 |
|
|
 |
 |
2003/04 – 2005/06 SERVICE
PLAN
Ministry of Agriculture, Food and Fisheries |
 |
 |
Resource Summary
Core
Business
Area |
2002/03
Restated
Estimates1 |
2003/4
Estimates |
2004/05
Plan |
2005/06
Plan |
Operating
Expenses ($000) |
Industry Competitiveness
|
14,297 |
4,604 |
4,604 |
4,604 |
Fisheries and
Aquaculture Management |
4,871 |
5,146 |
4,532 |
4,532 |
Food Safety
and Quality |
6,642 |
6,189 |
6,189 |
6,189 |
Environmental
Sustainability and Resource Development |
8,362 |
7,466 |
7,466 |
7,466 |
Risk Management
|
20,481 |
16,349 |
12,502 |
12,502 |
Executive and
Support Services |
9,408 |
9,399 |
9,399 |
9,399 |
Totals |
64,061 |
49,153 |
44,692 |
44,692 |
Full-time
Equivalents (FTE) |
Industry Competitiveness
|
51.0 |
44.5 |
43.5 |
43.5 |
Fisheries and
Aquaculture Management |
42.0 |
46.0 |
46.0 |
46.0 |
Food Safety and
Quality |
54.0 |
51.0 |
51.0 |
51.0 |
Environmental
Sustainability and Resource Development |
90.5 |
76.5 |
75.0 |
75.0 |
Risk Management
|
43.5 |
43.0 |
34.5 |
34.5 |
Executive and
Support Services |
70.0 |
68.0 |
68.0 |
68.0 |
Totals |
351.0 |
329.0 |
318.0 |
318.0 |
Ministry
Capital Expenditures
(Consolidated Revenue Fund) ($000) |
Industry Competitiveness
|
75 |
70 |
72 |
72 |
Fisheries and
Aquaculture Management |
225 |
494 |
347 |
347 |
Food Safety
and Quality |
386 |
300 |
251 |
301 |
Environmental
Sustainability and Resource Development |
140 |
667 |
686 |
668 |
Risk Management
|
179 |
366 |
171 |
205 |
Executive and
Support Services |
225 |
93 |
90 |
90 |
Totals |
1,230 |
1,990 |
1,617 |
1,683 |
Other
Financing Transactions ($000) |
Industry Competitiveness |
|
|
|
|
|
Agricultural Credit Act (Agricultural Land Development
Program) Receipts
|
1,096 |
870 |
790 |
750 |
Risk Management |
|
|
|
|
|
Crop Insurance Stabilization — Receipts
|
3,000 |
3,000 |
3,000 |
3,000 |
Crop Insurance Stabilization — Disbursements
|
3,000 |
3,000 |
3,000 |
3,000 |
Total net cash source (requirement) |
1,096 |
870 |
790 |
750 |
|
|