|
Justice,
Equality & Law Reform Vote Group
|
|
Summary
of Committee's proposals
|
|
2002 REV (Gross)*
|
|
|
|
1646.34
|
|
|
Gross ELS figure for
Vote Group
|
|
|
1666.92
|
|
|
Gross Pre-Budget target
(PBT) for Vote Group
|
|
|
1627.51
|
|
|
Savings below ELS
required to reach Pre-Budget target
(share of €900m)
|
|
39.41
|
|
|
Gross savings proposed
by the Committee to contribute to €900m
target
|
|
9.56
|
|
|
Proposed Revised Gross
Allocation (as per Table 1)
|
|
|
1657.36
|
|
|
Proposed Revised
Gross Allocation including Asylum accommodation
(as per Table 2)
|
1735.36
|
|
| |
|
|
|
|
|
| |
|
|
|
|
|
| |
|
|
€m
|
€m
|
|
|
Estimate bid submitted
by the Justice, Equality & Law
Reform Group (in line with the pre-Budget
target)
|
|
1627.51
|
2003
Revised Allocation for each subhead
|
|
| |
|
|
|
|
|
|
Plus additional
pressures which Committee accepts
must be met:
|
|
|
|
|
|
Office of the
Minister (Vote 19)
|
|
|
|
|
|
B
|
Tribunals
|
7.00
|
|
7.51
|
|
|
C
|
Criminal Legal Aid
|
1.00
|
|
30.08
|
|
|
A
|
Administrative subheads
|
0.60
|
|
|
|
|
N
|
Childcare
|
15.00
|
|
70.83
|
|
|
Gardaí (Vote 20)
|
|
|
|
|
|
|
A1
|
Garda salaries and overtime
|
9.00
|
|
666.69
|
|
|
D
|
Garda transport
|
2.00
|
|
18.13
|
|
|
G
|
Superannuation
|
12.00
|
|
159.20
|
|
|
Prisons (Vote
21)
|
|
|
|
|
|
|
A1
|
Prison Officer overtime
|
20.00
|
|
201.87
|
|
|
Courts (Vote 22)
|
|
|
|
|
|
|
A
|
Administrative subheads
|
2.40
|
|
|
|
| |
Total additions
|
|
69.00
|
|
|
| |
|
|
|
|
|
| |
Estimate bid including
pressures
|
|
1696.51
|
|
|
| |
|
|
|
|
|
|
Less savings proposed
by the Committee
|
|
|
|
|
|
Office of the
Minister (Vote 19)
|
|
|
|
|
| |
|
|
|
|
|
|
A,E,F,J1,J2,K
|
Administrative efficiency
dividends
|
1.33
|
|
65.35
|
|
|
G3
|
Asylum Seekers' Accommodation
(see text)
|
5.00
|
|
73.00
|
|
|
Q
|
Status of People with
Disabilities
|
1.95
|
|
2.85
|
|
|
S,S1,S2, T
|
Equality / Gender mainstreaming
/ Disability
|
4.25
|
|
13.28
|
|
|
Gardaí (Vote 20)
|
|
|
|
|
|
|
A
|
Administrative Efficiency
Dividend (see text)
|
15.25
|
|
747.19
|
|
|
E
|
Communication and other
equipment (E)
|
5.00
|
|
17.66
|
|
|
Prisons (Vote
21)
|
|
|
|
|
|
|
A
|
Administrative Efficiency
Dividend (see text)
|
4.42
|
|
216.51
|
|
|
Courts (Vote 22)
|
|
|
|
|
|
|
A
|
Administrative Efficiency
Dividend
|
1.32
|
|
66.39
|
|
|
Land Registry
(Vote 23)
|
|
|
|
|
|
A
|
Administrative Efficiency
Dividend
|
0.64
|
|
31.10
|
|
| |
Total savings
|
|
39.15
|
|
|
| |
|
|
|
|
|
| |
Proposed Revised
Gross Allocation
|
|
1657.36
|
|
|
| |
Proposed Revised Gross
expenditure figure including Asylum accommodation
|
|
1735.36
|
|
|
| |
|
|
|
|
|
| |
(E) refers to Estimating
Savings
|
|
|
|
|
|
*For comparison purposes,
the 2002 figure includes provision for
asylum seekers' accommodation
|
|
|
|
|
| |
|
|
|
|
|