 |
 |
2005/06 – 2007/08 SERVICE PLAN
Ministry of Energy and Mines
Resource Summary
Core Business Areas |
2004/05 Restated Estimates1 |
2005/06 Estimates |
2006/07 Plan |
2007/08 Plan |
Operating Expenses ($000) |
Oil and Gas |
15,170 |
11,9372 |
9,4872 |
9,487 |
Offshore Oil and Gas |
5,800 |
5,752 |
5,752 |
5,752 |
Mining and Minerals |
7,868 |
13,2823 |
13,282 |
13,282 |
Electricity and Alternative Energy |
1,134 |
1,333 |
1,333 |
1,333 |
Executive and Support Services |
4,353 |
10,9114 |
10,941 |
8,231 |
Contracts and Funding Arrangements5 |
28,560 |
33,560 |
35,560 |
35,560 |
Total |
62,885 |
76,775 |
76,355 |
73,645 |
Full-time Equivalents (Direct FTEs) |
Oil and Gas |
78 |
79 |
79 |
79 |
Offshore Oil and Gas |
12 |
12 |
12 |
12 |
Mining and Minerals |
93 |
111 |
111 |
111 |
Electricity and Alternative Energy |
12 |
12 |
12 |
12 |
Executive and Support Services |
47 |
54 |
54 |
54 |
Total |
242 |
268 |
268 |
268 |
Ministry Capital Expenditures (Energy and Mines) ($000) |
Oil and Gas |
471 |
275 |
575 |
175 |
Mining and Minerals |
1,026 |
865 |
550 |
550 |
Executive and Support Services |
310 |
310 |
256 |
207 |
Total |
1,807 |
1,450 |
1,381 |
932 |
Other Financing Transactions ($000) |
Columbia Basin Accord |
|
|
|
|
Receipts |
0 |
0 |
0 |
0 |
Disbursements |
50,000 |
50,0006 |
0 |
0 |
Net Cash Source
(Requirements) |
(50,000) |
(50,000) |
0 |
0 |
Oil and Gas Commission Act |
|
|
|
|
Receipts |
24,600 |
25,690 |
26,418 |
26,726 |
Disbursements |
24,600 |
25,690 |
26,418 |
26,726 |
Net Cash Source
(Requirements) |
0 |
0 |
0 |
0 |
Total Net Cash Source
(Requirements) |
(50,000) |
(50,000) |
0 |
0 |
|