On this page:

Scottish Budget: Draft Budget 2009-10

« Previous | Contents | Next »

Listen

ANNEX TABLES

Table 1: Departmental Expenditure Limits

2008-09 Budget £m

2009-10 Draft Budget £m

2010-11 Plans £m

Office of the First Minister

279.2

292.1

303.8

Finance & Sustainable Growth

2,640.3

2,835.2

2,929.5

Health and Wellbeing

11,202.9

11,760.6

12,095.8

Education and Lifelong Learning

2,572.3

2,627.8

2,751.8

Justice

1,050.6

1,090.1

1,138.6

Rural Affairs & the Environment

635.7

652.7

674.1

Administration

265.9

273.1

278.8

Crown Office & Procurator Fiscal

110.2

118.7

120.5

Local Government

9,155.0

9,534.2

10,064.0

Scottish Parliament and Audit Scotland

110.0

113.4

116.6

Total

28,022.1

29,297.9

30,473.5

Table 2: Annually Managed Expenditure

2008-09 Budget £m

2009-10 Draft Budget £m

2010-11 Plans £m

Office of the First Minister

-

-

-

Finance & Sustainable Growth

3,189.0

3,238.0

3,291.6

Health and Wellbeing

-

-

-

Education and Lifelong Learning

124.3

124.7

124.7

Justice

-

-

-

Rural Affairs & the Environment

-

-

-

Administration

-

-

-

Crown Office & Procurator Fiscal

-

-

-

Local Government

1,978.8

2,099.9

2,022.0

Scottish Parliament and Audit Scotland

-

-

-

Total

5,292.1

5,462.6

5,438.3

Table 3: Departmental Expenditure Limits: Capital/Resource Split

Level 2

2008-09

2009-10

2010-11

Capital £m

Resource £m

Capital £m

Resource £m

Capital £m

Resource £m

Europe and External Affairs

0.0

15.2

0.0

15.2

0.0

18.2

Culture and Gaelic

16.0

170.7

22.9

179.0

24.8

184.1

Corporate and Central Budgets

0.0

15.3

0.0

15.4

0.0

15.9

Historic Scotland

4.5

47.2

0.8

48.5

0.8

49.5

National Archives of Scotland

2.7

7.6

2.7

7.6

2.7

7.8

Total First Minister

23.2

256.0

26.4

265.7

28.3

275.5

Scottish Public Pensions Agency

3.6

10.3

0.4

10.8

1.1

11.1

Committees, commissions & other expenditure

8.4

5.7

11.4

6.9

11.7

28.9

Rail Services in Scotland

250.0

439.2

225.0

447.9

225.0

442.1

Concessionary Fares

6.1

181.4

2.1

187.4

2.1

189.4

Other Transport Agency Programmes

157.7

23.2

262.9

24.2

230.7

26.2

Motorways and Trunk Roads

181.5

201.6

256.6

211.6

312.3

220.0

Ferry Services in Scotland

6.5

84.9

14.4

92.0

14.8

97.5

Air Services in Scotland

7.0

31.2

7.0

34.1

7.0

34.0

Bus Services in Scotland

0.0

61.2

0.0

61.2

0.0

61.2

Other Transport Directorate Programmes

42.7

33.9

36.1

29.5

26.1

28.3

European Structural Funds -local authorities 2007-2013

0.0

0.0

0.0

0.0

0.0

0.0

European Structural Funds -central government 2007-2013

0.0

0.0

0.0

0.0

0.0

0.0

Planning

0.0

11.9

0.0

5.1

0.0

5.3

Enterprise, Energy & Tourism

118.9

406.8

100.1

409.0

102.2

420.4

Scottish Water and Climate Change

181.8

150.0

181.8

170.0

181.8

190.0

Third Sector and Social Economy

0.0

23.2

0.0

32.2

0.0

38.2

General Register Office of Scotland

0.7

10.9

0.7

14.8

0.8

21.3

Registers of Scotland

0.0

0.0

0.0

0.0

0.0

0.0

Total Finance & Sustainable Growth

964.9

1,675.4

1,098.5

1,736.7

1,115.6

1,813.9

Health

520.8

10,121.2

540.1

10,518.1

615.7

10,925.2

Housing and Regeneration

314.5

164.1

447.3

164.4

296.6

164.6

Wellbeing

0.0

24.3

0.0

25.8

0.0

27.4

Sport

8.7

38.7

10.9

43.0

16.1

38.8

Food Standards Agency

0.1

10.5

0.1

10.9

0.1

11.3

Total Health and Wellbeing

844.1

10,358.8

998.4

10,762.2

928.5

11,167.3

Schools

1.7

131.0

1.2

134.4

1.2

139.1

Children, Young People & Social Care

5.0

99.2

10.0

96.2

7.1

96.3

Student Awards Agency for Scotland

0.8

381.0

0.4

379.6

0.4

405.7

Scottish Further & Higher Education Funding Council

176.8

1,500.7

171.5

1,570.6

212.7

1,627.3

Other ELL ( ELL)

0.1

276.0

0.1

263.8

0.1

261.9

Total Education & Lifelong Learning

184.4

2,387.9

183.2

2,444.6

221.5

2,530.3

Community Justice Services

0.0

21.1

0.0

23.2

0.0

23.2

Courts Group

0.0

44.3

0.0

46.3

0.0

48.1

Criminal Injuries Compensation

0.0

28.5

0.0

28.5

0.0

28.5

Scottish Resilience

9.0

38.1

0.3

23.2

0.3

21.3

Legal Aid

1.0

166.2

1.0

169.7

1.0

172.0

Miscellaneous

0.0

28.5

0.0

29.2

0.0

29.6

Police Central Government

19.2

129.3

27.6

148.0

32.6

149.6

Safer Communities

0.0

32.3

0.0

34.8

0.0

35.6

Accountant in Bankruptcy

0.0

6.9

0.0

7.0

0.0

7.0

Scottish Court Service

10.3

71.0

18.7

74.2

20.3

75.0

Scottish Prison Service

110.4

330.9

108.6

346.1

136.8

354.0

Office of the Scottish Charity Regulator

0.0

3.6

0.0

3.7

0.0

3.7

Total Justice

149.9

900.7

156.2

933.9

191.0

947.6

EU Support and Related Services

35.1

131.1

36.7

129.2

34.2

130.8

Research, Analysis & Other Services

7.9

90.5

9.1

89.5

9.1

92.1

Marine & Fisheries

8.5

58.4

12.5

59.8

10.8

61.3

Natural Heritage & Rural Services

3.5

96.8

3.1

100.1

3.1

102.7

Environment Protection, Sustainable Development & Climate Change

6.0

98.3

2.6

107.7

11.8

113.0

Water Quality

0.0

9.3

0.0

8.6

0.0

8.6

Forestry Commission Scotland

2.0

62.3

3.5

64.1

4.4

65.9

Forest Enterprise Scotland

1.3

24.7

1.3

24.9

1.3

25.0

Total Rural Affairs and the Environment

64.3

571.4

68.8

583.9

74.7

599.4

Total Administration

8.7

257.2

8.3

264.8

8.4

270.4

Total Crown Office & Procurator Fiscal

5.9

104.3

6.7

112.0

7.2

113.3

Total Local Government

955.0

8,200.0

973.0

8,561.2

1,034.0

9,030.0

Total Scottish Parliament & Audit

3.3

106.7

3.4

110.0

3.5

113.1

Total DEL

3,203.7

24,818.4

3,522.9

25,775.0

3,612.7

26,860.8

Table 4: COMPARISON 2002-03 to 2010-11

2002-03 Outturn £m

2003-04 Outturn £m

2004-05 Outturn £m

2005-06 Outturn £m

2006-07 Outturn £m

2007-08 Est. Outturn £m

2008-09 Budget £m

2009-10 Plans £m

2010-11 Plans £m

Europe and External Affairs

0.4

0.8

3.6

8.8

9.1

9.9

15.2

15.2

18.2

Culture and Gaelic

103.1

128.5

142.7

148.0

168.9

197.9

186.7

201.9

208.9

Corporate and Central Budgets

1.0

11.3

11.7

13.5

12.8

12.1

15.3

15.4

15.9

Historic Scotland

39.1

37.7

36.9

41.3

41.7

52.2

51.7

49.3

50.3

National Archives of Scotland

10.1

10.3

8.0

8.7

13.2

10.7

10.3

10.3

10.5

Total First Minister

153.6

188.5

202.9

220.3

245.6

282.8

279.2

292.1

303.8

Scottish Public Pensions Agency

211.0

1,052.3

1,341.0

1,782.0

1,583.1

2,626.7

2,656.4

2,653.7

2,654.7

Committees, commissions & other expenditure

2.2

3.5

2.2

6.0

18.4

38.7

14.1

18.3

40.6

Rail Services in Scotland

115.3

188.5

180.8

188.3

653.0

675.0

689.2

672.9

667.1

Concessionary Fares

0.0

13.2

29.2

36.1

163.0

173.8

187.5

189.5

191.5

Other Transport Agency Programmes

-2.0

30.8

14.6

59.1

182.3

335.8

180.9

287.1

256.9

Motorways and Trunk Roads

855.0

700.2

745.9

729.1

928.2

901.9

929.6

1,063.7

1,181.4

Ferry Services in Scotland

32.5

56.2

59.3

76.8

91.2

86.9

91.4

106.4

112.3

Air Services in Scotland

30.4

24.8

23.2

59.8

33.6

44.2

38.2

41.1

41.0

Bus Services in Scotland

49.6

52.7

56.1

56.3

63.9

67.1

61.2

61.2

61.2

Other Transport Directorate Programmes

12.6

21.8

25.1

25.6

36.8

28.3

76.6

65.6

54.4

European Structural Funds - LAs 2000-06

4.5

44.3

44.7

46.0

0.0

0.0

0.0

0.0

0.0

European Structural Funds - CG 2000-06

95.5

145.3

132.6

118.1

0.0

0.0

0.0

0.0

0.0

European Structural Funds - LAs 2007-13

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

European Structural Funds - CG 2007-13

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Planning

0.0

0.0

0.0

1.5

3.2

4.9

11.9

5.1

5.3

Enterprise, Energy & Tourism

582.8

668.8

645.9

697.9

691.8

832.8

525.7

509.1

522.6

Scottish Water and Climate Change

170.9

42.7

82.0

162.8

0.5

388.8

331.8

351.8

371.8

Third Sector and Social Economy

9.7

10.5

19.4

17.9

24.8

20.7

23.2

32.2

38.2

General Register Office of Scotland

7.2

7.4

6.4

8.2

7.7

12.7

11.6

15.5

22.1

Registers of Scotland

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

0.0

Total Finance & Sustainable Growth

2,177.3

3,062.9

3,408.3

4,071.5

4,481.3

6,238.5

5,829.3

6,073.2

6,221.1

Health

6,785.4

7,169.2

8,177.5

8,868.4

9,356.4

10,094.9

10,642.0

11,058.2

11,540.9

Housing and Regeneration

510.1

618.9

533.0

423.7

520.9

761.3

478.6

611.7

461.2

Wellbeing

8.0

4.5

15.5

18.1

20.9

22.0

24.3

25.8

27.4

Sport

17.2

14.8

23.3

26.0

32.1

66.3

47.4

53.9

54.9

Food Standards Agency

4.6

6.3

7.7

10.5

9.8

9.8

10.6

11.0

11.4

Total Health and Wellbeing

7,325.4

7,813.7

8,757.1

9,346.7

9,940.2

10,954.3

11,202.9

11,760.6

12,095.8

Schools

117.0

130.4

120.9

124.5

134.6

153.5

132.7

135.6

140.3

Children, Young People & Social Care

56.8

65.0

74.4

101.7

163.1

163.3

104.2

106.2

103.4

Student Awards Agency for Scotland

346.8

337.1

338.8

335.2

491.1

515.0

506.1

504.7

530.8

Scottish Higher Education Funding Council

733.8

749.2

826.2

868.6

-

0.0

0.0

0.0

0.0

Scottish Further Education Funding Council

453.9

439.4

483.5

521.5

-

0.0

0.0

0.0

0.0

Scottish Further & Higher Education Funding Council

0.0

0.0

0.0

0.0

1,714.8

1,803.5

1,677.5

1,742.1

1,840.0

Other ELL ( ELL)

40.3

33.3

42.7

46.0

61.4

71.9

276.1

263.9

262.0

Total Education & Lifelong Learning

1,748.6

1,754.3

1,886.4

1,997.6

2,565.0

2,707.3

2,696.6

2,752.5

2,876.5

Student Loans - net new lending (outside TME)

214.6

208.3

187.7

150.4

-

4.5

4.5

4.5

Community Justice Services

60.8

67.9

78.2

90.5

93.4

103.3

21.1

23.2

23.2

Courts Group

25.1

35.0

27.3

40.1

43.9

41.7

44.3

46.3

48.1

Criminal Injuries Compensation

30.9

25.8

21.5

21.1

22.4

21.0

28.5

28.5

28.5

Fire Central Government

6.4

11.1

8.5

10.0

11.1

14.1

-

-

-

Scottish Resilience

-

-

-

-

-

47.1

23.5

21.6

Legal Aid

145.4

157.5

164.8

158.9

158.6

171.8

167.2

170.7

173.0

Misceallaneous

25.8

6.1

21.1

9.5

15.6

20.6

28.5

29.2

29.6

Police Central Government

76.5

88.8

109.4

159.6

109.9

143.5

148.5

175.6

182.2

Drugs and Community Safety

0.0

0.0

0.0

0.0

-

0.0

32.3

34.8

35.6

Accountant in Bancruptcy

3.1

3.8

3.7

7.5

7.2

7.1

6.9

7.0

7.0

Scottish Court Service

74.7

73.2

69.6

71.1

75.2

96.2

81.3

92.9

95.3

Scottish Prison Service

267.9

293.7

341.5

349.7

363.3

348.0

441.3

454.7

490.8

Office of the Scottish Charity Regulator

0.0

0.0

0.0

0.0

2.8

3.0

3.6

3.7

3.7

Total Justice

716.6

763.0

845.6

918.0

903.4

970.3

1,050.6

1,090.1

1,138.6

EU Support and Related Services

510.7

574.6

547.7

546.4

50.6

117.4

166.2

165.9

165.0

Research, Analysis & Other Services

93.1

103.8

108.6

105.0

121.3

545.1

98.4

98.6

101.2

Marine & Fisheries

60.4

84.2

49.1

58.7

77.9

77.5

66.9

72.3

72.1

Natural Heritage & Rural Services

55.2

60.2

64.5

83.6

105.0

93.2

100.3

103.2

105.8

Environment Protection, Sustainable Development & Climate Change

35.6

47.6

50.4

66.5

110.4

113.3

104.3

110.3

124.8

Water Quality

11.0

7.3

7.1

7.8

2.1

3.9

9.3

8.6

8.6

Forestry Commission Scotland

38.5

24.3

35.5

44.0

53.7

64.0

64.3

67.6

70.3

Forest Enterprise Scotland

70.6

44.7

28.2

30.7

35.3

32.7

26.0

26.2

26.3

Total Rural Affairs and the Environment

875.1

946.6

891.2

942.8

556.3

1,047.2

635.7

652.7

674.1

Administration

206.0

225.1

245.8

260.8

251.4

262.0

265.9

273.1

278.8

Total Administration

206.0

225.1

245.8

260.8

251.4

262.0

265.9

273.1

278.8

Total Crown Office & Procurator Fiscal

81.3

86.3

87.9

91.4

101.8

100.9

110.2

118.7

120.5

Total Crown Office & Procurator Fiscal

81.3

86.3

87.9

91.4

101.8

100.9

110.2

118.7

120.5

Local Government

7,687.1

8,600.4

9,378.0

9,856.8

10,110.8

10,303.2

11,133.8

11,634.1

12,086.0

Total Local Government

7,687.1

8,600.4

9,378.0

9,856.8

10,110.8

10,303.2

11,133.8

11,634.1

12,086.0

Police Loan Charges

0.0

14.0

16.6

14.5

13.0

11.3

14.7

14.7

14.7

Total Scottish Government Budget

20,970.9

23,440.9

25,703.2

27,705.9

29,155.9

32,866.6

33,204.2

34,647.1

35,795.2

Table 5: Estimate of capital spending by the private sector (signed deals)

2008-09 £m

2009-10 £m

2010-11 £m

Office of the First Minister

-

-

-

Finance and Sustainable Growth

-

-

-

Education and Lifelong Learning

690

261

65

Health and Wellbeing

145

108

37

Justice

-

-

-

Rural Affairs and the Environment

-

-

-

Administration

-

-

-

Total

835

369

102

Note:

This Table shows the public sector procuring body's estimate of the capital spend by the private sector in creating the asset. In other words, it is what the upfront construction cost of the asset would have been if the public sector body had built it using conventional capital funds. This is to provide an estimate of the additional capital investment in assets through using PPP. It is not captured any other way as the PPP is paid for out of resource money and not capital.

Table 6: Estimated payments under PPP Contracts

2008-09 £m

2009-10 £m

2010-11 £m

Office of the First Minister

-

-

-

Finance and Sustainable Growth 1

299

304

311

Education and Lifelong Learning

146

234

280

Health and Wellbeing

119

125

180

Justice

15

15

16

Rural Affairs and the Environment

-

-

-

Administration

2

2

-

Total

581

680

787

Note

1. F& SG figure comprises PPP projects undertaken by Local Authorities in the Level Playing Field Support funding round and so includes waste management and some schools PPP projects. Most schools PPP projects are shown under Education and Lifelong Learning. This table shows the total of the unitary charges of all the PPP projects that are operational in each of the years and represents the total amount that public sector bodies will pay or will expect to pay in each year for the PPP. The unitary charge covers all the integrated services the PPP consortium will provide for the length of the contract and includes the upfront construction cost, lifecycle maintenance and facilities management.

Other

« Previous | Contents | Next »

Page updated: Friday, September 12, 2008