|
Social & Family
Affairs Group
|
|
Summary
of Committee's proposals
|
|
2002 REV (Amended
Estimate)
|
|
|
9365.83
|
|
|
Gross ELS figure for
Vote Group
|
|
|
9865.63
|
|
|
Gross Pre-Budget target
(PBT) for Vote Group
|
|
|
9764.58
|
|
|
Savings below ELS
required to reach Pre-Budget target
(share of €900m)
|
|
|
101.04
|
|
|
Gross savings proposed
by the Committee to contribute to
€900m target
|
|
|
-5.65
|
|
|
Proposed Revised Gross
Allocation (as per Table 1)
|
|
|
9871.28
|
|
|
Proposed Revised
Gross Allocation following administrative
budget transfer (as per Table 2)
|
9869.35
|
|
| |
|
|
|
|
|
| |
|
€m
|
€m
|
|
|
Estimate bid submitted
by Social & Family Affairs (€170.8m
above the pre-Budget target)
|
|
9935.43
|
2003 proposed allocation
for each subhead
|
|
| |
|
|
|
|
|
|
Plus additional
pressures which Committee
accepts must be met:
|
|
|
|
|
| |
Live Register - increase
from 158,000 in ELS figure to 170,000
(€36m UA, €35m UB)
|
71.00
|
|
|
|
| |
Administrative subheads
|
5.00
|
|
|
|
| |
Total additions
|
|
76.00
|
|
|
| |
|
|
|
|
|
| |
Estimate bid
including pressures
|
|
10011.43
|
|
|
| |
|
|
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
|
|
Subhead
|
Department of Social & Family
Affairs (Vote 40)
|
|
|
|
|
|
A
|
Administrative Budget
efficiency dividend (E)
|
4.89
|
|
|
|
|
A
|
Administrative Budget
- excess in Department's demand over
ELS target
|
38.36
|
|
250.79
|
|
|
E
|
Unemployment Assistance
- speed up exits from Live Register
(E)
|
4.00
|
|
552.90
|
|
|
N
|
Supplementary Welfare
Allowance - faster processing of asylum
cases (E)
|
10.00
|
|
|
|
|
N
|
Supplementary Welfare
Allowance - increase individual rent
contribution to €12 p.w.
|
11.00
|
|
554.80
|
|
| |
Control savings across
subheads (E)
|
11.00
|
|
|
|
|
R1
|
Family Support Agency
(E)
|
3.00
|
|
14.25
|
|
|
U (part)
|
Grants for Community & Voluntary
- Money Advice & Budgeting Service
(E)
|
1.00
|
|
8.91
|
|
|
G (part)
|
Employment Support
Services - Back to Work Allowance -
no new claimants (see text overleaf)
|
24.40
|
|
100.30
|
|
|
G (part)
|
Employment Support
Services - Back to Education - discontinue
Summer holiday payments (see text overleaf)
|
12.50
|
|
27.70
|
|
| |
Social Insurance
Fund
|
|
|
|
|
| |
Unemployment Benefit
- speed up exits from Live Register
(E)
|
6.00
|
|
434.60
|
|
| |
Control savings across
programmes (E)
|
4.00
|
|
|
|
| |
Disability benefit
- more rigorous assessment of claims
and more intensive monitoring of existing
recipients(E)
|
10.00
|
|
383.70
|
|
| |
Total savings
|
|
140.15
|
|
|
| |
|
|
|
|
|
| |
Proposed Revised
Gross Allocation
|
|
9871.28
|
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating
Savings
|
|
|
|
|
| |
|
|
|
|
|
|
Proposed Revised
Gross Allocation following decisions
of Committee
|
|
9871.28
|
|
|
| |
|
|
|
|
|
|
Administrative Budget
Adjustments
|
|
|
|
|
| |
Impact of transfer
of functions
|
|
-1.93
|
|
|
| |
|
|
|
|
|
|
Proposed Revised
Gross Allocation post transfer of
functions
|
|
9869.35
|
|
|
| |
|
|
|
|
|