 |
 |
 |
|
|
 |
Resource Summary by Core Business Areas
|
Estimated |
Other Authorizations1 |
Total Estimated |
Actual |
Variance |
Operating Expenses ($000) |
Financial and Economic Performance and Analysis |
6,482 |
558 |
7,040 |
6,870 |
170 |
Financial Governance, Accounting and Reporting |
7,061 |
— |
7,061 |
5,830 |
1,231 |
Treasury |
1 |
— |
1 |
0 |
1 |
Financial and Corporate Sector Services |
8,052 |
— |
8,052 |
7,776 |
276 |
Public Sector Employers Council |
14,812 |
— |
14,812 |
14,807 |
5 |
Executive and Support Services |
18,462 |
— |
18,462 |
18,279 |
183 |
Total |
54,870 |
558 |
55,428 |
53,562 |
1,866 |
Full-time Equivalents (FTEs) |
Financial and Economic Performance and Analysis |
68 |
— |
68 |
66 |
2 |
Financial Governance, Accounting and Reporting |
117 |
— |
117 |
112 |
5 |
Treasury |
76 |
— |
76 |
70 |
6 |
Financial and Corporate Sector Services |
179 |
— |
179 |
163 |
16 |
Public Sector Employers Council |
13 |
— |
13 |
13 |
0 |
Executive and Support Services |
95 |
— |
95 |
100 |
-5 |
Total |
548 |
— |
548 |
524 |
24 |
Ministry Capital Expenditures (CRF) ($000) |
Financial and Economic Performance and Analysis |
45 |
— |
45 |
0 |
45 |
Financial Governance, Accounting and Reporting |
150 |
— |
150 |
53 |
97 |
Treasury |
1,848 |
— |
1,848 |
69 |
1,779 |
Financial and Corporate Sector Services |
2,754 |
— |
2,754 |
2,973 |
-219 |
Public Sector Employers Council |
253 |
— |
253 |
174 |
79 |
Executive and Support Services |
826 |
— |
826 |
46 |
780 |
Total |
5,876 |
— |
5,876 |
3,315 |
2,561 |
Consolidated Capital Plan Expenditures (CCP) ($000) |
N/A |
— |
— |
— |
— |
— |
Total |
— |
— |
— |
— |
— |
Other Financing Transactions ($000) |
N/A |
— |
— |
— |
— |
— |
Total |
— |
— |
— |
— |
— |
Risk Management ($000) |
Operating Expenses |
0 |
4,083 |
4,083 |
4,083 |
0 |
Full-Time Equivalents (FTEs) |
43 |
— |
43 |
42 |
1 |
Ministry Capital Expenditures (CRF) |
670 |
— |
670 |
376 |
294 |
Consolidated Capital Plan (CCP) |
— |
— |
— |
— |
— |
Other Financing Transactions |
— |
— |
— |
— |
— |
|
|
|
 |
 |
 |
 |
 |
 |
 |
 |
|