Spring Budget Revision 2022 to 2023: supporting document

Supporting document to the Budget (Scotland) Act 2022 Amendment (No. 2) Regulations 2023. Provides details of Level 2 and 3 budgets.


Deputy First Minister and Covid Recovery

Schedule 2.1 Total Changes for the Spring Budget Revision
  Operating Capital Total
  £m £m £m
Total Budget in the Autumn Budget Revision 45.080 0.000 45.080
Changes Proposed
Funding Changes 0.501 0.000 0.501
Technical Adjustments -0.034 0.000 -0.034
Net Whitehall Transfers 0.000 0.000 0.000
Net Transfers within Scottish Block -0.700 0.000 -0.700
Total changes proposed -0.233 0.000 -0.233
Proposed Budget following Spring Budget Revision 44.847 0.000 44.847
  Operating Capital Total
  £m £m £m
Expenditure Limit:
Governance & Reform 3.131 0.000 3.131
Government Business and Constitutional Relations 12.844 0.000 12.844
Organisational Readiness 28.872 0.000 28.872
Total Expenditure Limit 44.847 0.000 44.847
UK Funded AME:
Total UK Funded AME 0.000 0.000 0.000
Other Expenditure:
Total Other Expenditure 0.000 0.000 0.000
Total Budget 44.847 0.000 44.847
Total Limit on Income (accruing resources)     0.000
Schedule 3.1 Governance and Reform
Details of Proposed Budget
Proposed Changes Operating Capital Total
  £m £m £m
Original Budget 3.344 0.000 3.344
ABR Changes 0.230 0.000 0.230
ABR Budget 3.574 0.000 3.574
Proposed changes -0.443 0.000 -0.443
SBR Proposed Budget 3.131 0.000 3.131
Summary of proposed changes
Miscellaneous Minor transfers -0.443 0.000 -0.443
  -0.443 0.000 -0.443
Proposed Budget following Spring Budget Revision Operating Capital Total
  £m £m £m
Gross Expenditure 3.131 0.000 3.131
Less: Retained Income 0.000 0.000 0.000
Capital Receipts Applied 0.000 0.000 0.000
  3.131 0.000 3.131
Budget Analysis
Public Service Reform and Community Empowerment 3.131 0.000 3.131
Net Expenditure 3.131 0.000 3.131

Schedule 3.2 Government Business and Constitutional Relations

Details of Proposed Budget

Proposed Changes Operating Capital Total
  £m £m £m
Original Budget 13.845 0.000 13.845
ABR Changes -0.071 0.000 -0.071
ABR Budget 13.774 0.000 13.774
Proposed changes -0.930 0.000 -0.930
SBR Proposed Budget 12.844 0.000 12.844
Summary of proposed changes
Miscellaneous Minor transfers -0.930 0.000 -0.930
  -0.930 0.000 -0.930
Proposed Budget following Spring Budget Revision Operating Capital Total
  £m £m £m
Gross Expenditure 12.844 0.000 12.844
Less: Retained Income 0.000 0.000 0.000
Capital Receipts Applied 0.000 0.000 0.000
  12.844 0.000 12.844
Budget Analysis
Local Government Elections 2.450 0.000 2.450
Boundary Commission 0.362 0.000 0.362
FOI Implementation 0.000 0.000 0.000
Scottish Parliamentary Elections 0.130 0.000 0.130
Government Business and Constitution Relations Policy and Coordination 9.902 0.000 9.902
Net Expenditure 12.844 0.000 12.844
Schedule 3.3 Organisational Readiness Details of Proposed Budget
Proposed Changes Operating Capital Total
  £m £m £m
Original Budget 25.654 0.000 25.654
ABR Changes 2.078 0.000 2.078
ABR Budget 27.732 0.000 27.732
Proposed changes 1.140 0.000 1.140
SBR Proposed Budget 28.872 0.000 28.872
Summary of proposed changes
Miscellaneous Minor transfers 1.140 0.000 1.140
  1.140 0.000 1.140
Proposed Budget following Spring Budget Revision Operating Capital Total
  £m £m £m
Gross Expenditure 28.872 0.000 28.872
Less: Retained Income 0.000 0.000 0.000
Capital Receipts Applied 0.000 0.000 0.000
  28.872 0.000 28.872
Budget Analysis
Office of the Chief Researcher 0.848 0.000 0.848
Resilience 5.077 0.000 5.077
Response and Readiness 16.471 0.000 16.471
Organisational Readiness 5.248 0.000 5.248
Covid Recovery 1.228 0.000 1.228
Net Expenditure 28.872 0.000 28.872

Contact

Email: finance.co-ordination@gov.scot

Back to top