Publication - Corporate report
Autumn Budget Revision 2024-25: supporting document
Supporting document to the Budget (Scotland) Act 2024 Amendment Regulations 2024. 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 | 213.284 | 9.657 | 222.941 |
Changes Proposed | |||
Funding Changes | 1.300 | 0.000 | 1.300 |
Technical Adjustments | 0.506 | 0.658 | 1.164 |
Net Whitehall Transfers | 0.000 | 0.000 | 0.000 |
Net Transfers within Scottish Block | 0.000 | 0.000 | 0.000 |
Total changes proposed | 1.806 | 0.658 | 2.464 |
Proposed Budget following Autumn Budget Revision | 215.090 | 10.315 | 225.405 |
Operating £m | Capital £m | Total £m | |
---|---|---|---|
Expenditure Limit: | |||
The Crown Office and Procurator Fiscal Service | 215.090 | 10.145 | 225.235 |
Total Expenditure Limit | 215.090 | 10.145 | 225.235 |
UK Funded AME: | 0.000 | 0.170 | 0.170 |
Total UK Funded AME | 0.000 | 0.170 | 0.170 |
Other Expenditure: | 0.000 | 0.000 | 0.000 |
Total Other Expenditure | 0.000 | 0.000 | 0.000 |
Total Budget | 215.090 | 10.315 | 225.405 |
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 | 213.284 | 9.657 | 222.941 |
Proposed changes | 1.806 | 0.658 | 2.464 |
ABR Proposed Budget | 215.090 | 10.315 | 225.405 |
Summary of Proposed changes | |||
IFRS 16 Technical Adjustments | 0.506 | 0.658 | 1.164 |
Additional Funding for increased employer pension contributions | 1.300 | 0.000 | 1.300 |
1.806 | 0.658 | 2.464 |
Operating £m | Capital £m | Total £m | |
---|---|---|---|
Gross Expenditure | 215.090 | 10.315 | 225.405 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
215.090 | 10.315 | 225.405 | |
Budget Analysis | |||
Staff Costs | 168.400 | 0.000 | 168.400 |
Office Costs | 5.106 | 0.000 | 5.106 |
Case Related | 23.165 | 0.000 | 23.165 |
Centrally Managed Costs | 18.419 | 0.000 | 18.419 |
Capital Expenditure | 0.000 | 10.315 | 10.315 |
Net Expenditure | 215.090 | 10.315 | 225.405 |
Income to be surrendered | 0.000 |
Contact
There is a problem
Thanks for your feedback