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.
Food Standards Scotland
Schedule 2.1 Total Changes for the Autumn Budget Revision
Operating £m | Capital £m | Total £m | |
---|---|---|---|
Total Budget in the Budget Act | 23.000 | 0.000 | 23.000 |
Changes Proposed | |||
Funding Changes | 0.000 | 0.000 | 0.000 |
Technical Changes | -0.032 | 0.000 | -0.032 |
Net Whitehall transfers | 0.000 | 0.000 | 0.000 |
Net Transfers within Scottish Block | 0.000 | 0.000 | 0.000 |
Total changes proposed | -0.032 | 0.000 | -0.032 |
22.968 | 0.000 | 22.968 |
Operating £m | Capital £m | Total £m | |
---|---|---|---|
Expenditure Limit: | |||
Food Standards Scotland | 22.618 | 0.000 | 22.618 |
Total Expenditure Limit | 22.618 | 0.000 | 22.618 |
UK Funded AME: | 0.350 | 0.000 | 0.350 |
Total UK Funded AME | 0.350 | 0.000 | 0.350 |
Other Expenditure : | 0.000 | 0.000 | 0.000 |
Total Other Expenditure | 0.000 | 0.000 | 0.000 |
Total Budget | 22.968 | 0.000 | 22.968 |
Total Limit on Income (accruing resources) | 5.000 |
Schedule 3.1 Food Standards Scotland
Details of Proposed Budget
Operating £m | Capital £m | Total £m | |
---|---|---|---|
Original Budget | 23.000 | 0.000 | 23.000 |
Proposed changes | -0.032 | 0.000 | -0.032 |
ABR Proposed Budget | 22.968 | 0.000 | 22.968 |
Summary of proposed changes | |||
Technical Adjustment –IFRS16 Leases | -0.032 | 0.000 | -0.032 |
-0.032 | 0.000 | -0.032 |
Operating £m | Capital £m | Total £m | |
---|---|---|---|
Gross Expenditure | 27.768 | 0.000 | 27.768 |
Less: Retained Income | -4.800 | 0.000 | -4.800 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
22.968 | 0.000 | 22.968 | |
Budget Analysis | |||
Administration | 15.418 | 0.000 | 15.418 |
Programme | 12.000 | 0.000 | 12.000 |
Retained Income | -4.800 | 0.000 | -4.800 |
Pension Liability (AME) | 0.350 | 0.000 | 0.350 |
Capital | 0.000 | 0.000 | 0.000 |
Net Expenditure | 22.968 | 0.000 | 22.968 |
Contact
There is a problem
Thanks for your feedback