|
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
|
|
|
|
|