|
Taoiseach
Vote Group
|
|
Summary
of Committee's proposals
|
|
2002 REV (Amended
Estimate)
|
|
156.77
|
|
Gross ELS figure
for Vote Group
|
|
128.18
|
|
Gross Pre-Budget
target (PBT) for Vote Group
|
|
123.20
|
|
Savings below
ELS required to reach Pre-Budget
target (share of €900m)
|
4.98
|
|
Gross savings
proposed by the Committee to contribute
to €900m target
|
3.38
|
|
Proposed Revised
Gross Allocation (as per Table 1)
|
|
124.80
|
|
Proposed Revised
Gross Allocation following transfer
of Millennium functions (as per
Table 2)
|
123.63
|
| |
|
|
|
| |
|
€m
|
€m
|
|
Estimate bid
submitted by the Taoiseach Vote
Group (in line with pre-Budget
target)
|
123.20
|
2003
proposed allocation for each subhead
|
|
(D/Taoiseach bid
figure includes Millennium funding)
|
|
|
|
Plus additional
pressures which
the Committee accepts must
be met:
|
|
|
| |
|
|
|
|
CSO
|
Administrative subheads
|
3.70
|
|
| |
Total Additions
|
3.70
|
|
| |
|
|
|
| |
Estimate bid
including pressures
|
126.90
|
|
| |
|
|
|
|
Less savings proposed
by the Committee
|
|
|
| |
|
|
|
|
Dept of the
Taoiseach
|
|
|
|
A
|
Administrative Budget
efficiency dividend
|
0.29
|
16.20
|
|
B.H, N, I
|
Maximise efficiencies
across NESC, NCPP, NESF & NESDO
(E)
|
0.40
|
2.46
|
| |
Subtotal
|
0.69
|
|
| |
|
|
|
|
CSO
|
Administrative Budget
efficiency dividend
|
0.61
|
33.33
|
| |
|
|
|
|
Attorney General
|
Administrative Budget
efficiency dividend
|
0.24
|
11.49
|
| |
|
|
|
|
DPP
|
Administrative Budget
efficiency dividend
|
0.20
|
9.99
|
| |
|
|
|
|
Chief State
Solicitor
|
Administrative Budget
efficiency dividend
|
0.36
|
17.78
|
| |
|
|
|
| |
Total savings
|
2.10
|
|
| |
|
|
|
| |
Proposed Revised
Gross Allocation
|
124.80
|
|
| |
|
|
|
| |
(E) refers to
Estimating Savings
|
|
|
| |
|
|
|
|
Proposed Revised
Gross Allocation following decisions
of Committee
|
124.80
|
| |
|
|
|
|
Transfer to D/Foreign
Affairs of Millennium funding
|
|
1.172
|
| |
|
|
|
|
Proposed Revised
Gross Allocation post transfer
of functions
|
|
123.63
|
| |
|
|
|