Table 2 - Breakdown of Budget 2021-22 statement figures
Cab Sec figures from statementComponents of sumSPICe CalculationsBudget document sourceScottish Government confirmed figure (where different from SPICe)*£11.6 billion total funding packageFinance Circular total11620.43Budget document "Total LG Funding - Finance Circular"£245.6 million increase in core revenue fundingGRG, SRG + NDRI - Rev funding outwith core settlement245.60Budget Table 5.11, and 5.15£259 million non-recurring Covid fundingSingle sum259.00Level 4 spreadsheet, C & LG, line 99£90 million for CT freezePart of GRG90.00Level 4 spreadsheet, C & LG, line 85Increase in core revenue - £335.6 millionGRG, SRG + NDRI + Rev funding outwith core settlement335.70Budget Table 5.11, and 5.15335.579Total increase £594.6 millionTotal increase in core rev (inc other portfolios + CT freeze) + non-recurring covid funding594.70Budget Table 5.11, and 5.15, Level 4 spreadsheet, C & LG, line 99594.579Source: Scottish Budget Statement 2021-22, Scottish Budget 2021-22, Level 4 figures 2021-22* Provided by the Scottish Government in correspondence with SPICe on 31 January 2021; these discrepancies with SPICe figures are due to rounding.