Subject to parliamentary approval of any necessary supplementary estimate, the Welsh Government’s departmental expenditure limit (DEL) net of ring-fenced depreciation and impairments will be increased by £105,082,000 from £15,009,464,000 to £15,114,546,000.
The following changes have been made to the Welsh Government’s departmental expenditure limit:
Devolved Administration Budget Exchange addition of £84,181,000 (£71,900,000 resource, £11,081,000 ring-fenced depreciation and £1,200,000 capital);
Addition of £ 1,450,000 in respect of the Coastal Communities Fund (resource);
A claim on the Reserve of £326,450,000 for Student Loans impairments;
Addition of £575,000 following the 2013 Autumn Statement - Capping Rail Fares at RPI (resource);
A budget transfer from the Department for Education of £22,123,000 for Teacher Training (£168,000 resource, £21,955,000 capital);
A budget transfer from the Ministry of Justice in respect of the Administrative Justice Tribunal Council of £42,000 (resource); and
A budget transfer from DCMS in respect of Broadband UK of £7,792,000 (capital).
Within the total departmental expenditure limit (DEL) changes, the impact is set out in the following tables:
£m Nominal | Main Estimate | Changes | Supplementary Estimate |
---|---|---|---|
Resource DEL (RDEL) | 14,188 | 411 | 14,599 |
Of which: | |||
RDEL excluding depreciation | 13,705 | 74 | 13,779 |
Depreciation ring-fence in RDEL | 389 | 11 | 400 |
Student loans ring-fence in RDEL | 94 | 326 | 420 |
Capital DEL | 1,304 | 31 | 1,335 |
RDEL | Ring-fenced Depreciation | Ring-fenced Student Loans | Capital DEL | |
---|---|---|---|---|
£m | £m | £m | £m | |
2010 Spending Review | 13,482.703 | 388.726 | 93.615 | 1,064.300 |
Autumn Statement 2011:Barnett Consequentials | 1.876 | 0.000 | 0.000 | 81.030 |
Autumn Statement 2012: Barnet Consequentials | 16.651 | 0.000 | 0.000 | 92.275 |
Budget 2011: Barnett Consequentials | 4.161 | 0.000 | 0.000 | 0.000 |
Budget 2012: Barnett Consequentials | -0.185 | 0.000 | 0.000 | 3.283 |
Budget 2013: Barnett Consequentials | -26.000 | 0.000 | 0.000 | 63.216 |
Budget Cover Transfer from DWP (Social Fund) | 12.363 | 0.000 | 0.000 | 0.000 |
Budget Cover Transfer to Dept Health | -0.609 | 0.000 | 0.000 | 0.000 |
Budget cover transfers | -0.986 | 0.000 | 0.000 | 0.000 |
DEL reduction for VAT REFUNDS (Natural Resources Wales) | -1.232 | 0.000 | 0.000 | 0.000 |
Firefighters pensions | -0.328 | 0.000 | 0.000 | 0.000 |
Machinery of Gov’t change: Animal Health | 16.834 | 0.000 | 0.000 | 0.000 |
Machinero of Gov’t change: council Tax Benefit | 222.000 | 0.000 | 0.000 | 0.000 |
Reinstate TIF Consequentials | 1.152 | 0.000 | 0.000 | 0.000 |
Reversal of Autumn Statement 2012 Business Rates Barnett Consequentials | -23.040 | 0.000 | 0.000 | 0.000 |
Opening Position for 2013-14 Estimate | 13,705.360 | 388.726 | 93.615 | 1,304.104 |
Budget Exchange | 71.900 | 11.081 | 0.000 | 1.200 |
Coastal Communities Fund | 1.450 | 0.000 | 0.000 | 0.000 |
Reverse Claim: Student Loans | 0.000 | 0.000 | 326.540 | 0.000 |
Autumn Statement 2013: Barnett Consequentials | 0.575 | 0.000 | 0.000 | 0.000 |
Budget Transfer from DFE: Teacher Training | 0.168 | 0.000 | 0.000 | 21.955 |
Budget Transfer from MOJ: Administrative Justice Tribunal Council | 0.042 | 0.000 | 0.000 | 0.000 |
Budget Transfer from DCMS Broadband | 0 | 0 | 0 | 7.792 |
Current Control Totals (Supplementary Estimate 2013-14) | 13,779.495 | 399.807 | 420.065 | 1,335.051 |
Opening Position | Changes | Current Position | ||
Fiscal RDEL | 13,705.360 | 74.135 | 13,779.4954 | |
Ring-fenced depreciation in RDEL | 388.726 | 11.081 | 399.807 | |
Ring-fenced student loans in RDEL | 93.615 | 326.450 | 420.065 | |
Capital DEL | 1,304.104 | 30.947 | 1,335.051 | |
Total DEL (RDEL including ring-fences + CDEL) | 15,491.805 | 442.613 | 15,934.418 | |
Total DEL (RDEL excluding depreciation/impairments + CEDL) | 15,009.464 | 105.082 | 15,114.546 |
Main Estimate | Changes | Supplementary Estimate | |
---|---|---|---|
£m | £m | £M | |
Expenditure Classified as DEL | 15,491,805 | 442,613 | 15,934,418 |
Expenditure Classified as AME | 317,132 | 85,751 | 402,883 |
Total Managed Expenditure | 15,808,937 | 528,364 | 16,337,301 |
Less: | |||
Non-voted expenditure: | |||
LA Credit Approvals | 88,800 | 0 | 88,800 |
Other non-voted | 6,078 | 0 | 6,078 |
Resource Ring-fenced Cash | 482,341 | 327,603 | 809,944 |
AME non-cash | 102,146 | 78,157 | 180,303 |
Total non-voted TME | 679,365 | 405,760 | 1,085,125 |
Total voted TME | 15,129,572 | 122,604 | 15,252,176 |
Voted receipts | |||
Contributions from the National Insurance Fund | -996,549 | 48,853 | -947,696 |
NDR Receipts | -944,000 | -76,000 | -1,020,000 |
Total | -1,940,549 | -27,247 | -1,967,696 |
Timing Adjustments | |||
Increase/Decrease in Debtors and Creditors | 325 | 197,750 | 198,075 |
Use of Provisions | 100 | 0 | 100 |
Total Grant to Welsh Consolidated Fund | 13,189,448 | 293,207 | 13,482,655 |