 |
|
|
2004/05 – 2006/07 SERVICE PLAN
Ministry of Children and Family Development

Resource Summary
Core Businesses |
2003/04 Restated1 Estimates |
2004/05 Estimates |
2005/06 Plan |
2006/07 Plan |
Operating Expenses ($000) |
Community Living Services* |
607,973 |
609,573 |
611,640 |
616,740 |
Child and Family Development** |
724,029 |
661,722 |
668,052 |
675,652 |
Provincial Services |
101,760 |
94,028 |
98,728 |
100,328 |
Executive and Support Services |
18,428 |
16,245 |
15,645 |
15,645 |
Totals |
1,452,190 |
1,381,568 |
1,394,065 |
1,408,365 |
Full-time Equivalents
(FTEs) |
Community Living Services*** |
502 |
455 |
44 |
44 |
Child and Family Development*** |
2,793 |
2,641 |
2,584 |
584 |
Provincial Services |
749 |
711 |
710 |
710 |
Executive and Support Services |
377 |
176 |
175 |
175 |
Totals |
4,421 |
3,983 |
3,513 |
1,513 |
Ministry Capital Expenditures
(Consolidated Revenue Fund) ($000) |
Executive and Support Services |
17,150 |
9,795 |
11,340 |
11,976 |
Totals |
17,150 |
9,795 |
11,340 |
11,976 |
Consolidated Capital
Plan (CCP) ($000) |
Community Living Services |
3,400 |
7,040 |
6,400 |
1,710 |
Child and Family Development |
1,000 |
2,660 |
660 |
500 |
Provincial Services |
7,150 |
2,132 |
6,816 |
12,234 |
Executive and Support Services |
0 |
0 |
0 |
0 |
Totals |
11,550 |
11,832 |
13,876 |
14,444 |
Other Financing Transactions
($000) |
Executive and Support Services — Human Services
Providers Financing Program |
|
|
|
|
Receipts |
6 |
146 |
146 |
146 |
Disbursements |
|
|
|
|
Net Cash Source (Requirement) |
6 |
146 |
146 |
146 |
|
|