 |
 |
2005/06 – 2007/08 SERVICE PLAN
Ministry of Education
Resource Summary
| Core Business Areas |
2004/05 Restated Estimates1 |
2005/06 Estimates |
2006/07 Plan |
2007/08 Plan |
| Operating Expenses ($000) |
| Public Schools |
4,130,563 |
4,269,033 |
4,329,201 |
4,329,228 |
| Independent Schools |
176,777 |
186,629 |
201,059 |
210,247 |
| Debt Service and Amortization |
564,955 |
546,385 |
561,287 |
575,072 |
| Management Services |
13,346 |
13,346 |
13,346 |
13,346 |
| Executive and Support Services |
35,234 |
44,234 |
45,734 |
45,734 |
| Total |
4,920,875 |
5,059,627 |
5,150,627 |
5,173,627 |
| Full-time Equivalents (Direct FTEs) |
| Management Services |
99 |
99 |
99 |
99 |
| Executive and Support Services |
214 |
214 |
214 |
214 |
| Total |
313 |
313 |
313 |
313 |
| Ministry Capital Expenditures (Consolidated Revenue Fund) ($000) |
| Management Services |
310 |
95 |
20 |
20 |
| Executive and Support Services |
14,100 |
9,650 |
6,658 |
4,813 |
| Total |
14,410 |
9,745 |
6,678 |
4,833 |
| Capital Plan ($000) |
| Public Schools |
134,500 |
170,300 |
173,590 |
213,490 |
| Total |
134,500 |
170,300 |
173,590 |
213,490 |
|