Transferable Vote for DHBs - - 2.608
Orthopaedics project - - 20.000
Primary Health Organisation (PHO) adjustment - - 3.500
Total "other" allocations 196.351 219.709 270.012
Total allocated 508.084 1,123.428 1,582.702
Funds remaining after allocations (0.025) 0.000 149.764
Other items:
Funding for PHOs - - 10.000
DHB capital charge write-off - - 2.907
Funds remaining assuming priorities are all funded (0.025) 0.000 136.857
Funds required for planned DHB deficits - - 35.000
Risk reserve for deficits above plan - - 50.000
Provisioning for DHB deficits - - 85.000
Funds remaining (0.025) 0.000 51.857

Source: Ministry of Health (2005).

page top