10.03.2015 Views

MPA & MPS Budget book 2006-07

MPA & MPS Budget book 2006-07

MPA & MPS Budget book 2006-07

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

<strong>MPA</strong> Revenue and Capital <strong>Budget</strong> Book <strong>2006</strong>/<strong>07</strong><br />

Resources Directorate Business Group<br />

Resources Directorate – Business Group<br />

<strong>Budget</strong> 2005/06<br />

<strong>Budget</strong> <strong>2006</strong>/<strong>07</strong><br />

Including<br />

Funded Units<br />

<strong>Budget</strong> <strong>2006</strong>/<strong>07</strong><br />

Excluding<br />

Funded Units<br />

£'000 £'000 £'000<br />

Employee Costs:<br />

Police Officer Pay 0 112 112<br />

Police Staff Pay 55,663 60,538 44,351<br />

PCSO’s Pay 0 74 74<br />

Traffic Wardens Pay 1,321 747 747<br />

Total Pay 56,984 61,471 45,284<br />

Police Officer Overtime 0 0 0<br />

Police Staff Overtime 3,857 3,937 1,440<br />

PCSO’s Overtime 0 51 51<br />

Traffic Wardens Overtime 169 2 2<br />

Total Overtime 4,026 3,990 1,493<br />

Other 672 793 782<br />

Total Employment Costs 61,682 66,254 47,559<br />

Police Officer Pensions 0 0 0<br />

Running Expenses:<br />

Employee Related Expenditure 13,462 5,473 5,473<br />

Premises Costs 165,578 186,262 186,192<br />

Transport Costs 15,997 22,080 22,0<strong>07</strong><br />

Supplies & Services 30,182 29,106 19,702<br />

Capital Financing Costs 17,311 28,631 28,631<br />

Total Running Expenses 242,530 271,552 262,005<br />

Total Expenditure 304,212 337,806 309,564<br />

Income -52,649 -52,473 -39,782<br />

Total Income -52,649 -52,473 -39,782<br />

NET EXPENDITURE 251,563 285,333 269,782<br />

41

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!