The projected income for the Social Insurance Fund and its projected outgoings for 2010 are set out in the table below.
Summary of SIF Position and make-up of Exchequer Subvention
|
2010
|
2010
|
|
|
Estimate
|
Estimated
|
Outturn
|
Variance
|
|
€000
|
€000
|
€000
|
%
|
SIF Income
|
7,073,988
|
6,632,878
|
-441,110
|
-6.2%
|
SIF expenditure on schemes & administration
|
9,559,662
|
9,493,205
|
-66,457
|
-0.7%
|
Current Year Operating Deficit
|
2,485,674
|
2,860,327
|
374,653
|
15.1%
|
Surplus carried forward from previous year
|
934,226
|
891,543
|
-42,683
|
-4.6%
|
Exchequer Subvention required from Vote 38 (Subhead X)
|
1,551,448
|
1,968,784
|
417,336
|
26.9%
|
As the income to the Social Insurance Fund will be less than its expected expenditure in 2010, a subvention is required to fund expenditure on schemes such as State Pension Contributory, Widow(er)'s Contributory Pension and Jobseeker's Benefit. The Exchequer Subvention in 2010 is expected to be almost €1,969 million. The estimates of Fund income and expenditure in 2011 is currently being finalised in the context of preparations for the forthcoming Budget and these will be announced on Budget Day, December 7 next.