Written answers

Wednesday, 1 October 2014

Department of Agriculture, Food and the Marine

Departmental Budgets

Photo of Lucinda CreightonLucinda Creighton (Dublin South East, Independent)
Link to this: Individually | In context | Oireachtas source

78. To ask the Minister for Agriculture, Food and the Marine the total allocated budget for his Department in 2011, 2012, 2013 and to date in 2014; the actual outturns in each of his Department subheads at the end of 2011, 2012, 2013 and to date in 2014; and if he will make a statement on the matter. [37276/14]

Photo of Simon CoveneySimon Coveney (Cork South Central, Fine Gael)
Link to this: Individually | In context | Oireachtas source

The total allocated budget for my Department in the years 2011-2013 is set out in Table 1 below. Budgets are not formally allocated to periods within calendar years, rather the annual allocation is profiled on a monthly basis for internal financial management purposes. Accordingly the allocation for full year 2014 and the profile for 2014 to end September are also included in the Table 1. Table 2 shows the outturn for each subhead for years 2011, 2012, 2013 and to end September 2014. The outturn information on the Administrative Budget expenditure is shown twice in Table 2: as a stand-alone section and also in the relevant sub-heads for each expenditure Programme. It can be noted that in respect of some of my Department’s schemes a substantial part of the expenditure and receipts normally occur in the final quarter of the year.Table 1 Allocated Budget 2011-2013 and 2014 end September Profiled Expenditure

Budget 2011
Budget 2012
Budget 2013
Budget 2014
2014 End September Profiles
€,000
€,000
€,000
€,000
€,000
Gross Vote
1,647,506
1,338,834
1,241,740
1,219,700
848,087
Gross Receipts
373,893
369,632
240,672
244,797
148,692
Net Vote
1,273,613
969,203
1,001,068
974,903
699,394
Table 2 Sub-head Outturn 2011-2013 and up to 1stOctober 2014
--Outturn 2011Outturn 2012Outturn 20132014 Exp at 1 Oct.
--TotalTotalTotalTotal
--€,000€,000€,000€,000
ADMINISTRATION BUDGET237,362222,916217,446156,195
Programme A - ARGI-FOOD POLICY, DEVELOPMENT AND TRADE
A.1Administration – Pay15,17617,05616,72412,396
A.2Administration – Non Pay3,4173,5194,4062,598
A.3Research & Training35,19032,40729,56811,143
A.4Development of Agriculture & Food (farm grants)20,36125,93611,8074,760
A.5Teagasc120,156117,060110,83881,800
A.6Bord Bia27,63727,12027,73420,073
A.7Marine Institute24,12322,44921,94518,345
A.8Bord Iascaigh Mhara16,73816,25015,92911,756
A.9Food Aid Donations9,9609,96010,9609,960
A.10Other14,03718,09822,46910,329
A.11Horse and Greyhound57,29056,29055,02054,220
A.12Beef Genomics Scheme0001,371
Total 344,085346,145327,400238,751
Programme B - FOOD SAFETY, ANIMAL HEALTH AND WELFARE AND PLANT HEALTH
B.1Administration – Pay105,868100,36296,83770,752
B.2Administration – Non Pay29,45526,74625,75817,046
B.3Food Safety, Animal Health & Welfare and Plant Health121,304111,31690,30356,341
Total 256,627238,424212,898144,139
Programme C - RURAL ECONOMY AND ENVIRONMENT
C.1Administration – Pay41,10336,88534,24825,911
C.2Administration – Non Pay8,7818,6946,7945,667
C.3Rural Environment Protection Scheme277,022253,213206,23187,888
C.4Land Mobility (Early Retirement)27,70220,47114,7198,269
C.5Development of Agriculture & Food (farm grants)40,88223,47516,46914,778
C.6Forestry116,459112,817111,15398,305
C.7Fisheries12,6489,86211,2202,529
C.8Sea Fisheries Protection Authority10,1999,3419,9976,915
C.9Other708697825347
C.10Haulbowline0702679163
Total 535,504476,157412,335250,772
Programme D - EFFECTIVE DELIVERY OF CLIENT FOCUSED SCHEMES AND SERVICES
D.1Administration – Pay27,67023,24724,29416,931
D.2Administration – Non Pay5,8926,4078,3854,894
D.3Market Supports Operational Costs17,60921,18119,3266,657
D.4Income Support in Disadvantaged Areas233,757206,303201,830157,021
D.5Other1361491754
Total285,064257,287254,010185,507
Gross Expenditure
1,421,280
1,318,013
1,206,643
819,169
E - RECEIPTS
E.1Recoup of Salaries
761
995
729
171
E.2Forfeit Depos & Secs
736
636
197
986
E.3Refunds Vets Fees
15,247
15,232
14,983
12,161
E.4Receipts Vet Fees LvExp
1,646
1,215
1,440
431
E.5Dairy Inspect Fees
5,685
5,096
5,484
3,958
E.6Receipts from Sale Vaccines
1,277
989
894
649
E.7Receipts Seed Testing
1,698
2,235
2,186
1,434
E.8Receipts BTE
5,780
5,194
5,413
5,039
E.9Land Commission
410
1,005
723
277
E.10Other Receipts
2,652
1,585
1,490
992
E.11Market Intervention
1,056
1,275
0
0
E.12Inter Stock Losses
1,086
0
1,443
1,366
E.13EAFRD
346,368
294,428
171,595
0
E.14Veterinary Fund
19,566
18,898
14,067
76
E.15Other Guarantee Receipts (Agriculture)
1,044
1,012
913
550
E.16Other Guarantee Receipts (EAGF Fisheries)
919
9
10
0
ClosedNDP Structural Receipt (2000/2006 programme) Capital
3,316
0
0
0
E.17Fines/Forfeitures for Sea Fishery Offences
249
197
210
193
E.18Foreshore Act / State Property Act Receipts
120
111
86
71
E.19EU Receipts Conservation & Mgt of Fisheries
379
1,167
225
900
E.20Aquaculture Licence Fees
689
972
452
271
E.21EU FIFG Receipt Aquaculture Development
0
1,399
1,991
0
E.22EFF Receipt
0
6,960
0
0
E.23Pension Levy
19,199
17,646
17,217
9,478
Gross Receipts429,883378,256241,74839,003
Net Expenditure991,397939,757964,895780,166

Comments

No comments

Log in or join to post a public comment.