Budget Bill 2017-2018: supporting document
Document providing Level 2 and 3 budget details for the portfolio totals contained in the Budget Bill 2017 to 2018.
Culture, Tourism and External Affairs
Schedule 2 - Summary Proposed Portfolio Budget
Total Proposed Budget | 2017-18 | ||
---|---|---|---|
DEL: | Operating | Capital | Total |
£m | £m | £m | |
External Affairs | 15.8 | 0.0 | 15.8 |
Culture, Tourism and Major Events | 214.5 | 0.0 | 214.5 |
Historic Environment Scotland | 42.2 | 0.0 | 42.2 |
Total DEL | 272.5 | 0.0 | 272.5 |
AME: | |||
Total AME | 0.0 | 0.0 | 0.0 |
Other Expenditure Outside DEL: | |||
Total Other Expenditure Outside DEL | 0.0 | 0.0 | 0.0 |
Total Portfolio Budget | 272.5 | 0.0 | 272.5 |
Total Limit on Income (accruing resources) | 45.0 |
Schedule 3.1 External Affairs
Details of Proposed Budget
Proposed Budget | 2016-17 | 2017-18 | ||
---|---|---|---|---|
Total | Operating | Capital | Total | |
£m | £m | £m | £m | |
Gross Expenditure | 13.8 | 15.8 | 0.0 | 15.8 |
Less: Retained Income | 0.0 | 0.0 | 0.0 | 0.0 |
Capital Receipts Applied | 0.0 | 0.0 | 0.0 | 0.0 |
13.8 | 15.8 | 0.0 | 15.8 | |
Budget Analysis | ||||
International Relations | 13.7 | 15.7 | 0.0 | 15.7 |
British Irish Council | 0.1 | 0.1 | 0.0 | 0.1 |
Net Expenditure | 13.8 | 15.8 | 0.0 | 15.8 |
Schedule 3.2 Culture, Tourism and Major Events
Details of Proposed Budget
Proposed Budget | 2016-17 | 2017-18 | ||
---|---|---|---|---|
Total | Operating | Capital | Total | |
£m | £m | £m | £m | |
Gross Expenditure | 195.2 | 214.5 | 0.0 | 214.5 |
Less: Retained Income | 0.0 | 0.0 | 0.0 | 0.0 |
Capital Receipts Applied | 0.0 | 0.0 | 0.0 | 0.0 |
195.2 | 214.5 | 0.0 | 214.5 | |
Budget Analysis | ||||
Creative Scotland & Other Arts | 52.3 | 51.9 | 0.0 | 51.9 |
Cultural Collections | 70.7 | 67.8 | 0.0 | 67.8 |
Major Events | 2.4 | 30.3 | 0.0 | 30.3 |
Tourism | 46.9 | 41.6 | 0.0 | 41.6 |
National Performing Companies | 22.9 | 22.9 | 0.0 | 22.9 |
Net Expenditure | 195.2 | 214.5 | 0.0 | 214.5 |
Schedule 3.3 Historic Environment Scotland
Details of Proposed Budget
Proposed Budget | 2016-17 | 2017-18 | ||
---|---|---|---|---|
Total | Operating | Capital | Total | |
£m | £m | £m | £m | |
Gross Expenditure | 41.7 | 87.1 | 0.0 | 87.1 |
Less: Retained Income | 0.0 | -44.9 | 0.0 | -44.9 |
Capital Receipts Applied | 0.0 | 0.0 | 0.0 | 0.0 |
41.7 | 42.2 | 0.0 | 42.2 | |
Budget Analysis | ||||
Operational Costs | 41.7 | 87.1 | 0.0 | 87.1 |
Less Income | 0.0 | -44.9 | 0.0 | -44.9 |
Net Expenditure | 41.7 | 42.2 | 0.0 | 42.2 |
Contact
Email: Finance Co-ordination
There is a problem
Thanks for your feedback