|
Environment & Local
Government Vote
|
|
Summary
of Committee's proposals
|
|
2002 REV (Amended Estimate)*
|
|
|
2470.93
|
|
|
Gross ELS figure for Vote Group
|
|
|
2589.76
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
|
2395.15
|
|
|
Savings below ELS required to reach Pre-Budget
target (share of €900m)
|
194.62
|
|
|
Gross savings proposed by the Committee to
contribute to €900m target
|
207.85
|
|
|
Proposed Revised Gross Allocation (as per Table
1)
|
|
|
2381.91
|
|
|
Proposed Revised Gross Allocation following
transfer of administrative functions
|
2329.15
|
|
| |
|
|
|
|
|
| |
|
|
€m
|
€m
|
|
|
Estimate bid submitted by the Department
of Environment & Local Government (in line with pre-Budget
target)
|
|
2395.15
|
2003
Proposed Allocation for each subhead
|
|
| |
|
|
|
|
|
|
Plus additional pressures which
Committee accepts must be met:
|
|
|
|
|
| |
Homeless recoupment
|
12.63
|
|
128.00
|
|
| |
Home improvement grants
|
9.01
|
|
40.00
|
|
| |
Planning Tribunal
|
7.66
|
|
13.32
|
|
| |
Rapid Co-ordinators
|
1.12
|
|
2.21
|
|
| |
BNFL case
|
1.59
|
|
1.69
|
|
| |
Contributions to international organisations
|
1.29
|
|
4.62
|
|
| |
Environmental Protection Agency
|
0.20
|
|
10.33
|
|
| |
Total additions
|
|
33.50
|
|
|
| |
|
|
|
|
|
| |
Estimate bid including pressures
|
|
2428.65
|
|
|
| |
|
|
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
|
|
Subhead
|
|
|
|
|
|
|
A
|
Administrative Budget efficiency dividend
|
1.53
|
|
51.37
|
|
|
C1
|
Non-national roads (Exchequer) (E)
|
3.10
|
|
39.96
|
|
| |
Environment Fund (see text)
|
30.00
|
|
0.00
|
|
|
F
|
One stop shops (E)
|
3.90
|
|
0.00
|
|
|
G
|
Radon Remediation Grants (E)
|
2.00
|
|
0.00
|
|
|
G
|
Dúchas (capital) (E)
|
1.20
|
|
9.80
|
|
|
B2
|
New House Grants (see text)
|
5.00
|
|
32.38
|
|
| |
Total savings
|
|
46.73
|
|
|
| |
|
|
|
|
|
| |
Proposed Revised Gross Allocation
|
|
2381.91
|
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating Savings
|
|
|
|
|
| |
|
|
|
|
|
|
Proposed Revised Gross Allocation following
decisions of Committee
|
|
2381.91
|
|
|
| |
|
|
|
|
|
|
Administrative Budget Adjustments
|
|
|
|
|
| |
Impact of transfer of functions
|
|
25.24
|
|
|
|
Transfer to Vote 19
|
|
|
|
|
|
Asylum accommodation
|
|
-78.00
|
|
|
|
Proposed Revised Gross Allocation post transfer
of functions
|
|
2329.15
|
|
|
|
* 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
|
|