ANNUAL SERVICE PLAN REPORTS 2004/05
Office of the Premier
Report on Resources
2004/05 Resource Summary
 |
Estimated1
|
Other
Authori-
zations
|
Total Estimated
|
Actual
|
Variance2
(Actual minus
Total Estimated)
|
Operating Expenses ($000)
|
Intergovernmental Relations Secretariat
|
2,517
|
 |
2,517
|
2,326
|
(191)
|
Crown Agencies Secretariat
|
2,124
|
 |
2,124
|
1,994
|
(130)
|
Public Affairs Bureau3
|
33,105
|
 |
33,105
|
32,531
|
(574)
|
Executive and Support Services
|
6,383
|
 |
6,383
|
5,246
|
(1,137)
|
Total
|
44,129
|
0
|
44,129
|
42,097
|
(2,032)
|
Full-time Equivalents (Direct FTEs)
|
Intergovernmental Relations Secretariat
|
25
|
 |
25
|
23
|
(2)
|
Crown Agencies Secretariat
|
14
|
 |
14
|
13
|
(1)
|
Public Affairs Bureau3
|
199
|
 |
199
|
182
|
(17)
|
Executive and Support Services
|
60
|
 |
60
|
43
|
(17)
|
Total
|
298
|
0
|
298
|
261
|
(37)
|
Ministry Capital Expenditures (Consolidated Revenue Fund) ($000)
|
Intergovernmental Relations Secretariat
|
20
|
 |
20
|
0
|
(20)
|
Crown Agencies Secretariat
|
18
|
 |
18
|
0
|
(18)
|
Public Affairs Bureau3
|
485
|
 |
485
|
318
|
(167)
|
Executive and Support Services
|
81
|
 |
81
|
4
|
(77)
|
Total
|
604
|
0
|
604
|
322
|
(282)
|
|