Publication - Corporate report
Spring Budget Revision 2024-25: supporting document
Supporting document to the Budget (Scotland) Act 2024 Amendment Regulations 2025. Provides details of Level 2 and 3 budgets.
Revenue Scotland
Schedule 2.1 Total Changes for the Spring Budget Revision
| Proposed Changes | Operating | Capital | Total |
|---|---|---|---|
| £m | £m | £m | |
| Total Budget following the Autumn Budget Revision | 9.500 | 1.500 | 11.000 |
| Changes Proposed | |||
| Funding Changes | (0.400) | (0.300) | (0.700) |
| 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 | (0.400) | (0.300) | (0.700) |
| Proposed Budget following Spring Budget Revision | 9.100 | 1.200 | 10.300 |
| Proposed Changes | Operating | Capital | Total |
|---|---|---|---|
| £m | £m | £m | |
| Expenditure Limit: | |||
| Revenue Scotland | 9.100 | 1.200 | 10.300 |
| Total Expenditure Limit | 9.100 | 1.200 | 10.300 |
| UK Funded AME: | 0.000 | 0.000 | 0.000 |
| Total UK Funded AME | 0.000 | 0.000 | 0.000 |
| Other Expenditure: | 0.000 | 0.000 | 0.000 |
| Total Other Expenditure | 0.000 | 0.000 | 0.000 |
| Total Budget | 9.100 | 1.200 | 10.300 |
| Total Limit on Income (accruing resources) | 0.000 |
Schedule 3.1 Revenue Scotland
| Proposed Changes | Operating | Capital | Total |
|---|---|---|---|
| £m | £m | £m | |
| Original Budget | 9.500 | 1.500 | 11.000 |
| ABR changes | 0.000 | 0.000 | 0.000 |
| ABR Budget | 9.500 | 1.500 | 11.000 |
| Proposed Changes | (0.400) | (0.300) | (0.700) |
| SBR Proposed Budget | 9.100 | 1.200 | 10.300 |
| Summary of proposed changes | |||
| Miscellaneous minor transfers | (0.400) | (0.300) | (0.700) |
| (0.400) | (0.300) | (0.700) |
| Proposed Changes | Operating | Capital | Total |
|---|---|---|---|
| £m | £m | £m | |
| Gross Expenditure | 9.100 | 1.200 | 10.300 |
| Less: Retained Income | 0.000 | 0.000 | 0.000 |
| Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
| 9.100 | 1.200 | 10.300 | |
| Budget Analysis | |||
| Administration Costs | 9.100 | 1.200 | 10.300 |
| Net Expenditure | 9.100 | 1.200 | 10.300 |