I refer the Deputy to the following tables which provide details broken down by sector:
1. total estimated 2015 expenditure in my Department at the beginning of this year;
2. actual 2015 expenditure in my Department to the end of Q3 2015; and
3. total estimated 2016 expenditure.
It is not possible to provide the Deputy with a precise estimate of end year expenditure in 2015 at this point, nor to provide an indication of the end year saving or otherwise. That said, the Deputy may wish to note the actual expenditure in my Department to end of Q3 of this year. It is important to state that the capital expenditure in my Department is more heavily profiled towards the final quarter of the year reflecting the low proportional spend to date.
1) 2015 Expenditure Estimate
Programme Expenditure
|
Current
|
Capital
|
Total
|
A -Communications
|
€12.2m
|
€23.884m
|
€36.084m
|
B - Broadcasting
|
€246.64m
|
€1.005m
|
€247.645m
|
C - Energy
|
€21.217m
|
€55.635m
|
€76.852m
|
D - Natural Resources
|
€19.049m
|
€11.861m
|
€30.91m
|
E - Inland Fisheries
|
€26.444m
|
€1.215m
|
€27.659m
|
Gross Total
|
€325.55m
|
€93.6m
|
€419.15m
|
F - Appropriations-In-Aid
|
€241.417m
|
-
|
€241.417m
|
Net Total
|
€84.133m
|
€93.6m
|
€177.733m
|
2) 2015 Actual Expenditure to End Q3
Programme Expenditure
|
Current
|
Capital
|
Total
|
A~Communications
|
€7.888m
|
€7.766m
|
€15.654m
|
B - Broadcasting
|
€178.159m
|
€0.827m
|
€178.986m
|
C - Energy
|
€13.82m
|
€24.816m
|
€38.636m
|
D - Natural Resources
|
€10.174m
|
€5.445m
|
€15.619m
|
E - Inland Fisheries
|
€20.262m
|
€0.342m
|
€20.604m
|
Gross Total
|
€230.303m
|
€39.196m
|
€269.499m
|
F - Appropriations-In-Aid
|
€170.397m
|
-
|
€170.397m
|
Net Total
|
€59.906m
|
€39.196m
|
€99.102m
|
3) 2016 Expenditure Estimate
Programme Expenditure
|
Current
|
Capital
|
Total
|
A - Communications
|
€10.707m
|
€24.049m
|
€34.756m
|
B ~Broadcasting
|
€246.942m
|
€1.005m
|
€247.947m
|
C - Energy
|
€21.599m
|
€68.672m
|
€90.271m
|
D - Natural Resources
|
€18.871m
|
€11.861m
|
€30.732m
|
E - Inland Fisheries
|
€26.953m
|
€1.413m
|
€28.366m
|
Gross Total
|
€325.072m
|
€107m
|
€432.072m
|
F - Appropriations-In-Aid
|
€237.579m
|
-
|
€237.579m
|
Net Total
|
€87.493m
|
€107m
|
€194.493m
|