BAILII is celebrating 24 years of free online access to the law! Would you consider making a contribution?
No donation is too small. If every visitor before 31 December gives just £1, it will have a significant impact on BAILII's ability to continue providing free access to the law.
Thank you very much for your support!
[Home] [Databases] [World Law] [Multidatabase Search] [Help] [Feedback] | ||
United Kingdom Legislation |
||
You are here: BAILII >> Databases >> United Kingdom Legislation >> Supply and Appropriation (Main Estimates) Act 2011 (c. 10) URL: http://www.bailii.org/uk/legis/num_act/2011/ukpga_201110_en_1.html |
[New search] [Printable PDF version] [Help]
U.K.
An Act to authorise the use of resources for the year ending with 31 March 2012; to authorise both the issue of sums out of the Consolidated Fund and the application of income for that year; and to appropriate the supply authorised for that year by this Act and by the Consolidated Fund Act 2010.
[19th July 2011]
Whereas the Commons of the United Kingdom in Parliament assembled have resolved to authorise the use of resources and the issue of sums out of the Consolidated Fund towards making good the supply which they have granted to Her Majesty in this Session of Parliament:-
Be it therefore enacted by the Queen's most Excellent Majesty, by and with the advice and consent of the Lords Spiritual and Temporal, and Commons, in this present Parliament assembled, and by the authority of the same, as follows:-
Modifications etc. (not altering text)
C1Act modified (26.3.2013 with effect in accordance with s. 5(9)) by Supply and Appropriation (Anticipation and Adjustments) Act 2013 (c. 12), s. 5, Sch. 2
C2Act modified (13.3.2014) by Supply and Appropriation (Anticipation and Adjustments) Act 2014 (c. 5), s. 7, Sch. 3
(1)The amount up to which there is authorisation for the use of resources for the year ending with 31 March 2012 is increased by £267,722,400,000.
(2)Of the amount authorised by subsection (1)-
(a)£243,368,803,000 is authorised for use for current purposes; and
(b)£24,353,597,000 is authorised for use for capital purposes.
The amount up to which the Treasury has authorisation-
(a)to issue money out of the Consolidated Fund, and
(b)to apply it in the year ending with 31 March 2012 for expenditure authorised by Parliament,
is increased by £246,617,634,000.
(1)The aggregate of the following (which is £512,940,742,000) is appropriated for the year ending with 31 March 2012 in accordance with subsections (2) to (4)-
(a)the amount of resources the use of which for that year is authorised by section 3(1) of the Consolidated Fund Act 2010; and
(b)the amount of resources the use of which for that year is authorised by section 1(1).
(2)The amount of resources which is -
(a)set out in each of the Scheduled Estimates, and
(b)identified in that Estimate as a net amount authorised subject to a particular Departmental Expenditure Limit,
is appropriated by this Act for use, for current or for capital purposes (according to how it is identified in the Estimate), in respect of any relevant DEL matter.
(3)The amount of resources which is-
(a)set out in each of the Scheduled Estimates, and
(b)identified in that Estimate as a net amount of Annually Managed Expenditure,
is appropriated by this Act for use, for current or for capital purposes (according to how it is identified in the Estimate), in respect of any relevant AME matter.
(4)The amount of resources which is-
(a)set out in each of the Scheduled Estimates, and
(b)identified in that Estimate as a net amount of Non-Budget Expenditure,
is appropriated by this Act for use, for current or for capital purposes (according to how it is identified in the Estimate), in respect of any relevant NBE matter.
(5)Section 5(4) applies (instead of subsections (2) to (4)) to any amount of resources set out in a Scheduled Estimate if it is identified in that Estimate as representing the amount of an estimated surplus.
(1)The aggregate of the following (which is £449,969,944,000) is appropriated for the year ending with 31 March 2012 in accordance with subsection (2)-
(a)the amount of money the issue of which out of the Consolidated Fund is authorised by section 3(3) of the Consolidated Fund Act 2010; and
(b)the amount of money the issue of which out of that Fund is authorised by section 2.
(2)The amount of money which is set out in each of the Scheduled Estimates and identified in that Estimate as a net cash requirement is appropriated for expenditure-
(a)on any use of resources that has been authorised by Parliament in relation to the department or other person to which the Estimate relates, or in relation to the service to which it relates; or
(b)for any other purpose specified in that Estimate as a purpose for which that money may be applied.
(3)Section 5(4) applies (instead of subsection (2)) to any amount of money set out in a Scheduled Estimate if it is identified in that Estimate as representing the amount of an estimated surplus.
(1)Subsections (2) to (4) make provision (instead of imposing limits on appropriations in aid under section 2 of the Government Resources and Accounts Act 2000) about the use of income arising for the year ending with 31 March 2012 from matters specified in the Scheduled Estimates as matters from which income may arise.
(2)Income specified in a Scheduled Estimate may be appropriated for use for current or capital purposes (according to the nature of the income)-
(a)where the matters from which the income may arise are specified in relation to a particular Departmental Expenditure Limit, in respect of relevant DEL matters;
(b)where the matters from which the income may arise are specified in relation to an amount of Annually Managed Expenditure, in respect of relevant AME matters; and
(c)where the matters from which the income may arise are specified in relation to an amount of Non-Budget Expenditure, in respect of relevant NBE matters.
(3)This section authorises an appropriation of income to the extent only that the appropriation is made in accordance with any applicable rules about the appropriation of income that have been-
(a)issued by the Treasury; and
(b)laid before the House of Commons before the passing of this Act.
(4)Where an amount specified in a Scheduled Estimate is identified as representing the amount of an estimated surplus, appropriations of income in respect of any matter are authorised by this section to the extent only that-
(a)they are consistent, in the opinion of the Treasury, with financial planning that is calculated to produce a surplus of at least that amount; or
(b)they are authorised by a direction given by the Treasury for the purpose of anticipating a proposal for the reduction or elimination of the estimated surplus by a subsequent Act relating to financial supply and appropriation.
(5)All amounts of money received in the year ending with 31 March 2012 in respect of any matter whatever by a department or other person to whom a Scheduled Estimate relates, or in respect of any service to which a Scheduled Estimate relates, must be paid into the Consolidated Fund, unless-
(a)the appropriation for any other use of those amounts, or of the accrued amounts in respect of which they are received, is authorised by this section or any other enactment; or
(b)they are dealt with in some other manner in accordance with any other enactment or in consequence of the exercise of a power conferred by any other enactment.
(6)Where the Treasury determine that there has been or is likely to be a contravention of this section, the Treasury may give the person appearing to them to be responsible for the contravention whatever directions the Treasury think fit for rectifying the situation.
(7)A direction by the Treasury under this section may be revoked or varied by a subsequent direction.
The appropriations and other provision made by sections 3 to 5 are to be treated as having had effect from the beginning of 1 April 2011.
(1)In this Act-
"estimated surplus" is to be read in accordance with subsection (2);
"income" includes capital amounts but only to the extent that they have accrued in respect of actual or anticipated capital receipts or the acquisition of a capital asset;
"relevant AME matter", in relation to an amount of Annually Managed Expenditure specified in a Scheduled Estimate, means a matter in relation to which that amount is identified as Annually Managed Expenditure;
"relevant DEL matter", in relation to a Departmental Expenditure Limit specified in a Scheduled Estimate, means a matter expenditure relating to which is identified in that Estimate as to be included in the expenditure which is to be subject to that limit;
"relevant NBE matter", in relation to an amount of Non-Budget Expenditure specified in a Scheduled Estimate, means a matter in relation to which that amount is identified as Non-Budget Expenditure;
"Scheduled Estimates" means the Estimates set out in the Schedule to this Act (being the relevant part of Part 1 of each of the main Estimates as agreed by the House of Commons for the year ending 31 March 2012).
(2)References in this Act to an amount identified in a Scheduled Estimate as representing the amount of an estimated surplus are references to an amount preceded by a minus sign.
(3)In relation to the Scheduled Estimate for the House of Commons: Administration-
(a)the reference in section 3(2)(b) to a net amount authorised subject to a particular Departmental Expenditure Limit is to be read as a reference to a net requirement identified in that Estimate as "DEL equivalent";
(b)references in this Act to a "relevant DEL matter" are to be read as references to a matter expenditure relating to which is identified in that Estimate as to be included in the expenditure which is subject to a net requirement mentioned in paragraph (a);
(c)the reference in section 5(2)(a) to matters specified in relation to a particular Departmental Expenditure Limit is to be read as a reference to matters specified in that Estimate as matters from which income may arise.
This Act may be cited as the Supply and Appropriation (Main Estimates) Act 2011.
Section 7
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Education | 56,413,964,000 | ||
Departmental Expenditure Limit | 51,297,091,000 | 5,057,856,000 | |
Expenditure arising from: Capital, recurrent payments and loans in support of the Department's objectives for primary, secondary, tertiary and international education; children's services, including Early Years and Sure Start; Young Peoples services and welfare; curriculum; qualifications and the inspection regime; workforce development and reform; and pension costs for voluntary services overseas (VSO) participants. Expenditure covers both the Department itself and its Arms Length Bodies (ALBs), including set-up costs for new Departmental Executive Agencies, together with residual costs from ALBs being closed; loans to educational establishments. Expenditure also covers administration costs, for the Department and its ALBs, and for administration of the Teachers' Pension Scheme. Other non cash items. Income arising from: Contributions towards and receipts from the three National Executives, other Government Departments and other sources (including the EC) in connection with a range of educational, training, children and family projects and initiatives in UK and overseas. Income also derives from sales of products and publications; rent, sales receipts and profits from surplus Departmental or former ALB properties, equipment or other assets (including some repayment of proceeds of sale), rental income from properties at the European School at Culham and repayments of grant overpaid in previous years. General administration receipts, including from Teachers TV, recoveries from services provided to Sure Start, international receipts, Schools Standards Fund receipts and Music Manifesto Champion. Recovery of salaries and associated costs for seconded staff. | |||
Annually Managed Expenditure | 128,950,000 | 0 | |
Expenditure arising from: Take up and maintenance of Departmental provisions and other non cash items. | |||
TOTAL | 51,426,041,000 | 5,057,856,000 | 56,413,964,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Teachers' Pension Scheme (England & Wales) | 2,977,694,000 | ||
Annually Managed Expenditure | 11,769,859,000 | 0 | |
Expenditure arising from: Superannuation allowances and gratuities, and other related expenditure, in respect of teachers and the widows, widowers, children and dependants of deceased teachers, and for premature retirement and compensation payments made to members of the Teachers' Pension Scheme and on behalf of their employers; and associated non-cash items. | |||
Income arising from: Receipts from employers and employees superannuation contributions; transfer values received; deductions from returns of contributions towards payment in lieu of graduated national insurance contributions equivalent premiums; recovery of contributions equivalent premiums from the state pension scheme; amounts received from employers of teacher's scheme members in reimbursement of the cost of premature retirement compensation payments on their behalf by Capita. | |||
TOTAL | 11,769,859,000 | 0 | 2,977,694,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Office for Standards in Education, Children's Services and Skills | 175,905,000 | ||
Departmental Expenditure Limit | 180,163,000 | 0 | |
Expenditure arising from: Serving the interests of children, young people, parents, adult learners, employers and the wider community in England by promoting improvement in quality of education, skills and young peoples care through independent inspection, regulation and reporting. | |||
Income arising from:
| |||
Annually Managed Expenditure | -7,130,000 | 0 | |
Expenditure arising from: Provisions and other non-cash items in AME | |||
TOTAL | 173,033,000 | 0 | 175,905,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Office of Qualifications and Examinations Regulation | 17,649,000 | ||
Departmental Expenditure Limit | 18,106,000 | 700,000 | |
Expenditure arising from: Ofqual's undertaking its duties as an independent regulator of qualifications, examinations and statutory assessments in order to secure the standards of regulated qualifications (including through comparison with international qualifications), and to promote standards of regulated assessments and implementation of regulated assessments, promote public confidence in qualifications and assessment arrangements, promote awareness and understanding of regulated qualifications and secure efficiency and value for money in qualifications. | |||
Income arising from: The Department for Employment and Learning Northern Ireland to reimburse Ofqual's Belfast office expenses; the devolved administrations in Northern Ireland and Wales to contribute towards expenditure on three country regulatory work. | |||
TOTAL | 18,106,000 | 700,000 | 17,649,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department of Health | 86,869,688,000 | ||
Departmental Expenditure Limit | 85,057,734,000 | 4,429,000,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | 2,964,845,000 | 0 | |
Expenditure arising from:
| |||
TOTAL | 88,022,579,000 | 4,429,000,000 | 86,869,688,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
National Health Service Pension Scheme | -1,775,444,000 | ||
Annually Managed Expenditure | 16,720,643,000 | 0 | |
Expenditure arising from: pensions, allowances, gratuities, transfers to alternative pension arrangements, refunds of contributions, compensation for early retirement, to or in respect of persons engaged in health services or in other approved employment and other non-cash items. | |||
Income arising from: superannuation contributions, inward transfer values, deductions from superannuation contributions and lump sum payments in lieu of graduated contributions, and contributions equivalent premiums (CEPs). | |||
TOTAL | 16,720,643,000 | 0 | -1,775,444,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Food Standards Agency | 112,831,000 | ||
Departmental Expenditure Limit | 113,826,000 | 307,000 | |
Expenditure arising from: protecting the public from public health risks related to food safety and protecting related consumer interests; staff and overhead costs for both administration and programme support; inspections, animal welfare surveillance, meat hygiene and official controls; controls on primary production; managing research and evidence gathering, food incidents, prosecutions, debt recovery, food and animal feed policy development and enforcement; European Union and international activity on official controls; advice and education, marketing and publications; funding for depreciation, audit fee and other non-cash items. | |||
Income arising from: meat hygiene inspections; approvals and delivery of official controls and controls on primary production of food and feed hygiene enforcement, wine standards and other food-related activities; risk assessments, evidence and research, testing, sampling, enforcement and surveillance work for other UK Government and European Union bodies; assessments/consultations on radioactive discharges; and sub-letting of accommodation and associated services. | |||
Annually Managed Expenditure | 9,953,000 | 0 | |
Expenditure arising from: creation, adjustment and utilisation of provisions relating to pensions, early retirements, bad debts, onerous leases, personal injury and legal claims; revaluations and write off of bad debts; and other non-cash items. | |||
TOTAL | 123,779,000 | 307,000 | 112,831,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Transport | 13,001,597,000 | ||
Departmental Expenditure Limit | 6,233,356,000 | 7,729,803,000 | |
Expenditure arising from: losses and special payments relating to the administration of the Department for Transport and its associated Agencies. Support of transport related activities including roads; vehicles and driving; rail; shipping and maritime; mountain rescue; ports; sustainable travel; aviation; local transport; transport security and safety; and highway services. Net spending by non departmental public bodies. Grants to Transport for London and local authorities in respect of local transport programmes. Support for other minor transport services; use of European funding for transport related schemes; support for the Olympic and Paralympic Games, administrative costs and other associated non-cash items falling in DEL. | |||
Income arising from: sales of assets; loan repayments; and European grants for transport related activities including roads; vehicle and driving; rail; shipping and maritime; mountain rescue; ports; sustainable travel; aviation; local transport; transport security and safety; highway services; the administration of the Department and payments from other government departments or their agencies in respect of central services | |||
Annually Managed Expenditure | 1,352,803,000 | 0 | |
Expenditure arising from: grant and pension provisions and associated non-cash costs incurred by the Department for Transport and its associated Agencies in respect of transport related activities including roads; vehicle and driving; rail; sustainable travel; aviation; local transport; transport security and safety; and highway services. | |||
TOTAL | 7,586,159,000 | 7,729,803,000 | 13,001,597,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Office of Rail Regulation | -184,000 | ||
Departmental Expenditure Limit | -298,000 | 800,000 | |
Expenditure arising from: 1) Administration of ORR, its support establishments, all associates of non-cash items and all activities as the combined economic and safety regulator including health and safety matters, 2) The regulation of access to railways, 3) The promotion of rail services, efficiencies and economy for those providing railway services, 4) Protecting the interests of railway services and railway users. | |||
Income arising from: 1) Regulatory licences, concession agreements, levies, 2) Charges for courses and officers loaned to other organisations, 3) Income from publications and library services, 4) Travel costs from the European Community, 5) Income from High Speed 1 Limited; Channel Tunnel Intergovernmental Commission; Channel Tunnel Authority, 6) Income from recovery actions in connection with the successful legal cases and charges for administrative services to other government departments. | |||
Annually Managed Expenditure | 300,000 | 0 | |
Expenditure arising from: The creation of provisions and non-cash items in relation to our activities. | |||
Income arising from: Other activities, Levies and Regulatory fees. | |||
TOTAL | 2,000 | 800,000 | -184,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Communities and Local Government | 31,966,712,000 | ||
Departmental Expenditure Limit - DCLG Communities | 2,054,277,000 | 3,462,600,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Departmental Expenditure Limit - DCLG Local Govt | 26,001,472,000 | 0 | |
Expenditure arising from:
| |||
Annually Managed Expenditure | 51,265,000 | 658,000,000 | |
Expenditure arising from:
| |||
Income arising from: housing revenue receipts from local authorities; adjustments to commuted loan charges or residual loan charge grants; receipts relating to the Olympic Park | |||
TOTAL | 28,107,014,000 | 4,120,600,000 | 31,966,712,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Business, Innovation and Skills | 22,784,921,000 | ||
Departmental Expenditure Limit | 18,503,679,000 | 1,177,940,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | -1,242,645,000 | 6,468,121,000 | |
Expenditure arising from:
| |||
Income arising from: Receipt of interest on loans and loan repayments from Royal Mail and Post Office Ltd; repayment of principal on student loans; receipts of, and levies from, the Construction Industry Training Board and the Engineering Construction Industry Training Board; repayments of student loans and receipts in respect of the charitable National Endowment for Science, Technology and the Arts. | |||
TOTAL | 17,261,034,000 | 7,646,061,000 | 22,784,921,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
UK Trade & Investment | 86,640,000 | ||
Departmental Expenditure Limit | 83,937,000 | 3,298,000 | |
Expenditure arising from: Trade development and promotion and inward investment, including grants, associated capital and other related expenditure and non-cash items | |||
Income arising from: The sale of goods and services relating to trade development and promotion and inward investment; asset sales; insurance claims; recovery of costs incurred on behalf of others; recovery of overpayments. | |||
Annually Managed Expenditure | 21,000 | 0 | |
Expenditure arising from: Depreciation, amortisation, revaluation and other non-cash items. | |||
TOTAL | 83,958,000 | 3,298,000 | 86,640,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Export Credits Guarantee Department | -223,764,000 | ||
Departmental Expenditure Limit | 24,100,000 | 255,000 | |
Expenditure arising from: The running of ECGD's operational activities (operating costs of the Department). | |||
Income arising from: The sub-let of surplus office space and some underwriting activity. | |||
Annually Managed Expenditure | -88,976,000 | -51,887,000 | |
Expenditure arising from: Arrangements made by ECGD in connection with exports of goods and services and overseas investments and expenditure arising from the creation of and increase in provisions related to ECGD's operational activities. | |||
Income arising from: Arrangements made by ECGD in connection with exports of goods and services and overseas investors from the UK and income arising from the release of and decrease in provisions related to ECGD's operational activities. | |||
TOTAL | -64,876,000 | -51,632,000 | -223,764,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Office of Fair Trading | 56,739,000 | ||
Departmental Expenditure Limit | 58,482,000 | 662,000 | |
Expenditure arising from: Advancing and safeguarding the economic interests of UK consumers; enforcing competition and consumer law; analysing and monitoring markets; merger control; licensing and supervision work in the consumer credit and estate agency markets, including antimoney laundering supervision; advocacy; information, education and advice; administrative and operational costs; associated depreciation and any other non-cash items falling in DEL. | |||
Income arising from: Recovery of legal costs, fees for common services provided to other departments, contributions from other departments towards the costs of market studies, recoveries of VAT, recoveries of salaries of staff on loan or seconded to outside bodies, sale of plant and machinery, Consumer Credit Licence fees, Anti Money Laundering fees, BIS funding for Consumer Direct, payments from Home Office under the recovered assets incentivisation scheme, payments for information and publications, private telephone calls, vending machines, postal and bank charge recoveries and income from short-term office space rental. | |||
Annually Managed Expenditure | 500,000 | 0 | |
Expenditure arising from: Provisions and other non-cash costs. | |||
TOTAL | 58,982,000 | 662,000 | 56,739,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Postal Services Commission | 3,144,000 | ||
Departmental Expenditure Limit | 1,000 | 70,000 | |
Expenditure arising from: the administrative and operational costs in ensuring the provision of a universal postal service at a uniform tariff, protecting customers' interests and furthering the interests of customers by promoting competition and other non-cash items. | |||
Income arising from: postal licences, postal licence application fees and income from other public sector bodies. | |||
Annually Managed Expenditure | -20,000 | 0 | |
Expenditure arising from: provisions and other non-cash items. | |||
TOTAL | -19,000 | 70,000 | 3,144,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Home Office | 10,353,516,000 | ||
Departmental Expenditure Limit | 9,243,927,000 | 503,335,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | 995,545,000 | 0 | |
Expenditure arising from: Pensions; and other non-cash items. | |||
TOTAL | 10,239,472,000 | 503,335,000 | 10,353,516,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Charity Commission | 26,786,000 | ||
Departmental Expenditure Limit | 27,979,000 | 357,000 | |
Expenditure arising from: Revenue and Capital expenditure in relation to the registration and regulation of charities. Expenditure in connection with depreciation and other non-cash items in DEL. | |||
Annually Managed Expenditure | 170,000 | 0 | |
Expenditure arising from: The creation of provisions and other non-cash items in AME | |||
TOTAL | 28,149,000 | 357,000 | 26,786,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Ministry of Justice | 8,446,331,000 | ||
Departmental Expenditure Limit | 8,508,236,000 | 429,300,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | 77,558,000 | 0 | |
Expenditure arising from: Pensions, provisions for the Criminal Injuries Compensation Authority, Central Funds and Legal Aid; other areas of the MoJ business, including arms length bodies; impairment of land and buildings; and provisions and other non-cash costs falling in AME. | |||
TOTAL | 8,585,794,000 | 429,300,000 | 8,446,331,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Ministry of Justice: Judicial Pensions Scheme | -57,019,000 | ||
Annually Managed Expenditure | 82,141,000 | 0 | |
Expenditure arising from: Pensions etc, in respect of members of Judicial Pensions Scheme, and for other related services. | |||
Income arising from: Accruing Superannuation Liability Charges (ASLCs); and scheme members' pension contributions. | |||
TOTAL | 82,141,000 | 0 | -57,019,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
United Kingdom Supreme Court | 3,141,000 | ||
Departmental Expenditure Limit | 4,172,000 | 51,000 | |
Expenditure arising from: Operation of the UK Supreme Court (UKSC), Judicial Committee of the Privy Council (JCPC) and Judicial Exchange programme; Education & Outreach activities on the United Kingdom Supreme Court, JCPC and the United Kingdom's legal and constitutional systems; Cost of running selection commissions for the appointment of Justices; and Maintenance of links with other Supreme Courts. | |||
Income arising from: Judicial fees and receipts; Contributions from the devolved government and court services in England & Wales, Scotland, and Northern Ireland; Contributions from the Ministry of Justice to cover the support provided to the Judicial Committee of the Privy Council; Receipts of VAT refunds on contracted out services and receipts from Wider Market Initiatives; Receipts in relation to data protection inquiries; recovery of staff costs for staff on loan or seconded to outside bodies, payments for information and publications, private telephone calls, vending machines, telex, postal and bank charge recoveries, receipts from shop sales, and any other miscellaneous income. | |||
Annually Managed Expenditure | 1,000,000 | 0 | |
Expenditure arising from: Diminution in value of assets. | |||
TOTAL | 5,172,000 | 51,000 | 3,141,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
The National Archives | 36,110,000 | ||
Departmental Expenditure Limit | 37,850,000 | 3,920,000 | |
Expenditure arising from: ensuring the UK public record - past and future - remains authentic, available and accessible to all including; providing leadership and support to the archive sector across England and Wales; leading on policy and best practice in knowledge and information management for the public sector; setting standards and driving forward the public sector information re-use agenda; official publishing services for the whole of government including publishing all UK legislation and making it accessible online; managing Crown and Parliamentary copyright; administration of The National Archives and other non-cash items. | |||
Income arising from: sale of copies of documents; sale of publications and other items and services; professional fees; fees receivable from service providers; sale of non current assets; grants received to carry out specific projects; reproduction fees and royalties for the publication of images; Crown copyright fees and royalties; fees for the management of third parties' copyright; fees for the management of the Office of the Queen's Printer for Scotland; income from contractual arrangements for official publishing and partnerships to make historical records electronically accessible; and sales and recovery of costs for goods/services provided to other government departments, public bodies and the general public. | |||
Annually Managed Expenditure | -100,000 | 0 | |
Expenditure arising from: early retirement provisions for staff and other AME non-cash items. | |||
TOTAL | 37,750,000 | 3,920,000 | 36,110,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Crown Prosecution Service | 606,860,000 | ||
Departmental Expenditure Limit | 613,440,000 | 2,620,000 | |
Expenditure arising from: administrative costs including the hire of agents; prosecution costs; costs of confiscating the proceeds of crime; capacity building in the Criminal Justice System; support of voluntary sector organisations within the Criminal Justice System; and associated depreciation and any other non-cash costs falling in DEL. | |||
Income arising from: costs awarded to CPS in court; the Recovered Assets Incentivisation Scheme; refund of costs for seconded staff; letting, disposal, vacation or occupation of property or accommodation; collaborative working with partner organisations; shared services; the Access to Work Scheme; and other administrative income. | |||
Annually Managed Expenditure | 7,593,000 | 0 | |
Expenditure arising from: write offs and changes in allowance for irrecoverable debts; provisions and other non-cash costs falling in AME | |||
TOTAL | 621,033,000 | 2,620,000 | 606,860,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Serious Fraud Office | 32,931,000 | ||
Departmental Expenditure Limit | 33,859,000 | 1,580,000 | |
Expenditure arising from: administration of The Serious Fraud Office (SFO) offices; capital costs and operational costs incurred including costs of staff, fees to Counsel and outside accountants, witness expenses, use of information technology to improve presentation of evidence, other investigation and prosecution costs and defendants' costs ordered by the court to be paid by the SFO, and associated depreciation and any other non-cash costs falling in DEL. | |||
Income arising from: recovery of income awarded to the SFO in court, and the Asset Recovery Incentivisation Scheme; and receipts for services provided by the SFO. | |||
Annually Managed Expenditure | 2,000,000 | 0 | |
Expenditure arising from: increases to and utilisation of provisions including early departure, staff severance, accommodation related costs, and provisions and other non-cash costs falling in AME. | |||
TOTAL | 35,859,000 | 1,580,000 | 32,931,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
HM Procurator General and Treasury Solicitor | 11,550,000 | ||
Departmental Expenditure Limit | 11,476,000 | 1,800,000 | |
Expenditure arising from: Administration of HM Procurator General and Treasury Solicitor's Department comprising the Treasury Solicitor's Department Agency, the Attorney General's Office and HM Crown Prosecution Service Inspectorate and costs and fees for legal and related services, residual matters following the closure of the Government Property Lawyers Agency and other non-cash items in DEL | |||
Income arising from: Recovery of costs from other government departments including costs recovered through legal and administrative services provided and receipts from secondments of staff; favourable cost awards made by the courts in favour of the Attorney General; charges for Bona Vacantia work; recovery of costs from tenants in jointly occupied buildings; income in relation to the Government Legal Service operations; subscription charges; photocopying charges; European Fast Streamers; receipts from sales of fixed assets and non capital items; rent and rate rebates; recovery of old debts; receipts from staff and other administrative income | |||
Annually Managed Expenditure | 500,000 | 0 | |
Expenditure arising from: Write off and changes in allowances for irrecoverable debt; provisions for future liabilities; and other non cash items. | |||
TOTAL | 11,976,000 | 1,800,000 | 11,550,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Ministry of Defence | 38,962,051,000 | ||
Departmental Expenditure Limit | 36,131,625,000 | 10,031,486,000 | |
Expenditure arising from:
| |||
Income arising from: Provision of services to foreign Governments and other government departments. Payments for services provided by Trading Funds. Dividends and loan repayments from Trading Funds. Sale of assets. recovery of costs from personnel. Rent for use of Ministry of Defence property and miscellaneous receipts. | |||
Annually Managed Expenditure | 3,756,666,000 | 0 | |
Expenditure arising from: pensions and other payments/allowances for disablement or death arising out of war or service in the Armed Forces after 2 September 1939. Awards to surviving members of British groups held prisoner by the Japanese during the Second World War (Far Eastern Prisoners of War) or their surviving spouse and pensions and other payments in respect of service in the Armed Forces at other times, excluding claims under the Armed Forces Compensation Scheme and Armed Forces pension scheme. The creation and revaluation of provisions; impairments due to the revaluation of fixed assets, unforeseen obsolescence and losses caused by catastrophic events. Bad debts and some Foreign exchange gains and losses. Costs associated with decommissioning. | |||
TOTAL | 39,888,291,000 | 10,031,486,000 | 38,962,051,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Armed Forces retired pay, pensions etc | 1,569,082,000 | ||
Annually Managed Expenditure | 5,750,002,000 | 0 | |
Expenditure arising from: Payment of pensions, lump sum benefits, transfers out and associated non-cash items to persons covered by the scheme. Provision is also made for: - payment of those benefits outside the scheme: Short Service Gratuities, Resettlement Grants and Criminal injuries Compensation Overseas. | |||
Income arising from: MOD employer contributions (Superannuation Contributions Adjusted for Past Experience), Transfers In from other schemes and the purchases of added years. | |||
TOTAL | 5,750,002,000 | 0 | 1,569,082,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Foreign and Commonwealth Office | 2,144,182,000 | ||
Departmental Expenditure Limit | 2,141,182,000 | 107,000,000 | |
Expenditure arising from:
| |||
Income arising from: salary refunds of seconded diplomatic staff and locally engaged staff, the sale of information material, sub-letting, sales of surplus material and equipment, legalisation fees collected at both home and abroad, telephone and postage recoveries, medical scheme recoveries, bank interest and sundry receipts, repayment by locally engaged staff of loans for car purchase and medical and other assistance, from other Government Departments including DfID and MoD for the Special Representative on Conflict Resolution, visa and passport services provided at consular offices, Wilton Park Executive Agency receipts from customers for running costs, sales and rents, Hospitality Section, Conference and Visits Group, Lancaster House receipts, repayments of sums advanced to distressed British Nationals, interest and dividends from Public Corporations, sales into Wider Markets. | |||
Annually Managed Expenditure | 75,000,000 | 0 | |
Expenditure arising from: the refund of certain taxes and duties paid by certain foreign and commonwealth governments, and non-cash items | |||
TOTAL | 2,216,182,000 | 107,000,000 | 2,144,182,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for International Development | 6,934,394,000 | ||
Departmental Expenditure Limit | 5,650,340,000 | 1,394,000,000 | |
Expenditure arising from: Development and humanitarian assistance under the International Development Act 2002 through financial and technical assistance to governments, institutions, voluntary agencies and individuals for activities including :
| |||
Income arising from: Capital repayments and receipt of interest on development assistance and budget support loans; management fees relating to loan guarantees; repayments of loans given to Crown Agents; receipts from overseas governments in respect of bilateral country and sector programmes; refunds of payments made under UK guarantees to the European Investment Bank; recoveries from other government departments; recovery of advances from procurement agents; receipts for seconded officers; rental income; recoveries from staff for use of official vehicles; refund of rental and rates payments; income from debentures issued to DFID by CDC Group plc; and income from the sale of fixed assets. | |||
Annually Managed Expenditure | 218,535,000 | 0 | |
Expenditure arising from: Non cash movements in provisions including contributions to International Finance Facility for Immunisation (IFFIm) and Advanced Market Commitments (AMC); change in fair value of financial instruments and other non-cash costs falling in AME. | |||
TOTAL | 5,868,875,000 | 1,394,000,000 | 6,934,394,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for International Development: Overseas Superannuation | 95,961,000 | ||
Annually Managed Expenditure | 60,745,000 | 0 | |
Expenditure arising from: Pension and superannuation payments, grants and compensation payments, etc. in respect of overseas services; pensions for beneficiaries of certain former overseas pension funds for which the UK assumed responsibility; contributions to pensions funds guaranteed by the UK; refund of contributions made by overseas governments; war service credit; and associated non-cash items such as adjustments to pension scheme liabilities like interest on outstanding scheme liabilities. | |||
Income arising from: Miscellaneous income relating to the scheme. | |||
TOTAL | 60,745,000 | 0 | 95,961,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department of Energy and Climate Change | 3,031,703,000 | ||
Departmental Expenditure Limit | 1,510,023,000 | 1,505,680,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | 557,032,000 | -78,000,000 | |
Expenditure arising from:
| |||
Income arising from: income relating to repayment and recoveries of compensation and legal costs, distribution of surpluses from coal industry pension scheme and BNFL/Urenco dividend income. Income from Energy levies including Feed-In Tariffs, Renewables Obligation and Social Price Support. | |||
TOTAL | 2,067,055,000 | 1,427,680,000 | 3,031,703,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
UK Atomic Energy Authority Pension Schemes | 178,370,000 | ||
Annually Managed Expenditure | 287,438,000 | 0 | |
Expenditure arising from: Payment of pensions etc to members of the United Kingdom Atomic Energy Authority pension schemes, related expenditure and non-cash items. | |||
Income arising from: Receipts of employees' and employers' contributions and inward transfers. | |||
TOTAL | 287,438,000 | 0 | 178,370,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Office of Gas and Electricity Markets | 7,101,000 | ||
Departmental Expenditure Limit | 701,000 | 950,000 | |
Expenditure arising from: administrative and operational costs; payments to other government departments; co-operation with international regulators; services to other government organisations; administration of energy efficiency, offshore transmission and other environmental schemes; regulation of and participation in the Smart Meter programme; depreciation and other non-cash items in DEL. | |||
Income arising from: gas and electricity licence fees; receipts in respect of the administration of the Offshore Tender regime and Fossil Fuel Levy; income from fees and charges levied under the Gas Act 1986 and the Electricity Act 1989, as amended by the Utilities Act 2000; receipts in respect of letting, disposal, vacation or occupation of accommodation; income from services to other government organisations; and other cost recovery receipts. | |||
Annually Managed Expenditure | -700,000 | 0 | |
Expenditure arising from: provisions and other non-cash items in AME. | |||
TOTAL | 1,000 | 950,000 | 7,101,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Environment, Food and Rural Affairs | 2,458,975,000 | ||
Departmental Expenditure Limit | 2,346,256,000 | 373,000,000 | |
Expenditure arising from:
| |||
Income arising from: Income from devolved administrations and EC; delivery body funding contributions; provision of employee and financial shared services to other public sector bodies; surveys receipts from sale of carcasses and vaccines; income from licensing; approvals; investments; interest gained; donations and bequests; commercial activities; certification; publications; public inquiries; information; inspections; registrations; supervision and extensification; administration of grant; waste disposal; capital loan schemes; commissioned surveys; research; studies and advice; rental income and repayments; occupancy charge; administrative training and professional services; pension and redundancy contributions and knowledge sharing initiatives. | |||
Annually Managed Expenditure | 48,650,000 | 10,650,000 | |
Expenditure arising from:
| |||
Income arising from: Levies from the meat; dairy; forestry; horticulture; shellfish; cereals; agriculture industries; delivery body funding contributions; packaging recovery support; surveys EU funding; investment and commercial income. | |||
Non-Budget Expenditure | 5,000,000 | ||
Expenditure arising from: Payments to devolved administrations. | |||
Income arising from: Funding contributions to support delivery bodies. | |||
TOTAL | 2,399,906,000 | 383,650,000 | 2,458,975,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Water Services Regulation Authority | 2,500,000 | ||
Departmental Expenditure Limit | -2,958,000 | 400,000 | |
Expenditure arising from: administrative and operational costs; depreciation and other non-cash items in DEL | |||
Income arising from: Water industry regulatory licences, fines and penalties as set out in the Water Industry Act 1991 and the Water Act 2003; receipts in respect of publication sales; contributions toward former Directors General pension payments and other cost recovery receipts. | |||
Annually Managed Expenditure | 3,061,000 | 0 | |
Expenditure arising from: provisions; and other non-cash items in AME. | |||
TOTAL | 103,000 | 400,000 | 2,500,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Culture, Media and Sport | 5,911,256,000 | ||
Departmental Expenditure Limit | 1,595,782,000 | 1,374,774,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | 3,245,902,000 | 191,500,000 | |
Expenditure arising from: Broadcasting, media and other services and activities, including provisions. | |||
TOTAL | 4,841,684,000 | 1,566,274,000 | 5,911,256,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Department for Work and Pensions | 81,960,501,000 | ||
Departmental Expenditure Limit | 6,979,159,000 | 245,000,000 | |
Expenditure arising from:
| |||
Income arising from: In accordance with the prevailing legislation and regulations, income arising from the administration of the Department for Work and Pensions, Crown and Executive Non-Departmental Public Bodies in delivering its statutory responsibilities, including receipts from staff, outward secondments, sale of non-capital items, recovery of court costs, services carried out on behalf of public and private sector bodies and members of the public, EU activity, levy funded bodies and other associated income. | |||
Annually Managed Expenditure | 72,474,171,000 | 0 | |
Expenditure arising from: The payment of social security benefits to people of working age, pensioners, and people with disabilities and their carers in accordance with the prevailing legislation and regulations. Significant social security benefits includes Jobseekers Allowance, Income Support, Employment Support Allowance, Disability Living Allowance, Pensions Credit and other associated benefits, including housing and council tax benefits, rent rebates, temporary subsidies to employers. Compensation for dust related diseases, payments for education and provisions and other non-cash costs relating to AME. | |||
Income arising from: Income arising from the receipt from damages payable to recipients of Statutory Sick Pay, receipts in respect of benefits paid in lieu and recoveries of payments towards Motability costs | |||
Non-Budget Expenditure | 2,544,114,000 | ||
Expenditure arising from: Payment of the Grant to the Social Fund to fund Regulated, Discretionary and Winter Fuel payments. | |||
TOTAL | 81,997,444,000 | 245,000,000 | 81,960,501,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Scotland Office and Office of the Advocate General | 26,562,521,000 | ||
Departmental Expenditure Limit | 8,156,000 | 89,000 | |
Expenditure arising from: Administration; capital and other non-cash items | |||
Income arising from: Receipts from accommodation and legal receipts | |||
Non-Budget Expenditure | 26,554,332,000 | ||
Expenditure arising from: Payment of a grant to the Scottish Consolidated Fund | |||
TOTAL | 26,562,488,000 | 89,000 | 26,562,521,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Wales Office | 12,917,303,000 | ||
Departmental Expenditure Limit | 6,017,000 | 724,000 | |
Expenditure arising from: Administration; Lord Lieutenants expenditure; capital and other non cash items. | |||
Income arising from: Receipts from accommodation | |||
Annually Managed Expenditure | 90,000 | 0 | |
Expenditure arising from: Non Cash costs in respect of pension commitments | |||
Non-Budget Expenditure | 12,910,867,000 | ||
Expenditure arising from: Payments of a Grant to the Welsh Consolidated Fund | |||
TOTAL | 12,916,974,000 | 724,000 | 12,917,303,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Northern Ireland Office | 14,050,357,000 | ||
Departmental Expenditure Limit | 25,029,000 | 390,000 | |
Expenditure arising from: Overseeing the effective operation of the devolution settlement in Northern Ireland and representing the interests of Northern Ireland within the UK Government. Expenditure on administrative services, Head of State related costs, VIP visits to Northern Ireland, NI Human Rights Commission and other Reviews and Commissions arising from the Good Friday Agreement, the Northern Ireland Act 1998, the Northern Ireland Act 2000, the Northern Ireland Act 2009, political development and inquiries, elections and boundary reviews, legal services, security, victims of the Troubles including the work of the Independent Commission for the Location of Victims Remains, arms decommissioning, parading, Civil Service Commissioners, compensation schemes under the Justice and Security (Northern Ireland) Act 2007 and Terrorism Act 2000 and certain other grants. This will include associated depreciation and any other non-cash costs falling in DEL. | |||
Income arising from: Recoupment of electoral expenses, receipts from the use of video conferencing facilities, fees and costs recovered or received for work done for other departments, freedom of information receipts, data protection act receipts, recovery of compensation paid, recoupment of grant funding, costs and fees awarded in favour of the crown and receipts arising from arms decommissioning. Fees and costs recovered or received for the use of the NIO estate. | |||
Annually Managed Expenditure | -130,000 | 0 | |
Expenditure arising from: Provisions relating to administrative services and to compensation schemes under the Justice and Security (Northern Ireland) Act 2007 and Terrorism Act 2000 other non-cash costs falling in AME. | |||
Non-Budget Expenditure | 14,027,000,000 | ||
Expenditure arising from: Providing appropriate funding to the Northern Ireland Consolidated Fund for the delivery of transferred public services as defined by the Northern Ireland Act 1998, Northern Ireland Act 2000 and the Northern Ireland Act 2009. Grants to the Northern Ireland Consolidated Fund and transfers of EU funds. | |||
TOTAL | 14,051,899,000 | 390,000 | 14,050,357,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
HM Treasury | -316,960,000 | ||
Departmental Expenditure Limit | 183,593,000 | 51,540,000 | |
Expenditure arising from:
| |||
Income arising from: recoveries in respect of administration of the Treasury, including recharges for work on financial stability issues, charges for courses, services provided by the Economics in Government team and other officers loaned to other organisations, including the salary of the UK Executive Director of the International Monetary Fund/International Bank for Reconstruction and Development who is a Treasury employee; charges for services provided by the Government Social Research Unit; income from recovery actions in connection with Barlow Clowes; charges for services to government departments provided under the Financial Management Change Agenda; income from fees charges to Foreign Investment Exchange/Clearing Houses; recoveries in respect of Honours and Dignities; income in respect of insurance sponsorship and supervision responsibilities; income due to the Debt Management Office for advertising costs, stock exchange listings, data provision, rentals in respect of operating leases, the management and administration of certain public and private funds and provision of a lending service to local authorities, income from the administration of carbon dioxide reduction schemes and the Gilt Purchase and Sale Service; administration of Pool Re and other related bodies; European Fast Stream income from the Cabinet Office; amounts arising from the sale of shares and debt. | |||
Annually Managed Expenditure | -2,169,000,000 | 1,110,110,000 | |
Expenditure arising from: purchase of metal for the production of coinage; payments in respect of costs related to investment in and financial assistance to financial institutions and administration of the Equitable Life Payments Scheme, payments under the Loans to Ireland Act 2010, creation and use of provisions including the Equitable Life Payments Scheme and those in respect of economic, financial and related administration; impairment of fixed assets and associated non-cash items falling in AME. | |||
Income arising from: income from financial institutions including interest, fees and charges, dividends, loan repayments, sale of assets and other capital receipts. | |||
TOTAL | -1,985,407,000 | 1,161,650,000 | -316,960,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
HM Revenue and Customs | 15,832,968,000 | ||
Departmental Expenditure Limit | 3,417,211,000 | 286,800,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | 12,375,067,000 | 0 | |
Expenditure arising from: provisions movements; losses on revaluation of assets; write off of bad debts; incentive payments for e-filing; transitional payments to charities, for personal pensions relief, life assurance premium relief and residual payments for mortgage interest relief; rates paid by Her Majesty's Revenue and Customs in respect of non-domestic property occupied by accredited representatives of Commonwealth and foreign countries and certain international organisations; payments of Child Benefit, Child Trust Fund endowments, Health in Pregnancy Grant, tax credits and other reliefs; and associated non-cash items. | |||
Income arising from: payment of rates by accredited representatives of Commonwealth and foreign countries and certain international organisations; refunds from local authorities. | |||
TOTAL | 15,792,278,000 | 286,800,000 | 15,832,968,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
National Savings and Investments | 177,457,000 | ||
Departmental Expenditure Limit | 177,400,000 | 237,000 | |
Expenditure arising from: Cost of delivery of National Savings and Investment's operations and leveraged activities with other bodies including administration, operational, research and development, works other payments and non-cash items. | |||
Income arising from: The leveraging National Savings and Investment's core infrastructure and capabilities and associated contracts including rent receipts and other receipts such as loss recovery payments | |||
Annually Managed Expenditure | 5,300,000 | 0 | |
Expenditure arising from: Non cash movements in provisions including changes to fair value of National Savings and Investment's properties. | |||
TOTAL | 182,700,000 | 237,000 | 177,457,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
The Statistics Board | 331,592,000 | ||
Departmental Expenditure Limit | 345,592,000 | 9,100,000 | |
Expenditure arising from: the collection, preparation and dissemination of economic, social, labour market and other statistics; promoting and safeguarding the quality of official statistics, monitoring the production and publication of official statistics; preparation and publication of a Code of Practice for Statistics; and preparing and publishing a programme for the assessment of existing and candidate National Statistics against the Code and associated non-cash items. | |||
Income arising from: provision of social surveys; recovery costs of shared projects; sales of statistical data and publications; receipts from EU and other overseas contracts. | |||
Annually Managed Expenditure | -4,449,000 | 0 | |
Expenditure arising from: creation of provision in respect of the onerous contracts; early departure costs; and other provision and associated non-cash items. | |||
TOTAL | 341,143,000 | 9,100,000 | 331,592,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Government Actuary's Department | 157,000 | ||
Departmental Expenditure Limit | 30,000 | 336,000 | |
Expenditure arising from: administration costs incurred in providing an actuarial service to Government and to other clients principally in the public sector; advising on a wide range of areas including employer sponsored pension arrangements and other employee benefits, social insurance, health care, financing arrangements, risk management, strategic investment, asset/liability consideration, pensions and insurance regulation and associated non-cash items. | |||
Income arising from: receipts for payments for actuarial, accommodation and facilities management services. | |||
Annually Managed Expenditure | -295,000 | 0 | |
Expenditure arising from: the setting up and use of provisions, losses on revaluation of fixed assets and other associated non-cash items | |||
TOTAL | -265,000 | 336,000 | 157,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Crown Estate Office | 2,357,000 | ||
Annually Managed Expenditure | 2,365,000 | 0 | |
Expenditure arising from: The administration costs of the Crown Estate Commissioners and associated non-cash items. | |||
TOTAL | 2,365,000 | 0 | 2,357,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Cabinet Office | 447,198,000 | ||
Departmental Expenditure Limit | 432,729,000 | 21,900,000 | |
Expenditure arising from:
| |||
Income arising from: Rental income and receipts from property and land, sales of goods and services, sale or the use of rights and assets, recoverable management costs of the Principal Civil Service Pension Scheme (PCSPS), secondment and loan payments, training courses, learning and development activities and related consultancy work, Honours and Appointments, Office for Civil Society programmes, repayment of grants and subsidies, sales of publications and consultancy services, interest receivable, shared services income, cost sharing arrangements, the Buying Solutions dividend, sales of capital and non-capital assets, and repayment of loan principal by the London Hostels Association and Bridges Social Entrepreneurs' Fund LP. | |||
Annually Managed Expenditure | -2,056,000 | 0 | |
Expenditure arising from: Provisions for early departure and dilapidation, write off of bad debt, impairments from revaluation of assets below their historical cost carrying amount and associated non-cash items in AME. | |||
TOTAL | 430,673,000 | 21,900,000 | 447,198,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Security and Intelligence Agencies | 2,035,782,000 | ||
Departmental Expenditure Limit | 2,033,020,000 | 378,345,000 | |
Expenditure arising from: administration and operational costs, research and development works, equipment and other payments, and associated depreciation and any other non-cash costs falling in DEL. | |||
Income arising from: the sale of services to other government departments, the recovery of costs of staff on loan, recovery from staff for miscellaneous items and certain other services. The sale of fixed assets, freehold interest and land. | |||
Annually Managed Expenditure | 5,330,000 | 0 | |
Expenditure arising from: provisions and other non-cash items. | |||
TOTAL | 2,038,350,000 | 378,345,000 | 2,035,782,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Cabinet Office: Civil Superannuation | 2,142,000,000 | ||
Annually Managed Expenditure | 8,685,000,000 | 0 | |
Expenditure arising from: the superannuation of civil servants; pensions etc., and other pensions and non-recurrent payments; for other related services and related non-cash items. | |||
Income arising from: charges received from departments and others on account of the cost of pension cover provided for their staff. Periodical contributions for widows', widowers' and dependants' benefits. Other superannuation contributions, transfer values and bulk transfer receipts. | |||
TOTAL | 8,685,000,000 | 0 | 2,142,000,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Central Office of Information | 301,000 | ||
Departmental Expenditure Limit | 301,000 | 0 | |
Expenditure arising from: Administration costs incurred in providing market and communications services to Government and to other clients in the public sector; advising on marketing and communications policy and setting up a function to evaluate impact of marketing on policy outcomes. | |||
TOTAL | 301,000 | 0 | 301,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Office of the Parliamentary Commissioner for Administration and the Health Service Commissioner for England | 32,913,000 | ||
Departmental Expenditure Limit | 33,813,000 | 700,000 | |
Expenditure arising from:
| |||
Income arising from:
| |||
Annually Managed Expenditure | -400,000 | 0 | |
Expenditure arising from: Use of provisions, including provisions for early departure, legal costs and dilapidations. | |||
TOTAL | 33,413,000 | 700,000 | 32,913,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
House of Lords | 104,850,000 | ||
Departmental Expenditure Limit | 104,716,000 | 17,881,000 | |
Expenditure arising from: Members' expenses and allowances; administrative and accommodation costs, including staff salaries and pensions; security; stationery; printing; financial assistance to opposition parties; grants to Parliamentary bodies; and associated depreciation and any other non-cash costs falling in DEL. | |||
Income arising from: Catering and retail sales; rental income; reproductions of works of art; pension scheme related income; fees and other charges. | |||
Annually Managed Expenditure | 5,465,000 | 0 | |
Expenditure arising from: Pensions; administrative and accommodation costs; and provisions and other non-cash costs falling in AME. | |||
TOTAL | 110,181,000 | 17,881,000 | 104,850,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
House of Commons: Members | 22,600,000 | ||
Departmental Expenditure Limit | 23,500,000 | 200,000 | |
Expenditure arising from: This Estimate provides for an Exchequer contribution to the Parliamentary Contributory Pension Fund, payroll costs of Members appointed to specific parliamentary duties, provision of ICT equipment to Members, financial assistance to Opposition parties to support them in the discharge of their parliamentary or representative functions, an Exchequer contribution to the Members' Fund, provision of training for Members and their staff, payment for insurance, Members' pay and allowances relating to earlier financial years, other general costs and non-cash items. | |||
Annually Managed Expenditure | 12,000,000 | 0 | |
Expenditure arising from: This Estimate provides provision for accrued pension liabilities arising from the Parliamentary Contributory Pension Fund. | |||
TOTAL | 35,500,000 | 200,000 | 22,600,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
House of Commons: Administration | 193,300,000 | ||
DEL equivalent | 228,000,000 | 20,000,000 | |
Expenditure arising from:
| |||
Income arising from: Catering receipts, rental income, sales of goods and services, fees received and receipts in connection with parliamentary activities. | |||
TOTAL | 228,000,000 | 20,000,000 | 193,300,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
National Audit Office | 68,679,000 | ||
Departmental Expenditure Limit | 68,720,000 | 1,200,000 | |
Expenditure arising from: administration and associated non-cash items incurred in the provision of independent assurance, information and advice to Parliament on the proper accounting for central government expenditure, assets and liabilities, including compliance with laws and regulations, and in the economy, efficiency and effectiveness with which central government resources have been used; and the provision of independent assurance, information and advice to a wide range of other public, international, and overseas bodies and to members of the public. | |||
Income arising from: the provision of audit, advisory and assurance services to a range of organisations; including international and overseas bodies; and income from the rental of surplus office space. | |||
TOTAL | 68,720,000 | 1,200,000 | 68,679,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
The Electoral Commission | 20,250,000 | ||
Departmental Expenditure Limit | 20,880,000 | 420,000 | |
Expenditure arising from: Registration of political parties, recognised third parties and permitted participants; regulation and reporting of the income and expenditure of political parties, candidates, third parties and permitted participants; making grants to eligible parties for policy development; reviewing and advising on the administration and law of elections and encouraging best practice; providing guidance, and reporting, on the conduct of elections and referendums; determining standards of performance for those administering electoral registration, elections and referendums, and collecting information in relation to those standards and to expenditure on elections etc; conducting certain referendums and promoting public awareness of electoral systems. | |||
Income arising from: Registration and re-registration of political parties. | |||
Annually Managed Expenditure | -100,000 | 0 | |
Expenditure arising from: Provisions for early departures, pension and tax and national insurance on benefits in kind. | |||
TOTAL | 20,780,000 | 420,000 | 20,250,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
Independent Parliamentary Standards Authority | 157,293,000 | ||
Departmental Expenditure Limit | 172,098,000 | 2,602,000 | |
Expenditure arising from: Establishment, operation and administration of the Independent Parliamentary Standards Authority, and all activities connected to its purpose. Determination and administration of an expenses scheme for Members of Parliament; payment of salaries and expenses of Members of Parliament and their staff. Determination of policy for the administration and pay and pensions for Members of Parliament. Conducting reviews and investigations carried out under the auspices of the Office of the Compliance Officer. | |||
TOTAL | 172,098,000 | 2,602,000 | 157,293,000 |
Estimate | Net resources authorised for current purposes (£) | Net resources authorised for capital purposes (£) | Net cash requirement (£) |
---|---|---|---|
The Local Government Boundary Commission for England | 2,652,000 | ||
Departmental Expenditure Limit | 2,633,000 | 50,000 | |
Expenditure arising from: Administration and operational cost and associated non-cash items, planning for and carrying out the functions and duties imposed on it by, or by virtue of, the Local Government and Public Involvement in Health Act 2007, the Local Democracy, Economic Development and Construction Act 2009 and the Greater London Authority Act 1999: these functions and duties include undertaking electoral reviews of local authorities in England and implementing any changes by Order; undertaking reviews of the administrative boundaries of local authorities in England and making recommendations to the Secretary of State for any changes; providing advice, at his request, to the Secretary of State on any proposals he receives from local authorities for a change to unitary status; undertaking reviews of the constituencies of the Greater London Assembly and implementing any changes by Order; altering the boundaries of district council or London borough wards and county council divisions as a consequence of the outcome of community governance reviews conducted by local authorities in England; and making Orders to implement proposals from local authorities wishing to move to elections by thirds or by halves. | |||
TOTAL | 2,633,000 | 50,000 | 2,652,000 |