 |
|
|
|
|
|
 |
|
|
2004/05 – 2006/07 SERVICE PLAN
Office of the Premier
Resource Summary
| Core Business Area |
2003/04 Restated Estimates1 |
2004/05 Estimates |
2005/06 Plan |
2006/07 Plan |
| Operating Expenses ($000) |
| Intergovernmental Relations Secretariat |
2,557 |
2,517 |
2,517 |
2,517 |
| Crown Agencies Secretariat |
2,678 |
2,124 |
2,124 |
2,124 |
| Public Affairs Bureau |
40,402 |
33,105 |
35,105 |
35,105 |
| Executive and Support Services |
|
|
|
|
| Premier's Office |
2,818 |
2,818 |
2,818 |
2,818 |
| Executive Operations |
3,815 |
3,565 |
3,565 |
3,565 |
| Total |
52,270 |
44,129 |
46,129 |
46,129 |
| Full-time Equivalents
(FTEs) |
| Intergovernmental Relations Secretariat |
25 |
25 |
25 |
25 |
| Crown Agencies Secretariat |
18 |
14 |
14 |
14 |
| Public Affairs Bureau |
209 |
199 |
199 |
199 |
| Executive and Support Services |
|
|
|
|
| Premier's Office |
35 |
35 |
35 |
35 |
| Executive Operations |
25 |
25 |
25 |
25 |
| Total |
312 |
298 |
298 |
298 |
| Capital Expenditures
Consolidated Revenue Fund) ($000) |
| Intergovernmental Relations Secretariat |
25 |
20 |
20 |
20 |
| Crown Agencies Secretariat |
18 |
18 |
18 |
18 |
| Public Affairs Bureau |
485 |
485 |
485 |
485 |
| Executive and Support Services |
|
|
|
|
| Premier's Office |
5 |
5 |
5 |
5 |
| Executive Operations |
76 |
76 |
76 |
76 |
| Total |
609 |
604 |
604 |
604 |
|
|
|
|
 |
 |
 |
 |
 |
 |
 |
 |