 |
|
|
 |
 |
2003/04 – 2005/06 SERVICE
PLAN
Ministry of Children and Family Development |
 |
 |
 |
 |
Resource Summary
Core
Businesses |
2002/03
Restated
Estimates1 |
2003/04
Estimates |
2004/05
Plan |
2005/06
Plan |
Operating
Expenses ($000) |
Community Living Services* |
630,800 |
553,300 |
512,100 |
510,000 |
Child and Family Development** |
814,724 |
769,507 |
630,915 |
655,312 |
Provincial Services |
118,928 |
110,082 |
106,065 |
106,065 |
Executive and Support Services |
23,092 |
18,583 |
11,370 |
11,370 |
Totals |
1,587,544 |
1,451,472 |
1,260,450 |
1,282,747 |
Full-time
Equivalents (FTEs) |
FTEs*** |
4,869 |
4,274 |
1,091 |
1,091 |
Ministry
Capital Expenditures (Consolidated Revenue Fund) ($000) |
Community Living Services
|
0 |
0 |
0 |
0 |
Child and Family Development
|
0 |
0 |
0 |
0 |
Provincial Services |
0 |
0 |
0 |
0 |
Executive and Support Services
|
18,042 |
17,150 |
3,150 |
690 |
Totals |
18,042 |
17,150 |
3,150 |
690 |
Consolidated
Capital Plan (CCP) ($000) |
Community Living Services
|
2,450 |
3,400 |
7,200 |
2,400 |
Child and Family Development
|
0 |
1,000 |
1,000 |
1,000 |
Provincial Services |
4,998 |
7,150 |
9,272 |
12,108 |
Executive and Support Services
|
0 |
0 |
0 |
0 |
Totals |
7,448 |
11,550 |
17,472 |
15,508 |
Other
Financing Transactions ($000) |
Executive and
Support Services — Human Service Providers
Financing Program |
Receipts |
368 |
6 |
6 |
6 |
Disbursements |
0 |
0 |
0 |
0 |
Net Cash Source (Requirement) |
368 |
6 |
6 |
6 |
|
|