 |
|
|
 |
 |
2003/04 – 2005/06 SERVICE
PLAN
Ministry of Finance |
 |
 |
Resource Summary
Core
Businesses |
2002/03
Restated
Estimates1 |
2003/04
Estimates |
2004/05
Plan |
2005/06
Plan |
Operating
Expenses ($000) |
Financial and Economic Performance
and Anaylsis |
7,982 |
6,482 |
5,946 |
5,946 |
Financial Governance, Accounting
and Reporting |
7,683 |
7,061 |
5,891 |
5,891 |
Treasury |
1 |
1 |
1 |
1 |
Financial and Corporate
Sector Services |
8,850 |
8,052 |
4,131 |
4,328 |
Public Sector Employers’
Council |
14,812 |
14,812 |
14,693 |
14,693 |
Executive and Support Services
|
18,260 |
18,462 |
17,748 |
17,748 |
Totals |
57,588 |
54,870 |
48,410 |
48,607 |
Full-time
Equivalents (FTE) |
Financial and Economic Performance
and Anaylsis |
82 |
68 |
64 |
64 |
Financial Governance, Accounting
and Reporting |
139 |
117 |
112 |
112 |
Treasury |
78 |
76 |
74 |
74 |
Financial and Corporate
Sector Services |
195 |
179 |
148 |
133 |
Public Sector Employers’
Council |
13 |
13 |
13 |
13 |
Executive and Support Services
|
95 |
95 |
95 |
95 |
Totals |
602 |
548 |
506 |
491 |
Ministry
Capital Expenditures
(Consolidated Revenue Fund) ($000) |
Financial and Economic Performance
and Anaylsis |
175 |
45 |
45 |
45 |
Financial Governance, Accounting
and Reporting |
310 |
150 |
140 |
140 |
Treasury |
1,443 |
1,848 |
1,635 |
303 |
Financial and Corporate
Sector Services |
2,351 |
2,764 |
601 |
1,414 |
Public Sector Employers’
Council |
3 |
253 |
28 |
3 |
Executive and Support Services
|
876 |
816 |
816 |
816 |
Totals |
5,158 |
5,876 |
3,265 |
2,721 |
Risk
Management |
Operating Expenses |
50,000 |
0 |
0 |
0 |
Full-Time Equivalents (FTEs)
|
28 |
43 |
43 |
43 |
Ministry Capital Expenditures
(CRF) |
970 |
670 |
220 |
220 |
|
|