Table B5: Current and capital budgets
| |
£ billion |
| |
Outturn |
Projections |
| |
2000-01 |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
| Current budget |
| Current receipts |
382.2 |
391.2 |
406 |
430 |
452 |
474 |
497 |
| Current expenditure |
344.5 |
367.6 |
389 |
411 |
430 |
450 |
471 |
| Depreciation |
12.7 |
13.2 |
14 |
15 |
15 |
16 |
17 |
| Surplus on current budget |
| (excluding WTAS1) |
25.6 |
11.1 |
4 |
4 |
7 |
8 |
9 |
| Surplus on current budget |
25.1 |
10.3 |
3 |
4 |
7 |
8 |
9 |
| Capital budget |
| Gross investment |
23.5 |
29.8 |
33 |
37 |
39 |
41 |
43 |
| less asset sales |
-4.5 |
-3.8 |
-4 |
-4 |
-4 |
-4 |
-4 |
| less depreciation |
-12.7 |
-13.2 |
-14 |
-15 |
-15 |
-16 |
-17 |
| Net investment |
6.3 |
12.9 |
15 |
19 |
20 |
22 |
23 |
| Net borrowing |
| (excluding WTAS1) |
-20.1 |
1.4 |
11 |
14 |
13 |
13 |
13 |
| Net borrowing |
-18.8 |
2.5 |
12 |
15 |
13 |
13 |
13 |
| Public sector net debt - end year |
306.0 |
312.7 |
328 |
348 |
366 |
384 |
402 |
| Memos: |
| Treaty deficit2 |
-19.6 |
1.9 |
11 |
14 |
12 |
13 |
12 |
| Treaty debt3 |
381.0 |
380.0 |
390 |
406 |
424 |
441 |
459 |
1 Windfall tax receipts and associated spending. 2 General government net borrowing on an ESA95 basis. 3 General government gross debt.
back to top
B25. The current budget surplus in 2001-02 is estimated to be £10.3 billion. Net investment is estimated to be £13 billion, resulting in net borrowing of £3 billion. The current budget surplus is projected to fall in 2002-03 to a surplus of £3 billion. Net investment rises to £15 billion, which increases net borrowing to £12 billion in 2002-03.
B26. Significant repayments of net borrowing over the last three years have resulted in a declining net debt-GDP ratio. Public sector net debt is projected to fall again in 2001-02 to 303/4 per cent of GDP from 311/4 per cent of GDP in 2000-01. The net debt-GDP ratio rises to a sustainable level of around 31 per cent by the end of the projection period, well below the 40 per cent guideline set by the sustainable investment rule.
B27. Table B6 shows the Treaty measures of the deficit and debt used in the Excessive Deficits Procedure of the Treaty. The reference levels of 3 per cent of GDP for the deficit and 60 per cent of GDP for debt are achieved comfortably throughout the projection period.
Table B6: Current and capital budgets
| |
Per cent of GDP |
| |
Outturn |
Projections |
| |
2000-01 |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
2006-07 |
| Current budget |
| Current receipts |
40.0 |
39.2 |
38.8 |
39.1 |
39.3 |
39.4 |
39.3 |
| Current expenditure |
36.1 |
36.8 |
37.2 |
37.4 |
37.4 |
37.4 |
37.3 |
| Depreciation |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
1.3 |
| Surplus on current budget |
| (excluding WTAS1) |
2.7 |
1.1 |
0.3 |
0.4 |
0.6 |
0.7 |
0.7 |
| Surplus on current budget |
2.6 |
1.0 |
0.3 |
0.4 |
0.6 |
0.7 |
0.7 |
| Capital budget |
| Gross investment |
2.5 |
3.0 |
3.1 |
3.4 |
3.4 |
3.4 |
3.4 |
| less asset sales |
-0.5 |
-0.4 |
-0.4 |
-0.3 |
-0.3 |
-0.3 |
-0.3 |
| less depreciation |
-1.3 |
-1.3 |
-1.3 |
-1.3 |
-1.3 |
-1.3 |
1.3 |
| Net investment |
0.7 |
1.3 |
1.4 |
1.7 |
1.8 |
1.8 |
1.8 |
| Net borrowing |
| (excluding WTAS1) |
-2.1 |
0.1 |
1.1 |
1.3 |
1.2 |
1.1 |
1.1 |
| Net borrowing |
-2.0 |
0.3 |
1.1 |
1.3 |
1.2 |
1.1 |
1.1 |
| Public sector net debt |
| - end year |
31.2 |
30.7 |
30.6 |
31.0 |
31.1 |
31.1 |
31.1 |
| Memos: |
| Treaty deficit2 |
-2.0 |
0.2 |
1.1 |
1.3 |
1.1 |
1.0 |
1.0 |
| Treaty debt ratio3 |
39.9 |
38.1 |
37.2 |
37.0 |
36.8 |
36.6 |
36.3 |
1 Windfall tax receipts and associated spending. 2 General government net borrowing on an ESA95 basis. 3 General government gross debt.
back to top
B28. Table B7 sets out the effects of forecasting changes, Pre-Budget Report measures and other discretionary changes since the Budget on the main fiscal aggregates. The table gives a further breakdown of the large forecasting changes to receipts.
B29. The latest available outturn information for 2000-01 shows current receipts £1 billion lower than estimated in Budget 2001. However, this was more than offset by lower spending so that the surplus on the current budget was £2 3/4 billion higher, and net borrowing £3 3/4 billion lower than the Budget forecast.
Table B7: Fiscal balances compared with Budget 2001
| |
Outturn1 |
Projections |
| |
2000-01 |
2001-02 |
2002-03 |
2003-04 |
2004-05 |
2005-06 |
| Fiscal balances (£ billion) |
| Surplus on current budget |
| Budget 2001 |
22.3 |
15.9 |
14 |
8 |
9 |
9 |
| Effects on receipts of: |
| Revisions and forecasting changes |
-1.0 |
-7.3 |
-10 |
-3 |
-1 |
1 |
| of which: |
| changes to GDP |
0 |
-0.8 |
-2 |
0 |
0 |
1 |
| changes to equity prices |
0 |
-0.7 |
-2 |
-2 |
-2 |
-2 |
| changes to other audited assumptions |
0 |
-0.8 |
-2 |
-2 |
-1 |
-1 |
| changes to financial company profits |
0 |
-3.1 |
-2 |
0 |
1 |
2 |
| other |
-1.0 |
-2.0 |
-1 |
1 |
1 |
1 |
| Policy measures since Budget 2001 |
- |
0.1 |
0 |
0 |
0 |
0 |
| Effects on spending of: |
| Revisions and forecasting changes |
3.7 |
2.1 |
-1 |
0 |
1 |
1 |
| Policy measures since Budget 2001 |
- |
-0.4 |
0 |
-2 |
-3 |
-3 |
| PBR 2001 |
25.1 |
10.3 |
3 |
4 |
7 |
8 |
| Net borrowing |
| Budget 2001 |
-15.0 |
-4.7 |
2 |
10 |
11 |
12 |
| Effects on receipts of: |
| Revisions and forecasting changes |
1.0 |
7.3 |
10 |
3 |
1 |
-1 |
| of which: |
| changes to GDP |
0 |
0.8 |
2 |
0 |
0 |
-1 |
| changes to equity prices |
0 |
0.7 |
2 |
2 |
2 |
2 |
| changes to other audited assumptions |
0 |
0.8 |
2 |
2 |
1 |
1 |
| changes to financial company profits |
0 |
3.1 |
2 |
0 |
-1 |
-2 |
| other |
1.0 |
2.0 |
1 |
-1 |
-1 |
-1 |
| Policy measures since Budget 2001 |
- |
-0.1 |
0 |
0 |
0 |
0 |
| Effects on spending of: |
| Revisions and forecasting changes |
-4.8 |
-0.5 |
0 |
0 |
-1 |
-1 |
| Policy measures since Budget 2001 |
- |
0.4 |
0 |
2 |
3 |
3 |
| PBR 2001 |
-18.8 |
2.5 |
12 |
15 |
13 |
13 |
| Cyclically-adjusted budget balances (per cent of GDP) |
| Surplus on current budget - Budget 2001 |
2.0 |
1.2 |
1.0 |
0.6 |
0.7 |
0.7 |
| Surplus on current budget - PBR 2001 |
2.3 |
1.0 |
0.3 |
0.3 |
0.5 |
0.7 |
1 The 2000-01 figures were estimates in Budget 2001.
back to top
B30. The current surplus for 2001-02 onwards is much lower than in Budget 2001, mainly because of forecasting changes to receipts. Further details of these changes are given in the next section. Net borrowing is also adversely affected by the forecasting changes to receipts.
B31. There are no forecasting changes to total spending during the 2000 Spending Review period. However, the split between current and capital expenditure changes and as a result of the different assumptions made about current and capital spending after 2003-04 (see paragraph B20) total expenditure then is slightly higher than in the Budget.
RECEIPTS
B32. Changes to the projections of the main taxes since the Budget are shown in Table B8. Table B9 gives projections of receipts as a percentage of GDP and Table B10 sets out the Budget and Pre-Budget Report projections of the overall tax-GDP ratio. A more detailed breakdown of receipts is given in Table B11, while Table B12 looks in more detail at the changes for receipts between 2000-01 and 2001-02.
Table B8: Changes in current receipts since Budget 2001
| |
£ billion |
| |
2000-01 |
2001-02 |
2002-03 |
| Income tax (gross of tax credits) |
-0.8 |
-1.9 |
-1.9 |
| Non-North Sea corporation tax1 |
0.3 |
-4.3 |
-4.0 |
| Tax credits2 |
-0.3 |
-0.2 |
-0.4 |
| North Sea revenues |
-0.5 |
-0.5 |
-0.7 |
| Capital taxes3 |
0.3 |
0.5 |
-0.1 |
| Stamp duty |
0.0 |
-0.6 |
-0.9 |
| Value added tax |
-0.5 |
0.0 |
-0.2 |
| Excise duties4 |
-0.2 |
0.0 |
-0.1 |
| Social security contributions |
0.6 |
1.6 |
1.0 |
| Other taxes and royalties5 |
0.5 |
0.3 |
0.6 |
| Net taxes and social security contributions |
-0.5 |
-4.9 |
-6.7 |
| Other receipts and accounting adjustments |
-0.5 |
-2.4 |
-3.2 |
| Current receipts |
-1.0 |
-7.2 |
-9.9 |
1 Gross of company tax credits. 2 Includes company tax credits. 3 Capital gains tax and inheritance tax. 4 Fuel, alcohol and tobacco duties. 5 Includes council tax and money paid into the National Lottery Distribution Fund, as well as other central government taxes.
back to top
B33. As shown in Table B8, total receipts in 2001-02 are now expected to be around £7 billion lower than in Budget 2001. This means that current receipts are now expected to grow by 2 per cent, compared with 4 per cent in Budget 2001.
B34. The estimated effect of changes since Budget 2001 to the assumptions for GDP and its components is shown in Table B7. These changes account for around £1 billion of the drop in receipts in 2001-02 and £2 billion in 2002-03. Although economic growth in 2003 is expected to be higher than in Budget 2001, the cumulative effect on levels of the main tax bases (wages and salaries, industrial and commercial company profits and consumers' expenditure) is such that the effect on tax receipts in 2003-04 is still negative. However, the impact of the economic forecast means that receipts are expected to be slightly higher at the end of the projection period, consistent with a higher level of money GDP. The main taxes affected by these changes are income tax, corporation tax and VAT.
B35. Changes to some of the other assumptions have large effects on tax receipts. In particular, equity price levels are important determinants of capital taxes, stamp duty and corporation tax, mainly because of the effect on the capital gains of life insurance companies. The audited assumption that underpins the current projections is that equity prices increase in line with money GDP from the existing level of the FT - All Share Index - in this case 2579. Compared with the Budget 2001 starting point of 2902, this means that equity prices are about 14 per cent lower in the current forecast. This reduces receipts by about £½ billion in 2001-02 and by around £2 billion from 2002-03 onwards, due to the lags in the payments of capital taxes.
B36. Changes in other assumptions audited by the NAO also have a significant impact on receipts, particularly in the early years. Oil prices are $1.7 a barrel lower than at the time of Budget 2001, reducing receipts by about £½ billion a year throughout the period. Much of the change in the "other audited assumptions" line of Table B7 is explained by lower market expectations of 3 month market interest rates than in Budget 2001. This has an impact on income tax deducted at source from bank and building society interest payments and, with a lag, on the extra tax paid on interest income by higher rate taxpayers. It also has a large impact on non-tax receipts of the public sector, such as interest receipts.
B37. As discussed in Box B2, corporation tax receipts in 2001-02 are expected to be £4 ½ billion lower than in the Budget projections. Some of this reflects changes in the tax paid by industrial and commercial companies, largely due to changes in the economy. This element is included in the GDP line of Table B7. However, much of the fall in receipts is due to a fall in the taxable profits of financial companies. This is not directly reflected in forecasts for GDP. The "financial companies" line in Table B7 shows the impact on the fiscal balances of the reduction in corporation tax receipts due to the lower assumption about financial company profits. This excludes life insurance companies, whose profits forecast is based on equity prices. The "financial companies" line also includes falls in income tax because of changes stemming from lower bonuses paid by financial companies to their employees. These have recently had a substantial impact on PAYE receipts.
back to top
|