David Jones
Main Page: David Jones (Conservative - Clwyd West)Department Debates - View all David Jones's debates with the Wales Office
(10 years, 10 months ago)
Written StatementsSubject 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 |