2
▪ Town Regeneration - €496k, increase of €31k, €100k recouped.
▪ Bike Week - €25k, no change.
▪ Ukrainian Support and LAIT Office - €1.2m, fully funded.
▪ Provision for match funding for Town & Village Renewal and other grant schemes- €35k, no
change.
▪ Regional Assembly Contribution - €122k, no change.
▪ Management of Archives - €12k, no change.
▪ Night Time Economy Pilot - €130k, increase of €3k, fully recouped.
▪ Derelict Sites - €20k, no change.
▪ Local Enterprise Office - €1.18m, increase of €14k.
▪ Heritage Programme - €130k, increase of €20k for Heritage Walls funding.
▪ Biodiversity Programme - €36k, no change.
▪ Medieval Mile Museum Subvention - €330k, increase of €100k.
▪ Conservation Grant - €300k, no change.
Environment
▪ Historic Landfills - €146k, increase of €45k
▪ Recycling Centres & Bring Banks - €224k, increase of €27k.
▪ Dunmore Civic Amenity site operating costs - €850k, no change.
▪ Illegal dumping - €45k, no change.
▪ KKB - €10k, no change.
▪ Street Cleaning - €1.6m, increase of €215k.
▪ Burial Grounds Maintenance - €385k, increase of €57k.
▪ Burial Ground Grants & Improvements - €39k, increase of €5k.
▪ Civil Defence - €281k, increase of €15k, €123k recouped.
▪ Water Safety - €96k, no change
▪ Fire Service - €7.77m, increase of €200k.
▪ Climate Action Team- €566k, decrease of €34k.
▪ Climate Action Community Grants - €260k fully funded.
Recreation
▪ Library Service - €3.62m, increase of €224k.
o Library Book Fund - €250k, increase of €35k.
▪ Maintenance of Parks and open spaces - €2.669m, increase of €328k.
▪ Amenity Grants - €140k, no change.
▪ Playground Maintenance - €219k, increase of €56k.
▪ Support for sporting bodies - €84k, no change.
▪ Arts Expenditure - €519k, increase of €32k.
▪ Watergate Subvention - €170k, no change.
▪ Rothe House Subvention - €90k, no change.
▪ Capital Loan Butler Gallery - €149k, no change.
Veterinary / Animal Welfare
▪ Veterinary Expenditure - €0k – Council no longer responsible for this service.
▪ Control of Dogs - €217k, increase of €4k.
▪ Control of Horses - €65k, decrease of €10k.
Miscellaneous Services.
▪ Coroner - €230k, increase of €4k.
▪ Register of Electors - €277k, increase of €122k.
▪ Administration of Rates Office - €314k, increase of €25k.
▪ Rates strike off - €1.695m, decrease of €370k.
▪ Motor Tax Office - €565k, no change.
▪ Central Management Costs excluding pensions - €11.36m, increase of €586k.
▪ Salary costs for Community Safety Partnership of €115k included. Fully grant funded.
▪ Increase in IT costs of - €436k.
▪ Pension Charge - €5.5m, no change.
It is critical that the Council continues to ensure that expenditure is in line with the income
available.