Explanatory memorandum for the Winter
Supplementary Estimate 2008-09 (WSUP 01)
INTRODUCTION
1. The changes to Departmental Expenditure
Limits which are referred to below were announced by the Secretary
of State on 25 November 2008. Changes to Departmental Expenditure
Limits, of which the department has two (Main Programmes and Local
Government), are not always identical to the changes to the Estimates
described below. This is because:
some expenditure within Departmental
Expenditure Limits (DEL) is non-Voted, while some Voted expenditure
is outside Departmental Expenditure Limits; and
the Departmental Expenditure Limits
consolidate expenditure of the Department with that of the Non-Departmental
Public Bodies (NDPBs) which the Department sponsors. The Estimate
records expenditure by the Department and its executive agencies
only, which includes grant in aid to NDPBs, but not NDPB expenditure
itself.
End Year Flexibility
2. The End of Year Flexibility (EYF) entitlements
were included in the Public Expenditure Outturn White Paper 2007-08
(Cm 7419) which was presented to Parliament by the Chief Secretary
to the Treasury in July 2008.
SECTION A: SUMMARY
OF CHANGES
SOUGHT IN
ESTIMATE
3. The Department for Communities and Local
Government Winter Supplementary Estimate requests additional net
resource provision, above Main Estimate totals, of:
RFR1 | £284.568 million
|
RFR2 | £320.825 million
|
| |
And reduction in provision for:
Voted Capital £16.993 million
4. The Department also seeks an increase of £1,342.375
million to the Net Cash Requirement, resulting from these changes
to the RFRs and a cash to accrual adjustment for Overhanging Debt.
5. The main policy reasons for taking a Winter Supplementary
Estimate are to:
reallocate resources within the Departmental Expenditure
Limits, with corresponding adjustments to non budget grant in
aid, particularly to reflect the establishment of the new Homes
and Communities Agency (HCA) with effect from 1 December 2008
(see Annex A);
bring forward funding from 2010-11 to 2008-09
in respect of the package of housing measures announced on 2 September
2008a non-voted DEL increase supported by voted non-budget
grant in aid to the HCA (see Annexes A and B);
increase Annually Managed Expenditure forecasts
for national non domestic rates outturn adjustments, Local Authority
Business Growth Initiative schemes and fire service superannuation;
draw down funding for the Restoration Fund in
relation to the flooding in 2007;
draw down end year flexibility for the local government
public service agreement programme and for departmental administration;
increase provision for appropriations in aid and
associated expenditure;
give effect to some small transfers to and from
other Departments, and between this Department's two Requests
for Resources;
adjust the Net Cash Requirement to reflect cash
paid in 2008-09 for expenditure incurred in 2007-08.
6. A summary of the DEL impacts of the changes is set
out in section D below.
7. The net increases in provision sought in this Supplementary
Estimate relate to:
Increases outside public expenditure (£620.2
million).
Increases in Annually Managed Expenditure (£261.3
million).
Draw down of End Year Flexibility (£90.6
million).
Draw down of funds from HM Treasury (£30.6
million).
A switch of £17.0 million within the Estimate
from Capital to Resource.
Switches within the RFR, across RFRs, within the
DEL or across Government as a whole (£0.2 million to the
estimate, but neutral in public expenditure terms).
offset against:
A movement of £414.1 million from the voted
to non voted programmes (but neutral in overall public expenditure
terms) including £299.8 million of budget transfers to the
new Homes and Communities Agency.
8. These changes can be divided into those which increase
public expenditure overall, and those which reallocate within
the existing public expenditure totals or are outside public expenditure
totals altogether. As can be seen from the above, it is the increases
which are outside public expenditure which make the biggest contribution
to the changes in this Supplementary Estimate.
9. These are as follows:
Increases in DEL totalling £90.6 million
funded from the Department's draw down of entitlement to End Year
Flexibility (EYF) (see table 1, item 1) and being used:
a. To provide £8.6 million for central administration
costs to cover early exits, increased costs of administering ERDF
in internal audit and the Government Offices and restructuring
costs.
b. To provide £82.0 million for Local Government
Public Service Agreements to cover planned spending over the amount
provided in the Comprehensive Spending Review 2007.
Increase in DEL of £30.6 million funded by
draw down from HM Treasury for the Restoration Fund for flood
recovery (table 1, item 2). This is part of the European funding
paid to the UK Exchequer following the flooding in 2007 and has
been made available to the Department to distribute to English
local authorities.
Increases in Annually Managed Expenditure totalling
£261.3 million (table 1, item 3) for:
Fire Service Superannuation (£22.6 million)
to adjust the forecast for fire fighters pensions.
National Non Domestic Rates outturn adjustments
(£137.0 million) to reflect a higher than estimated level
of adjustments to prior year NNDR contributions.
Local Authority Business Growth Incentive schemes
(£101.7 million) representing the balance of agreed three
year funding.
Changes sought which do not increase public expenditure, taken
across government
10. These are as follows:
a. Increases to non budget spending totalling £620.2
million. (table 1, item 9) These relate to payments which the
Department makes but which do not score in public expenditure
because they are simply movements of money within Government.
The largest element is a net increase of £499.8 million in
grant in aid to the new Homes and Communities Agency (see Annex
A). The remainder relates to grant in aid increases for regeneration
and other programmes for which funding has been transferred from
voted to non voted spending and to repayment of loan charges to
local authorities.
b. Decreases totalling £414.1 million resulting from
net transfers of DEL from the RFRs to non voted budgets (table
1, item 8). £299.8 million relates to payments to the Homes
and Communities Agency, £88.7 million is for Thames Gateway
programmes and £22.2 million for West Northants Urban Development
Corporation. These transfers are largely offset on the Estimate
by the non budget grant in aid to support the expenditure.
c. Smaller transfers within DEL. Other changes which are relatively
small in value and which lead to no change in total DEL are:
Transfers from voted capital to resource within
the Estimate: decrease of £17.0 million in voted capital,
increase of £17.0 million in resource (capital grants), mainly
to credit back amounts transferred to Fire Control in the Spring
Supplementary Estimate 2007-08 (table 1, item 4).
Net transfers of £0.2 million to other Government
departments (table 1, item 5).
Net transfers of £1.0 million from RfR1 to
RfR2 (table 1, item 6), principally for Audit Commission work
on fire and rescue authorities.
Changes that net out within the Estimate, involving
either switches between lines or increases in Appropriations in
Aid funding additional expenditure (table 1, items 7 and 10).
d. A change to the net cash requirement of £737.0 million
over and above the Resource Requirement. This is as a result of
an accrual for housing Overhanging Debt. There was an accrual
of £735 million for Overhanging Debt at the end of the last
financial year and the related cash payment did not occur until
early April 2008.
11. A summary of these resource changes is at table 1
below:
Table 1
| | |
£M |
| RFR1 | RFR2
| Total |
Changes which increase public expenditure
| | | |
1) End Year Flexibility | 8.6
| 82.0 | 90.6 |
2) Draw down from HM Treasury | 30.6
| 0.0 | 30.6 |
3) Changes in Annually Managed Expenditure
| 22.6 | 238.7 | 261.3
|
Changes which do not increase public expenditure, taken across Government
| | | |
4) Transfers to voted resource from voted capital
| 17.0 | 0.0 | 17.0
|
5) Transfers to/from other government departments
| 0.8 | ¸1.0 | ¸0.2
|
6) Transfers between the RFRs | ¸1.0
| 1.0 | 0.0 |
7) Transfers within the RFRs | 0.0
| 0.0 | 0.0 |
8) Transfers to/from non-voted spending
| ¸414.4 | 0.3 | ¸414.1
|
9) Changes in non-budget spending | 620.3
| ¸0.1 | 620.2 |
10) Changes in A in A, offset by spending
| 0.0 | 0.0 | 0.0
|
| 284.5 | 320.9
| 605.4 |
| |
| |
SECTION B: DETAILED
EXPLANATION OF
CHANGES (AMOUNTS
ARE IN
£S)
Changes to RFR1: Improving the quality of life by creating
thriving, inclusive and sustainable communities in all regions
12. The changes to RfR1, and their implications for DEL
and AME budgets, are as follows:
(DEL budget changes are indicated by an asterisk in the
right hand column)
End Year Flexibility
| | DEL
|
£8,644,000 | Draw down of resource EYF for Central Administration costs to fund staff redundancies and early retirement, additional transitional demands on internal audit and Government Offices arising from European Regional Development Fund work and resources to cover organisational change and restructuring programmes (RFR1, Section G, administration costs)
| * |
£8,644,000 | Total change to Main Resource DEL
| |
£8,644,000 | Total change to Main DEL
| |
£8,644,000 | Total change to Estimate
| |
| |
|
Other changes in DEL spending
| | DEL
|
£30,627,000 | Draw down from HM Treasury for the Summer 2007 Flood Restoration Fund (RFR1, Section R, grants). This is a scheme established under section 31 of the Local Government Act 2003 to support the work of local authorities, including fire and police authorities, in helping recovery from the widespread and exceptional flooding of summer 2007
| * |
Administration: £12,551,000
Other current: £12,551,000
| Reclassification of near cash from other current to administration to fund the surrender of the lease on Ashdown House (Victoria). (RfR1, Section G). (Note: This is offset by an equal and opposite transfer of non-cash from administration to programmesee Transfers from voted to non-voted spending belowso that the effect on both the administration budget and near cash within DEL is neutral).
| * |
Administration: £480,000
Other current: £480,000
| Transfer and reclassification of near cash from Central Administration (RfR1, Section G, administration) to the Fire and Rescue Services Improvement Programme (RfR1, Section F, other current) to fund the Crown Premises Inspection Group, whose expenditure now scores outside the administration budget
| * |
£30,627,000 | Total change to Main Resource DEL
| |
£30,627,000 | Total change to Main DEL
| |
£30,627,000 | Total change to Estimate
| |
Changes in Annually Managed Expenditure
| | |
£22,557,000 | Increase in AME for Fire Superannuation (RFR1 Section W, grants) to reflect a revised forecast of fire fighters pensions top up grants.
| |
£44,000 | Increase in AME for Fire Superannuation (RFR1 Section AB, grants) to reflect the unwinding discount (£123,000) on fire fighters' pensions, partly offset by a reduction in the cost of capital (£79,000).
| |
£22,601,000 | Total change to Main Resource AME
| |
£22,601,000 | Total change to Main AME
| |
£22,601,000 | Total change to Estimate
| |
| | |
Transfers to Resource spending (capital grants) from/to
Capital spending
£16,000,000 | Transfer of savings from Fire Control (RFR1, Section F, capital) to increase provision for Gypsy Traveller's Unit (RFR1 Section N, capital grants) (£5,000,000) and New Deal for Communities (RFR1, Section O, capital grants) (£11,000,000). These offset amounts transferred to Fire Control from these programmes in 2007-08, as set out in the explanatory memorandum to the Spring Supplementary Estimate 2007-08.
| * |
£1,250,000 | Transfer within Fire Services from capital expenditure (RFR1, Section F, capital) to support for local authorities (RFR1, Section R, capital grants) for the CBRN protective clothing project. This is funded from receipts on disposal of Green Goddesses (£821,000) and savings on research (£429,000).
| * |
£257,000 | Transfer of savings within Fire Services Statistics from (RFR1, Section F, capital grants) to Fire Services (RfR1, Section F, capital) to support the maintenance of the Incident Reporting System.
| * |
ZERO | Total change to Main Capital DEL
| |
ZERO | Total change to Main DEL
| |
ZERO
+£16,993,000 resource
-£16,993,000 capital
| Total change to Estimate |
|
| | |
Transfers of budgetary cover to/from other Government
Departments
£725,000 | Transfer from the Cabinet Office to the Government Office administration budget (RFR1, Section H, administration costs) for the Office of the Third Sector
| * |
£620,000 | Transfer from the Cabinet Office to the central administration budget (RFR1, Section G, administration costs) for the costs of work by Parliamentary Counsel.
| * |
£500,000 | Transfer to the Office of National Statistics from Safer and Stronger Communities and New Ventures Fund (RFR1, Section C, Other Current) as a contribution to improving migration statistics work
| * |
£45,000 | Transfer to HM Treasury/Office of Government Commerce from Central Administration (RFR1, Section G, administration costs) for sustainable procurement.
| * |
£36,000 | Transfer to the Department for Transport from the Government Office administration budget (RFR1, Section H, administration costs) for traffic signage in respect of the Road and Vehicle Safety Standards programme.
| * |
£764,000 | Total change to Main Resource DEL
| |
£764,000 | Total change to Main DEL
| |
£764,000 | Total change to Estimate
| |
Resource transfers to /from another Request for Resources
£129,000 | Transfer of research funding from local government research (RfR2, section C, other current) to contribute to the establishment of a new strategic research budget (RFR1, Section C, other current).
| * |
£1,000,000 | Transfer of uncommitted funds from Fire and Rescue Services Improvement programme (RFR1 Section F, other current) to support Audit Commission Comprehensive Performance Assessment work on fire and rescue authorities (RFR2, Section B, other current).
| * |
£125,000 | Transfer from E-Planning (RFR1 Section E, other current) to Local Government on Line (RfR2, section G, grants) to cover the costs of the National Process Improvement Project as part of the Transformational Planning Project.
| * |
£996,000 | Total change to Main Resource DEL
| |
£996,000 | Total change to Main DEL
| |
ZERO | |
|
(-£996,000 RFR1 |
| |
+£996,000 RFR2) | Total change to Estimate
| |
Resource transfers within Request for Resources
£33,000,000 | Transfer from Community Infrastructure Fund (RFR1, Section B, grants) to Growth Areas (RfR1, Section N, grants) to fund the additional schemes necessary to complete the Growth Areas programme.
| * |
£22,300,000 | Increase in resources for European Regional Development Fund (RFR1, Section K, grants) to cover ERDF financial corrections in respect of old programmes. This has been funded by transferring uncommitted resources from other programmes, as follows: £5,500,000 from voted provision for the Homes and Communities Agency and £2,000,000 from Thames Gateway (both RfR1, Section B), £2,000,000 from research and £1,000,000 from Sustainable Communities (both RfR1, Section C), £4,000,000 from the Fire Improvement Programme (RfR1, Section F), £5,000,000 from mapping services (RfR1, Section L) and £2,800,000 from the Queen Elizabeth II Conference Centre Agency (RfR1, Section M).
| * |
£20,107,000 | Transfer of resources for Thames Gateway from the private sector grants stream (RFR1, Section B, grants) to local authority grants (RfR1, Section N, grants) to correct a misallocation in the Main Estimate.
| * |
£11,335,000 | Transfers of £10,000,000 from the Settled Homes Initiative and £1,335,000 from the Homelessness and Housing Reform programme (both RfR1, Section B, capital grants) to the Places of Change Programme (RfR1, Section N, capital grants) to increase the impact of this programme, for which the bidding round was greatly oversubscribed, on tackling rough sleeping.
| * |
£8,750,000 | Transfer of resources from Central Administration (RfR1, Section G, administration) to Government Office Administration (RFR1 Section H, administration) comprising £6,323,000 to cover core work, £977,000 to cover work on Local Area Agreements/Local Public Service Agreements and £1,450,000 to cover additional work on the European Regional Development Fund.
| * |
£5,602,000 | Transfer of resources from the Local Enterprise Growth Initiative (RfR1, Section O, grants) to Area Based Grants (RFR1 Section S, grants) to correct an error in the Main Estimate.
| * |
£4,100,000 | Transfer of uncommitted resources from New Deal for Communities (RfR1, Section O, grants) to voted provision for the Homes and Communities Agencyremuneration and pension programme (RFR1 Section B, grants) to help cover the pension deficit of the Housing Corporation. This is an historic deficit calculated by City of Westminster actuaries and, to avoid one-off crystallisation of more than £75 million, annual contributions are likely to be agreed.
| * |
£2,400,000 | Increase in funding for Sustainable Communities Communications (RFR1 Section C, other current) to facilitate consultation on and communication of the objectives of the eco-towns programme in multiple locations across England. Funded by transferring uncommitted resources of £2,150,000 from Implementing Planning Reform (RfR1, Section E, other current) and £250,000 from Building Regulations (RfR1, Section B, other current).
| * |
£1,552,000 | Transfer of resources from Central Administration (RfR1, Section G, other current) to Government Office Administration (RFR1 Section H, Other Current) for staff early exit costs.
| * |
£1,250,000 | Transfer of resources within the Fire and Rescue Services Improvement Programme from central government spending (RFR1 Section F, other current) to local authority grants (RfR1, Section R, grants) to support safety and security expenditure by London Fire and Emergency Planning Authority and Dorset Fire Authority arising from the 2012 Olympics.
| * |
£1,200,000 | Transfer of resources from Implementing Planning Reform (RfR1, Section E, other current) to Home Buying and Selling (RFR1, Section B, other current) to facilitate the publicity campaign to reinforce the benefits of Home Information Packs.
| * |
£650,000 | Increase in funding for Zero Carbon Buildings (RFR1, Section B, other current) to support the establishment and operation of the zero carbon delivery hub. This is a non-profit company whose activities support industry in building zero carbon homes and non domestic buildings. Funded by transfer of uncommitted resources from Implementing Planning Reform (RfR1, Section E, other current).
| * |
£644,000 | Establishment of a Strategic Research Budget (RFR1 Section C, other current) by transferring resources from other budgets as follows: £374,000 from Building Regulations (RfR1, Section B, other current), £169,000 from Cohesion and Race Equality (RfR1, Section D, grants) and £101,000 from Fire Services (RfR1, Section F, other current).
| * |
£100,000 | Increase in funding for Housing Corporationremuneration and pension programme (RFR1 Section B, other current) to cover pay rises, National Insurance and other increased staff costs. Funded by a transfer of funds from Implementing Planning Reform (RfR1, Section E, other current)
| * |
£112,990,000 | Reductions in budgets to meet increases, as detailed for individual items above.
| * |
ZERO | Total change to Main Resource DEL
| |
ZERO | Total change to Main Capital DEL
| |
ZERO | Total change to Main DEL
| |
ZERO | Total change to Estimate
| |
| |
|
Transfers from voted to non-voted spending
£299,770,000 | To transfer resources from various voted programmes to non voted Homes and Communities Agency (HCA) to reflect the financial implications of the establishment of the HCA on 1 December, and the wind up of the Housing Corporation and English Partnerships. This comprises transfers from RfR 1, Section B (other current £1,160,000; grants £150,000, capital grants £99,722,000), Section C (other current £18,000; grants £4,214,000), Section E (other current £1,250,000), Section G (administration non-cash £12,551,000) and Section N (grants £13,745,000; capital grants £166,960,000). This contributes to the requirement for additional, non-budget, grant in aid under RFR1, Section X to support this non-voted DEL expenditure. (See Annex A for further information).
| * |
£88,700,000 | Transfer of DEL cover from voted Thames Gateway budget in RFR1, Section B (other current non-cash £3,000,000; grants £12,000,000; capital grants £73,700,000) to non voted budgets for NDPBs delivering Thames Gateway projectsLondon Urban Development Corporation (£47,515,000), Thurrock Urban Development Corporation (£36,285,000) and the South East of England Development Agency (£4,900,000)following decisions on the allocation of budgets under the programme. This gives rise to the requirement for additional non-budget grant in aid under RFR1, Section X to support the near cash element (£85,700,000) of this non voted expenditure.
| * |
£21,219,000 | To transfer resources from voted New Growth Points in RFR1, Section B (grants £4,460,000; capital grants £16,759,000) to non-voted DEL cover for expenditure by West Northants Urban Development Corporation as agreed in their 2008-09 Corporate Plan. There is a requirement for additional non-budget grant in aid under RFR1, Section X to support this non-voted DEL expenditure.
| * |
12,650,000 | To transfer resources from the non voted New Burdens on Local Authorities programme to Area Based Grants (RfR1, Section S, grants) comprising £7,650,000 for the costs estimated in an Impact Assessment associated with local planning authorities implementing new national planning policy on climate change, and £5,000,000 for compliance with the Habitats Directive following a court case in the European Court of Justice in 2005.
| * |
£9,000,000 | To transfer funding from the voted Implementing EU Performance of Building Directives (EPBD) programme (RFR1 Section B, grants) to non-voted Departmental Unallocated Provision (DUP). This transfer reduces voted EPBD DEL cover to reflect the movement of activity from EPBD to Housing Revenue Account Subsidy (HRAS) in Annually Managed Expenditure (AME). It replenishes DUP, from which DEL cover was given up after the RfR tables for the Main Estimate had been finalised.
| * |
£6,300,000 | Transfer from non voted New Burdens on Local Authorities to voted provision for the Homes and Communities Agency (RfR1, Section B, other current), to help cover a pension deficit in respect of Housing Corporation staff. (See also transfer of £4.1 million within RfR1, above).
| * |
£4,353,000 | To transfer resources from the Fire and Rescue Services Improvement programme (RFR1, Section F, grants) to non-voted Firebuy to cover their cash flow and the Integrated Clothing Project litigation costs.
| * |
£4,000,000 | Transfer from voted provision for the Homes and Communities Agency (RfR1, Section B, other current) to the non voted English Partnerships to fund HCA set up costs (see Annex A).
| * |
£3,700,000 | Transfer from voted provision for the Homes and Communities Agency (RfR1, Section B, other current) to the non voted Housing Corporation to fund HCA set up costs (see Annex A).
| * |
£2,500,000 | To transfer resources from Implementing Planning Reform (RFR1, Section E, grants) to non-voted English Partnerships to fund the ATLAS programme hosted by them.
| * |
£1,500,000 | To transfer resources from the non-voted Housing Corporation budget to Disabled Facilities Grant (RfR1 Section N, capital grants), to reflect the decision that the Housing Corporation would no longer fund adaptations and instead direct Registered Social Landlords to local authorities for assistance. The resources are required to help local authorities meet their statutory responsibilities for providing grants for adaptation works to help disabled people live more independently in their homes.
| * |
£1,500,000 | To transfer resources from voted Community Empowerment (RFR1, Section D, grants) to non-voted Community Development Foundation in line with funding decisions taken in the Comprehensive Spending Review 2007. This gives rise to a requirement for non budget grant in aid under RfR1, section X.
| * |
£1,350,000 | To transfer resources from the non voted New Burdens on Local Authorities programme to Regional Assemblies (RfR1, Section E, grants) to fund the estimated costs to regional planning bodies associated with implementing the Planning Policy Statement on climate change.
| * |
£800,000 | To transfer within Growth Areas from voted provision (RFR1, Section B, grants) to non-voted DEL cover for the Department's contribution towards the running costs of Milton Keynes Partnerships. This leads to a requirement for additional non-budget grant in aid under RFR1, Section X to support this non-voted DEL expenditure.
| * |
£500,000 | To transfer resources from Implementing Planning Reform (RfR1, Section E, other current) to the non-voted Housing Corporation budget to fund extra work undertaken in connection with the establishment of the Homes and Communities Agency.
| * |
£165,000 | To transfer non-cash resources from the Planning Inspectorate (RfR1, Section E, other current) to non voted West Northants Urban Development Corporation to cover depreciation charges on work undertaken within the Growth Areas remit.
| * |
ZERO | Total change to Main Resource DEL
| |
ZERO | Total change to Main Capital DEL
| |
ZERO | Total change to Main DEL
| |
£414,407,000 | Total change to Estimate
| |
Changes in non budget spending
£2,047,160,000 | Grant in aid allocation to non voted Homes and Communities Agency (HCA)including £930,000 for repayment of an advance from the Contingencies Fundto reflect the financial implications of the establishment of the HCA on 1 December (see Annex A),
|
£1,449,390,000 | Reduction in grant in aid to the Housing Corporation in relation to the establishment of the HCA (RfR1, Section X, grants) (see Annex A).
|
£98,000,000 | Reduction in grant in aid to English Partnerships in relation to the establishment of the HCA (RfR1, Section X, grants) (see Annex A).
|
£85,700,000 | Grant in aid to support non voted budget allocations to NDPBs under the Thames Gateway programme, as follows: £46,200,000 for London Urban Development Corporation, £35,800,000 for Thurrock Urban Development Corporation and £3,700,000 for the South East of England Development Agency. (See transfers to/from non voted spending, above). (RfR1, Section X, grants).
|
£22,019,000 | Grant in aid allocation to support non voted budget allocations for Growth Areas comprising £21,219,000 for West Northants Development Corporation and £800,000 for the Milton Keynes Partnerships project. (See transfers to/from non voted spending, above). (RfR1, Section X, grants).
|
£7,000,000 | Draw down of funding to cover loan charges. This funding covers repayments to local authorities for monies they paid out in respect of the Defective Housing scheme between 1984 and 1989 for the repurchase or repair of properties (RfR1, Section X, grants).
|
£4,353,000 | Grant in aid to support non voted budget allocation to Firebuy (see transfers to/from non voted spending, above). (RfR1, Section AA, grants).
|
£1,500,000 | Grant in aid to support non voted budget allocation to the Community Development Foundation (see transfers to/from non voted spending, above). (RfR1, Section AA, grants).
|
ZERO | Total change to Main DEL
|
£620,342,000 | Total change to Estimate
|
Changes in Appropriations in Aid fully offset by changes
in spending
Spend:
£21,830,000,
Receipts:
£21,830,000 (net change zero)
| Changes to budget reflecting an increase in receipts from sponsor Departments for work undertaken by Government Offices on their behalf, and for which they are invoiced, and associated expenditure (RFR1, Section H).
| * |
Spend:
£11,010,000
Receipts:
£11,010,000 (net change zero)
| Changes to budget reflecting the increase in receipts for Planning Inspectorate (RFR1, Section E) from Local Development Framework and other appeals and enquiries, and funds from other government departments as agreed in the CSR07.
| * |
Spend:
£7,755,000
Receipts:
£7,755,000 (net change zero)
| Changes to budget reflecting a decrease in expenditure and income for central administration (RFR1, Section G) following the surrender of the Ashdown House lease.
| * |
Spend:
£2,800,000
Receipts:
£2,800,000 (net change zero)
| Changes to budget reflecting the exceptional dividend from Queen Elizabeth II Conference Centre (RFR1, Section M), to reduce their cash balance to an appropriate level. This increase in receipts is fully offset by an increase in budget, which has been transferred to cover additional expenditure on ERDF for financial corrections (RFR1, Section K)
| * |
Spend:
£1,097,000
Receipts:
£1,097,000 (net change zero)
| Changes to budget reflecting increases in receipts for Fire and Rescue Services Improvements (RFR1 Section F) and expenditure they support against the programme. These receipts comprise £386,000 for interest payments from the Fire Service College; £270,000 from agent selling Green Goddesses and £441,000 from fire and rescue services to cover the costs of providing Boards of Medical Referees.
| * |
Spend:
£1,000,000
Receipts:
£1,000,000 (net change zero)
| Changes in budgets to take account of an expected £1,000,000 cash receipt from the Office of Third Sector as a contribution to the Community Builders Fund and the expenditure it supports against the Community Empowerment programme (RFR1, Section D).
| * |
Spend:
£1,000,000
Receipts:
£1,000,000 (net change zero)
| Changes reflecting the increase in receipts for English Partnerships (RFR1, Section X), from claw back of Derelict Land Grant, and the expenditure they support.
| |
Spend:
£821,000
Receipts:
£821,000
| Changes to budgets reflecting increases in capital receipts (non-operating appropriations in aid) for Fire and Rescue Services Improvements (RfR1, section F, capital) and the expenditure they support. The receipts comprise £790,000 from disposal of Green Goddesses and £31,000 from Fire Service College capital loan repayments. The expenditure budget increase is transferred to capital grants to local authorities (RfR1, Section R) in support of the CBRN protective clothing project.
| * |
Spend:
£648,000
Receipts:
£648,000 (net change zero)
| Changes to budget reflecting a repayment of capital grants for Growth Areas (RFR1, Section N), due to project slippage.
| * |
Spend:
£410,000
Receipts:
£410,000 (Net change zero)
| Changes in budgets reflecting receipts from the Department of Work and Pensions and the Ministry of Justice for the Communities and Local Government project on Homelessness and Housing Reform (RFR1, Section B) and the expenditure they support (RFR1, Section N).
| * |
ZERO | Total change to Main DEL
| |
ZERO | Total change to Estimate
| |
| The changes in capital (related to RFR1) and their implications for DEL and AME budgets are as follows:
| |
Transfers from Capital spending to/from other resource
(capital grants)
£16,000,000 | Transfer of savings from Fire Control (RFR1, Section F, capital) to increase provision for Gypsy Traveller's Unit (RFR1 Section N, capital grants) (£5,000,000) and New Deal for Communities (RFR1, Section O, capital grants) (£11,000,000). These offset amounts transferred to Fire Control from these programmes in 2007-08.
| * |
£1,250,000 | Transfer within Fire Services from capital expenditure (RFR1, Section F, capital) to support for local authorities (RFR1, Section R, capital grants) for the CBRN protective clothing project. This is funded from receipts on disposal of Green Goddesses (£821,000) and savings on research (£429,000).
| * |
£257,000 | Transfer of savings from Fire Services Statistics (RFR1, Section F, capital grants) to Fire Services (RfR1, Section F, capital) to support the maintenance of the Incident Reporting System.
| * |
ZERO | Total change to Main Capital DEL
| |
ZERO | Total change to Main DEL
| |
ZERO | |
|
-£16,993,000 capital |
| |
+£16,993,000 |
| |
resource | Total change to Estimate
| |
Changes to RFR2: Providing for effective devolved decision
making within a national framework
13. The changes to RfR2, and their implications for DEL
and AME budgets, are as follows:
Take up of End year Flexibility
£82,000,000 | Draw down of End Year Flexibility for the Local Government Public Service Agreements performance fund (RFR2, Section G, capital grants) to cover planned spending in excess of the amount provided in the Comprehensive Spending Review 2007.
| * |
£82,000,000 | Total change to Local Government capital DEL
| |
£82,000,000 | Total change to Local Government DEL
| |
£82,000,000 | Total change to Estimate
| |
| |
|
Changes in Annually Managed Expenditure
£137,000,000 | Increase in AME for National Non Domestic Rates outturn adjustments to reflect the latest forecast spend (RFR2, Section H). Estimated additional funding to pay local authorities additional amounts owed following the audit of NNDR claims from previous years. The amount of NNDR contributions which billing authorities must pay the Department is estimated at the beginning of the financial year and paid in instalments during the year. At the end of the year a final assessment is made and an outturn adjustment is made. The amount of these adjustments is not known until well into the new financial year, hence the need for a supplementary estimate at this time. This is a regular request.
| |
£101,709,000 | Increase in AME for Local Authority Business Growth Incentive Schemes (LABGI) (RFR2, Section H, grants). This is the balance of the agreed three year funding worth £935,000,000 overall. Originally budgeted for last yearit was held back pending the outcome of a court ruling.
| |
£238,709,000 | Total change to Local Government Resource AME
| |
£238,709,000 | Total change to Local Government AME
| |
£238,709,000 | Total change to Estimate
| |
| |
|
Transfers of budgetary cover to/from other Government
Departments
£1,000,000 | This money is transferred from Local Government on Line (RFR2 Section G, capital grants) to the Department for Work and Pensions (DWP) to facilitate more efficient electronic transfer of data between DWP, Communities and Local Government, the Department for Children Schools and Families (DCSF) and local authorities
| * |
£1,000,000 | Total change to Local Government Capital DEL
| |
£1,000,000 | Total change to Local Government DEL
| |
£1,000,000 | Total change to Estimate
| |
| |
|
Resource transfers to/from another Request for Resources
£1,000,000 | Transfer of uncommitted funds from the Fire and Rescue Services Improvement programme (RFR1 Section F, other current) to RFR2 to support Audit Commission Comprehensive Performance Assessment work on fire and rescue authorities (RFR2, Section B, other current).
| * |
£125,000 | Transfer from E-Planning (RFR1 Section E, other current) to Local Government on Line (RfR2, section G, grants) to cover the costs of the National Process Improvement Project as part of the Transformational Planning Project.
| * |
£129,000 | Transfer of research funding from local government research (RfR2, section C, other current) to contribute to a new strategic research budget (RFR1, Section C, other current).
| * |
£996,000 | Total Change to Local Government Resource DEL
| |
£996,000 | Total change to Local Government DEL
| |
ZERO
(+ £996,000 RFR2
-£996,000 RFR1)
| Total change to Estimate |
|
| |
|
Transfers from non-voted spending
£267,000 | Final repayment of Valuation Tribunal Service (Non Voted) DEL overspend from a previous year to the Bellwin scheme (RFR2, Section G, grants)
| * |
ZERO | Total change to Local Government Resource DEL
| |
ZERO | Total change to Local Government DEL
| |
£267,000 | Total change to Estimate
| |
| |
|
Resource transfers within the Request for Resources
£1,200,000 | To transfer resources to the Council Tax Flood Discount programme (RFR2, Section G, grants) from Valuation Services (RfR2, section A, other current) to compensate local authorities for flood related discounts on Council Tax.
| * |
£1,200,000 | Transfer to fund an increase for Council Tax Flood Discount programme as shown above.
| * |
ZERO | Total change to Local Government Resource DEL
| |
ZERO | Total change to Local Government DEL
| |
ZERO | Total change to Estimate
| |
| |
|
Changes in non budget spending
£147,000 | Reduction in grant in aid for Valuation Tribunal Services (RFR2, Section I) to reflect reduced level of near cash DEL cover.
| |
ZERO | Total change to Local Government DEL
| |
£147,000 | Total change to Estimates
| |
| |
|
Changes in operating Appropriations in Aid fully offset
by changes in spending
Spend:
£32,000,000
Receipts:
£32,000,000
(Net change zero)
| Changes to budget reflecting receipts for Local Government Public Service Agreements (RFR2 Section G), arising from repayment of capital grants by local authorities, and the expenditure they support.
| * |
ZERO | Total change to Local Government DEL
| |
ZERO | Total change to Estimate
| |
| |
|
SECTION C: IMPACT
ON THE
DEPARTMENT'S
STRATEGIC OBJECTIVES
14. DEL expenditure against the Department's Strategic
Objectives will change as set out in the following table:
Table 2
| | |
| | | £M
|
Departmental Strategic Objective
| DEL at
Main
Estimates |
EYF /
Funds
from
HMT/
Brought
forward
funds
| Transfers
to/from
DUP |
Transfers
to/from
OGDs | Transfers
between
DSOs
| New DEL
Budgets at
Winter
Supps
|
1. Supporting local government |
24,816.3 | 82.0 | 0.0
| ¸1.0 | 1.0 | 24,898.3
|
2. Improving the supply and quality of housing
| 7,201.5 | 209.8 | ¸3.7
| 0.0 | 30.4 | 7,438.0
|
3. Building prosperous communities, promoting regeneration and tackling deprivation
| 2,501.1 | 0.0 | 0.0
| ¸0.5 | ¸1.3 | 2,499.3
|
4. Developing communities that are cohesive, active and resilient to extremism
| 41.4 | 0.0 | 0.0
| 0.0 | ¸1.7 | 39.7
|
5. Providing a more efficient and transparent planning system
| 194.3 | 0.0 | 0.0
| 0.0 | ¸27.6 | 166.7
|
6. Ensuring safer communities by providing the framework to prevent and respond to emergencies
| 297.0 | 30.6 | 0.0
| 0.0 | ¸20.6 | 307.0
|
Not assigned to a DSO (see note iii below), including administration and other costs
| 1,042.4 | 8.6 | 3.7
| 1.3 | 19.7 | 1,075.7
|
Total Main and Local Government DEL change (before depreciation)
| 36,094.0 | 331.1
| 0.0 | ¸0.2
| 0.0 | 36,424.8
|
Less administration costs (before depreciation)
| 280.3 | 8.6 | 0.0
| 1.3 | ¸0.5 | 289.7
|
Total change (excluding administration costs)
| 35,813.7 | 322.4
| 0.0 | ¸1.5
| 0.5 | 36,135.1
|
| |
| | | |
|
Notes:
i. Amounts may not sum exactly due to rounding.
ii. The Local Government DEL contributes entirely to
DSO 1 (Supporting local government).
iii. The "not assigned" section of the table
comprises Area Based Grant, European Regional Development Fund,
departmental unallocated provision, central administration costs,
Government Offices administration costs and CLG re-structuring,
payments for Ordnance Survey mapping data and services and the
Queen Elizabeth II Conference Centre.
15. The main budget changes which lead to increases to
2008-09 DEL expenditure against DSOs are:
a draw down of end year flexibility for DSO1,
increasing provision for the Local Government PSA performance
fund (£82.0 million);
an increase in budget for DSO2 as a result of
the Housing Package announced over the summer (£200.0 million)
and the establishment of the Homes and Communities Agency (£9.8
million);
a draw down of funds from HM Treasury against
DSO6 for the flood Restoration Fund (£.30.6 million); and
a draw down of end year flexibility in the "unassigned"
section for central administration (£8.6 million).
16. With the exception of the drawdown for the flood
Restoration Fund, additional resources have been provided mainly
through using EYF and bringing forward funding from future years.
This is largely pre-planned use of funding and is not increasing
the planned spend to deliver targets above what was expected over
the Comprehensive Spending Review years.
17. Further detail of changes by DSO is set out below.
Changes relate to DEL and may not therefore match the totals shown
in Estimatessome funding will relate to non voted expenditure.
Full details of changes to budgets are given in Section B above.
DSO1Supporting local government
Drawdown of End Year Flexibility
£82,000,000 for the Local Government PSA
performance fund.
Transfers to/from other Government Departments
£1,000,000 to the Department for Work and
Pensions for improved electronic data transfer between DWP, CLG,
DCSF and local authorities.
Transfers between DSOs
There is a net increase of £996,000 comprising increases
of:
£1,000,000 from Fire and Rescue Services
Improvement (DSO6) to Best Value Inspection for Audit Commission
work on fire and rescue authorities;
£125,000 from E-Planning (DSO5) to Local
Government on Line for the National Process Improvement project;
offset against a decrease of:
£129,000 from local government research to
DSO3 for a new strategic research budget.
DSO 2Improving the supply and quality of housing
Drawdown of End Year Flexibility and Funds Brought Forward
There is an increase of £209,800,000 comprising:
£200,000,000 brought forward from future
years spend as a result of the Housing Package announced on 2
September 2008 (see Annex B);
£9,800,000 for the Homes and Communities
Agency reflecting adjustments to the Department's near cash DEL
to ensure budget neutrality over the Comprehensive Spending Review
years in the transition to the new Agency (see Annex A).
Transfers to/from Departmental Unallocated Provision
There is a net decrease of £3,695,000 comprising increases
of:
£3,555,000 from non voted Departmental Unallocated
Provision (DUP) (not assigned to a DSO) for non voted Thames Gateway
(£3,370,000 for Thurrock Urban Development Corporation (UDC)
and £185,000 for non voted London UDC to cover non cash costs
that will be incurred this financial year; and
£1,750,000 from non voted DUP to non voted
Housing Corporation to cover the costs of taking on second charges
on properties under HomeBuy Direct and to fund capitalisation
on existing assets;
offset against a decrease of:
£9,000,000 to non voted DUP to adjust DEL
cover for the voted Implementing EU Energy Performance of Building
Directives programme (further details are in Section B).
Transfers between DSOs
There is a net increase of £30,424,000 comprising increases
of:
£1,200,000 from DSO5 for Home Buying and
Selling to facilitate a publicity campaign to reinforce the benefits
of Home Information Packs;
£650,000 from DSO5 for Zero Carbon Building
to support the establishment and operation of the zero carbon
delivery hub;
£15,882,000 from DSO3 (£8,332,000) and
DSO5 (£7,550,000) for the Homes and Communities Agency, of
which £10,400,000 is to help cover the historic pension deficit
of the Housing Corporation and the remainder is part of the budget
for the new Agency;
£600,000 from DSO5 for the Housing Corporation
comprising £100,000 to cover remuneration and pension costs;
and £500,000 to fund extra work undertaken in connection
with the establishment of the Homes and Communities Agency;
£5,000,000 for the Gypsy Travellers Unit
from Fire Control (DSO6), offsetting an amount transferred to
that programme in 2007-08;
£15,051,000 to English Partnerships comprising
£2,500,000 from DSO5 to fund the ATLAS programme and £12,551,000
from central administration (not assigned to a DSO) to cover the
increased cost of capital charges resulting from a revaluation
of assets associated with the establishment of the Homes and Communities
Agency; and
£165,000 from DSO5 for West Northants Urban
Development Corporation to cover depreciation charges on work
undertaken within the Growth Areas remit.
offset against decreases of:
£374,000 from Building Regulations to DSO3
for a new Strategic Research Budget;
£7,500,000 to European Regional Development
Fund (not assigned to a DSO) to cover financial corrections on
old ERDF programmes;
£250,000 from Building Regulations to Sustainable
Communities Communications (DSO3) for consultation on and communication
of the objectives of the eco-towns programme.
DSO 3Building prosperous communities, promoting regeneration
and tackling deprivation
Transfers to/from other Government Departments
£500,000 to the Office of National Statistics
as part of the Department's contribution to improving Migration
Statistics work.
Transfers between DSOs
There is a net decrease of £1,261,000 comprising increases
of:
£2,400,000 for Sustainable Communities Communications,
comprising £2,150,000 from DSO5 and £250,000 from DSO2,
to facilitate consultation on and communication of the objectives
of the eco-towns programme in multiple locations across England;
£644,000 from DSO1 (£129,000), DSO2
(£374,000), DSO4 (£169,000) and DSO6 (£101,000)
for a new Strategic Research Budget;
£11,000,000 for the New Deal for Communities
from Fire Control (DSO6), offsetting an amount transferred to
that programme in 2007-08; and
£1,500,000 from Community Empowerment (DSO4)
to the Community Development Foundation to reflect decisions taken
in the Comprehensive Spending Review 2007;
offset against decreases of:
£8,332,000 to the Homes and Communities Agency
(DSO2) comprising £4,100,000 to cover the pension deficits
from the Housing Corporation and the remainder as part of the
budget for the new Agency;
£3,000,000 for the European Regional Development
Fund (not assigned to a DSO) to cover financial corrections on
old ERDF programmes; and
£5,602,000 to Area Based Grant (not assigned
to a DSO) to correct an error in the Main Estimate.
DSO 4Developing communities that are cohesive, active
and resilient to extremism
Transfers between DSOs
There is a reduction of £1,669,000 comprising:
£1,500,000 to the Community Development Foundation
(DSO3) from Community Empowerment to reflect decisions taken in
the Comprehensive Spending Review 2007; and
£169,000 to DSO3 for a new Strategic Research
Budget.
DSO 5Providing a more efficient and transparent planning
system
Transfers between DSOs
There is a decrease of £27,590,000, comprising:
£18,950,000 from New Burdens on Local Authorities£12,650,000
to Area Based Grants (not assigned to a DSO), of which £7,650,000
is for the costs estimated in an Impact Assessment associated
with local planning authorities implementing new national planning
policy on climate change and £5,000,000 is for compliance
with the Habitats Directive following a court case in the European
Court of Justice; and £6,300,000 to the Homes and Communities
Agency (DSO2) to help cover the pension deficit in respect of
Housing Corporation staff;
£8,350,000 from Implementing Planning Reform
comprising £2,500,000 to DSO2 to fund the ATLAS programme
hosted by English Partnerships, £2,150,000 to DSO3 to facilitate
consultation on and communication of the objectives of the eco-towns
programme, £1,750,000 to DSO2 to contribute to the budget
of the Homes and Communities Agency, £1,200,000 to DSO2 for
the publicity campaign to reinforce the benefits of Home Information
Packs, £650,000 to DSO3 to support the establishment and
operation of the zero carbon delivery hub and £100,000 to
DSO2 for Housing Corporation remuneration and pension costs;
£165,000 from the Planning Inspectorate to
cover depreciation charges on work undertaken by West Northants
UDC within the Growth Areas remit (DSO3); and
£125,000 from E-Planning to Local Government
on Line (DSO1) to cover the costs of the National Process Improvement
Project as part of the Transformational Planning Project.
DSO 6Ensuring safer communities by providing the framework
to prevent and respond to emergencies
Draw down of funds:
£30,627,000 from HM Treasury for the Restoration
Fund for flood recovery. This is part of the European funding
paid to the UK Exchequer following the flooding in 2007 and has
been made available to this Department to distribute to English
local authorities.
Transfers between DSOs
There is a net decrease of £19,721,000 comprising an
increase of:
£480,000 from central administration (not
assigned to a DSO) to Fire Services for the Crown Premises Inspection
Group programme. This expenditure is to be categorised as programme
expenditure in the future;
offset against decreases of:
£16,000,000 from Control Rooms comprising
£5,000,000 to the Gypsy Travellers Unit (DSO2) and £11,000,000
to New Deal for Communities (DSO3), offsetting amounts transferred
to Fire Control from these programmes in 2007-08;
£5,101,000 from Fire Services comprising
£4,000,000 to European Regional Development Fund (not assigned
to a DSO) to cover financial corrections of old ERDF programmes,
£1,000,000 to Best Value Inspection (DSO1) to fund Audit
Commission work on fire and rescue authorities and £101,000
to DSO3 for the new Strategic Research Budget.
Not assigned to a DSO
Draw down of End Year Flexibility
£8,644,000 increase for Central Administration
costs to cover early exits, increased costs of administering ERDF
in internal audit and the Government Offices and restructuring
costs.
Transfers to/from Departmental Unallocated Provision
There is a net increase of £3,695,000 comprising an
increase of:
£9,000,000 to non voted Departmental Unallocated
Provision (not assigned to a DSO) to reduce voted Implementing
EU Energy Performance of Building Directives DEL cover (DSO2);
offset against decreases of:
£3,555,000 from DUP for non voted Thames
Gateway (£3,370,000 for Thurrock UDC and £185,000 for
London UDC) to cover non cash costs that will be incurred this
financial year (DSO2); and
£1,750,000 from DUP for non voted Housing
Corporation (DSO2) to cover the costs of taking on second charges
on properties under HomeBuy Direct and to fund capitalisation
on existing assets.
Transfers to/from Other Government Departments
There is a net increase of £1,264,000 comprising increases
of:
£725,000 from the Cabinet Office for work
by the Government Offices for the Office of the Third Sector;
and
£620,000 from the Cabinet Office for the
costs of work by Parliamentary Counsel;
offset against decreases of:
£45,000 to HM Treasury/Office of Government
Commerce for sustainable procurement; and
£36,000 to the Department for Transport for
traffic signage in respect of the Road and Vehicle Safety Standards
programme.
Transfers between DSOs
There is a net increase of £19,721,000 comprising increases
of:
£18,252,000 to Area Based Grants comprising
£12,650,000 from New Burdens on Local Authorities (DSO5),
in respect of implementing planning policy on climate change and
compliance with the Habitats Directive, and £5,602,000 from
the Working Neighbourhood Fund (DSO3) to correct an error in the
Main Estimate; and
£14,500,000 from DSO2 (£7,500,000),
DSO3 (£3,000,000) and DSO6 (£4,000,000) to European
Regional Development Fund to cover financial corrections on old
programmes;
offset against decreases of:
£12,551,000 to English Partnerships (DSO2)
from central administration to cover the increased cost of capital
charges resulting from a revaluation of assets associated with
the establishment of the Homes and Communities Agency; and
£480,000 to Fire Services (DSO6) from central
administration for the Crown Premises Inspection Group. This expenditure
is to be categorised as programme expenditure in the future.
SECTION D: DEPARTMENTAL
EXPENDITURE LIMITS
(DEL) AND ANNUALLY
MANAGED EXPENDITURE
(AME)
18. Departmental Expenditure Limitswhich are set
in Spending Reviewsrepresent a share of total public expenditure
which Departments are expected to manage. They cover a wider boundary
than the RFRs, as they include NDPB expenditure and supported
capital expenditure of local authorities. Increases can only be
sought in RFRs if extra DEL is availabletransferred from
elsewhere (non voted or another Department) or drawn down as EYFor
if a particular budget is outside the DEL.
19. Annually Managed Expenditure covers a few specific
programme areas where spend is more difficult to control and forecast.
For AME programmes, increases may be made in year and between
Spending Reviews, with Treasury agreement. AME is within overall
public expenditure.
20. The following is a summary of DEL and AME changes
consistent with the RFR changes sought. The Department has two
DELsMain and Local Governmentwhich broadly mirror
the programme areas of RFR1 and RFR2 respectively.
Main DEL
21. The changes to the key budgetary figures for Main
DEL are:
Table 3
MAIN DEPARTMENTAL EXPENDITURE LIMIT
| | £M
|
Resource DEL increases by | 48.839
| |
Of which | |
|
Near cash | 48.839 |
|
Administration | 9.428 |
|
The increase in Resource DEL is the effect of:
| | |
Voted increases comprising a drawdown of £8.644 million EYF for central administration, £30.627 million additional funding for the flood Restoration Fund and a net transfer of £0.764 million from Other Government Departments, partly offset by a net transfer of £0.996 million to the Local Government DEL. Details of these voted changes are given in section B above.
|
A non voted increase of £9.800 million arising from a draw down of additional funding from HM Treasury for the Homes and Communities Agency. This comprises £4.600 million for value added tax and £5.200 million for interest earned on cash balances relating to the Commission for New Towns, and is designed to ensure budget neutrality over the Comprehensive Spending Review years in the transition to the new Agency (see Annex A).
|
Capital DEL increases by | 200.000
| |
The increase is as a result of the package of housing measures announced on 2 September 2008. More information is in Annex B.
|
| |
|
Table 4
CHANGES TO THE DEPARTMENTAL EXPENDITURE LIMIT IN 2008-09
| | |
£M |
| Voted | Non voted
| Total DEL |
Resource | |
| |
1 April | 4,046 | 280
| 4,327 |
Change announced with winter supplementary estimate
| ¸20 | 69 | 49
|
Total resource Departmental Expenditure Limit
| 4,026 | 349 | 4,376
|
Capital | |
| |
1 April | 2,837 | 4,138
| 6,975 |
Change announced with winter supplementary estimate
| ¸356 | 556 | 200
|
Total capital Departmental Expenditure Limit
| 2,481 | 4,694 | 7,175
|
Less depreciation at the start of the year |
¸38 | ¸13 | ¸51
|
Less change in depreciation at winter supplementary estimate
| 1 | ¸1 | 0
|
Total depreciation | ¸37
| ¸14 | ¸51 |
Total Departmental Expenditure Limit | 6,471
| 5,029 | 11,499 |
| |
| |
A reconciliation from CSR07 to the 1 April DEL position
is set out in table 5 of the Explanatory Memorandum to the Main
Estimate 2008-09.
Amounts may not sum exactly due to rounding.
22. The expenditure against Main DEL for this Department
and its predecessors for the financial years since 2005-06 is
set out in the table below:
Table 5
PREVIOUS YEARS' EXPENDITURE AGAINST DEPARTMENTAL EXPENDITURE
LIMITS
| | |
| | | £M
|
Year | Voted
| Non voted | Total DEL
| Outturn | Variance
| % |
Resource | |
| | |
| |
2005-06 | 4,139.9 | 1,815.9
| 5,955.8 | 5,856.2 | ¸99.6
| ¸1.7% |
2006-07 | 3,544.7 | 120.9
| 3,665.6 | 3,503.6 | ¸162.0
| ¸4.4% |
2007-08 | 4,118.2 | 218.4
| 4,336.6 | 4,323.7 | ¸12.9
| ¸0.3% |
Capital | |
| | | |
|
2005-06 | 1,312.8 | 2,242.2
| 3,555.0 | 3,450.4 | ¸104.6
| ¸2.9% |
2006-07 | 2,208.0 | 3,587.9
| 5,795.9 | 5,634.7 | ¸161.2
| ¸2.8% |
2007-08 | 2,444.5 | 3,624.3
| 6,068.8 | 6,070.7 | 1.9
| 0.0% |
Total | |
| | | |
|
2005-06 | 5,452.7 | 4,058.1
| 9,510.8 | 9,306.6 | ¸204.2
| ¸2.1% |
2006-07 | 5,752.7 | 3,708.8
| 9,461.5 | 9,138.3 | ¸323.2
| ¸3.4% |
2007-08 | 6,562.7 | 3,842.7
| 10,405.4 | 10,394.4 | ¸11.0
| ¸0.1% |
| |
| | | |
|
Annually Managed Expenditure (Main Programmes)
23. The increase of £22.6 million in Main Programmes
AME reflects revised forecasts of fire fighters pension top up
grants, the unwinding discount on fire fighters pensions and a
reduction in cost of capital (see section B above).
Local Government DEL
24. The changes to the key budgetary figures for Local
Government DEL are:
Table 6
LOCAL GOVERNMENT DEPARTMENTAL EXPENDITURE LIMIT
| | £M
|
Resource DEL increases by | 0.966
| |
Of which | |
|
Near cash | 0.996 |
|
The increase in Resource DEL is funded by a transfer from the Main DEL. Details are set out in section B above.
|
Capital DEL increases by | 81.000
| |
The increase in Capital DEL is the net effect of a draw down of £82.000 million EYF for Local Government PSAs and a transfer of £1.000 million to DWP for Government Connect. Details are given in section B above.
|
| |
|
Table 7
CHANGES TO THE DEPARTMENTAL EXPENDITURE LIMIT IN 2008-09
| | |
£M |
| Voted | Non voted
| Total DEL |
Resource | |
| |
1 April | 24,602 | 103
| 24,705 |
Change announced with winter supplementary estimate
| 1 | 0 | 1 |
Total resource Departmental Expenditure Limit
| 24,603 | 103 | 24,706
|
Capital | |
| |
1 April | 86 | 1
| 87 |
Change announced with winter supplementary estimate
| 81 | 0 | 81
|
Total capital Departmental Expenditure Limit
| 167 | 1 | 168
|
Less depreciation at the start of the year |
0 | 0 | 0 |
Less change in depreciation at winter supplementary estimate
| 0 | 0 | 0 |
Total depreciation | 0 |
0 | 0 |
Total Departmental Expenditure Limit | 24,770
| 104 | 24,876 |
| |
| |
A reconciliation from CSR07 to the 1 April DEL position
is set out in table 8 of the Explanatory Memorandum to the Main
Estimate 2008-09.
Amounts may not sum exactly due to rounding.
25. The expenditure for the Local Government DEL for
this Department and its predecessors for the financial years since
2005-06 is set out in the table below:
Table 8
PREVIOUS YEARS' EXPENDITURE AGAINST DEPARTMENTAL EXPENDITURE
LIMITS
| | |
| | | £M
|
Year | Voted
| Non-voted | Total DEL
| Outturn | Variance
| % |
Resource | |
| | |
| |
2005-06 | 46,187 | 106
| 46,293 | 46,244 | ¸49
| ¸0.1% |
2006-07 | 22,460 | 106
| 22,566 | 22,551 | ¸15
| ¸0.1% |
2007-08 | 22,711 | 104
| 22,815 | 22,755 | ¸60
| ¸0.3% |
Capital | |
| | | |
|
2005-06379 | 9 | 388
| 316 | ¸72 | ¸18.6%
| |
2006-07 | 260 | 6
| 265 | 223 | ¸42
| ¸15.9% |
2007-08 | 126 | 4
| 130 | 34 | ¸96
| ¸74% |
Total | |
| | | |
|
2005-06 | 46,566 | 115
| 46,681 | 46,560 | ¸121
| ¸0.3% |
2006-07 | 22,720 | 112
| 22,831 | 22,774 | ¸57
| ¸0.3% |
2007-08 | 22,838 | 107
| 22,945 | 22,789 | 156
| 0.7% |
| |
| | | |
|
Note: from 2006-07, there was a large change in funding mechanisms
for education, reducing grant paid by this Department and increasing
that paid by the Department for Children, Schools and Families.
Annually Managed Expenditure (Local Government Programmes)
26. The increases in Local Government AME forecasts relate
to National Non Domestic Rate outturn adjustments (£137.0
million), and the Local Authority Business Growth Incentive Scheme
(£101.7 million). Further information is given in section
B above.
SECTION E: END
YEAR FLEXIBILITY
(EYF)
Main DEL (RFR1 and non voted)
27. The Department's EYF has been accumulated by underspends
in previous years. The department uses its EYF to fund ongoing
programmes where slippage has occurred and for the management
of unbudgeted pressures which arise.
Table 9
| | |
| | | | £M
|
| Resource |
| | |
| | Capital |
TOTAL | | |
| | |
| |
| Administration |
Other
Resource | Total
Resource
| of which: |
| |
| | |
| Near
cash | Non
cash
| | |
EYF entitlement set out in Public Expenditure: Provisional Outturn, July 2007 (table 6Cm 7156)
| 60 | 85 | 145
| 90 | 55 | 604
| 749 |
Amount drawn down in 2007-08 | ¸12
| ¸56 | ¸68 | ¸65
| ¸3 | ¸241 | ¸309
|
Balance of accumulated EYF at 31 March 2008 |
48 | 29 | 77 | 25
| 52 | 363 | 440
|
EYF entitlement from unused resources in 2007-08
| +26 | +112 | +138
| +106 | +32 | 0
| +138 |
Adjustments to 2006-07 outturn | ¸5
| ¸1 | ¸6 | +13
| ¸19 | +14 | +8
|
Adjustment to remove underspend on Reserve claim for Housing Market Renewal in 2007-08
| 0 | ¸25 | ¸25
| 0 | ¸25 | 0
| ¸25 |
Adjustment for Community Infrastructure Fund
| 0 | 0 | 0 |
0 | 0 | +20* | +20
|
Entitlement set out in Public Expenditure: Provisional Outturn, July 2008 (table 6Cm 7419)
| 69 | 115 | 184
| 144 | 40 | 397
| 581 |
EYF drawn down in winter supplementary estimates (see section B)
| ¸9 | 0 | ¸9
| ¸9 | 0 | 0
| ¸9 |
Balance of accumulated end year flexibility |
60 | 115 | 175 |
135 | 40 | 397 |
572 |
* Capital EYF was increased by £19.7 million by HM Treasury to reflect the transfer of programme responsibility for the Community Infrastructure Fund from the Department for Transport to CLG between SR04 and CSR07.
| | | |
| | | |
| | |
| | |
| |
Table 10
ALLOCATION OF ACCUMULATED END YEAR FLEXIBILITY
| | |
£M |
| Resource |
Capital | Total |
Central department (Programme & Administration)
| 175 | 397 | 572
|
of which Ring-fenced* | 3
| 9 | 12 |
*Ring-fencing for Regional Development Agencies
| | | |
| |
| |
Local Government DEL (RFR2 and non voted)
28. The Department's EYF has been accumulated by underspends.
The Department uses its EYF to fund ongoing programmes where slippage
has occurred and for the management of unbudgeted pressures which
arise.
Table 11
| | |
| | | | £M
|
| Resource |
| | |
| | Capital |
TOTAL | | |
| | |
| |
| Administration |
Other
Resource | Total
Resource
| of which: |
| |
| | |
| Near
cash | Non
cash
| | |
EYF entitlement set out in Public Expenditure: Provisional Outturn, July 2007 (table 6Cm 7156)
| 0 | 57 | 57 |
57 | 0 | 322 | 379
|
Amount drawn down in 2007-08 | 0
| 0 | 0 | 0 |
0 | 0 | 0 |
Balance of accumulated EYF at 31 March 2008 |
0 | 57 | 57 | 57
| 0 | 322 | 379
|
EYF entitlement from unused resources in 2007-08
| 0 | 50 | 50* |
50 | 0 | 96 | 146
|
Entitlement set out in Public Expenditure: Provisional Outturn, July 2008 (table 6Cm 7419)
| 0 | 107 | 107
| 107 | 0 | 418
| 525 |
EYF drawn down in winter supplementary estimates (see section B)
| 0 | 0 | 0 |
0 | 0 | ¸82 |
¸82 |
Balance of accumulated end year flexibility |
0 | 107 | 107 |
107 | 0 | 336 |
443 |
* Resource EYF entitlement from 2007-08 understated by £10 million due to error in published version of PEOWP.
| | | |
| | | |
| | |
| | |
| |
Table 12
ALLOCATION OF ACCUMULATED END YEAR FLEXIBILITY
| | |
£M |
| Resource |
Capital | Total |
RfR2 (Local Government Programmes) |
107 | 336 | 443
|
of which Ring-fenced* | 81
| 301 | 382 |
* The majority of this ring-fencing (£76 million resource; £301 million capital) is for PSA Reward Grant.
| | | |
| |
| |
SECTION F: ADMINISTRATION
BUDGET
Table 13
CHANGES TO THE ADMINISTRATION BUDGET IN 2008-09
|
| £M |
|
| Limit |
|
1 April | 280.3 |
Change announcement with winter supplementary estimate
| 9.4 |
Administration Budget | 289.7
|
|
| |
29. The changes to the overall Administration Budget
in the Winter Supplementary Estimate are the draw down of End
Year Flexibility (£8.644 million), net transfers from other
Government Departments (£1.264 million) and reclassification
of funding for the Crown Premises Inspection Group (£0.480
million), which are explained in section B above.
30. The Administration Budget and outturn for the financial
years since 2005-06 are set out in the table below:
Administration Budget (previous years)
Table 14
| | |
| |
| | |
| £M |
| |
| | |
Year | Budget
| Outturn | Variance
| % |
| |
| | |
2005-06 | 336 | 311
| ¸25 | ¸7.5% |
2006-07 | 324 | 298
| ¸26 | ¸8.1% |
2007-08 | 304 | 278
| ¸26 | ¸8.6% |
| |
| | |
| |
| | |
SECTION G: PROVISIONS
AND CONTINGENT
LIABILITIES
Provisions
31. The department provides for legal or constructive
obligations, which are of uncertain timing, or amount, at the
balance sheet date on the basis of the best estimate of the expenditure
required in settling the obligation. The following table sets
out the provisions made at the start of 2008-09 and the use that
has been made of them. Below the table is an explanation of the
provisions which have been made.
Table 16
| | |
|
| | |
£M |
| |
| |
Position from 1 April 2008 | Early Departure
| Other | Total
|
| |
| |
Opening Balance at 1 April 2008 | ¸20.857
| ¸85.004 | ¸105.861
|
Provided in year | ¸0.023
| ¸1.500 | ¸1.523 |
Provisions not required written back | 0
| 0 | 0 |
Provisions used in year | 2.738
| 0.963 | 3.701 |
Pre-funding | 0.027 | 0
| 0.027 |
Unwinding of discount | ¸0.173
| 0 | ¸0.173 |
Closing Balance at 30 September 2008 | ¸18.288
| ¸85.541 | ¸103.829
|
| |
| |
Early Departure Costs
|
| | |
The department meets the additional costs of benefits beyond
the normal Principal Civil Service Pension Scheme (PCSPS) benefits
in respect of employees who retire early, by paying the required
amounts annually to the PCSPS over the period between early departure
and normal retirement date. The department and its agency provide
for this in full when the early retirement programme becomes binding
by establishing a provision for the estimated payments discounted
by the Treasury discount rate of 2.2% in real terms. In past years
the department paid in advance some of its liability for early
retirement by making a payment to the Paymaster General's Account
at the Bank of England for the credit of the Civil Service Superannuation
Vote. The balance remaining is treated as a prepayment.
Other Costs
European Regional Development Fund Correction (£72.9 million)
The European Commission have concerns relating to some specific
projects within the 1997-99 and 2000-06 tranches of programmes
and they have extrapolated across the whole programme to reach
a total potential disallowance ineligible for grant payments.
Following consideration of potential ineligible grant payments
the Department has raised provisions totalling £72.9 million.
It is expected that half of these cases may be settled in this
financial year. None of this provision has been drawn down so
far in 2008-09.
Compensation Payments (£4.2 million)
These relate to claims made by staff and third parties against
the department. The majority represent claims by ex Property Services
Agency employees who have contracted lung disease due to industrial
exposure. It is expected that a third of these cases may be settled
during this financial year with the remainder settled in the following
two years. £0.9 million of provision has been drawn down
so far in 2008-09.
Dilapidations (£6.2 million)
The provision relates to complying with lease clauses for
buildings which are occupied by the Government Offices. None of
this provision has been drawn down so far in 2008-09.
Firefighters' Pensions (£2.2 million)
The Firefighters' Pension Scheme is a small scheme that has
similar conditions to the Principal Civil Service Pension Scheme
that was inherited from the Home Department for 17 former firefighters
and their widows. The Treasury real rate for this pension scheme
is 2.8%. £0.1 million of this provision has been drawn down
so far in 2008-09.
Contingent liabilities
Table 17
| £M |
Statutory | |
Fire Service Act 1947 s17 and the Fire Service (Discipline Regulations) 1985. Liability to litigation by Fire Authorities resulting from delays in processing appeals to the Secretary of State.
| 0.2 |
Payments under the Housing Defects Act 1984 (now part XVI of the Housing Act 1985) to Local Authorities.
| 0.8-1.0 |
Housing Association Act 1987, s84. Indemnity of building society mortgages for shared ownership schemes.
| 0.2 |
Indemnity given for the Land Stabilisation Project to proceed in Northwich under Section 1 of the Derelict Land Act 1982
| 25.0 |
Non-Statutory | |
Possible administrative irregularities (Article 4 and 10 checks) in respect of the European Regional Development Fund programme, where approximately 50% of the total irregularities value would not be recovered due to insolvency occurring.
| 5.0 |
Three Local Authorities (Corby, Slough and Cannock Chase) have launched legal action against the Department for underpayment of the Local Authority Business Growth Incentive Scheme grant. There is a chance that the court will rule in favour of the Local Authorities. This would result in an additional payment to Local Authorities.
| 200.9 |
Possible obligations from Employment Tribunal decision including asbestos claims against the Department.
| Unquantifiable |
Potential payments under the Housing Revenue Account Subsidy (HRAS) scheme relating to outstanding claims.
| Unquantifiable |
Liability to pay grant in future years relating to annual gap-funding agreements for negative values transfers of council housing stocks
| 373.1 |
Ex-gratia payments which may possibly be made to appellants or other appeal parties who have incurred abortive costs following an error made by the Planning Inspectorate.
| 0.1 |
Possible ex-gratia payments in relation to Housing and Planning
| Unquantifiable |
Possible obligations from Employment Tribunal decisions.
| Unquantifiable |
Other Employment Tribunal decisions. | 0.2
|
Charging of VAT on building rental | 0.2
|
Indemnity given to the Nationwide Building Society as lender for claims relating to the treatment or removal of asbestos in connection with housing stock transfers
| Unquantifiable |
Indemnity given to the Fire and Rescue Services in respect of possible incidents as a result of mass decontamination.
| Unquantifiable |
Where bodies outside boundary (see Note 33 of resource accounts) are unable to meet their own liabilities, then there is no reason to believe that the department's future sponsorship and future Parliamentary approval will not be forthcoming.
| Unquantifiable |
| |
SECTION H: APPROVAL
OF MEMORANDUM
32. This Memorandum has been prepared with reference
to guidance in the Estimates Manual provided by Treasury and that
found on the House of Commons Scrutiny Unit website. The information
in this Memorandum has been approved by the Departmental Accounting
Officer.
Annex A
THE MOVEMENT OF BUDGETS IN CONNECTION WITH THE HOMES AND
COMMUNITIES AGENCY (HCA)
1. Following a housing and regeneration review in 2006
the Government decided to create a new agency which would be better
empowered to meet the housing and regeneration needs of England
and a new regulator for social housing to take over the regulatory
role of the Housing Corporation.
2. These new bodies are called the Homes and Communities
Agency and the Tenant Services Authority and provisions establishing
these bodies took effect from 8 September 2008.
3. The Homes and Communities Agency has been established
so as to combine the delivery of both housing and regeneration.
The policy objective is that the Homes and Communities Agency
will bring together, in one place, the regeneration functions
of Urban Regeneration Agency and the Commission for the New Towns,
housing investment functions from the Housing Corporation, and
some related work carried out by the Department for Communities
and Local Government.
4. Given that the vesting date for the new agency is
1 December 2008, a series of budget changes have been necessary
through the Winter Supplementary Estimate in order to ensure that
it has the resources it requires to meet its objectives in this
and in future years.
5. The budget for the new Homes and Communities Agency
will be £2,089,523,000 comprising a transfer of £299,770,000
from within various voted DEL programmes; £1,779,953,000
from existing non voted programmes and £9,800,000 from HM
Treasury reflecting adjustments to the Department's near cash
DEL to ensure budget neutrality over the Comprehensive Spending
Review years in the transition to the new Agency. As a result
of this, grant in aid has increased by £2,047,160,000 to
support this non voted budget allocation.
6. The table below sets out the movements of various
budget changes for the new Homes and Communities Agency.
Table 18
ESTIMATE AND BUDGET CHANGES DUE TO ESTABLISHMENT OF HCA
| | |
| | £M |
| | DEL
| Types of Expenditure |
| | | Near Cash
| Non Cash | Capital
|
DEL reductions |
| | | |
from RFR1 | |
| | | |
| Central government expenditure
| | | |
|
Section B | Thames Gateway (direct funding)
| ¸62.7 | |
| ¸62.7 |
| Gap funding for large scale voluntary transfers
| ¸20.0 | |
| 20.0 |
| Community Infrastructure Fund
| ¸17.0 | |
| ¸17.0 |
| Housing Corporation BoardRemuneration & pensions
| ¸0.1 | ¸0.1 |
| |
| Homes and Communities Agency (set up costs)
| ¸8.8 | ¸8.8 |
| |
| Growth Areas, New Growth Points & Eco-towns
| ¸0.2 | ¸0.2 |
| |
Section C | Academy for Sustaintable Communities
| ¸4.2 | ¸4.2 |
| |
Section E | Implementing planning reforms
| ¸1.3 | ¸1.3 |
| |
Section G | Central Administration
| ¸12.6 | | ¸12.6
| |
| Support for local authorities
| | | |
|
Section N | Housing Market Renewal Fund
| ¸161.6 | ¸10.6 |
| ¸151.0 |
| Homelessness & Housing Reform
| ¸11.0 | |
| ¸11.0 |
| Growth Areas, New Growth Points & Eco-Towns
| ¸8.2 | ¸3.2 |
| ¸5.0 |
Total voted DEL reductions
| ¸307.5 | ¸28.3
| ¸12.6 | ¸266.7
|
from existing non vote programmes
| | | |
|
| Housing Corporation | ¸1,661.2
| ¸17.2 | ¸0.7 | ¸1,643.4
|
| English Partnerships Urban Regeneration Agency
| ¸95.6 | ¸16.2 |
¸19.5 | ¸59.9 |
| English Partnerships Commission for New Towns
| ¸13.5 | ¸2.5 | ¸7.8
| ¸3.2 |
| New Burdens on Local Authorities
| ¸2.0 | ¸2.0 |
| |
Total non voted DEL reductions
| ¸1,772.3 | ¸37.9
| ¸27.9 | ¸1,706.5
|
Grand Total DEL reduction |
¸2,079.8 | ¸66.2
| ¸40.5 | ¸1,973.2
|
DEL increases (non voted) |
| | | |
New HCA budget (non voted) |
| | | |
| Homes and Communities Agency
| 1,794.9 | 47.9 | 40.5
| 1,706.5 |
| Housing Market Renewal |
161.6 | 10.6 | |
151.0 |
| Thames Gateway (direct funding)
| 62.7 | | |
62.7 |
| Gap funding for large scale voluntary transfers
| 20.0 | | |
20.0 |
| Community Infrastructure Fund
| 17.0 | | |
17.0 |
| Homeslessness & Housing Reform
| 11.0 | | |
11.0 |
| Growth Areas, New Growth Points & Eco-Towns
| 8.4 | 3.4 | |
5.0 |
| Academy for Sustaintable Communities
| 4.2 | 4.2 | |
|
Total non voted DEL increases (HCA budget)
| 2,079.8 | 66.1
| 40.5 | 1,973.2
|
Net change to DEL | ZERO
| | | |
Net change to Vote | ¸307.5
| of which: | ¸299.8
| to HCA (incl 1.1m set up costs) |
| | |
| ¸4.0 | to EP (HCA set up costs)*
|
| | |
| ¸3.7 | to HC (HCA set up costs)*
|
Voted Non budget changes |
| | |
|
reductions | |
| | |
RFR1 | | |
| | |
Section X | Housing Corporation
| ¸1,449.4 | |
| |
| English Partnerships | ¸98.0
| | | |
Total Voted Non Budget reductions
| ¸1,547.4 | |
| |
increases | |
| | | |
Section X | Homes and Communities Agency
| 2,046.2 | |
| |
| Repayment of Contingencies Fund advance
| 0.9 | | |
|
Total Voted Non Budget increases (HCA gia)
| 2,047.2 | |
| |
Net change to DEL | ZERO
| | | |
Net change to Vote | 499.8
| of which: | 200.0
| Sept 2008 Housing Package |
| | |
| 299.8 | Transfers from RfR1
|
Result | |
| | | |
Voted grant in aid to HCA (incl repayment of contingencies fund advance)
| 2,047.2 | |
| |
Non Voted DEL HCA Budget | 2,089.6
| (incl £9.8m non voted drawdown from HMTsee below)
|
Before Winter Supplementary Estimate
| DEL | Vote |
vote section | proportion of year budget covers
|
| Central government spending
| | | |
|
| Thames Gateway (direct funding)
| 177.0 | 177.0 | B
| 12 months |
| Gap funding for large scale voluntary transfers
| 80.0 | 80.0 | B
| 12 months |
| Community Infrastructure Fund
| 50.0 | 50.0 | B
| 12 months |
| Growth Areas, New Growth Points & Eco-Towns
| 47.4 | 47.4 | B
| 12 months |
| Homes and Communities Agency (set up costs)
| 13.0 | 13.0 | B
| 12 months |
| HCBoard Remuneration
| 0.2 | 0.2 | B
| 12 months |
| Academy for Sustainable Communities
| 5.5 | 5.5 | C
| 12 months |
| Implementing planning reforms
| 26.3 | 26.3 | E
| 12 months |
| Central Administration (non cash)
| 12.0 | 12.0 | G
| 12 months |
| Support for local authorities
| | | |
|
| Housing Market Renerwal Fund
| 381.0 | 381.0 | N
| 12 months |
| Growth Areas, New Growth Points & Eco-Towns
| 210.6 | 210.6 | N
| 12 months |
| Homelessness and Housing Reform
| 78.9 | 78.9 | N
| 12 months |
| Non voted programmes
| | | |
|
| Housing Corporation | 2,616.8
| 0.0 | non voted | 12 months
|
| English PartnershipsURA
| 276.3 | 0.0 | non voted
| 12 months |
| English PartnershipsCNT
| 11.4 | 0.0 | non voted
| 12 months |
| New Burdens on Local Authorities
| 23.4 | 0.0 | non voted
| 12 months |
| Total before WSE |
4,009.7 | 1,081.9 |
| |
After Winter Supplementary Estimate (figures only take account of HCA changes to budgets)
| | | |
| |
proportion of year budget covers |
| | |
| |
| Central government spending
| | | |
|
| Thames Gateway (direct funding)
| 114.3 | 114.3 | B
| 8 months |
| Gap funding for large scale voluntary transfers
| 60.0 | 60.0 | B
| 8 months |
| Community Infrastructure Fund
| 33.0 | 33.0 | B
| 8 months |
| Growth Areas, New Growth Points & Eco-Towns
| 47.2 | 47.2 | B
| 8 months |
| Homes and Communities Agency (set up costs)**
| 4.2 | 4.2 | B
| 12 months |
| HCBoard Remuneration
| 0.1 | 0.1 | B
| 8 months |
| Academy for Sustainable Communities
| 1.3 | 1.3 | C
| 8 months |
| Implementing planning reforms
| 265.0 | 25.0 | E
| 12 months |
| Central Administration (non cash)
| ¸0.6 | ¸0.6 | G
| 12 months |
| Support for local authorities
| | | |
|
| Housing Market Renerwal Fund
| 219.4 | 219.4 | N
| 8 months |
| DEL
| Vote | vote section
| proportion of year budget covers |
| Growth Areas, New Growth Points & Eco-Towns
| 202.4 | 202.4 | N
| 8 months |
| Homelessness and Housing Reform
| 67.9 | 67.9 | N
| 8 months |
| Non voted programmes
| | | |
|
| Housing Corporation | 955.6
| 0.0 | non voted | 8 months
|
| English PartnershipsURA
| 180.7 | 0.0 | non voted
| 8 months |
| English PartnershipsCNT
| ¸2.1 | 0.0 | non voted
| 8 months |
| New Burdens on Local Authorities
| 21.4 | 0.0 | non voted
| 12 months |
| Homes and Communities Agency
| 1,804.8 | 0.0 | non voted
| 4 months |
| HCA (former HMRF) | 161.6
| 0.0 | non voted | 4 months
|
| HCA (former Thames Gateway programmes)
| 62.7 | 0.0 | non voted
| 4 months |
| HCA (former Gap funding programmes)
| 20.0 | 0.0 | non voted
| 4 months |
| HCA (former Community Infrastructure Fund)
| 17.0 | 0.0 | non voted
| 4 months |
| HCA (former Homelessness and Housing Reform programmes)
| 11.0 | 0.0 | non voted
| 4 months |
| HCA (former Growth Areas, New Growth Points & Eco-Towns programmes)
| 8.4 | 0.0 | non voted
| 4 months |
| HCA (former Academy for Sustainable Communities programmes)
| 4.2 | 0.0 | non voted
| 4 months |
| Total after WSE |
4,019.6 | 774.3 |
| |
| Difference | 9.8
| ¸307.6 | |
|
| Reason for DEL increase |
| | |
|
| £9.8 million is a draw down from HM Treasury to HCA to ensure budget neutrality over the Comprehensive Spending Review years in the transition to the new Agency. I relates to value added tax (£4.6 million) and interest earned on CNT cash balances (£5.2 million)
| | | |
|
* Note: £4.0 million and £3.7 million have been transferred to English Partnerships and the Housing Corporation, respectively, from RfR1, section B, to reimburse costs incurred by them in relation to the set up of the Homes and Communities Agency (see section B of the Memorandum).
| | | |
| |
** Transfers relating to historic Housing Corporation pensions deficit, which crystallise on the winding up of the Corporation, have not been taken into account (see section B of the Memorandum for details)
| | | |
| |
Figures may not sum due to rounding
| | | |
|
| |
| | | |
Annex B
HOUSING PACKAGE
1. Ministers announced a £1 billion package of housing
measures on 2 September 2008. Treasury have agreed that this can
be funded within CLG's CSR07 settlement, largely by bringing forward
CLG expenditure from 2010-11 to 2008-09 and 2009-10.
2. The measures to support the housing market in England
include:
offering 10,000 first time buyers currently frozen
out of the mortgage market the chance to get onto the property
ladder through a new £300 million shared equity scheme;
supporting up to 6,000 of the most vulnerable
homeowners facing repossession to remain in their home through
a £200 million mortgage rescue scheme;
£100 million for reform of Income Support
for Mortgage Interest which could help prevent a further 10,000
repossessions;
a £400 million boost in spending power for
social housing providers, including registered social landlords
and councils, to deliver 5,500 more social houses over the next
18 months by bringing funding forward; and
working with Regional Development Agencies to
support the most critical regeneration schemes with the most potential
to transform their communities.
Table 19
SEPTEMBER HOUSING PACKAGE PROFILES
| | |
| |
| | |
| £M |
| |
| | |
Housing PackageSpending | 2008-09
| 2009-10 | 2010-11
| Total |
| |
| | |
SMI | 0 | 40
| 55 | 95 |
Total Resource | 0
| 40 | 55 |
95 |
Mortgage Rescue | 50 | 100
| 55 | 205 |
Homebuy direct | 50 | 250
| 0 | 300 |
Social Rented Housing | 100
| 300 | 0 | 400
|
Total Capital | 200
| 650 | 55 |
905 |
| |
| | |
| |
| | |
Housing PackageFunding | 2008-09
| 2009-10 | 2010-11
| Total |
| |
| | |
Total Resource | 0
| 0 | 0 | 0
|
RDAs | 0 | ¸25
| ¸275 | ¸300 |
Other capital | 0 | 0
| ¸300 | ¸300 |
Social Rented Housing | 0 |
0 | ¸400 | ¸400
|
Total Capital | 0
| ¸25 | ¸975
| ¸1,000 |
| |
| | |
| |
| | |
Housing PackageBudgets | 2008-09
| 2009-10 | 2010-11
| Total |
| |
| | |
CLG re-profiled CDEL | 200 |
625 | ¸920 | ¸95
|
CLG re-profiled RDEL | 0 |
0 | 0 | 0 |
| |
| | |
Total reprofiling | 200
| 665 | ¸865
| |
| |
| | |
Annex C
EXPLANATION OF KEY TERMS AND GLOSSARY
DELDEPARTMENTAL EXPENDITURE
LIMIT
This is spending within the department's direct control,
which can be planned over a Spending Review period and includes
programme and administration expenditure. The Department for Communities
and Local Government has two DELsMain DEL, which covers
main programme spending, and Local Government DEL, which covers
local government programmes.
RFRREQUEST
FOR RESOURCES
These are the resource element of the Departmental Estimates.
The department has two RfRs:
RfR 1: Improving the quality of life by creating thriving,
inclusive and sustainable communities in all regions.
RfR 2: Providing for effective devolved decision making
within a national framework.
The RFR covers the central Department and the Government
Offices, and unlike the DEL does not consolidate NDPB spend, showing
instead payments of grant in aid to the NDPBs.
DUPDEPARTMENTAL UNALLOCATED
PROVISION
The department's (non voted) contingency reserve, which can
be accessed to meet pressures or to deal with in year management
of resources by means of Main and Supplementary Estimates.
EYFEND YEAR
FLEXIBILITY
This enables the department to plan the use of resources
over a Spending Review period as it allows the carry forward of
unspent DEL resources into future years. The department allows
the carry forward of EYF for specific ring-fenced programmes.
The remainder is used as a central resource to meet pressures
arising in year.
VOTED AND
NON-VOTED
EXPENDITURE
Voted expenditure is that expenditure which has been approved
in Main or Supplementary Estimates. Non-voted expenditure has
not been through this Parliamentary process. Examples of non-voted
are the resource and capital expenditure by NDPBs. NDPBs' grant-in-aid
is voted.
SPENDING REVIEW
A fundamental look at resources by the Treasury which (usually)
takes place every two years and normally covers a three year period.
The current budgets are a result of CSR07, which covered the years
2008-09, 2009-10 and 2010-11.
OTHER ABBREVIATIONS
CNTCommission for New Towns
CSR07Comprehensive spending review 2007
DCSFDepartment for Children, Schools and Families
DWPDepartment for Work and Pensions
EPEnglish Partnerships
ERDFEuropean Regional Development Fund
HCHousing Corporation
HCAHomes and Communities Agency
HMRFHousing Market Renewal Fund
HRASHousing Revenue Account Subsidy
NDPBNon Departmental Public Body
NNDRNational Non-Domestic Rates
OGAOther Growth Areas
OGDOther Government Department
PFIPrivate Finance Initiative
PSAPublic Service Agreement
RSGRevenue Support Grant
SR04Spending review 2004
URAUrban Regeneration Agency
VATValue Added Tax
|