 |
 |
2005/06 – 2007/08 SERVICE PLAN UPDATE Ministry of Finance and Associated Entities
Ministry of Finance — Continued
Resource Summary
| Core Business Areas |
2004/05 Restated1 |
2005/06 Estimates |
2006/07 Plan |
2007/08 Plan |
| Operating Expense ($000) Net of Recoveries |
| Crown Agencies Secretariat |
1,497 |
1,497 |
1,497 |
1,497 |
| Financial and Economic Performance and Analysis |
5,741 |
6,415 |
6,415 |
6,415 |
| Financial Governance, Accounting and Reporting |
6,071 |
6,721 |
6,721 |
6,721 |
| Treasury |
1 |
1 |
1 |
1 |
| Financial and Corporate Sector Services |
4,317 |
1,565 |
1,745 |
1,945 |
| Public Sector Employers' Council |
14,596 |
14,596 |
14,596 |
14,596 |
| Executive and Support Services |
14,018 |
15,776 |
15,299 |
15,099 |
| Total |
46,241 |
46,571 |
46,274 |
46,274 |
| Operating Expense Other Appropriations ($000) |
| Risk Management |
 |
 |
 |
 |
| Operating |
50,442 |
43,501 |
48,195 |
48,195 |
| Recoveries |
(50,442) |
(43,501) |
(48,195) |
(48,195) |
| Total |
0 |
0 |
0 |
0 |
| Full-time Equivalents (Direct FTEs) |
| Crown Agencies Secretariat |
10 |
10 |
10 |
10 |
| Financial and Economic Performance and Analysis |
63 |
65 |
65 |
65 |
| Financial Governance, Accounting and Reporting |
117 |
117 |
117 |
117 |
| Treasury |
74 |
74 |
74 |
74 |
| Financial and Corporate Sector Services |
148 |
144 |
144 |
144 |
| Public Sector Employers' Council |
13 |
13 |
13 |
13 |
| Executive and Support Services |
129 |
145 |
145 |
145 |
| Total |
554 |
568 |
568 |
568 |
| Full-time Equivalents Other Appropriations (Direct FTEs) |
| Risk Management(IRMA)
|
43 |
46 |
46 |
46 |
| Total |
43 |
46 |
46 |
46 |
| Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
| Crown Agencies Secretariat |
18 |
18 |
18 |
18 |
| Financial and Economic Performance and Analysis |
45 |
45 |
40 |
40 |
| Financial Governance, Accounting and Reporting |
215 |
215 |
193 |
193 |
| Treasury |
2,032 |
1,631 |
561 |
1,830 |
| Financial and Corporate Sector Services |
2,301 |
2,604 |
2,452 |
2,677 |
| Public Sector Employers' Council |
98 |
3 |
3 |
3 |
| Executive and Support Services |
830 |
1,036 |
925 |
925 |
| Total |
5,539 |
5,552 |
4,192 |
5,686 |
| Capital Expenditures Other Appropriations (Consolidated Revenue Fund) ($000) |
| Risk Management (IRMA) |
725 |
20 |
1,130 |
240 |
| Total |
725 |
20 |
1,130 |
240 |
|