|
Enterprise,
Trade & Employment Group
|
|
Summary
of Committee's proposals
|
|
2002 REV
|
|
|
|
1452.85
|
|
|
Gross ELS figure for Vote Group
|
|
|
1495.40
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
|
1400.50
|
|
|
Savings below ELS required to reach Pre-Budget
target (share of €900m Government target)
|
94.90
|
|
|
Gross savings proposed by the Committee to
contribute to €900m target
|
|
120.11
|
|
|
Proposed Revised Gross Allocation (as per Table
1)
|
|
|
1375.29
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
€m
|
€m
|
|
|
Estimate bid submitted by the Enterprise,
Trade & Employment (in line with pre-Budget target)
|
|
1400.50
|
2003
Proposed Allocation for each subhead
|
|
| |
|
|
|
|
|
|
Plus additional pressures which
Committee accepts must be met or where funds should be added
back:
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
K3
|
Community Employment (see text overleaf)
|
25.00
|
|
364.00
|
|
|
F1
|
Science & Technology Development Programme
(see text)
|
20.00
|
|
78.00
|
|
|
A
|
Administrative subheads (E)
|
3.80
|
|
|
|
| |
Total additions
|
|
48.80
|
|
|
| |
|
|
|
|
|
| |
Estimate bid including pressures
|
|
1449.30
|
|
|
| |
|
|
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
A
|
Administrative Budget efficiency dividend
|
0.91
|
|
|
|
|
A
|
Administrative Budget - excess of demand over
ELS target
|
3.90
|
|
|
|
|
C2
|
IDA grants (E)
|
4.00
|
|
90.27
|
|
|
C3
|
IDA buildings (E)
|
3.50
|
|
0.00
|
|
|
D2
|
Enterprise Ireland grants
(E)
|
5.00
|
|
60.44
|
|
|
E2
|
SFADCO grants (E)
|
1.00
|
|
3.50
|
|
|
F2
|
Technology Foresight (see text)
|
47.00
|
|
23.00
|
|
|
G1
|
County Enterprise Development (E)
|
3.00
|
|
31.02
|
|
|
J3
|
Information Society (E)
|
3.00
|
|
3.40
|
|
|
K1
|
FAS Administration and General Expenses (see
text)
|
2.70
|
|
132.24
|
|
| |
Total savings
|
|
74.01
|
|
|
| |
|
|
|
|
|
| |
Proposed Revised Gross Allocation
|
|
1375.29
|
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating savings
|
|
|
|
|