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.
Scottish Teachers and NHS Pensions Scheme
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 |
3,366.166 |
0.000 |
3,366.166 |
|
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 |
0.000 |
0.000 |
0.000 |
|
Total changes proposed |
0.000 |
0.000 |
0.000 |
|
Proposed Budget following Autumn Budget Revision |
3,366.166 |
0.000 |
3,366.166 |
|
Expenditure Limit |
Operating £m |
Capital £m |
Total £m |
|
Scottish Teachers and NHS Pensions Scheme |
0.000 |
0.000 |
0.000 |
|
Total Expenditure Limit |
0.000 |
0.000 |
0.000 |
|
UK Funded AME |
Operating £m |
Capital £m |
Total £m |
|
Scottish Teachers and NHS Pensions Scheme |
3,366.166 |
0.000 |
3,366.166 |
|
Total UK Funded AME |
3,366.166 |
0.000 |
3,366.166 |
|
Other Expenditure |
Operating £m |
Capital £m |
Total £m |
|
Scottish Teachers and NHS Pensions Scheme |
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 |
3,366.166 |
0.000 |
3,366.166 |
|
Total Limit on Income (accruing resources) |
3,500.000 |
||
Scottish Teachers and NHS Pensions Scheme
Schedule 3.1 Scottish Teachers and NHS Pensions Scheme
Details of Proposed Budget
|
Proposed Changes |
Operating £m |
Capital £m |
Total £m |
|---|---|---|---|
|
Original Budget |
3,366.166 |
0.000 |
3,366.166 |
|
Proposed Changes |
0.000 |
0.000 |
0.000 |
|
ABR Proposed Budget |
3,366.166 |
0.000 |
3,366.166 |
|
Summary of proposed changes |
Operating £m |
Capital £m |
Total £m |
|
- |
0.000 |
0.000 |
0.000 |
|
Proposed Changes |
0.000 |
0.000 |
0.000 |
|
Proposed Budget following Autumn Budget Revision |
Operating £m |
Capital £m |
Total £m |
|
Gross Expenditure |
3,366.166 |
0.000 |
3,366.166 |
|
Less: Retained Income |
0.000 |
0.000 |
0.000 |
|
Less: Capital Receipts Applied |
0.000 |
0.000 |
0.000 |
|
Total |
3,366.166 |
0.000 |
3,366.166 |
|
Budget Analysis |
Operating £m |
Capital £m |
Total £m |
|
Scottish Teachers and NHS Pensions Scheme |
3,366.166 |
0.000 |
3,366.166 |
|
Net Expenditure |
3,366.166 |
0.000 |
3,366.166 |