The table below details the current and capital budget allocations provided to the Enterprise, Innovation and Commercialisation Programme of my Department as set out in the 2022 Revised Estimates published in December 2021 and in the 2023 Revised Estimate published in December 2022. The Department had a Supplementary Estimate in 2022 which was approved by the Dáil last December. The table does not reflect any changes to the 2022 allocations arising from the Supplementary. The table also does not reflect additional funding to those subheads who secured capital carryovers in 2022.
Programme B – Enterprise, Innovation and Commercialisation
Subhead
|
2023Current
Allocation
|
2023 Capital
Allocation
|
2023 Total
|
2022 Current Allocation
|
2022 Capital Allocation
|
2022 Total
|
% Difference
|
|
€,000
|
€,000
|
€,000
|
€,000
|
€,000
|
€,000
|
|
B.1 Administration - Pay
|
9,736
|
|
9,736
|
7,715
|
|
7,715
|
26
|
B.2 Administration - Non Pay
|
2,784
|
|
2,784
|
2,372
|
|
2,372
|
17
|
B.3 Intellectual Property Office of Ireland
|
3,589
|
|
3,589
|
3,195
|
|
3,195
|
12
|
B.4 Science and Technology Development Programme
|
6,026
|
152,083
|
158,109
|
5,379
|
129,925
|
135,304
|
16
|
B.5 Subscriptions to International Organisations etc.
|
435
|
22,916
|
23,351
|
430
|
21,412
|
21,842
|
7
|
B.6 Commissions, Committees and Special Inquiries
|
1
|
|
1
|
1
|
|
1
|
0
|
B.7 Legal Costs and Other Services ….
|
130
|
|
130
|
130
|
|
130
|
0
|
B.8 Disruptive Technologies Innovation Fund
|
|
61,000
|
61,000
|
|
67,000
|
67,000
|
-9
|
Programme Total
|
22,701
|
235,999
|
258,700
|
19,222
|
218,337
|
237,559
|
8
|