 |
|
|
2004/05 – 2006/07 SERVICE PLAN
Ministry 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 |
|
|