 |
 |
 |
 |
|
 |
|
 |
 |
 |
 |
 |
2005/06 – 2007/08 SERVICE PLAN UPDATE Ministry of Energy, Mines and Petroleum Resources
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 |
4,300 |
4,252 |
4,252 |
4,252 |
Mining and Minerals |
7,868 |
13,2823 |
13,282 |
13,282 |
Electricity and Alternative Energy |
1,134 |
1,4824 |
1,5754 |
1,570 |
Executive and Support Services |
4,313 |
9,9715 |
10,001 |
7,891 |
Contracts and Funding Arrangements6 |
26,560 |
31,560 |
33,560 |
33,560 |
Total |
59,345 |
72,484 |
72,157 |
70,042 |
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 |
13 |
14 |
14 |
Executive and Support Services |
47 |
54 |
54 |
54 |
Total |
242 |
269 |
270 |
270 |
Ministry Capital Expenditures (Energy, Mines and Petroleum Resources) ($000) |
Oil and Gas |
471 |
275 |
575 |
175 |
Mining and Minerals |
1,026 |
865 |
550 |
550 |
Electricity and Alternative Energy |
0 |
6 |
7 |
8 |
Executive and Support Services |
310 |
310 |
256 |
207 |
Total |
1,807 |
1,456 |
1,388 |
940 |
Other Financing Transactions ($000) |
Oil and Gas Commission Act |
 |
 |
 |
 |
Receipts |
24,600 |
26,220 |
27,381 |
28,184 |
Disbursements |
24,600 |
26,220 |
27,381 |
28,184 |
Total Net Cash Source (Requirements) |
0 |
0 |
0 |
0 |
|