 |
 |
2005/06 – 2007/08 SERVICE PLAN UPDATE 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) |
Ministry Operations Vote |
 |
 |
 |
 |
Child and Family Development2
|
573,369 |
589,842 |
601,982 |
605,588 |
ECD, Child Care and Supports to Children with Special Needs |
357,882 |
450,788 |
530,664 |
567,529 |
Provincial Services |
55,106 |
53,717 |
53,548 |
54,059 |
Executive and Support Services |
17,272 |
17,632 |
17,766 |
17,914 |
Total Ministry Operations |
1,003,629 |
1,111,979 |
1,203,960 |
1,245,090 |
Adult Community Living Services Vote |
 |
 |
 |
 |
Ministry Services – Adult Community Living |
493,942 |
129,862 |
652 |
652 |
Transfers to Community Living British Columbia3
|
— |
394,802 |
530,259 |
543,000 |
Total Adult Community Living Services |
493,942 |
524,664 |
530,911 |
543,652 |
Total Ministry |
1,497,571 |
1,636,643 |
1,734,871 |
1,788,742 |
Full-time Equivalents (FTEs) |
Ministry Operations Vote |
 |
 |
 |
 |
Child and Family Development2
|
2,628 |
2,717 |
2,557 |
53 |
ECD, Child Care and Supports to Children with Special Needs |
322 |
329 |
338 |
338 |
Provincial Services |
697 |
621 |
621 |
621 |
Executive and Support Services |
182 |
205 |
205 |
205 |
Total Ministry Operations |
3,829 |
3,949 |
3,728 |
1,221 |
Adult Community Living Services Vote |
 |
 |
 |
 |
Ministry Services — Adult Community Living |
302 |
80 |
5 |
5 |
Transfers to Community Living British Columbia3
|
— |
— |
— |
— |
Total Adult Community Living Services |
302 |
80 |
5 |
5 |
Total Ministry |
4,131 |
3,952 |
3,726 |
1,222 |
Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
Ministry Operations Vote |
 |
 |
 |
 |
Executive and Support Services |
11,070 |
17,022 |
18,444 |
16,583 |
Total Ministry Operations |
11,070 |
17,022 |
18,444 |
16,583 |
Capital Plan ($000) |
Ministry Operations Vote |
 |
 |
 |
 |
Child and Family Development2 |
2,660 |
625 |
625 |
625 |
ECD, Child Care and Supports to Children with Special Needs |
— |
— |
— |
 |
Provincial Services |
2,132 |
9,000 |
4,454 |
— |
Executive and Support Services |
— |
— |
— |
— |
Total Ministry Operations |
4,792 |
9,625 |
5,079 |
625 |
Adult Community Living Services Vote |
 |
 |
 |
 |
Ministry Services – Adult Community Living |
7,040 |
— |
— |
— |
Transfers to Community Living British Columbia3 |
— |
1,458 |
8,064 |
7,324 |
Total Adult Community Living Services |
7,040 |
1,458 |
8,064 |
7,324 |
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 |
Disbursements |
0 |
0 |
0 |
0 |
Net Cash Source (Requirements) |
146 |
148 |
142 |
140 |
|