beta

You're viewing our new website - find out more

Publication - Publication

Budget (Scotland) Bill 2018-19: supporting document

Published: 26 Jan 2018
Part of:
Economy, Scottish Budget
ISBN:
9781788515696

Document providing Level 2 and 3 budget details for the portfolio totals contained in the Budget Bill 2018-19.

119 page PDF

1.3MB

119 page PDF

1.3MB

Contents
Budget (Scotland) Bill 2018-19: supporting document
Administration

119 page PDF

1.3MB

Administration

Schedule 2 - Summary Proposed Portfolio Budget

Total Proposed Budget 2018-19
Expenditure Limit: Operating Capital Total
£m £m £m
Administration Programme 179.5 13.1 192.6
Total Expenditure Limit 179.5 13.1 192.6
UK AME:
Total UK Funded AME 0.0 0.0 0.0
Other Expenditure :
Total Other Expenditure 0.0 0.0 0.0
Total Portfolio Budget 179.5 13.1 192.6
Total Limit on Income (accruing resources) 18.1

Schedule 3.1 Administration
Details of Proposed Budget

Proposed Budget 2017-18 2018-19
Total Operating Capital Total
£m £m £m £m
Gross Expenditure 209.1 196.0 13.1 209.1
Less: Retained Income -16.5 -16.5 0.0 -16.5
Capital Receipts Applied 0.0 0.0 0.0 0.0
192.6 179.5 13.1 192.6
Budget Analysis
Scottish Government Staff Costs 133.1 133.1 0.0 133.1
Retained Income -16.5 -16.5 0.0 -16.5
Accommodation 15.9 15.9 0.0 15.9
Other Office Overheads (includes ICT projects and minor non-pay items e.g. travel, transport, stationery, hospitality etc.) 28.5 28.5 0.0 28.5
Training 3.8 3.8 0.0 3.8
Office of Queen's Printer for Scotland 0.1 0.1 0.0 0.1
Depreciation 14.6 14.6 0.0 14.6
Capital Projects 13.1 0.0 13.1 13.1
Net Expenditure 192.6 179.5 13.1 192.6

Contact