|
Agriculture & Food
Vote
|
|
Summary
of Committee's proposals
|
|
2002 REV (Amended Estimate)*
|
|
|
1380.43
|
|
|
Gross ELS figure for Vote (includes transfer
of programme functions)
|
|
|
1285.67
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
|
1206.37
|
|
|
Savings below ELS required to reach PBT
(share of €900m)
|
|
|
79.30
|
|
|
Gross savings proposed by the Committee
to contribute to €900m target
|
|
65.51
|
|
|
Proposed Revised Gross Allocation (as per
Table 1)
|
|
|
1220.16
|
|
|
Proposed Revised Gross Allocation post
transfer of administrative functions (as per Table 2)
|
1218.19
|
|
| |
|
|
|
|
|
| |
|
€m
|
€m
|
|
|
Estimate bid submitted by the Department
of Agriculture & Food (in line with pre-budget target)
|
1206.37
|
2003
proposed allocation for each subhead
|
|
| |
|
|
|
|
|
|
Plus additional pressures which
Committee accepts must be met:
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
C3
|
General Disease Control & Eradication
|
69.50
|
|
169.50
|
|
|
L6
|
Compensatory Allowances
|
22.17
|
|
228.00
|
|
| |
Total additions
|
|
91.67
|
|
|
| |
|
|
|
|
|
| |
Estimate bid including pressures
|
|
1298.03
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
A
|
Administrative Budget - excess of demand
over ELS target
|
1.78
|
|
232.26
|
|
| |
2% efficiency dividend
|
4.70
|
|
|
|
|
B1-B5, C1, D2, M4, M7
|
Rationalisation of research, training testing
activities (see text)
|
7.20
|
|
120.58
|
|
|
C3
|
Savings from combination of (i) charges
for BSE testing of certain animals and (ii) continuation
of process of phasing out of BSE rendering subsidy)
|
20.00
|
|
149.50
|
|
|
C5 / C6
|
National Beef Assurance / Cattle registration
and tagging (E)
|
2.00
|
|
11.20
|
|
|
D1 / E1
|
Closer co-ordination of Bord Bia, Bord Glas
and Enterprise Ireland and possible higher contributions
from industry (see text)
|
5.00
|
|
18.47
|
|
|
L4
|
Reductions on REPS scheme (see text)
|
25.00
|
|
190.00
|
|
|
M2
|
NDP Agricultural Development (E)
|
7.00
|
|
28.00
|
|
|
M3
|
NDP Rural Development (E)
|
5.19
|
|
3.00
|
|
| |
Total savings
|
|
77.87
|
|
|
| |
|
|
|
|
|
| |
Proposed Revised Gross Allocation
|
1220.16
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
|
Plus Additional Receipts (A-in-As) proposed
by Committee
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
N9
|
Double levies for TB/Brucellosis Programme
(subhead C2)
|
10.00
|
|
20.16
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating Savings
|
|
|
|
|
| |
|
|
|
|
|
|
Proposed Revised Gross Allocation following
decisions of Committee
|
|
1220.16
|
|
| |
|
|
|
|
|
|
Administrative Budget Adjustments
|
|
|
|
|
| |
Impact of transfer of functions
|
|
|
-1.98
|
|
| |
|
|
|
|
|
|
Proposed Revised Gross Allocation post
transfer of functions
|
|
|
1218.19
|
|
| |
|
|
|
|
|
|
* For comparison purposes, the 2002 REV
figure reflects the impact of the transfer of programme functions
for a full 12 month period. The 2002 figures reflect the
impact of the transfer of administrative budgets from June,
2002
|
|
| |
|
|
|
|
|