|
Transport Vote
|
|
Summary
of Committee's proposals
|
|
2002 REV (Amended Estimate)*
|
|
1799.49
|
|
|
Gross ELS figure for Vote Group
|
|
1864.08
|
|
|
Gross Pre-Budget target (PBT) for Vote Group
|
|
1858.80
|
|
|
Savings below ELS required to reach Pre-Budget
target (share of €900m)
|
5.28
|
|
|
Gross savings proposed by the Committee
to contribute to €900m target
|
5.85
|
|
|
Proposed Revised Gross Allocation (as per
Table 1)
|
|
1858.23
|
|
|
Proposed Revised Gross Allocation following
transfer to administrative budgets
|
1841.14
|
|
| |
|
|
|
|
| |
|
€m
|
€m
|
|
|
Estimate bid submitted by Transport (in
line with pre-Budget target)
|
1858.80
|
2003
Proposed Allocation for each subhead
|
|
| |
|
|
|
|
|
Less savings proposed by the Committee
|
|
|
|
|
A
|
Administrative Budget efficiency dividend
(E)
|
0.57
|
27.86
|
|
| |
|
|
|
|
| |
Total savings
|
0.57
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
Proposed Revised Gross Allocation
|
1858.23
|
|
|
| |
|
|
|
|
| |
|
|
|
|
| |
(E) refers to Estimating Savings
|
|
|
|
| |
|
|
|
|
|
Proposed Revised Gross Allocation following
decisions of Committee
|
1858.23
|
|
|
| |
|
|
|
|
|
Administrative Budget Adjustments
|
|
|
|
| |
Impact of transfer of functions
|
-17.09
|
|
|
| |
|
|
|
|
|
Proposed Revised Gross Allocation post
transfer of functions
|
1841.14
|
|
|
|
* For comparison purposes, the 2002 REV figure
reflects the impact of the transfer of programme functions
for a full 12 month period. The 2002 figures reflect the impact
of the transfer of administrative budgets from June, 2002
|
|