|
Communications,
Marine & Natural Resources Vote
|
|
|
Summary of Committee's proposals
|
|
2002 REV (Amended Estimate)*
|
|
|
556.14
|
|
|
Gross ELS figure for Vote (including transfer
of programme functions)
|
|
|
497.45
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
|
472.29
|
|
|
Savings below ELS required to reach Pre-Budget
target (share of €900m )
|
|
25.16
|
|
|
Gross savings proposed by the Committee to
contribute to €900m target
|
|
25.38
|
|
|
Proposed Revised Gross Allocation (as per Table
1)
|
|
|
472.07
|
|
|
Proposed Revised Gross Allocation post transfer
of administrative functions (as per Table 2)
|
484.45
|
|
| |
|
|
|
|
|
| |
|
€m
|
€m
|
|
|
Estimate bid submitted by the Department
of Communications, Marine & Natural Resources (€134.6m
above the pre-Budget target)
|
|
606.95
|
2003
Proposed Allocation for each subhead
|
|
| |
|
|
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
A
|
Administrative Budget excess over ELS target
|
1.71
|
|
38.09
|
|
| |
Administrative Budget efficiency dividend
|
1.00
|
|
|
|
|
B1
|
Marine Emergency Coastal Units (E)
|
1.24
|
|
2.65
|
|
|
D1
|
Grants for improvement of harbours (E)
|
2.58
|
|
2.19
|
|
|
D2
|
Marine and Natural Resources Tourism Prog. (E)
|
4.20
|
|
2.44
|
|
|
E1
|
Coastal Protection (E)
|
2.70
|
|
2.19
|
|
|
F
|
Marine Research (E)
|
6.00
|
|
24.55
|
|
|
G1
|
Development of Fishery Harbours (E)
|
7.49
|
|
30.00
|
|
|
H
|
BIM (E)
|
6.79
|
|
25.78
|
|
|
I3
|
Fish processing (E)
|
3.00
|
|
1.50
|
|
|
J1
|
Central & Regional Fisheries Boards (E)
|
3.88
|
|
17.08
|
|
|
J2
|
Tourism angling (E)
|
4.50
|
|
0.50
|
|
|
K4
|
Grants for promotion of Forestry (FEOGA) (see
text)
|
23.00
|
|
70.00
|
|
|
K5
|
Grants for promotion of Forestry (Structural)
(E)
|
11.32
|
|
10.04
|
|
|
K6
|
Grants for promotion of Forestry Research (E)
|
1.88
|
|
1.34
|
|
|
L2
|
Energy Conservation (E)
|
7.41
|
|
11.40
|
|
|
M1
|
Regional Broadband (see text)
|
41.80
|
|
32.50
|
|
|
N5
|
Current grant to Broadcasting Commission (E)
|
0.82
|
|
5.22
|
|
|
N7
|
Current grant for Telefis na Gaeilge (non-capital,
non-pay) (E)
|
3.57
|
|
21.91
|
|
| |
Total savings
|
|
134.88
|
|
|
| |
|
|
|
|
|
| |
Proposed Revised Gross Allocation
|
|
472.07
|
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating Savings
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
|
Proposed Revised Gross Allocation following
decisions of Committee
|
|
472.07
|
|
|
Administrative Budget Adjustments
|
|
|
|
|
| |
Impact of transfer of functions
|
|
|
12.38
|
|
| |
|
|
|
|
|
|
Proposed Revised Gross Allocation post transfer
of functions
|
|
|
484.45
|
|
|
* 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
|
|