 |
 |
2005/06 – 2007/08 SERVICE PLAN
Ministry of Small Business and Economic Development
Resource Summary
This resource summary outlines the estimated expenditures and Full-Time Equivalent staff (FTE) allocation, for each of the six core business areas.
Core Business Areas |
2004/05 Restated Estimates1 |
2005/06 Estimates |
2006/07 Plan |
2007/08 Plan |
Operating Expenses ($000) |
Improving British Columbia's Investment Climate and Competitiveness |
3,478 |
5,567 |
5,437 |
5,437 |
Marketing and Promoting British Columbia |
2,806 |
3,826 |
3,826 |
2,826 |
Enhancing Economic Development throughout British Columbia |
18,033 |
236,7622 |
42,862 |
28,162 |
BC Olympic Games Secretariat, Sport and Culture |
30,503 |
145,9023 |
50,902 |
60,402 |
Securities, Regulatory Reform and Special Projects |
373 |
400 |
400 |
400 |
Executive and Support Services |
8,825 |
8,981 |
8,981 |
8,981 |
- BC Pavilion Corporation contributions
|
5,000 |
6,500 |
5,000 |
5,000 |
|
— |
24,000 |
22,000 |
21,000 |
- Vancouver Convention Centre Expansion Project contributions
|
71,300 |
88,500 |
61,100 |
25,200 |
Total Executive and Support Services |
85,125 |
127,981 |
97,081 |
60,181 |
Total |
140,318 |
520,438 |
200,508 |
157,408 |
Full-time Equivalents (Direct FTEs) |
Improving British Columbia's
Investment Climate and
Competitiveness |
23 |
21 |
21 |
21 |
Marketing and Promoting British Columbia |
17 |
18 |
18 |
18 |
Enhancing Economic Development throughout British Columbia |
49 |
54 |
54 |
54 |
BC Olympic Games Secretariat, Sport and Culture |
34 |
34 |
34 |
34 |
Securities, Regulatory Reform and Special Projects |
11 |
8 |
8 |
8 |
Executive and Support Services |
23 |
22 |
22 |
22 |
Total |
157 |
157 |
157 |
157 |
Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
Improving British Columbia's Investment Climate and Competitiveness |
75 |
50 |
25 |
25 |
Marketing and Promoting British Columbia |
50 |
30 |
15 |
15 |
BC Olympic Games Secretariat, Sport and Culture |
70 |
640 |
334 |
289 |
Executive and Support Services |
275 |
155 |
130 |
130 |
Total |
470 |
875 |
504 |
459 |
|