Supplementary Estimate 2013-14 Debate

Full Debate: Read Full Debate
Department: Wales Office

Supplementary Estimate 2013-14

David Jones Excerpts
Wednesday 12th February 2014

(10 years, 10 months ago)

Written Statements
Read Full debate Read Hansard Text Read Debate Ministerial Extracts
David Jones Portrait The Secretary of State for Wales (Mr David Jones)
- Hansard - -

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



Changes to Welsh Government Control Total for 2013-14 since 2010 Spending Review

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



The net effect of these and other changes is to increase the grant payable to the Welsh Consolidated Fund by £293,207,000 from £13,189,448,000 to £13,482,655,000. Full details are set out in the table below.

Reconciliation of Grant Payable to Welsh Consolidated Fund 2013-14

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