Explanations between Estimate and 2019-20 resource outturn before adjustment for virements
Updated 27 August 2020
Download CSV 723 Bytes
Estimate sub-heading | Outturn | Estimate | Variance |
---|---|---|---|
A: Integrity of the Union, security and democracy | 116,673 | 115,803 | -870 |
B: HM Gov’s policies and the PM's priorities | 236,481 | 289,272 | 52,791 |
C: Efficiency of Government | 252,082 | 223,969 | -28,113 |
D: Effective running of the Department | 49,096 | 70,134 | 21,038 |
E: Executive Agency – GPA | 25,114 | 19,846 | -5,268 |
F: ALBs (net) | 19,492 | 20,328 | 836 |
G: Elections | 289,767 | 322,660 | 32,893 |
H: UK MEPs | 2,832 | 3,500 | 668 |
I: CFER | – | -135 | -135 |
J: Cabinet Office AME | 2,044 | 5,500 | 3,456 |
Commission for Equality and Human Rights AME | -278 | – | 278 |
K: GPA AME | -1,749 | 8,512 | 10,261 |
Resource outturn against budget | 991,554 | 1,079,389 | 87,835 |