Subject to the necessary Supplementary Estimate, the Department of Health's element of the Departmental Expenditure Limit (DEL) will be increased by £5,418,000 from £87,170,719,000 to £87,176,137,000 of which the Administration Cost Limit will be increased by £375,000 from £226,944,000 to £227,319,000. The Food Standards Agency DEL will be increased by £715,000 from £144,132,000 to £144,847,000. The overall DEL including the Food Standards Agency will be increased by £6,133,000 from £87,314,851,000 to £87,320,984,000. The impact on resource and capital are set out in the following table.
Change New DEL Voted Non-voted Voted Non-voted Total Department of Health Resource DEL 222,545 -204,127 81,130,325 730,744 81,861,069 Of which: Administration budget1 0,375 — 227,319 — 227,319 Near-cash in Resource DEL 222,545 5,123 77,252,971 1,003,603 78,256,574 Capital DEL -13,000 2,073,115 3,241,953 5,315,068 Total Department of Health DEL 222,545 -217,127 83,203,440 3,972,697 87,176,137 Depreciation2 — — -816,133 -35,779 -851,912 Total Department of Health spending (after adjustment) 222,545 -217,127 82,387,307 3,936,918 86,324,225 Food Standards Agency Resources 0,415 — 143,900 0 143,900 Of which: Administration budget1 0,415 — 52,423 0 52,423 Near-cash in Resource DEL 0 — 140,677 60 140,737 Capital 0,300 — 0,947 0 0,947 Total Food Standards Agency DEL 0,715 — 144,847 0 144,847 Depreciation1 0 — -2,004 0 -2,004 Total Food Standards Agency spending (after adjustment) 0,715 — 142,843 0 142,843 1 The total of "administration budget" and "Near cash in Resource DEL" figures may well be greater that the total resource DEL, due to definitions overlapping. 2 Depreciation, which forms part of resource DEL, is excluded from the total DEL since the capital DEL includes capital spending and to include depreciation of those assets would lead to double counting.
Change New DEL Voted Non-voted Voted Non-voted Total Food Standards Agency Resources 0,415 143,900 0 143,900 Of which: Administration budget1 0,415 52,423 0 52,423 Near-cash in Resource DEL 0 140,677 60 140,737 Capital 0,300 0,947 0 0,947 Total Food Standards Agency DEL 0,715 144,847 0 144,847 Depreciation1 0 -2,004 0 -2,004 Total Food Standards Agency spending (after adjustment) 0,715 142,843 0 142,843 * The total of "administration budget" and "Near cash in Resource DEL" figures may well be greater that the total resource DEL, due to definitions overlapping. **Depreciation, which forms part of resource DEL, is excluded from the total DEL since the capital DEL includes capital spending and to include depreciation of those assets would lead to double counting.
The Department of Health DEL has increased by £5,418,000 made up of transfers from the Home Office £18,436,000 for prison healthcare services, the Department of Trade and Industry £1,600,000 for changes in pension scheme calculations and the Cabinet Office £457,000 (administration costs) for services of Parliamentary Counsel. These increases are offset by transfers to the Department for Education and Skills £15,000,000 mainly for capital building programmes and childcare services and to the Home Office £75,000 (administration costs) for a transfer of staff.
The Department of Health's administration cost limit has increased by £375,000 comprising a transfer to programme budgets of £7,000 for library services and net inter departmental transfers of £382,000 (detailed above).
The changes to the Food Standards Agency resource element of the Departmental Expenditure Limit arises from an interdepartmental transfer from DEFRA, to be used in paying for the staff costs of the Wine Standards Board from July 2006 when the responsibility was passed on to the FSA. As a result of this, the administration costs of the Food Standards Agency will increase by £415,000 from £52,008,000, to £52,423,000.
The changes to the Food Standards Agency capital element of the Departmental Expenditure Limit arises from a take up of EYF to increase capital expenditure reflecting the Food Standards Agency's headquarters Capital Investment Programme. As a result of this, the Food Standards Agency capital costs will increase by £300,000 from £647,000 to £947,000.