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.
Social Justice, Housing & Local Government
Operating | Capital | Total | |
---|---|---|---|
£m | £m | £m | |
Total Budget in the Autumn Budget Revision | 16,486.353 | 230.495 | 16,716.848 |
Changes Proposed | |||
Funding Changes | 250.044 | -6.000 | 244.044 |
Technical Adjustment | -96.395 | 0.000 | -96.395 |
Net Whitehall Transfers | 27.294 | 0.000 | 27.294 |
Net Transfers within Scottish Block | 1,100.958 | 9.476 | 1,110.434 |
Total changes proposed | 1,281.901 | 3.476 | 1,285.377 |
Proposed Budget following Spring Budget Revision | 17,768.254 | 233.971 | 18,002.225 |
Operating | Capital | Total | |
£m | £m | £m | |
Expenditure Limit: | |||
Local Government | 9,636.316 | 0.000 | 9,636.316 |
Housing | 601.295 | 126.600 | 727.895 |
Social Justice | 26.834 | 1.000 | 27.834 |
Third Sector | 21.706 | 4.000 | 25.706 |
Central Government Grants to Local Authorities | 99.850 | 0.000 | 99.850 |
Connected Communites | 0.000 | 0.000 | 0.000 |
Social Security | 407.598 | 100.075 | 507.673 |
Social Security Assistance | 4,039.419 | 0.000 | 4,039.419 |
Equality, Inclusion and Human Rights | 47.176 | 0.000 | 47.176 |
Ukrainian Resettlement | 212.200 | 0.000 | 212.200 |
Building Standards | 5.270 | 2.000 | 7.270 |
Total Expenditure Limit | 15,097.666 | 233.675 | 15,331.341 |
UK Funded AME: | |||
Housing (AME) | -97.412 | 0.000 | -97.412 |
Social Security (AME) | 2.000 | 0.296 | 2.296 |
Non-domestic Rates | 2,766.000 | 0.000 | 2,766.000 |
Total UK Funded AME | 2,670.588 | 0.296 | 2,670.884 |
Other Expenditure: | |||
Total Other Expenditure | 0.000 | 0.000 | 0.000 |
Total Budget | 17,768.254 | 233.971 | 18,002.225 |
Total Limit on Income (accruing resources) | 90.000 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 10,374.290 | 0.000 | 10,374.290 |
ABR Changes | 770.977 | 0.000 | 770.977 |
ABR Budget | 11,145.267 | 0.000 | 11,145.267 |
Proposed changes | 1,224.369 | 0.000 | 1,224.369 |
SBR Proposed Budget | 12,369.636 | 0.000 | 12,369.636 |
Summary of proposed changes | |||
Funding for the Teachers' 2021-22 Pay Award | 32.800 | 0.000 | 32.800 |
Funding returned for Inter-Island Ferry Services | -1.366 | 0.000 | -1.366 |
Funding for Regional Connectivity PSO Services - Dundee to Stansted | 1.246 | 0.000 | 1.246 |
Transfer from Social Justice for Scottish Child Payment - Bridging Payments | 37.307 | 0.000 | 37.307 |
Transfer from Health support school counselling services | 4.000 | 0.000 | 4.000 |
Transfer from Health for Mental Health Transition and Recovery Plan - Recovery and Renewal Fund | 120.000 | 0.000 | 120.000 |
Transfer from Health for enforcement of health legislation on the sale and purchase of tobacco and nicotine vapour product | 1.340 | 0.000 | 1.340 |
Transfer from Education and Skills for the removal of instrumental music tuition charges in schools | 9.909 | 0.000 | 9.909 |
Transfer from Education and Skills for the removal of curriculum charges in schools | 7.321 | 0.000 | 7.321 |
Transfer from Social Security Assistance for the Scottish Welfare Fund | 35.500 | 0.000 | 35.500 |
Transfer from Social Security for Scottish Welfare Fund administration costs | 5.373 | 0.000 | 5.373 |
Transfers from Education and Skills for school clothing grants | 11.800 | 0.000 | 11.800 |
Transfers from Education and Skills for the provision of the 2021-22 Easter Study Support | 3.900 | 0.000 | 3.900 |
Transfer from Health for the implementation of trauma informed practice as part of the National Trauma Training Programme | 1.600 | 0.000 | 1.600 |
Transfer from Social Security for Adult Disability Payments | 3.409 | 0.000 | 3.409 |
Transfer from Social Security for Scottish Disability Assistance - Child Disability Payments | 3.216 | 0.000 | 3.216 |
Transfer from Health and Social Care for additional Mental Health Officer capacity | 3.710 | 0.000 | 3.710 |
Transfer from Health and Social Care to increase the capacity of Care at Home provision | 124.000 | 0.000 | 124.000 |
Transfer from Health and Social Care to support the implementation of Carers Act | 60.500 | 0.000 | 60.500 |
Transfer from Health and Social Care for free personal and nursing care provided by care home operators | 27.300 | 0.000 | 27.300 |
Transfer from Health and Social Care to support the investment in integration of the health and social care | 257.200 | 0.000 | 257.200 |
Transfer from Health and Social Care for interim care provision | 20.000 | 0.000 | 20.000 |
Transfer from Health and Social Care for the annual pay uplift to staff providing direct adult social care in commissioned services in the third and independent sectors | 233.500 | 0.000 | 233.500 |
Transfer from Health and Social Care for increased social work capacity in adult services | 22.000 | 0.000 | 22.000 |
Transfer from Education and Skills for additional funding for the Teacher Induction Scheme | 8.778 | 0.000 | 8.778 |
Transfer from Education and Skills for additional teachers and support staff | 145.500 | 0.000 | 145.500 |
Transfer from Housing for Discretionary Housing Payments | 2.580 | 0.000 | 2.580 |
Transfer from Housing for the former Housing Support Grant | 1.000 | 0.000 | 1.000 |
Transfer from Education and Skills for the Whole Family Wellbeing Fund | 32.000 | 0.000 | 32.000 |
Miscellaneous Minor Transfers | 3.106 | 0.000 | 3.106 |
Transfer from Health to transform systems and processes for the successful delivery of Self-Directed Support | 3.520 | 0.000 | 3.520 |
Transfer from Education and Skills for the expansion of free school meals | 30.000 | 0.000 | 30.000 |
Transfer from Education and Skills funding for Renewal of Play Parks | 5.000 | 0.000 | 5.000 |
1,224.369 | 0.000 | 1,224.369 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 12,402.316 | 0.000 | 12,402.316 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
12,402.316 | 0.000 | 12,402.316 | |
Budget Analysis | |||
Non-Domestic Rates (NDR) | 2,766.000 | 0.000 | 2,766.000 |
General Revenue Grant | 8,959.445 | 0.000 | 8,959.445 |
Support for Capital | 672.203 | 0.000 | 672.203 |
Local Authority Advice and Policy | 4.668 | 0.000 | 4.668 |
Net Expenditure | 12,402.316 | 0.000 | 12,402.316 |
Memorandum Item - Total Local Government Funding | |||
Proposed Budget | Operating | Capital | Total |
£m | £m | £m | |
Net Expenditure | 12,402.316 | 0.000 | 12,402.316 |
Plus Specific Grants included as follows; | |||
Social Justice, Housing & Local Government (Page 21) | |||
Transfer of the Management of Development Funding | 92.245 | 0.000 | 92.245 |
Vacant Derelict Land Grant | 7.605 | 0.000 | 7.605 |
Education & Skills (Page 50) | |||
Pupil Equity Fund | 130.490 | 0.000 | 130.490 |
Early Learning and Childcare Expansion | 531.326 | 0.000 | 531.326 |
Gaelic | 4.482 | 0.000 | 4.482 |
Justice (Page 63) | |||
Criminal Justice Social Work | 86.220 | 0.000 | 86.220 |
Net Zero, Energy and Transport (Page 79) | |||
Cycling, Walking and Safer Routes | 35.000 | 0.000 | 35.000 |
Regional Transport Partnership | 15.327 | 0.000 | 15.327 |
Heat Networks Early Adopter's Challenge Fund | 0.000 | 0.000 | 0.000 |
Support for Inter-Island Ferries | 33.102 | 0.000 | 33.102 |
Net Expenditure | 13,338.113 | 0.000 | 13,338.113 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 768.690 | 126.600 | 895.290 |
ABR Changes* | -93.479 | 0.000 | -93.479 |
ABR Budget | 675.211 | 126.600 | 801.811 |
Proposed changes | -171.327 | 0.000 | -171.327 |
SBR Proposed Budget | 503.884 | 126.600 | 630.484 |
Summary of proposed changes | |||
Surrender budget for emerging capital underspend within More Homes to support other SG priorities. | -58.198 | 0.000 | -58.198 |
Transfer grants funding to Ukraine Resettlement for local authorities to refurbish long-term housing for Ukrainians | -7.200 | 0.000 | -7.200 |
Transfer to Local Government for Discretionary Housing Payments (DHP) | -2.580 | 0.000 | -2.580 |
Transfer to Local Government for the former Housing Support Grant | -1.000 | 0.000 | -1.000 |
Transfer to Social Security for the Scottish Welfare Fund | -2.500 | 0.000 | -2.500 |
AME Budget reflecting changes in the valuation of Shared Equity Investments and outstanding loans | -97.412 | 0.000 | -97.412 |
Miscellaneous Minor Transfers | -2.437 | 0.000 | -2.437 |
-171.327 | 0.000 | -171.327 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 503.883 | 126.600 | 630.483 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
503.883 | 126.600 | 630.483 | |
Budget Analysis | |||
Communities Analysis | 7.141 | 0.000 | 7.141 |
Fuel Poverty/Energy Efficiency | 23.128 | 0.000 | 23.128 |
Housing Support | 39.315 | 0.000 | 39.315 |
Housing (AME) | -97.412 | 0.000 | -97.412 |
More Homes | 531.711 | 126.600 | 658.311 |
Net Expenditure | 503.883 | 126.600 | 630.483 |
*restated to correct miscategorisation between operating and capital budgets. No impact on total figures or HMT control totals
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 100.979 | 1.000 | 101.979 |
ABR Changes | -20.787 | 1.500 | -19.287 |
ABR Budget | 80.192 | 2.500 | 82.692 |
Proposed changes | -53.358 | -1.500 | -54.858 |
SBR Proposed Budget | 26.834 | 1.000 | 27.834 |
Summary of proposed changes | |||
Surrender budget from emerging underspend to support other SG priorities | -16.977 | 0.000 | -16.977 |
Transfer to Local Government for Scottish Child Payment - Bridging Payments | -37.307 | 0.000 | -37.307 |
Transfer to Justice and Veterans for Scottish Legal Aid Board - Improving the Debt Advice Journey Programme | -1.375 | 0.000 | -1.375 |
Miscellaneous Minor Transfers | 2.301 | -1.500 | 0.801 |
-53.358 | -1.500 | -54.858 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 26.834 | 1.000 | 27.834 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
26.834 | 1.000 | 27.834 | |
Budget Analysis | |||
Fairer Scotland | 26.834 | 1.000 | 27.834 |
Net Expenditure | 26.834 | 1.000 | 27.834 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 21.797 | 4.000 | 25.797 |
ABR Changes | -0.094 | 0.000 | -0.094 |
ABR Budget | 21.703 | 4.000 | 25.703 |
Proposed changes | 0.003 | 0.000 | 0.003 |
SBR Proposed Budget | 21.706 | 4.000 | 25.706 |
Summary of proposed changes | |||
Miscellaneous Minor Transfers | 0.003 | 0.000 | 0.003 |
0.003 | 0.000 | 0.003 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 21.706 | 4.000 | 25.706 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
21.706 | 4.000 | 25.706 | |
Budget Analysis | |||
Third Sector | 21.706 | 4.000 | 25.706 |
Net Expenditure | 21.706 | 4.000 | 25.706 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 99.850 | 0.000 | 99.850 |
ABR Changes | 0.000 | 0.000 | 0.000 |
ABR Budget | 99.850 | 0.000 | 99.850 |
Proposed changes | 0.000 | 0.000 | 0.000 |
SBR Proposed Budget | 99.850 | 0.000 | 99.850 |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 99.850 | 0.000 | 99.850 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
99.850 | 0.000 | 99.850 | |
Budget Analysis | |||
Transfer of the Management of Development Funding | 92.245 | 0.000 | 92.245 |
Vacant & Derelict Land Grant | 7.605 | 0.000 | 7.605 |
Net Expenditure | 99.850 | 0.000 | 99.850 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 5.181 | 0.000 | 5.181 |
ABR Changes | -5.181 | 0.000 | -5.181 |
ABR Budget | 0.000 | 0.000 | 0.000 |
Proposed changes | 0.000 | 0.000 | 0.000 |
SBR Proposed Budget | 0.000 | 0.000 | 0.000 |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 0.000 | 0.000 | 0.000 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
0.000 | 0.000 | 0.000 | |
Budget Analysis | |||
Connected Communities | 0.000 | 0.000 | 0.000 |
Net Expenditure | 0.000 | 0.000 | 0.000 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 454.224 | 81.700 | 535.924 |
ABR Changes | -27.071 | 19.495 | -7.576 |
ABR Budget | 427.153 | 101.195 | 528.348 |
Proposed changes | -19.555 | -0.824 | -20.379 |
SBR Proposed Budget | 407.598 | 100.371 | 507.969 |
Summary of proposed changes | |||
Surrender budget for underspend from Social Security Scotland | -5.700 | 0.000 | -5.700 |
Transfer to Local Government IRO Scottish Welfare Fund Admin | -5.373 | 0.000 | -5.373 |
Transfer to Local Government IRO Adult Disability Payment | -3.409 | 0.000 | -3.409 |
Transfer to Local Government IRO Child Disability Payment | -3.216 | 0.000 | -3.216 |
Transfer to SCTS IRO Social Security Digital Tribunals | 0.000 | -1.120 | -1.120 |
Miscellaneous Minor Transfers | -1.857 | 0.296 | -1.561 |
-19.555 | -0.824 | -20.379 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 407.598 | 100.371 | 507.969 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
407.598 | 100.371 | 507.969 | |
Budget Analysis | |||
Scottish Welfare Fund Administration | 0.100 | 0.000 | 0.100 |
Social Security Advice Policy and Programme Costs | 139.809 | 92.709 | 232.518 |
Social Security (AME) | 0.000 | 0.296 | 0.296 |
Social Security Scotland | 267.689 | 7.366 | 275.055 |
Net Expenditure | 407.598 | 100.371 | 507.969 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 3,949.200 | 0.000 | 3,949.200 |
ABR Changes | 0.000 | 0.000 | 0.000 |
ABR Budget | 3,949.200 | 0.000 | 3,949.200 |
Proposed changes | 92.219 | 0.000 | 92.219 |
SBR Proposed Budget | 4,041.419 | 0.000 | 4,041.419 |
Summary of proposed changes | |||
Additional funding for net movement in Social Security benefit expenditure forecasts | 123.219 | 0.000 | 123.219 |
Additional AME requirement for Impairments | 2.000 | 0.000 | 2.000 |
Transfer from Housing to Scottish Welfare Fund | 2.500 | 0.000 | 2.500 |
Transfer to Local Government IRO Scottish Welfare Fund | -35.500 | 0.000 | -35.500 |
92.219 | 0.000 | 92.219 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 4,041.419 | 0.000 | 4,041.419 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
4,041.419 | 0.000 | 4,041.419 | |
Budget Analysis | |||
Carer's Allowance Supplement | 44.295 | 0.000 | 44.295 |
Best Start Grant | 20.510 | 0.000 | 20.510 |
Carer's Allowance | 311.654 | 0.000 | 311.654 |
Benefit Impairments (AME) | 2.000 | 0.000 | 2.000 |
Young Carer Grant | 0.940 | 0.000 | 0.940 |
Job Start Payment | 0.320 | 0.000 | 0.320 |
Scottish Welfare Fund | 2.500 | 0.000 | 2.500 |
Adult Disability Payment | 2,047.228 | 0.000 | 2,047.228 |
Attendance Allowance | 539.977 | 0.000 | 539.977 |
Disability Living Allowance (Adult) | 516.931 | 0.000 | 516.931 |
Child Disability Payment | 191.706 | 0.000 | 191.706 |
Industrial Injuries Disablement Scheme | 79.268 | 0.000 | 79.268 |
Severe Disablement Allowance | 6.009 | 0.000 | 6.009 |
Funeral Support Payment | 11.807 | 0.000 | 11.807 |
Child Winter Heating Assistance | 5.571 | 0.000 | 5.571 |
Best Start Food Grant | 13.008 | 0.000 | 13.008 |
Winter Heating Payment | 21.403 | 0.000 | 21.403 |
Scottish Child Payment | 226.292 | 0.000 | 226.292 |
Net Expenditure | 4,041.419 | 0.000 | 4,041.419 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 44.977 | 0.000 | 44.977 |
ABR Changes | 4.987 | 5.000 | 9.987 |
ABR Budget | 49.964 | 5.000 | 54.964 |
Proposed changes | -2.788 | -5.000 | -7.788 |
SBR Proposed Budget | 47.176 | 0.000 | 47.176 |
Summary of proposed changes | |||
Surrender budget for emerging / planned underspend to support other SG priorities | -1.210 | 0.000 | -1.210 |
Whitehall funding from tampon VAT | 1.060 | 0.000 | 1.060 |
Transfer to Justice and Veterans for Victim Centred Approach Fund (VCAF) ASSIST project | -1.125 | 0.000 | -1.125 |
Transfer for Ukrainian re-settlement work | 0.000 | -5.000 | -5.000 |
Miscellaneous Minor Transfers | -1.513 | 0.000 | -1.513 |
-2.788 | -5.000 | -7.788 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 47.176 | 0.000 | 47.176 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
47.176 | 0.000 | 47.176 | |
Budget Analysis | |||
Equalities, Inclusion and Human Rights | 47.176 | 0.000 | 47.176 |
Net Expenditure | 47.176 | 0.000 | 47.176 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 0.000 | 0.000 | 0.000 |
ABR Changes | 15.750 | 0.000 | 0.000 |
ABR Budget | 15.750 | 0.000 | 15.750 |
Proposed changes | 196.450 | 0.000 | 196.450 |
SBR Proposed Budget | 212.200 | 0.000 | 212.200 |
Summary of proposed changes | |||
Additional Funding for Ukrainian Re-settlelemnt work | 178.930 | 0.000 | 178.930 |
Transfer from Equalities for Ukrainian Re-settlelement work | 5.000 | 0.000 | 5.000 |
Transfer of grants funding from Housing for local authorities to refurbish long-term housing for Ukrainians | 7.200 | 0.000 | 7.200 |
Whitehall Funding for 'Thank You Payments' for hosting Ukrainian Displaced People. | 5.480 | 0.000 | 5.480 |
Miscellaneous Minor Transfers | -0.160 | 0.000 | -0.160 |
196.450 | 0.000 | 196.450 | |
Proposed Budget following Autumn Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 212.200 | 0.000 | 212.200 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
212.200 | 0.000 | 212.200 | |
Budget Analysis | |||
Ukrainian Resettlement | 212.200 | 0.000 | 212.200 |
Net Expenditure | 212.200 | 0.000 | 212.200 |
Proposed Changes | Operating | Capital | Total |
---|---|---|---|
£m | £m | £m | |
Original Budget | 3.807 | 8.000 | 11.807 |
ABR Changes | 1.457 | 0.000 | 1.457 |
ABR Budget | 5.264 | 8.000 | 13.264 |
Proposed changes | 0.006 | -6.000 | -5.994 |
SBR Proposed Budget | 5.270 | 2.000 | 7.270 |
Summary of proposed changes | |||
Surrender budget for emerging / planned underspend to support other SG priorities | 0.000 | -6.000 | -6.000 |
Miscellaneous Minor Transfer | 0.006 | 0.000 | 0.006 |
0.006 | -6.000 | -5.994 | |
Proposed Budget following Spring Budget Revision | Operating | Capital | Total |
£m | £m | £m | |
Gross Expenditure | 5.270 | 2.000 | 7.270 |
Less: Retained Income | 0.000 | 0.000 | 0.000 |
Capital Receipts Applied | 0.000 | 0.000 | 0.000 |
5.270 | 2.000 | 7.270 | |
Budget Analysis | |||
Building Standards | 5.270 | 2.000 | 7.270 |
Net Expenditure | 5.270 | 2.000 | 7.270 |
Contact
There is a problem
Thanks for your feedback