Autumn Budget Revision 2023 to 2024: supporting document

Supporting document to the Budget (Scotland) Act 2023 Amendment Regulations 2023. Provides details of Level 2 and 3 budgets.


Food Standards Scotland

Schedule 2.1 Total Changes for the Autumn Budget Revision

Operating £m Capital £m Total £m
Total Budget in the Budget Act 23.000 0.000 23.000
Changes Proposed
Funding Changes 0.000 0.000 0.000
Technical Changes -0.032 0.000 -0.032
Net Whitehall transfers 0.000 0.000 0.000
Net Transfers within Scottish Block 0.000 0.000 0.000
Total changes proposed -0.032 0.000 -0.032
  22.968 0.000 22.968
Proposed Budget following Autumn Budget Revision
Operating £m Capital £m Total £m
Expenditure Limit:
Food Standards Scotland 22.618 0.000 22.618
Total Expenditure Limit 22.618 0.000 22.618
UK Funded AME: 0.350 0.000 0.350
Total UK Funded AME 0.350 0.000 0.350
Other Expenditure : 0.000 0.000 0.000
Total Other Expenditure 0.000 0.000 0.000
Total Budget 22.968 0.000 22.968
Total Limit on Income (accruing resources) 5.000

Schedule 3.1 Food Standards Scotland

Details of Proposed Budget

Proposed Changes
Operating £m Capital £m Total £m
Original Budget 23.000 0.000 23.000
Proposed changes -0.032 0.000 -0.032
ABR Proposed Budget 22.968 0.000 22.968
Summary of proposed changes
Technical Adjustment –IFRS16 Leases -0.032 0.000 -0.032
-0.032 0.000 -0.032
Proposed Budget following Autumn Budget Revision
Operating £m Capital £m Total £m
Gross Expenditure 27.768 0.000 27.768
Less: Retained Income -4.800 0.000 -4.800
Capital Receipts Applied 0.000 0.000 0.000
22.968 0.000 22.968
Budget Analysis
Administration 15.418 0.000 15.418
Programme 12.000 0.000 12.000
Retained Income -4.800 0.000 -4.800
Pension Liability (AME) 0.350 0.000 0.350
Capital 0.000 0.000 0.000
Net Expenditure 22.968 0.000 22.968

Contact

Email: Finance.Co-ordination@gov.scot

Back to top