Publication - Corporate report
The Scottish Government's Medium-Term Financial Strategy
This is the sixth Medium-Term Financial Strategy (MTFS) published by the Scottish Government and provides the context for the Scottish Budget and the Scottish Parliament.
Annex F: Scottish Government Discretionary Funding Envelope
Fiscal Resource Funding (£million) | 2023-24 Budget | 2023-24 Forecast | 2024-25 Forecast | 2025-26 Forecast | 2026-27 Forecast | 2027-28 Forecast |
---|---|---|---|---|---|---|
Core Barnett Settlement | 36,023 | 36,118 | 36,668 | 37,438 | 38,323 | 39,420 |
Ringfenced Funding | 715 | 715 | 715 | 715 | 715 | 715 |
Total UK Settlement (A) | 36,737 | 36,832 | 37,383 | 38,153 | 39,038 | 40,135 |
Social Security Block Grant Adjustment (B) | 4,360 | 4,434 | 5,132 | 5,435 | 5,697 | 6,003 |
Block Grant Adjustment for Taxes and Non-Tax Income | (16,131) | (16,130) | (16,868) | (17,449) | (18,198) | (19,023) |
Scottish Income Tax | 15,810 | 15,810 | 17,080 | 17,808 | 18,591 | 19,646 |
Land and Buildings Transaction Tax | 773 | 772 | 733 | 792 | 905 | 992 |
Scottish Landfill Tax | 79 | 92 | 83 | 58 | 16 | 16 |
Non-Tax Income | 25 | 25 | 25 | 25 | 25 | 25 |
Net Budget Adjustment for Taxes and Non-Tax Income (C) | 557 | 569 | 1,053 | 1,235 | 1,339 | 1,656 |
Reconciliations | 46 | 46 | (687) | 88 | 86 | 0 |
Resource Borrowing | 41 | 41 | 300 | 0 | 0 | 0 |
Resource Borrowing Costs | (120) | (114) | (124) | (166) | (174) | (120) |
Capital Borrowing Costs | (112) | (103) | (127) | (150) | (173) | (197) |
Scotwind | 310 | 310 | 350 | 0 | 0 | 0 |
Scotland Reserve | 0 | 0 | 0 | 0 | 0 | 0 |
Migrant Surcharge | 120 | 160 | 160 | 160 | 160 | 160 |
KLTR | 5 | 5 | 5 | 5 | 5 | 5 |
Other | 0 | 20 | 21 | 0 | 0 | 0 |
Machinery of Government | 0 | 13 | 0 | 0 | 0 | 0 |
Other Income and Funding Adjustments (D) | 289 | 378 | (102) | (63) | (86) | (151) |
Total Scottish Government Fiscal Resource Funding (A+B+C+D) | 41,944 | 42,213 | 43,466 | 44,759 | 45,978 | 47,643 |
Non Domestic Rates - Distributable Amount | 3,047 | 3,047 | 3,069 | 3,158 | 3,437 | 3,328 |
Total Scottish and Local Government Fiscal Resource Funding | 44,991 | 45,260 | 46,535 | 47,917 | 49,415 | 50,971 |
Capital Funding (£m) | 2023-24 Budget | 2023-24 Forecast | 2024-25 Forecast | 2025-26 Forecast | 2026-27 Forecast | 2027-28 Forecast |
---|---|---|---|---|---|---|
Core Barnett Settlement | 4,757 | 4,820 | 4,691 | 4,700 | 4,720 | 4,727 |
Ringfenced Funding | 632 | 632 | 632 | 632 | 632 | 632 |
Borrowing (per Capital Borrowing Policy) | 450 | 450 | 450 | 450 | 450 | 450 |
Scotland Reserve | 0 | 0 | 0 | 0 | 0 | 0 |
City Deals | 100 | 100 | 100 | 100 | 100 | 100 |
Machinery of Government | 0 | 2 | 0 | 0 | 0 | 0 |
Total Capital Funding | 5,939 | 6,002 | 5,873 | 5,882 | 5,902 | 5,909 |
Financial Transactions Funding (£m) | 2023-24 | 2023-24 | 2024-25 | 2025-26 | 2026-27 | 2027-28 |
---|---|---|---|---|---|---|
Budget | Forecast | Forecast | Forecast | Forecast | Forecast | |
Core Barnett Settlement | 186 | 172 | 176 | 0 | 0 | 0 |
Scotland Reserve | 50 | 50 | 0 | 0 | 0 | 0 |
Corrections to historic settlement be reflected | 188 | 188 | 0 | 0 | 0 | 0 |
Total Financial Transactions Funding | 424 | 410 | 176 | 0 | 0 | 0 |
Contact
Email: sophie.osborn@gov.scot
There is a problem
Thanks for your feedback