| Departmental Expenditure Limits - resource and capital budgets |
| |
£ billion |
| |
Outturn
|
Estimate |
Plans
|
| |
1998-99 |
1999-00 |
2000-01 |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
2007-08 |
| Resource Budget |
| Education and Skills1 |
11.9 |
12.9 |
14.7 |
17.2 |
21.2 |
23.1 |
23.9 |
26.7
|
28.1 |
29.7 |
| Health1 |
39.9 |
41.3 |
44.6 |
52.0 |
56.3 |
62.7 |
68.6 |
74.8 |
81.5 |
88.9 |
| of which: NHS |
39.2 |
40.8 |
44.0 |
51.2 |
54.6 |
61.0 |
66.5 |
72.6 |
79.4 |
86.8 |
| Transport |
3.4 |
4.0 |
3.4 |
4.4 |
6.2 |
7.9 |
7.5 |
8.9 |
10.8 |
9.9 |
| Office of the Deputy Prime Minister |
2.5 |
2.8 |
2.9 |
2.7 |
3.9 |
4.7 |
4.7 |
5.0 |
5.4 |
5.9 |
| Local government |
32.4 |
33.9 |
35.3 |
36.9 |
37.4 |
40.9 |
43.4 |
45.8 |
48.3 |
50.8 |
| Home Office |
7.4 |
7.4 |
9.1 |
10.3 |
11.1 |
11.7 |
12.2 |
12.9 |
13.3 |
14.0 |
| Lord Chancellor's departments |
2.7 |
2.3 |
2.8 |
3.0 |
3.3 |
3.2 |
3.3 |
3.7 |
3.8 |
3.8 |
| Attorney General's departments |
0.3 |
0.3 |
0.4 |
0.4 |
0.5 |
0.6 |
0.5 |
0.6 |
0.7 |
0.7 |
| Defence2 |
29.4 |
31.3 |
33.4 |
32.3 |
36.4 |
31.5 |
31.6 |
32.6 |
32.7 |
33.0 |
| Foreign and Commonwealth Office |
1.1 |
1.1 |
1.5 |
1.4 |
1.5 |
1.6 |
1.5 |
1.6 |
1.7 |
1.7 |
| International Development |
2.4 |
2.7 |
3.0 |
3.1 |
3.6 |
3.8 |
3.8 |
4.5 |
5.0 |
5.3 |
| Trade and Industry |
3.1 |
3.9 |
6.0 |
5.4 |
4.0 |
4.4 |
5.0 |
5.9 |
6.1 |
6.2 |
| Environment, Food and Rural Affairs |
1.8 |
2.2 |
2.7 |
2.5 |
2.7 |
2.6 |
3.1 |
3.2 |
3.3 |
3.4 |
| Culture, Media and Sport |
1.0 |
1.0 |
1.1 |
1.0 |
1.2 |
1.3 |
1.5 |
1.5 |
1.6 |
1.6 |
| Work and Pensions |
5.6 |
5.8 |
6.1 |
6.5 |
7.4 |
8.3 |
8.1 |
8.3 |
8.2 |
8.2 |
| Scotland4 |
12.7 |
13.2 |
14.1 |
15.4 |
16.5 |
18.5 |
19.6 |
20.9 |
22.5 |
23.7 |
| Wales4 |
6.4 |
6.9 |
7.4 |
8.2 |
9.1 |
9.7 |
10.4 |
11.1 |
11.9 |
12.6 |
| Northern Ireland Executive4 |
4.5 |
4.8 |
5.7 |
5.7 |
6.6 |
6.4 |
6.8 |
7.2 |
7.6 |
7.9 |
| Northern Ireland Office |
1.0 |
1.1 |
1.0 |
1.1 |
1.1 |
1.1 |
1.1 |
1.2 |
1.1 |
1.1 |
| Chancellor's departments |
3.3 |
3.5 |
3.8 |
4.0 |
4.4 |
4.6 |
4.8 |
5.1 |
5.1 |
5.2 |
| Cabinet Office |
1.0 |
1.4 |
1.3 |
1.5 |
1.6 |
1.8 |
1.9 |
1.9 |
2.0 |
2.1 |
| Invest to Save Budget |
- |
- |
- |
- |
- |
- |
0.0 |
- |
- |
- |
| Reserve |
- |
- |
- |
- |
- |
- |
0.8 |
0.8 |
1.2 |
1.6 |
| Unallocated special reserve5 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Allowance for shortfall6 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Resource Budget DEL |
173.9 |
184.1 |
200.0 |
215.3 |
236.1 |
250.4 |
263.9 |
284.4 |
301.9 |
317.4 |
| Capital Budget |
| Education and Skills |
1.0 |
1.1 |
1.9 |
2.1 |
2.7 |
3.3 |
3.8 |
4.4 |
4.8 |
5.5 |
| Health |
0.7 |
0.9 |
1.2 |
1.7 |
2.0 |
2.6 |
3.0 |
4.3 |
5.3 |
6.3 |
| of which: NHS |
0.7 |
0.9 |
1.2 |
1.6 |
1.9 |
2.5 |
2.9 |
4.2 |
5.2 |
6.1 |
| Transport |
1.2 |
1.1 |
1.4 |
2.4 |
3.1 |
3.0 |
3.7 |
3.3 |
4.1 |
4.2 |
| Office of the Deputy Prime Minister |
1.8 |
1.6 |
2.3 |
1.8 |
1.5 |
2.3 |
2.3 |
2.4 |
2.5 |
2.5 |
| Local government |
0.4 |
0.3 |
0.1 |
0.1 |
0.2 |
0.2 |
0.3 |
0.3 |
0.2 |
0.2 |
| Home Office |
0.5 |
0.4 |
0.4 |
0.6 |
0.7 |
0.9 |
1.0 |
1.3 |
1.2 |
1.3 |
| Lord Chancellor's departments |
0.1 |
0.0 |
0.0 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
| Attorney General's departments |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
| Defence |
5.3 |
4.1 |
5.4 |
5.8 |
6.1 |
5.9 |
6.3 |
6.9 |
7.0 |
7.6 |
| Foreign and Commonwealth Office |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
| International Development |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
| Trade and Industry |
0.0 |
0.0 |
0.0 |
0.2 |
0.3 |
0.6 |
0.2 |
0.3 |
0.5 |
0.5 |
| Environment, Food and Rural Affairs |
0.2 |
0.2 |
0.2 |
0.3 |
0.3 |
0.3 |
0.3 |
0.3 |
0.3 |
0.3 |
| Culture, Media and Sport |
0.1 |
0.1 |
0.0 |
0.0 |
0.0 |
0.2 |
0.1 |
0.1 |
0.1 |
0.1 |
| Work and Pensions |
0.3 |
0.0 |
0.0 |
0.2 |
0.3 |
0.2 |
0.2 |
0.4 |
0.2 |
0.1 |
| Scotland4 |
0.8 |
1.0 |
1.2 |
1.8 |
1.6 |
1.4 |
2.0 |
2.1 |
2.0 |
2.2 |
| Wales4 |
0.5 |
0.5 |
0.6 |
0.5 |
0.7 |
0.8 |
0.9 |
1.0 |
1.1 |
1.2 |
| Northern Ireland Executive4 |
0.2 |
0.2 |
0.3 |
0.4 |
0.5 |
0.4 |
0.4 |
0.4 |
0.5 |
0.5 |
| Northern Ireland Office |
0.0 |
0.0 |
0.0 |
0.0 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
0.1 |
| Chancellor's departments |
0.1 |
0.1 |
0.2 |
0.2 |
0.3 |
0.3 |
0.3 |
0.3 |
0.4 |
0.5 |
| Cabinet Office |
0.2 |
0.2 |
0.2 |
0.2 |
0.2 |
0.6 |
0.2 |
0.2 |
0.2 |
0.3 |
| Invest to Save Budget |
- |
- |
- |
- |
- |
- |
0.0 |
- |
- |
- |
| Reserve |
- |
- |
- |
- |
- |
- |
1.0 |
0.9 |
0.7 |
1.2 |
| Allowance for shortfall6 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Total Capital Budget DEL |
12.9 |
12.0 |
15.2 |
18.4 |
20.8 |
23.2 |
26.3 |
29.4 |
31.5 |
34.9 |
| Depreciation |
7.4 |
7.4 |
9.2 |
9..5 |
15.5 |
9.2 |
11.0 |
11.7 |
12.1 |
11.8 |
| Total Departmental Expenditure Limits |
179.4 |
188.7 |
206.0 |
224.2 |
241.4 |
264.4 |
279.3 |
301.9 |
321.4 |
340.5 |
| Total education spending |
38.8 |
40.8 |
44.4 |
49.7 |
53.8 |
59.4 |
63.2 |
68.1 |
72.3 |
76.8 |
1 From 2003-04 onwards this includes employer contributions for cost of pension increases.
2 Cost of capital charge and provisions discount rate classification changes have only been applied to the Ministry of Defence figures from 2003-04 onwards.
3 One-off increase in defence non-cash expenditure in line with agreed asset management policy.
4 For Scotland and Wales and Northern Ireland, the split between current and capital budgets is decided by the respective executives.
5 This is the remaining contingency provision for costs of military operations in Iraq after an allocation of a preliminary £1 billion to Ministry of Defence from the £3 billion total.
6 In 2001-02 and 2002-03, DEL is controlled on a near-cash basis (see Table C13). The numbers have been translated onto a Stage 2 basis, for comparison purposes. They have been adjusted since PBR 2002 to take account of changes to non-cash, classification changes and other items that have no impact on total public spending. From 2003-04, DEL will be controlled fully on a Stage 2 basis.
|