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.


Scottish Parliament Corporate Body

Schedule 2.1 Total Changes for the Autumn Budget Revision

Operating £m Capital £m Total £m
Total Budget in the Budget Act 132.679 1.500 134.179
Changes Proposed
Funding Changes 0.000 0.000 0.000
Technical Changes 0.000 0.000 0.000
Net Whitehall transfers 0.000 0.000 0.000
Net Transfers within Scottish Block 0.000 0.000 0.000
Total changes proposed 0.000 0.000 0.000
  132.679 1.500 134.179
Proposed Budget following Autumn Budget Revision
Operating £m Capital £m Total £m
Expenditure Limit:
Scottish Parliament Corporate Body 130.679 1.500 132.179
Total Expenditure Limit 130.679 1.500 132.179
UK Funded AME: 2.000 0.000 2.000
Total UK Funded AME 2.000 0.000 2.000
Other Expenditure:
Total Other Expenditure 0.000 0.000 0.000
Total Budget 132.679 1.500 134.179
Total Limit on Income (accruing resources) 1.000

Schedule 3.1 Scottish Parliament Corporate Body

Details of Proposed Budget

Proposed Changes
Operating £m Capital £m Total £m
Original Budget 132.679 1.500 134.179
Proposed changes 0.000 0.000 0.000
ABR Proposed Budget 132.679 1.500 134.179
Summary of proposed changes
0.000 0.000 0.000
0.000 0.000 0.000
0.000 0.000 0.000
Proposed Budget following Autumn Budget Revision
Operating £m Capital £m Total £m
Gross Expenditure 132.679 1.500 134.179
Less: Retained Income 0.000 0.000 0.000
Capital Receipts Applied 0.000 0.000 0.000
132.679 1.500 134.179
Budget Analysis
Administration Costs 130.679 0.000 130.679
Capital Expenditure 0.000 1.500 1.500
AME - Pension liabilities 2.000 0.000 2.000
Net Expenditure 132.679 1.500 134.179

Contact

Email: Finance.Co-ordination@gov.scot

Back to top