  | 
            | 
            | 
            | 
            | 
            | 
        
         
            | 
           
            
             
            
            
             
             
            
           | 
            | 
           
             
			 2004/05 – 2006/07 SERVICE PLAN 
			  Office of the Premier
            
            Resource Summary
             
              
                 
                  | Core Business Area | 
                  2003/04 Restated Estimates1 | 
                  2004/05 Estimates | 
                  2005/06 Plan | 
                  2006/07 Plan | 
                 
                 
                  | Operating Expenses ($000) | 
                 
                 
                  | Intergovernmental Relations Secretariat | 
                  2,557 | 
                  2,517 | 
                  2,517 | 
                  2,517 | 
                 
                 
                  | Crown Agencies Secretariat | 
                  2,678 | 
                  2,124 | 
                  2,124 | 
                  2,124 | 
                 
                 
                  | Public Affairs Bureau | 
                  40,402 | 
                  33,105 | 
                  35,105 | 
                  35,105 | 
                 
                 
                  | Executive and Support Services | 
                    | 
                    | 
                    | 
                    | 
                 
                 
                  | Premier's Office | 
                  2,818 | 
                  2,818 | 
                  2,818 | 
                  2,818 | 
                 
                 
                  | Executive Operations | 
                  3,815 | 
                  3,565 | 
                  3,565 | 
                  3,565 | 
                 
                 
                  | Total | 
                  52,270 | 
                  44,129 | 
                  46,129 | 
                  46,129 | 
                 
                 
                  | Full-time Equivalents 
                    (FTEs) | 
                 
                 
                  | Intergovernmental Relations Secretariat | 
                  25 | 
                  25 | 
                  25 | 
                  25 | 
                 
                 
                  | Crown Agencies Secretariat | 
                  18 | 
                  14 | 
                  14 | 
                  14 | 
                 
                 
                  | Public Affairs Bureau | 
                  209 | 
                  199 | 
                  199 | 
                  199 | 
                 
                 
                  | Executive and Support Services | 
                    | 
                    | 
                    | 
                    | 
                 
                 
                  | Premier's Office | 
                  35 | 
                  35 | 
                  35 | 
                  35 | 
                 
                 
                  | Executive Operations | 
                  25 | 
                  25 | 
                  25 | 
                  25 | 
                 
                 
                  | Total | 
                  312 | 
                  298 | 
                  298 | 
                  298 | 
                 
                 
                  | Capital Expenditures 
                    Consolidated Revenue Fund) ($000) | 
                 
                 
                  | Intergovernmental Relations Secretariat | 
                  25 | 
                  20 | 
                  20 | 
                  20 | 
                 
                 
                  | Crown Agencies Secretariat | 
                  18 | 
                  18 | 
                  18 | 
                  18 | 
                 
                 
                  | Public Affairs Bureau | 
                  485 | 
                  485 | 
                  485 | 
                  485 | 
                 
                 
                  | Executive and Support Services | 
                    | 
                    | 
                    | 
                    | 
                 
                 
                  | Premier's Office | 
                  5 | 
                  5 | 
                  5 | 
                  5 | 
                 
                 
                  | Executive Operations | 
                  76 | 
                  76 | 
                  76 | 
                  76 | 
                 
                 
                  | Total | 
                  609 | 
                  604 | 
                  604 | 
                  604 | 
                 
               
             
            
              
           | 
            | 
        
         
          |  
             | 
        
         
            | 
        
         
            | 
        
         
            | 
            | 
            | 
            | 
            | 
            |