Scottish Budget: 2023 to 2024
The Scottish Budget sets out the Scottish Government’s proposed spending and tax plans for 2023 to 2024, as presented to the Scottish Parliament.
This document is part of a collection
Annex E Budget Bill Reconciliation and Cash Authorisation
Portfolios (with at least one Executive NDPB) | NDPB Budget (Cash terms) | Non–Cash items | NDPB Budget (Resource Terms) |
---|---|---|---|
£m | £m | £m | |
Health and Social Care | 114.3 | 1.3 | 115.5 |
Finance and Economy | 692.1 | 24.9 | 716.9 |
Education and Skills | 2,282.6 | 32.4 | 2,315.0 |
Justice and Veterans | 1,903.2 | 78.7 | 1,981.9 |
Net Zero, Energy and Transport | 1,059.2 | 25.2 | 1,084.4 |
Rural Affairs and Islands | 4.2 | 0.1 | 4.2 |
Constitution, External Affairs and Culture | 169.9 | 14.4 | 184.2 |
Total | 6,225.4 | 176.8 | 6,402.2 |
A HMT Budget | B NDPB Non–cash | C Adjusted Budget | D Tech Adjust | E Other bodies and transfers | F LA grants | G Parliamentary Budget Approval | |
---|---|---|---|---|---|---|---|
£m | £m | £m | £m | £m | £m | £m | |
Health and Social Care | 19,161.2 | (1.3) | – | 21.0 | (23.0) | – | 19,157.9 |
Social Justice, Housing and Local Government | 18,296.7 | – | – | – | (9.3) | (791.2) | 17,496.2 |
Finance and Economy | 8,401.3 | (24.9) | – | – | (6,942.1) | – | 1,434.2 |
Education and Skills | 4,240.5 | (32.4) | – | – | – | 646.3 | 4,854.5 |
Justice and Veterans | 3,365.7 | (78.7) | (32.6) | 1.2 | (147.6) | 86.5 | 3,194.3 |
Net Zero, Energy and Transport | 4,648.2 | (25.2) | 42.8 | (25.4) | (2.9) | 58.4 | 4,695.9 |
Rural Affairs and Islands | 964.9 | (0.1) | 0.1 | – | – | – | 964.9 |
Constitution, External Affairs and Culture | 347.0 | (14.4) | – | – | (33.0) | – | 299.6 |
Deputy First Minister and Covid Recovery | 45.0 | – | – | – | – | – | 45.0 |
Crown Office and Procurator Fiscal Service | 196.6 | – | – | – | – | – | 196.6 |
National Records of Scotland | – | – | – | – | 33.0 | – | 33.0 |
Teachers and NHS Pensions | – | – | – | – | 6,921.0 | – | 6,921.0 |
Office of Scottish Charity Regulator | – | – | – | – | 3.3 | – | 3.3 |
Scottish Courts and Tribunals Service | – | – | – | – | 147.6 | – | 147.6 |
Scottish Housing Regulator | – | – | – | – | 6.0 | – | 6.0 |
Scottish Fiscal Commission | – | – | – | – | 2.5 | – | 2.5 |
Revenue Scotland | – | – | – | – | 8.2 | – | 8.2 |
Registers of Scotland | – | – | – | – | 10.4 | – | 10.4 |
Environmental Standards Scotland | – | – | – | – | 2.9 | – | 2.9 |
Food Standards Scotland | – | – | – | – | 23.0 | – | 23.0 |
The Scottish Government | 59,666.9 | (176.8) | 10.3 | (3.2) | – | – | 59,497.1 |
Scottish Parliament and Audit Scotland* | 146.4 | – | – | – | – | – | 146.4 |
Scottish Budget for parliamentary approval | 59,813.3 | (176.8) | 10.3 | (3.2) | – | – | 59,643.5 |
* Annex tables E.05 and E.06 show a further breakdown
Expenditure Within Expenditure Limit | Expenditure Within AME | Other Expenditure | Total Budget | |
---|---|---|---|---|
£m | £m | £m | £m | |
Scottish Government – Portfolios | ||||
Health and Social Care | 19,036.9 | 100.0 | 21.0 | 19,157.9 |
Social Justice, Housing and Local Government | 14,449.2 | 3,047.0 | – | 17,496.2 |
Finance and Economy | 1,434.2 | – | – | 1,434.2 |
Education and Skills | 4,433.7 | 420.8 | – | 4,854.5 |
Justice and Veterans | 3,098.9 | – | 95.4 | 3,194.3 |
Net Zero, Energy and Transport | 4,695.9 | – | – | 4,695.9 |
Rural Affairs and Islands | 964.8 | – | 0.1 | 964.9 |
Constitution, External Affairs and Culture | 299.6 | – | – | 299.6 |
Deputy First Minister and Covid Recovery | 45.0 | – | – | 45.0 |
Total Programme | 48,458.3 | 3,567.8 | 116.5 | 52,142.6 |
Crown Office and Procurator Fiscal | 196.6 | – | – | 196.6 |
Total Scottish Government (Consolidated) | 48,654.9 | 3,567.8 | 116.5 | 52,339.2 |
Scottish Housing Regulator | 6.0 | – | – | 6.0 |
National Records of Scotland | 33.0 | – | – | 33.0 |
Office of the Scottish Charity Regulator | 3.3 | – | – | 3.3 |
Scottish Courts and Tribunals Service | 147.6 | – | – | 147.6 |
Scottish Fiscal Commission | 2.5 | – | – | 2.5 |
Revenue Scotland | 8.2 | – | – | 8.2 |
Registers of Scotland | 10.4 | – | – | 10.4 |
Environmental Standards Scotland | 2.9 | – | – | 2.9 |
Food Standards Scotland | 22.7 | 0.4 | – | 23.0 |
Scottish Teachers' and NHS Pension Schemes | – | 6,921.0 | – | 6,921.0 |
Total Scottish Administration | 48,891.5 | 10,489.2 | 116.5 | 59,497.1 |
Direct Funded Bodies | ||||
Scottish Parliament Corporate Body | 132.2 | 2.0 | – | 134.2 |
Audit Scotland | 12.2 | – | – | 12.2 |
Total Scottish Budget | 49,035.8 | 10,491.2 | 116.5 | 59,643.5 |
Budget | Adjustments | Cash Authorisation | ||
---|---|---|---|---|
Depreciation | Other | |||
£m | £m | £m | £m | |
Scottish Administration | 59,497.1 | (702.9) | (7,021.0) | 51,773.2 |
Scottish Parliament Corporate Body | 134.2 | (14.6) | (2.0) | 117.6 |
Audit Scotland | 12.2 | (0.4) | – | 11.8 |
Total | 59,643.5 | (717.9) | (7,023.0) | 51,902.6 |
2022–23 | 2023–24 | |||
---|---|---|---|---|
Total | Operating | Capital | Total | |
£m | £m | £m | £m | |
Proposed Budget | 128.0 | 132.7 | 1.5 | 134.2 |
Less Retained Income | – | – | – | – |
Capital Receipts Applied | – | – | – | – |
128.0 | 132.7 | 1.5 | 134.2 | |
Budget Analysis | ||||
Scottish Parliament Administration Costs | 127.2 | 132.7 | – | 132.7 |
Scottish Parliament Capital Expenditure | 0.8 | – | 1.5 | 1.5 |
Net Expenditure | 128.0 | 132.7 | 1.5 | 134.2 |
2022–23 | 2023–24 | |||
---|---|---|---|---|
Total | Operating | Capital | Total | |
£m | £m | £m | £m | |
Proposed Budget | 30.9 | 35.0 | 0.2 | 35.1 |
Less Retained Income | (19.3) | (22.9) | – | (22.9) |
Capital Receipts Applied | – | – | – | – |
11.6 | 12.1 | 0.2 | 12.2 | |
Budget Analysis | ||||
Audit Scotland Capital | 0.3 | – | 0.2 | 0.2 |
Less: income from fees and charges (Accounts Commission) | (12.6) | (14.3) | – | (14.3) |
Less: income from fees and charges (Parliament & the Auditor General) | (6.7) | (8.7) | – | (8.7) |
Support to Parliament and the Auditor General: current expenditure | 18.0 | 20.7 | – | 20.7 |
Support to the Accounts Commission: current expenditure | 12.6 | 14.3 | – | 14.3 |
Net Expenditure | 11.6 | 12.1 | 0.2 | 12.2 |
Contact
Email: ScottishBudget@gov.scot
There is a problem
Thanks for your feedback