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

Proposed Changes
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
Proposed Budget following Autumn Budget Revision
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

Email: Finance.Co-ordination@gov.scot

Back to top