Publication - Corporate report
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 |
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
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 |
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
There is a problem
Thanks for your feedback