 |
 |
2005/06 – 2007/08 SERVICE PLAN
Ministry of Attorney General
Resource Summary
| Core Business Areas |
2004/05 Restated Estimates1 |
2005/06 Estimates |
2006/07 Plan |
2007/08 Plan |
| Operating Expenses ($000) |
| Court Services |
132,563 |
133,608 |
133,055 |
133,064 |
| Legal Services |
15,002 |
14,923 |
15,011 |
15,011 |
| Prosecution Services |
77,490 |
81,799 |
84,816 |
84,520 |
| Justice Services |
84,593 |
91,181 |
93,010 |
94,598 |
| Executive and Support Services |
41,655 |
41,961 |
41,669 |
41,697 |
| Treaty Negotiations Office |
28,782 |
21,729 |
21,729 |
21,729 |
| Judiciary |
51,166 |
52,281 |
60,249 |
61,128 |
| Crown Proceeding Act |
27,500 |
27,500 |
27,500 |
27,500 |
| B.C. Utilities Commission |
1 |
1 |
1 |
1 |
| Public Guardian and Trustee (Special Account) |
10,442 |
10,406 |
10,453 |
10,453 |
| Total |
469,194 |
475,389 |
487,493 |
489,701 |
| Full-time Equivalents (Direct FTEs) |
| Court Services |
1,288 |
1,295 |
1,302 |
1,302 |
| Legal Services |
330 |
330 |
330 |
330 |
| Prosecution Services |
714 |
737 |
759 |
759 |
| Justice Services |
170 |
177 |
177 |
177 |
| Executive and Support Services |
244 |
243 |
243 |
243 |
| Treaty Negotiations Office |
88 |
88 |
88 |
88 |
| Judiciary |
396 |
399 |
403 |
403 |
| B.C. Utilities Commission |
26 |
26 |
26 |
26 |
| Public Guardian and Trustee |
212 |
214 |
214 |
214 |
| Total |
3,468 |
3,509 |
3,542 |
3,542 |
| Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
| Court Services |
4,135 |
9,022 |
6,129 |
4,481 |
| Legal Services |
23 |
298 |
298 |
298 |
| Prosecution Services |
2,255 |
1,200 |
991 |
430 |
| Justice Services |
260 |
510 |
840 |
430 |
| Executive and Support Services |
871 |
1,175 |
850 |
850 |
| Treaty Negotiations Office |
331 |
31 |
10 |
10 |
| Judiciary |
402 |
2,236 |
969 |
430 |
| B.C. Utilities Commission |
12 |
12 |
12 |
12 |
| Public Guardian and Trustee (Special Account) |
794 |
794 |
794 |
794 |
| Total |
9,083 |
15,278 |
10,893 |
7,735 |
| Capital Plan ($000) |
| Refurbishment (Surrey Courthouse) |
2,650 |
3,340 |
3,044 |
— |
| Total |
2,650 |
3,340 |
3,044 |
— |
| Other Financing Transactions ($000) |
| Executive and Support Service |
|
|
|
|
| Receipts |
700 |
700 |
700 |
700 |
| Disbursements |
700 |
700 |
700 |
700 |
| Net Cash Source (Requirements) |
— |
— |
— |
— |
| Treaty Negotiations Office |
|
|
|
|
| Disbursements |
16,967 |
3,589 |
1,029 |
1,029 |
| Net Cash Source (Requirements) |
(16,967) |
(3,589) |
(1,029) |
(1,029) |
| Total Receipts |
700 |
700 |
700 |
700 |
| Total Disbursements |
17,667 |
4,289 |
1,729 |
1,729 |
| Total Net Cash Source (Requirements) |
(16,967) |
(3,589) |
(1,029) |
(1,029) |
|