Autumn Budget Revision 2026-2027: supporting document
Supporting document to the Budget (Scotland) Act 2026 Amendment Regulations 2026. Provides details of Level 2 and 3 budgets.
Food Standards Scotland
Schedule 2.1 Total Changes for the Autumn Budget Revision
|
Total Changes for the Autumn Budget Revision |
Operating £m |
Capital £m |
Total £m |
|---|---|---|---|
|
Total Budget following the Budget Act |
24.766 |
0.000 |
24.766 |
|
Funding Changes |
0.000 |
0.000 |
0.000 |
|
Technical Adjustments |
0.000 |
0.000 |
0.000 |
|
Net Whitehall Transfers |
0.000 |
0.000 |
0.000 |
|
Net Transfers within Scottish Block |
1.323 |
0.190 |
1.513 |
|
Total changes proposed |
1.323 |
0.190 |
1.513 |
|
Proposed Budget following Autumn Budget Revision |
26.089 |
0.190 |
26.279 |
|
Expenditure Limit |
Operating £m |
Capital £m |
Total £m |
|
Food Standards Scotland |
25.004 |
0.190 |
25.194 |
|
Total Expenditure Limit |
25.004 |
0.190 |
25.194 |
|
UK Funded AME |
Operating £m |
Capital £m |
Total £m |
|
Food Standards Scotland |
1.085 |
0.000 |
1.085 |
|
Total UK Funded AME |
1.085 |
0.000 |
1.085 |
|
Other Expenditure |
Operating £m |
Capital £m |
Total £m |
|
Food Standards Scotland |
0.000 |
0.000 |
0.000 |
|
Total Other Expenditure |
0.000 |
0.000 |
0.000 |
|
Total Budget |
Operating £m |
Capital £m |
Total £m |
|
Total Budget |
26.089 |
0.190 |
26.279 |
|
Total Limit on Income (accruing resources) |
5.000 |
||
Food Standards Scotland
Schedule 3.1 Food Standards Scotland
Details of Proposed Budget
|
Proposed Changes |
Operating £m |
Capital £m |
Total £m |
|---|---|---|---|
|
Original Budget |
24.766 |
0.000 |
24.766 |
|
Proposed Changes |
1.323 |
0.190 |
1.513 |
|
ABR Proposed Budget |
26.089 |
0.190 |
26.279 |
|
Summary of proposed changes |
Operating £m |
Capital £m |
Total £m |
|
Transfer from DFMFLG portfolio for the SAFER programme on reforming and modernising the delivery of food law |
1.000 |
0.000 |
1.000 |
|
Miscellaneous minor transfers |
0.323 |
0.190 |
0.513 |
|
Proposed Changes |
1.323 |
0.190 |
1.513 |
|
Proposed Budget following Autumn Budget Revision |
Operating £m |
Capital £m |
Total £m |
|
Gross Expenditure |
24.766 |
0.000 |
24.766 |
|
Less: Retained Income |
0.000 |
0.000 |
0.000 |
|
Less: Capital Receipts Applied |
0.000 |
0.000 |
0.000 |
|
Total |
24.766 |
0.000 |
24.766 |
|
Budget Analysis |
Operating £m |
Capital £m |
Total £m |
|
Expenditure |
25.004 |
0.190 |
25.194 |
|
Retained Income |
0.000 |
0.000 |
0.000 |
|
Pension Liability (AME) |
0.350 |
0.000 |
0.350 |
|
Depreciation (AME) |
0.735 |
0.000 |
0.735 |
|
Net Expenditure |
26.089 |
0.190 |
26.279 |