 |
|
|
2004/05 – 2006/07 SERVICE PLAN
Ministry of Forests
Resource Summary
Core Businesses |
2003/04 Restated Estimates 1 |
2004/05 Estimates |
2005/06 Plan |
2006/07 Plan |
Operating Expenses ($000) |
Forest Protection |
100,266 |
91,536 |
91,536 |
91,536 |
Stewardship of Forest Resources |
50,882 |
43,197 |
43,197 |
43,197 |
Compliance and Enforcement |
30,048 |
27,044 |
27,044 |
27,044 |
Forest Investment |
110,000 |
85,000 |
100,000 |
126,000 |
Pricing and Selling the Timber |
85,600 |
99,340 |
110,440 |
122,140 |
Executive and Support Services |
49,891 |
51,665 |
51,665 |
51,665 |
BC Timber Sales |
138,179 |
131,800 |
205,300 |
234,700 |
Totals |
564,866 |
529,582 |
629,182 |
696,282 |
Full-time Equivalents
(FTEs) |
Forest Protection |
626 |
626 |
626 |
626 |
Stewardship of Forest Resources |
442 |
367 |
367 |
367 |
Compliance and Enforcement |
317 |
292 |
292 |
292 |
Forest Investment |
4 |
4 |
4 |
4 |
Pricing and Selling the Timber |
699 |
663 |
663 |
663 |
Executive and Support Services |
540 |
461 |
461 |
461 |
BC Timber Sales |
441 |
529 |
529 |
529 |
Totals |
3,069 |
2,942 |
2,942 |
2,942 |
Ministry Capital Expenditures
(Consolidated Revenue Fund) ($000) |
Forest Protection |
2,430 |
2,430 |
2,430 |
2,430 |
Stewardship of Forest Resources |
3,178 |
2,498 |
2,498 |
2,498 |
Compliance and Enforcement |
2,366 |
1,911 |
1,911 |
1,911 |
Forest Investment |
0 |
0 |
0 |
0 |
Pricing and Selling the Timber |
4,933 |
3,848 |
3,848 |
3,848 |
Executive and Support Services |
2,103 |
1,383 |
1,383 |
1,383 |
BC Timber Sales |
680 |
990 |
990 |
990 |
Totals |
15,690 |
13,060 |
13,060 |
13,060 |
Other Financing Transactions
($000) |
BC Timber Sales — Disbursements |
34,610 |
72,491 |
22,295 |
9,728 |
Total |
34,610 |
72,491 |
22,295 |
9,728 |
|
|