|  | 
 |  |  
               2004/05 – 2006/07 SERVICE PLANMinistry of Agriculture, Food and Fisheries
Resource Summary
                 
                  | Core Business Area1 | 2003/04 Restated Estimates1 | 2004/05 Estimates | 2005/06 Plan | 2006/07 Plan |   
                  | Operating Expenses ($000) |   
                  | Industry Competitiveness | 4,604 | 4,540 | 4,540 | 4,541 |   
                  | Fisheries and Aquaculture Management | 5,146 | 4,502 | 4,586 | 4,675 |   
                  | Food Safety and Quality | 3,909 | 3,854 | 3,828 | 6,282 |   
                  | Environmental Sustainability and 
                    Resource Development | 2,941 | 2,546 | 3,224 | 6,934 |   
                  | Risk Management | 23,154 | 19,357 | 18,729 | 12,650 |   
                  | Executive and Support Services2 | 9,399 | 9,893 | 9,785 | 9,610 |   
                  | Totals | 49,153 | 44,692 | 44,692 | 44,692 |   
                  | Full-time Equivalents 
                    (FTE) |   
                  | Industry Competitiveness | 45 | 43 | 43 | 43 |   
                  | Fisheries and Aquaculture Management | 46 | 47 | 47 | 47 |   
                  | Food Safety and Quality | 51 | 58 | 58 | 58 |   
                  | Environmental Sustainability and 
                    Resource Development | 76 | 67 | 67 | 67 |   
                  | Risk Management | 43 | 42 | 42 | 42 |   
                  | Executive and Support Services2 | 68 | 69 | 69 | 69 |   
                  | Totals | 329 | 326 | 326 | 326 |   
                  | Ministry Capital Expenditures (Consolidated Revenue Fund) ($000)
 |   
                  | Industry Competitiveness | 70 | 22 | 22 | 22 |   
                  | Fisheries and Aquaculture Management | 494 | 483 | 438 | 524 |   
                  | Food Safety and Quality | 300 | 346 | 379 | 387 |   
                  | Environmental Sustainability and 
                    Resource Development | 667 | 812 | 378 | 812 |   
                  | Risk Management | 366 | 106 | 58 | 106 |   
                  | Executive and Support Services2 | 93 | 88 | 648 | 88 |   
                  | Totals | 1,990 | 1,857 | 1,923 | 1,939 |   
                  | Other Financing Transactions 
                    ($000) |   
                  | Industry Competitiveness 1. Agriculture Credit Act (Agricultural Land 
                    Development Program) — Receipts
 | 870 | 765 | 725 | 660 |   
                  | 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) | 870 | 765 | 725 | 660 |    |  |