Publication - Corporate report
Spring budget revision 2021 to 2022: supporting document
Supporting document to the Budget (Scotland) Act 2021 Amendment Regulations 2022. Provides details of Level 2 and 3 budgets.
Constitution, External Affairs and Culture
Operating | Capital | Total | |
---|---|---|---|
£m | £m | £m | |
Total Budget in the Autumn Budget Revision | 293.475 | 0.000 | 293.475 |
Changes Proposed | |||
Funding Changes | 55.526 | -0.533 | 54.993 |
Technical Adjustments | 10.026 | 0.000 | 10.026 |
Net Whitehall Transfers | 0.051 | 0.000 | 0.051 |
Net Transfers within Scottish Block | -3.948 | 0.000 | -3.948 |
Total changes proposed | 61.655 | -0.533 | 61.122 |
Proposed Budget following Spring Budget Revision | 355.130 | -0.533 | 354.597 |
Operating | Capital | Total | |
---|---|---|---|
£m | £m | £m | |
Expenditure Limit: | |||
Culture & Major Events | 242.313 | -0.533 | 241.780 |
External Affairs | 28.878 | 0.000 | 28.878 |
Historic Environment Scotland | 73.939 | 0.000 | 73.939 |
Total Expenditure Limit | 345.130 | -0.533 | 344.597 |
UK Funded AME: | |||
Culture & Major Events | 10.000 | 0.000 | 10.000 |
Total UK Funded AME | 10.000 | 0.000 | 10.000 |
Other Expenditure: | |||
Total Other Expenditure | 0.000 | 0.000 | 0.000 |
Total Budget | 355.130 | -0.533 | 354.597 |
Total Limit on Income (accruing resources) | 200.000 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 169.045 | 0.000 | 169.045 |
ABR changes | 20.527 | 0.000 | 20.527 |
ABR Budget | 189.572 | 0.000 | 189.572 |
Proposed changes | 62.741 | -0.533 | 62.208 |
SBR Proposed Budget | 252.313 | -0.533 | 251.780 |
Summary of proposed changes | |||
Miscelleanous Minor Transfers | -0.476 | -0.533 | -1.009 |
Transfer to Heath for the promotion of Active Travel to secure wider benefits of hosting the Cycling World Championships | -1.000 | 0.000 | -1.000 |
Release of emerging/planned underspends for reallocation to priorities | -2.000 | 0.000 | -2.000 |
Transfer to Visit Scotland as part of additional Covid Support Measures for the events sector | -1.000 | 0.000 | -1.000 |
Transfer for the Crannog Centre announced as part part of the Culture Consequentials | 1.000 | 0.000 | 1.000 |
Transfer to Creative Scotland as part of additional Covid Support Measures for the culture sector | 41.500 | 0.000 | 41.500 |
Transfer to National Performing Companies as part of additional Covid Support Measures for the culture and events sector | 2.000 | 0.000 | 2.000 |
Transfer to Major Events and Themed Years as part of additional Covid Support Measures for the events sector | 9.000 | 0.000 | 9.000 |
Transfer to Non -national museums as part of additional Covid Support Measures for the culture sector | 1.700 | 0.000 | 1.700 |
Historic Silicosis Legal Provision (AME) | 10.000 | 0.000 | 10.000 |
Historic Silcosis Legal Costs | 1.017 | 0.000 | 1.017 |
Transfer to Museums Galleries Scotland to assist in Covid Recovery | 1.000 | 0.000 | 1.000 |
62.741 | -0.533 | 62.208 |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Gross Expenditure | 242.689 | 0.000 | 242.689 |
Less: Retained Income | 9.624 | 0.000 | 9.624 |
Capital Receipts Applied | 0.000 | -0.533 | -0.533 |
252.313 | -0.533 | 251.780 | |
Budget Analysis | |||
Culture and Major Events Staffing | 4.268 | 0.000 | 4.268 |
Creative Scotland and Other Arts | 127.218 | 0.000 | 127.218 |
Cultural Collections | 72.783 | 0.000 | 72.783 |
National Performing Companies | 24.806 | -0.533 | 24.273 |
Major Events and Themed Years | 9.905 | 0.000 | 9.905 |
Historic Scotland Legacy Costs | 11.017 | 0.000 | 11.017 |
Architecture and Place | 1.916 | 0.000 | 1.916 |
Royal and Ceremonial | 0.400 | 0.000 | 0.400 |
Net Expenditure | 252.313 | -0.533 | 251.780 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 29.937 | 0.000 | 29.937 |
ABR changes | 0.012 | 0.000 | 0.012 |
ABR Budget | 29.949 | 0.000 | 29.949 |
Proposed changes | -1.071 | 0.000 | -1.071 |
SBR Proposed Budget | 28.878 | 0.000 | 28.878 |
Summary of proposed changes | |||
Miscelleanous Minor Transfers | -1.071 | 0.000 | -1.071 |
-1.071 | 0.000 | -1.071 |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Gross Expenditure | 28.878 | 0.000 | 28.878 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
28.878 | 0.000 | 28.878 | |
Budget Analysis | |||
International & European Relations | 28.778 | 0.000 | 28.778 |
British Irish Council | 0.100 | 0.000 | 0.100 |
Net Expenditure | 28.878 | 0.000 | 28.878 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 72.900 | 0.000 | 72.900 |
ABR Changes | 1.054 | 0.000 | 1.054 |
ABR Budget | 73.954 | 0.000 | 73.954 |
Proposed Changes | -0.015 | 0.000 | -0.015 |
SBR Proposed Budget | 73.939 | 0.000 | 73.939 |
Summary of proposed changes | |||
Miscelleanous Minor Transfers | -0.015 | 0.000 | -0.015 |
-0.015 | 0.000 | -0.015 |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Gross Expenditure | 95.339 | 0.000 | 95.339 |
Less: Retained Income | -21.400 | 0.000 | -21.400 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
73.939 | 0.000 | 73.939 | |
Budget Analysis | |||
Operational Costs | 73.939 | 0.000 | 73.939 |
Net Expenditure | 73.939 | 0.000 | 73.939 |
Contact
There is a problem
Thanks for your feedback