|
Arts, Sport & Tourism Vote Group
|
|
Summary
of Committee's proposals
|
| 2002 REV (Amended
Estimate)*
|
|
461.58
|
| Gross ELS figure
for Vote Group (includes transfer of programme functions)
|
427.41
|
| Gross Pre-Budget
target (PBT) for Vote Group
|
|
398.19
|
| Savings below
ELS required to reach Pre-Budget target (share of €900m)
|
29.23
|
| Gross savings
proposed by the Committee to contribute to €900m target
|
52.13
|
| Proposed Revised
Gross Allocation (as per Table 1)
|
|
375.28
|
| Proposed Revised
Gross Allocation post transfer of functions (as per Table
2)
|
386.92
|
| |
|
|
|
| |
|
€m
|
€m
|
| Estimate bid submitted
by the Arts, Sport & Tourism Group (in line with pre-Budget
target)
|
398.19
|
2003
proposed allocation for each subhead
|
| |
|
|
|
| Less
savings proposed by the Committee
|
|
|
| Subhead
|
Department of Arts,
Sport & Tourism (Vote 35)
|
|
|
| A
|
Administrative Budget efficiency
dividend
|
0.37
|
6.70
|
| B
|
Tourism (see text)
|
5.00
|
96.44
|
| C1
|
Sports Capital Programme (see
text)
|
4.54
|
65.00
|
| C5
|
Irish Sports Council Grant
(E)
|
1.00
|
24.79
|
| E
|
Arts & Culture (see
text)
|
3.00
|
36.68
|
| F1/F2
|
Irish Film Board (see text)
|
4.00
|
6.74
|
| |
|
|
|
| |
Arts Council (Vote
41)
|
|
41.00
|
| |
Savings across programmes
(see text overleaf)
|
5.00
|
|
| |
Total savings
|
22.91
|
|
| |
|
|
|
| |
Proposed Revised Gross
Allocation
|
375.28
|
|
| |
|
|
|
| |
(E) refers to Estimating
Savings
|
|
|
| |
|
|
|
| |
|
|
|
| Proposed Revised
Gross Allocation following decisions of Committee
|
375.28
|
| |
|
|
|
| Administrative
Budget Adjustments
|
|
|
| |
Impact of transfer of functions
|
|
11.65
|
| |
|
|
|
| Proposed Revised
Gross Allocation post transfer of functions
|
|
386.92
|
| |
|
|
|
| * 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
|
| |
|
|
|