Home / Budget 2003 /  
 
-
Financial Statement
-
Summary of Budget Measures
-
Budget Statistics and Tables
-
Stability Programme
-
Financial Resolutions
-
National Accounts Classification of Budget 2003
-
Estimates of Receipts and Expenditure for the Year Ending 31 December 2003 - in Microsoft Excel Tables
-
Budget 2003 Index
-
Finance - Homepage
-




 

Tables and Commentaries
Finance Vote Group
Commentary


Vote 6 - Department of Finance
The Department of Finance identified savings across subheads to reach the pre-Budget target for Vote 6. The Committee accepts these savings.

Change Management Fund - The Committee noted that significant additional funding is available across individual Votes to fund change management initiatives across the civil service and proposes a reduction of €2m in the Fund's allocation for 2003.

Vote 10 - Office of Public Works
The Office of Public Works submitted proposals which were €295m above the pre-Budget targets for Vote 10 and Vote 44. In the course of detailed discussions with the Committee, the Office agreed to measures to reduce the gross demand by €273m i.e. €22m above the pre-Budget target. The Committee is recommending a further reduction of €22m in "New works, alterations and additions" (subhead E of Vote 10) to achieve the pre-Budget target. The Committee is not making any recommendation in relation to prioritisation of projects.

Other votes in the Finance Group
The remaining Votes in the Finance Group consist mainly of Administrative Budget expenditure. The Committee did not examine the proposals submitted by these Offices. The Committee received an overall briefing from the Secretary General, Public Service Management & Development Division of the Department of Finance on the bids received and accepted the proposals of the Department of Finance in this regard.

Finance Vote Group

Summary of Committee's proposals

2002 REV

     

1178.961

 

Gross ELS figure for Vote Group

   

1247.819

 

Gross Pre-Budget target (PBT) for Vote Group

   

1200.935

 

Savings below ELS required to reach Pre-Budget target (share of €900m Government target)

46.884

Gross savings proposed by the Committee to contribute to €900m target

45.976

 

Proposed Revised Gross Allocation

   

1201.843

 
           
           
     

€m

€m

 

Estimate bid submitted by the  Finance Vote Group

 

1496.35

2003 Revised Gross Allocation for each subhead

 

(All Estimates were in line with the pre-Budget target except the OPW bid which was €295m above the PBT)

       
           

Plus additional pressureswhich the Committee accepts must be met:

       

Revenue

Administrative subheads

14.20

     

State Lab.

Administrative subheads

0.35

     

Ombudsman

Administrative subheads

0.05

     
 

Total Additions

 

14.60

   
           

Estimate bids including pressures

 

1510.95

   
           

Less savings proposed by the Committee

       

Dept of Finance

Administrative Budget efficiency dividend

0.88

 

43.29

 

N

Change Management Fund (E)

2.00

 

6.60

 
 

Subtotal

 

2.88

   
           

Superannuation

Savings across subheads (E)

 

3.00

229.42

 
           

OPW

Savings agreed between OPW and Committee

273.17

     

A

Administrative Budget efficiency dividend

0.63

 

30.87

 

E

New Works Programme (E)

22.00

 

220.64

 
 

Subtotal

 

295.80

   
           

Presidents

Administrative Budget efficiency dividend

 

0.03

1.62

 
           

Oireachtas

Administrative Budget efficiency dividend

 

0.51

24.95

 
           

C&AG

Administrative Budget efficiency dividend

 

0.18

8.91

 
           

Revenue

Administrative Budget efficiency dividend

 

6.09

317.31

 
           

State Laboratory

Administrative Budget efficiency dividend

 

0.12

6.33

 
           

Valuation Office

Administrative Budget efficiency dividend

 

0.20

9.78

 
           

Civil Service Comm

Administrative Budget efficiency dividend

 

0.20

10.78

 
           

Ombudsman

Administrative Budget efficiency dividend

 

0.09

4.33

 
           
 

Total savings

 

309.11

   
           
 

Proposed Revised Gross Allocation

 

1201.84

   
           
 

(E) refers to Estimating Savings

       

Dept of Finance, Government Buildings, Upr Merrion St. Dublin 2, Ireland. Tel +353 1 676 7571 webmaster@finance.gov.ie