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.


The Crown Office and Procurator Fiscal Service

Schedule 2.1 Total Changes for the Autumn Budget Revision

Operating £m Capital £m Total £m
Total Budget in the Budget Act 188.300 8.300 196.600
Changes Proposed
Funding Changes 0.000 0.000 0.000
Technical Adjustments 2.104 0.000 2.104
Net Whitehall Transfers 0.000 0.000 0.000
Net Transfers within Scottish Block 0.000 0.000 0.000
Total changes proposed 2.104 0.000 2.104
  190.404 8.300 198.704
Proposed Budget following Autumn Budget Revision
Operating £m Capital £m Total £m
Expenditure Limit:
The Crown Office and Procurator Fiscal Service 190.404 8.300 198.704
Total Expenditure Limit 190.404 8.300 198.704
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 190.404 8.300 198.704
Total Limit on Income (accruing resources) 2.000

Schedule 3.1 The Crown Office and Procurator Fiscal Service

Details of Proposed Budget

Proposed Changes
Operating £m Capital £m Total £m
Original Budget 188.300 8.300 196.600
Proposed changes 2.104 0.000 2.104
ABR Proposed Budget 190.404 8.300 198.704
Summary of Proposed changes
IFRS 16 Adjustments 2.104 0.000 2.104
2.104 0.000 2.104
Proposed Budget following Autumn Budget Revision
Operating £m Capital £m Total £m
Gross Expenditure 190.404 8.300 198.704
Less: Retained Income 0.000 0.000 0.000
Capital Receipts Applied 0.000 0.000 0.000
190.404 8.300 198.704
Budget Analysis
Staff Costs 148.200 0.000 148.200
Office Costs 4.500 0.000 4.500
Case Related 17.100 0.000 17.100
Centrally Managed Costs 20.604 0.000 20.604
Capital Expenditure 0.000 8.300 8.300
Net Expenditure 190.404 8.300 198.704
Income to be surrendered 0.000

Contact

Email: Finance.Co-ordination@gov.scot

Back to top