MPA & MPS Budget book 2006-07
MPA & MPS Budget book 2006-07
MPA & MPS Budget book 2006-07
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