beta

You're viewing our new website - find out more

Publication - Publication

Autumn Budget Revision 2017-2018: supporting document

Published: 28 Sep 2017
Part of:
Economy, Public sector
ISBN:
9781788512565

Supporting document providing details of changes to the Level 2 and 3 budgets in the Budget Scotland Bill 2017-2018.

108 page PDF

810.7kB

108 page PDF

810.7kB

Contents
Autumn Budget Revision 2017-2018: supporting document
Forestry Commission (Scotland)

108 page PDF

810.7kB

Forestry Commission (Scotland)

Schedule 2.1 Total Changes for the Autumn Budget Revision

Operating Capital Total
£m £m £m
Total Budget in the Budget Act 61.3 0.0 61.3
Changes Proposed
Funding Changes 0.0 0.0 0.0
Net Whitehall transfers 0.0 0.0 0.0
Net Transfers within Scottish Block 7.1 0.0 7.1
Total changes proposed 7.1 0.0 7.1
Proposed Budget following Autumn Budget Revision 68.4 0.0 68.4
Operating Capital Total
£m £m £m
DEL:
Forestry Commission (Scotland) 68.4 0.0 68.4
Total DEL 68.4 0.0 68.4
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 Budget 68.4 0.0 68.4
Total Limit on Income (accruing resources) 30.0

Schedule 3.1 Forestry Commission (Scotland)
Details of Proposed Budget

Proposed Changes Operating Capital Total
£m £m £m
Original Budget 61.3 0.0 61.3
Proposed changes 7.1 0.0 7.1
ABR Proposed Budget 68.4 0.0 68.4
Proposed changes
SBR Proposed Budget
Summary of proposed changes
Transfer from Rural Economy and Connectivity to support Peatland restoration programmes 1.9 0.0 1.9
Transfer from Rural Economy and Connectivity for the Strategic Timber Transport Scheme ( STTS) 5.0 0.0 5.0
Miscellaneous minor transfers 0.2 0.0 0.2
7.1 0.0 7.1
Proposed Budget following Autumn Budget Revision Operating Capital Total
£m £m £m
Gross Expenditure 88.2 0.0 88.2
Less: Retained Income -19.8 0.0 -19.8
Capital Receipts Applied 0.0 0.0 0.0
68.4 0.0 68.4
Budget Analysis
Programme costs 16.0 0.0 16.0
Subsidy to Forest Enterprise 28.6 0.0 28.6
Depreciation 0.1 0.0 0.1
Policy Regulation & Administration 4.0 0.0 4.0
Woodland Grants 40.0 0.0 40.0
EC Receipts -20.3 0.0 -20.3
Net Expenditure 68.4 0.0 68.4

Note - The budget reflects the subsidy to Forest Enterprise who are a Public Corporation of the Forestry Commission


Contact

Email: Finance Co-ordination, finance.co-ordination@gov.scot

Phone: 0300 244 4000 – Central Enquiry Unit

The Scottish Government
St Andrew's House
Regent Road
Edinburgh
EH1 3DG