See www.lobbying.scot St Andrew’s House, Regent Road, Edinburgh EH1 3DG www.gov.scot ANNEX A Table A: Block Grant Adjustments - OBR forecasts March 2024 (£m) 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 Income Tax -14,948 -16,851 -17,791 -18,548 -19,368 -20,181 -20,904 LBTT -697 -520 -575 -620 -706 -805 -905 SLfT -95 -78 -81 -80 -77 -81 -81 Total Tax -15,741 -17,449 -18,447 -19,247 -20,151 -21,067 -21,890 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2028-29 AA 548 647 737 768 781 797 827 PIP 2,024 2,478 2,894 3,159 3,424 3,704 3,971 DLA 735 830 893 918 945 974 981 CA 308 354 393 416 439 461 471 IIDS 78 84 86 83 80 78 76 SDA 6 6 5 5 4 3 3 CWP 22 6 6 6 6 6 5 WFP N/A N/A 179 182 183 182 182 TOTAL SS 3,721 4,405 5,192 5,536 5,862 6,205 6,517 indicates outturn data All BGAs are calculated using the IPC method Figures may not sum due to rounding Scottish Ministers, special advisers and the Permanent Secretary are covered by the terms of the Lobbying (Scotland) Act 2016.