2008/09–2010/11 SERVICE PLAN
Ministry of Aboriginal Relations
and Reconciliation
Resource Summary
| Core Business Areas |
2007/08 Estimates1 |
2008/09 Plan |
2009/10 Plan |
2010/11 Plan |
| Operating Expenses ($000) |
| Negotiations |
36,071 |
41,908 |
30,000 |
30,101 |
| Aboriginal Relations |
11,893 |
11,893 |
12,124 |
12,124 |
| Executive and Support Services |
7,709 |
8,326 |
8,311 |
8,313 |
| Total |
55,673 |
62,127 |
50,435 |
50,538 |
| Full-time Equivalents (Direct FTEs) |
| Negotiations |
112 |
107 |
100 |
100 |
| Aboriginal Relations |
27 |
27 |
27 |
27 |
| Executive and Support Services |
40 |
40 |
40 |
40 |
| Total |
179 |
174 |
167 |
167 |
| Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
| Executive and Support Services |
32 |
32 |
32 |
32 |
| Total |
32 |
32 |
32 |
32 |
| Other Financing Transactions ($000) |
| Disbursements |
| Negotiations — Nisga’a Treaty Payments |
1,089 |
1,761 |
1,761 |
1,761 |
| Negotiations — Land Acquisition |
5,300 |
2,700 |
0 |
0 |
| Net Cash Source (Requirements) |
(6,389) |
(4,461) |
(1,761) |
(1,761) |
| Total Disbursements |
6,389 |
4,461 |
1,761 |
1,761 |
| Total Net Cash Source (Requirements) |
(6,389) |
(4,461) |
(1,761) |
(1,761) |