BUDGET 2003 HOME | ESTIMATES SUPPLEMENT CONTENTS | PREVIOUS | NEXT
VOTE 11 Ministry Operations ($000) | |||||||||||||||||||||||||||||||||||||||||||||||||
Description | Total 2002/03 Operating Expenses |
50 | 51 | 52 | 54 | Total Salaries and Benefits |
55 | 57 | 59 | 60 | 63 | 65 | 67 | 68 | 69 | 70 | 72 | 73 | 75 | Total Operating Costs |
77 | 79 | 80 | Total Government Transfers |
81 | 83 | 85 | Total Other Expenses |
86 | 88 | Total Internal Recoveries |
89 | 90 | Total External Recoveries |
Total 2003/04 Operating Expenses |
Total 2002/03 Capital Expenditures |
Land | LI | Bldg | SpE | FE | Veh | Info | TI | Roads | Other | Total 2003/04 Capital Expenditures |
||
Court Services | 141,794 | 55,221 | 905 | 12,602 | ... | 68,728 | 2,076 | 1,423 | 1,722 | 2,313 | 963 | 2,611 | ... | ... | 894 | 1,080 | ... | 4,198 | 50,133 | 67,413 | ... | ... | ... | ... | ... | ... | 403 | 403 | ... | ... | ... | ... | (1,247) | (1,247) | 135,297 | 9,829 | ... | ... | ... | 959 | 90 | 240 | 685 | 2,025 | ... | ... | 3,999 | ||
Registry and Trial Support | 111,987 | 35,166 | 572 | 8,079 | ... | 43,817 | 1,016 | 609 | 1,659 | 1,527 | 862 | 2,390 | ... | ... | 405 | 76 | ... | 3,200 | 49,984 | 61,728 | ... | ... | ... | ... | ... | ... | 202 | 202 | ... | ... | ... | ... | (647) | (647) | 105,100 | 7,510 | ... | ... | ... | 421 | 90 | ... | 685 | 2,025 | ... | ... | 3,221 | ||
Security and Escorts | 29,807 | 20,055 | 333 | 4,523 | ... | 24,911 | 1,060 | 814 | 63 | 786 | 101 | 221 | ... | ... | 489 | 1,004 | ... | 998 | 149 | 5,685 | ... | ... | ... | ... | ... | ... | 201 | 201 | ... | ... | ... | ... | (600) | (600) | 30,197 | 2,319 | ... | ... | ... | 538 | ... | 240 | ... | ... | ... | ... | 778 | ||
Legal Services | 23,126 | 21,992 | 160 | 4,958 | ... | 27,110 | 30 | 700 | 315 | 27,226 | 505 | 1,507 | ... | 139 | ... | ... | ... | 621 | 2,679 | 33,722 | 6 | ... | ... | 6 | ... | ... | 280 | 280 | ... | (44,952) | (44,952) | (661) | ... | (661) | 15,505 | 231 | ... | ... | ... | ... | 23 | ... | ... | ... | ... | ... | 23 | ||
Prosecution Services | 83,357 | 47,481 | 516 | 10,921 | ... | 58,918 | 2,173 | 1,001 | 848 | 5,952 | 178 | 1,850 | ... | ... | 405 | 98 | ... | 687 | 6,518 | 19,710 | ... | ... | ... | ... | ... | ... | 931 | 931 | ... | (1,720) | (1,720) | ... | ... | ... | 77,839 | 1,599 | ... | ... | ... | 13 | 95 | ... | 1,500 | 382 | ... | ... | 1,990 | ||
Justice Services | 99,361 | 8,827 | ... | 1,996 | ... | 10,823 | 7 | 295 | 197 | 1,195 | 471 | 454 | ... | ... | 6 | 73 | ... | 140 | 1,772 | 4,610 | 64,019 | ... | 13,733 | 77,752 | ... | ... | 23 | 23 | ... | ... | ... | ... | (1,976) | (1,976) | 91,232 | 593 | ... | ... | ... | ... | ... | ... | 360 | ... | ... | ... | 360 | ||
Executive and Support Services | 66,780 | 15,125 | 44 | 3,672 | 39 | 18,880 | 815 | 791 | 20,043 | 846 | 2,804 | 1,125 | 80 | 84 | 27 | 9 | ... | 3,112 | 3,175 | 32,911 | 1,507 | 52 | 338 | 1,897 | 6,497 | ... | 113 | 6,610 | ... | (64) | (64) | ... | (117) | (117) | 60,117 | 6,055 | ... | ... | ... | 10 | 16 | ... | 1,652 | 300 | ... | ... | 1,978 | ||
Minister's Office | 681 | 329 | 1 | 83 | 39 | 452 | ... | 165 | ... | ... | 26 | 11 | ... | ... | 3 | 3 | ... | 6 | ... | 214 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 666 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Corporate Services | 48,379 | 11,915 | 26 | 2,939 | ... | 14,880 | ... | 496 | 19,953 | 492 | 2,732 | 820 | ... | 12 | 16 | 6 | ... | 3,015 | 2,386 | 29,928 | 280 | 52 | 338 | 670 | ... | ... | 108 | 108 | ... | (64) | (64) | ... | (117) | (117) | 45,405 | 6,055 | ... | ... | ... | 10 | 1 | ... | 1,552 | 300 | ... | ... | 1,863 | ||
Agencies, Boards and Commissions | 17,720 | 2,881 | 17 | 650 | ... | 3,548 | 815 | 130 | 90 | 354 | 46 | 294 | 80 | 72 | 8 | ... | ... | 91 | 789 | 2,769 | 1,227 | ... | ... | 1,227 | 6,497 | ... | 5 | 6,502 | ... | ... | ... | ... | ... | ... | 14,046 | ... | ... | ... | ... | ... | 15 | ... | 100 | ... | ... | ... | 115 | ||
Total Vote | 414,418 | 148,646 | 1,625 | 34,149 | 39 | 184,459 | 5,101 | 4,210 | 23,125 | 37,532 | 4,921 | 7,547 | 80 | 223 | 1,332 | 1,260 | ... | 8,758 | 64,277 | 158,366 | 65,532 | 52 | 14,071 | 79,655 | 6,497 | ... | 1,750 | 8,247 | ... | (46,736) | (46,736) | (661) | (3,340) | (4,001) | 379,990 | 18,307 | ... | ... | ... | 982 | 224 | 240 | 4,197 | 2,707 | ... | ... | 8,350 | ||
VOTE 12 Treaty Negotiations Office ($000) | |||||||||||||||||||||||||||||||||||||||||||||||||
Description | Total 2002/03 Operating Expenses |
50 | 51 | 52 | 54 | Total Salaries and Benefits |
55 | 57 | 59 | 60 | 63 | 65 | 67 | 68 | 69 | 70 | 72 | 73 | 75 | Total Operating Costs |
77 | 79 | 80 | Total Government Transfers |
81 | 83 | 85 | Total Other Expenses |
86 | 88 | Total Internal Recoveries |
89 | 90 | Total External Recoveries |
Total 2003/04 Operating Expenses |
Total 2002/03 Capital Expenditures |
Land | LI | Bldg | SpE | FE | Veh | Info | TI | Roads | Other | Total 2003/04 Capital Expenditures |
||
Treaty Negotiations Office | 53,303 | 6,400 | ... | 1,500 | ... | 7,900 | 10 | 950 | 562 | 1,244 | 161 | 690 | ... | 27 | 2 | 10 | ... | 90 | 487 | 4,233 | 100 | 21,611 | ... | 21,711 | ... | ... | 2,451 | 2,451 | ... | ... | ... | ... | (1,630) | (1,630) | 34,665 | 100 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Negotiations | 22,954 | 6,400 | ... | 1,500 | ... | 7,900 | ... | 950 | 562 | 1,206 | 161 | 680 | ... | 27 | 2 | 10 | ... | 90 | 487 | 4,175 | 100 | 7,861 | ... | 7,961 | ... | ... | ... | ... | ... | ... | ... | ... | (72) | (72) | 19,964 | 100 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Treaty Settlement and Implementation Costs | 20,349 | ... | ... | ... | ... | ... | 10 | ... | ... | 38 | ... | 10 | ... | ... | ... | ... | ... | ... | ... | 58 | ... | 3,750 | ... | 3,750 | ... | ... | 2,451 | 2,451 | ... | ... | ... | ... | (1,558) | (1,558) | 4,701 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Economic Measures | 10,000 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 10,000 | ... | 10,000 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 10,000 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Total Vote | 53,303 | 6,400 | ... | 1,500 | ... | 7,900 | 10 | 950 | 562 | 1,244 | 161 | 690 | ... | 27 | 2 | 10 | ... | 90 | 487 | 4,233 | 100 | 21,611 | ... | 21,711 | ... | ... | 2,451 | 2,451 | ... | ... | ... | ... | (1,630) | (1,630) | 34,665 | 100 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
VOTE 13 Judiciary ($000) | |||||||||||||||||||||||||||||||||||||||||||||||||
Description | Total 2002/03 Operating Expenses |
50 | 51 | 52 | 54 | Total Salaries and Benefits |
55 | 57 | 59 | 60 | 63 | 65 | 67 | 68 | 69 | 70 | 72 | 73 | 75 | Total Operating Costs |
77 | 79 | 80 | Total Government Transfers |
81 | 83 | 85 | Total Other Expenses |
86 | 88 | Total Internal Recoveries |
89 | 90 | Total External Recoveries |
Total 2003/04 Operating Expenses |
Total 2002/03 Capital Expenditures |
Land | LI | Bldg | SpE | FE | Veh | Info | TI | Roads | Other | Total 2003/04 Capital Expenditures |
||
Judiciary | 51,179 | 37,081 | 46 | 8,394 | ... | 45,521 | 128 | 1,481 | 605 | 184 | 891 | 1,153 | ... | 6 | 85 | 50 | ... | 851 | 454 | 5,888 | 6 | ... | 207 | 213 | ... | ... | 14 | 14 | ... | ... | ... | ... | ... | ... | 51,636 | 591 | ... | ... | ... | ... | 142 | ... | 439 | ... | ... | ... | 581 | ||
Superior Courts | 11,688 | 7,844 | 38 | 1,773 | ... | 9,655 | ... | 176 | 321 | 113 | 684 | 475 | ... | 3 | 12 | 5 | ... | 473 | ... | 2,262 | ... | ... | ... | ... | ... | ... | 5 | 5 | ... | ... | ... | ... | ... | ... | 11,922 | 519 | ... | ... | ... | ... | 70 | ... | 399 | ... | ... | ... | 469 | ||
Provincial Courts | 39,491 | 29,237 | 8 | 6,621 | ... | 35,866 | 128 | 1,305 | 284 | 71 | 207 | 678 | ... | 3 | 73 | 45 | ... | 378 | 454 | 3,626 | 6 | ... | 207 | 213 | ... | ... | 9 | 9 | ... | ... | ... | ... | ... | ... | 39,714 | 72 | ... | ... | ... | ... | 72 | ... | 40 | ... | ... | ... | 112 | ||
Total Vote | 51,179 | 37,081 | 46 | 8,394 | ... | 45,521 | 128 | 1,481 | 605 | 184 | 891 | 1,153 | ... | 6 | 85 | 50 | ... | 851 | 454 | 5,888 | 6 | ... | 207 | 213 | ... | ... | 14 | 14 | ... | ... | ... | ... | ... | ... | 51,636 | 591 | ... | ... | ... | ... | 142 | ... | 439 | ... | ... | ... | 581 | ||
VOTE 14 Statutory Services ($000) | |||||||||||||||||||||||||||||||||||||||||||||||||
Description | Total 2002/03 Operating Expenses |
50 | 51 | 52 | 54 | Total Salaries and Benefits |
55 | 57 | 59 | 60 | 63 | 65 | 67 | 68 | 69 | 70 | 72 | 73 | 75 | Total Operating Costs |
77 | 79 | 80 | Total Government Transfers |
81 | 83 | 85 | Total Other Expenses |
86 | 88 | Total Internal Recoveries |
89 | 90 | Total External Recoveries |
Total 2003/04 Operating Expenses |
Total 2002/03 Capital Expenditures |
Land | LI | Bldg | SpE | FE | Veh | Info | TI | Roads | Other | Total 2003/04 Capital Expenditures |
||
Crown Proceeding Act | 30,000 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 28,700 | 28,700 | ... | ... | ... | ... | ... | ... | 28,700 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Total Vote | 30,000 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 28,700 | 28,700 | ... | ... | ... | ... | ... | ... | 28,700 | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ||
Special Accounts ($000) | |||||||||||||||||||||||||||||||||||||||||||||||||
Description | Total 2002/03 Operating Expenses |
50 | 51 | 52 | 54 | Total Salaries and Benefits |
55 | 57 | 59 | 60 | 63 | 65 | 67 | 68 | 69 | 70 | 72 | 73 | 75 | Total Operating Costs |
77 | 79 | 80 | Total Government Transfers |
81 | 83 | 85 | Total Other Expenses |
86 | 88 | Total Internal Recoveries |
89 | 90 | Total External Recoveries |
Total 2003/04 Operating Expenses |
Total 2002/03 Capital Expenditures |
Land | LI | Bldg | SpE | FE | Veh | Info | TI | Roads | Other | Total 2003/04 Capital Expenditures |
||
Public Guardian and Trustee of British Columbia | 18,048 | 10,614 | 108 | 2,471 | ... | 13,193 | ... | 113 | 339 | 1,871 | 515 | 585 | ... | 7 | 11 | ... | ... | 483 | 1,437 | 5,361 | 100 | ... | ... | 100 | ... | ... | 291 | 291 | ... | ... | ... | ... | (1,594) | (1,594) | 17,351 | 524 | ... | ... | ... | ... | 24 | ... | 865 | ... | ... | ... | 889 | ||
Total Special Accounts | 18,048 | 10,614 | 108 | 2,471 | ... | 13,193 | ... | 113 | 339 | 1,871 | 515 | 585 | ... | 7 | 11 | ... | ... | 483 | 1,437 | 5,361 | 100 | ... | ... | 100 | ... | ... | 291 | 291 | ... | ... | ... | ... | (1,594) | (1,594) | 17,351 | 524 | ... | ... | ... | ... | 24 | ... | 865 | ... | ... | ... | 889 | ||
BUDGET 2003 HOME | ESTIMATES SUPPLEMENT CONTENTS | PREVIOUS | NEXT