 |
 |
2005/06 – 2007/08 SERVICE PLAN
Ministry of Children and Family Development
Resource Summary
Core Business Areas |
2004/05 Restated Estimates1 |
2005/06 Estimates |
2006/07 Plan |
2007/08 Plan |
Operating Expenses ($000) |
Adult Community Living Services* |
493,942 |
520,478 |
529,057 |
541,557 |
Child and Family Development*** |
573,369 |
589,842 |
601,982 |
605,588 |
Early Childhood Development, Child Care and Supports to Children with Special Needs |
357,882 |
395,588 |
408,264 |
415,829 |
Provincial Services |
55,106 |
53,717 |
53,548 |
54,059 |
Executive and Support Services |
17,272 |
17,763 |
17,897 |
18,045 |
Totals |
1,497,571 |
1,577,388 |
1,610,748 |
1,635,078 |
Full-time Equivalents (Direct FTEs) |
Adult Community Living Services** |
302 |
161 |
15 |
15 |
Child and Family Development**** |
2,628 |
2,734 |
2,584 |
77 |
Early Childhood Development, Child Care and Supports to Children with Special Needs |
322 |
308 |
308 |
308 |
Provincial Services |
697 |
621 |
621 |
621 |
Executive and Support Services |
182 |
205 |
205 |
205 |
Totals |
4,131 |
4,029 |
3,733 |
1,226 |
Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
Executive and Support Services |
11,070 |
21,877 |
20,167 |
18,547 |
Totals |
11,070 |
21,877 |
20,167 |
18,547 |
Capital Plan ($000) |
Adult Community Living Services |
7,040 |
1,458 |
8,064 |
7,324 |
Child and Family Development |
2,660 |
625 |
625 |
625 |
Early Childhood Development, Child Care and Supports to Children with Special Needs |
0 |
0 |
0 |
0 |
Provincial Services |
2,132 |
9,000 |
4,454 |
0 |
Executive and Support Services |
0 |
0 |
0 |
0 |
Totals |
11,832 |
11,083 |
13,143 |
7,949 |
Other Financing Transactions ($000) |
Executive and Support Services — Human Services Providers Financing Program |
|
|
|
|
Receipts |
146 |
148 |
142 |
140 |
Net Cash Source (Requirements) |
146 |
148 |
142 |
140 |
|