|
Education & Science
Vote Group
|
|
Summary
of Committee's proposals
|
|
2002 REV
|
|
|
|
5455.50
|
|
|
Gross ELS figure for Vote Group
|
|
|
5788.98
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
|
5641.34
|
|
|
Savings below ELS required to reach Pre-Budget
target (share of €900m)
|
|
147.64
|
|
|
Gross savings proposed by the Committee to
contribute to €900m target
|
|
142.64
|
|
|
Proposed Revised Gross Allocation (as per Table
1)
|
|
|
5646.34
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
€m
|
€m
|
|
|
Estimate proposed by the Department of Finance
in line with the pre-Budget target
|
|
5641.34
|
2003
Proposed Allocation for each subhead
|
|
| |
|
|
|
|
|
|
Plus additional pressures which
Committee accepts must be met:
|
|
|
|
|
| |
Commitments on Pay etc.
|
42.00
|
|
|
|
| |
Special Needs Education
|
20.00
|
|
|
|
| |
School Capitation / Student Support
|
20.00
|
|
|
|
| |
Implementation of Cromien Report (Review of
operations, systems, staffing of Dept of Education)
|
2.00
|
|
|
|
| |
VEC - Rochford Report (Review of admin./ staffing
of VEC sector)
|
1.00
|
|
|
|
| |
CE transfer to Education
|
6.10
|
|
|
|
| |
2nd Level Programme Co-ordinators
|
5.80
|
|
|
|
| |
Laffoy Commission
|
2.00
|
|
|
|
| |
Second Level disadvantage
|
1.00
|
|
|
|
| |
Increase in Student supports linked to fees
increase
|
7.00
|
|
|
|
| |
Total additions
|
|
106.90
|
|
|
| |
|
|
|
|
|
| |
D/Finance Estimate including pressures
|
|
5748.24
|
|
|
| |
|
|
|
|
|
|
Less savings proposed by the Committee:
|
|
|
|
|
|
Subhead
|
Office of the Minister (Vote 26)
|
|
|
|
|
|
A
|
Administrative Budget efficiency dividend (E)
|
1.40
|
|
69989.00
|
|
|
B5
|
R&D activities (E)
|
1.00
|
|
15587.00
|
|
|
B8
|
Grants to youth organisation (E)
|
1.00
|
|
19000.00
|
|
|
B17
|
Miscellaneous (see note below) (E)
|
1.00
|
|
14539.00
|
|
| |
First Level (Vote 27)
|
|
|
|
|
|
F.1
|
Other grants and services (E)
|
2.00
|
|
52490.00
|
|
| |
Second Level (Vote 28)
|
|
|
|
|
|
H
|
Miscellaneous Post Primary Services (E)
|
2.00
|
|
52000.00
|
|
|
K
|
Miscellaneous (E)
|
1.00
|
|
5074.00
|
|
| |
Third Level (Vote 29)
|
|
|
|
|
| |
Increase in Third Level Fees (from €670 to €1,000)
(see text)
|
16.50
|
|
|
|
| |
Reduction in block grants to universities and
institutes of technology (E)
|
35.00
|
|
970135.00
|
|
| |
Vote 27 - 29
|
|
|
|
|
| |
Capital (E)
|
41.00
|
|
526864.00
|
|
| |
Total savings
|
|
101.90
|
|
|
| |
|
|
|
|
|
| |
Revised Gross Allocation
|
|
5646.34
|
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating Savings
|
|
|
|
|
| |
Note: The 2003 provision for this subhead excludes
provision for the National Education Welfare Service which is
now provided in a separate subhead
|
|