|
Community, Rural & Gaeltacht Affairs Vote Group
|
|
Summary
of Committee's proposals
|
|
2002 REV (Amended Estimate)*
|
|
310.63
|
|
|
Gross ELS figure for Vote Group (includes transfer
of programme functions)
|
|
341.16
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
322.29
|
|
|
Savings below ELS required to reach Pre-Budget
target (share of €900m)
|
18.87
|
|
|
Gross savings proposed by the Committee to
contribute to €900m target
|
54.76
|
|
|
Proposed Revised Gross Allocation (as per Table
1)
|
|
286.40
|
|
|
Proposed Revised Gross Allocation post transfer
of administrative functions (as per Table 2)
|
258.13
|
|
| |
|
|
|
|
| |
|
|
|
|
|
Estimate bid submitted by the Community,
Rural & Gaeltacht Affairs Group (in line with pre-Budget
target)
|
322.29
|
2003
Proposed Allocation for each subhead
|
|
| |
|
|
|
|
|
Plus additional pressures which
Committee accepts must be met:
|
|
|
|
| |
Administrative subheads
|
0.30
|
|
|
| |
Total Additions
|
0.30
|
|
|
| |
|
|
|
|
| |
Estimate bid including pressures
|
322.59
|
|
|
| |
|
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
| |
|
|
|
|
|
Subhead
|
Department of Community Rural & Gaeltacht
Affairs (Vote 41)
|
|
|
|
A 1 - A8
|
Administrative Budget efficiency dividend
|
0.32
|
43.71
|
|
|
E
|
Scéimeanna Feabhsuchán (E)
|
4.00
|
7.99
|
|
|
F
|
Scéimeanna Cultúra (E)
|
1.00
|
4.60
|
|
|
H3
|
Údarás Foirgnimh (E)
|
4.00
|
11.23
|
|
|
J
|
Foras Teanga (E)
|
2.00
|
12.42
|
|
|
Y9 (M9)
|
CLÁR (see text)
|
5.00
|
7.22
|
|
|
Y14 (U)
|
Community & Voluntary (see text)
|
2.81
|
32.00
|
|
|
X
|
Islands (E)
|
2.33
|
8.48
|
|
|
Y4/Y5 (F1/F2)
|
Abolish Western Development Commission and wind
up Investment Fund (see text)
|
4.10
|
3.37
|
|
|
Y11 (E2)
|
CAIT - Community Access to Info. Technology
(E)
|
1.63
|
3.00
|
|
|
Y12 (G(4))
|
Summer jobs (E)
|
4.00
|
0.00
|
|
|
Y1 (D1)
|
Local Development / Social Inclusion (see text)
|
5.00
|
40.14
|
|
| |
Total savings
|
36.19
|
|
|
| |
|
|
|
|
| |
Revised Gross Allocation
|
286.40
|
|
|
| |
|
|
|
|
| |
(E) refers to Estimating Savings
|
|
|
|
| |
|
|
|
|
| |
|
|
|
|
|
Proposed Revised Gross Allocation following
decisions of Committee
|
286.40
|
|
| |
|
|
|
|
|
Administrative Budget Adjustments
|
|
|
|
| |
Impact of transfer of functions
|
|
-28.27
|
|
| |
|
|
|
|
|
Proposed Revised Gross Allocation post transfer
of functions
|
|
258.13
|
|
|
* 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
|
|
| |
|
|
|
|
| |
|
|
|
|