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 – Finance Services, Procurement Services<br />
Resources Directorate – Finance & Procurement Services<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 0 0<br />
Police Staff Pay 12,385 14,936 14,936<br />
PCSO’s Pay 0 0 0<br />
Traffic Wardens Pay 0 0 0<br />
Total Pay 12,385 14,936 14,936<br />
Police Officer Overtime 0 0 0<br />
Police Staff Overtime 74 30 30<br />
PCSO’s Overtime 0 0 0<br />
Traffic Wardens Overtime 0 0 0<br />
Total Overtime 74 30 30<br />
Other 398 493 493<br />
Total Employment Costs 12,857 15,459 15,459<br />
Police Officer Pensions 0 0 0<br />
Running Expenses:<br />
Employee Related Expenditure 13,462 5,463 5,463<br />
Premises Costs 1 0 0<br />
Transport Costs 38 -139 -139<br />
Supplies & Services 8,142 9,745 9,745<br />
Capital Financing Costs 17,311 28,631 28,631<br />
Total Running Expenses 38,954 43,700 43,700<br />
Total Expenditure 51,811 59,159 59,159<br />
Income -16,755 -15,121 -15,121<br />
Total Income -16,755 -15,121 -15,121<br />
NET EXPENDITURE 35,056 44,038 44,038<br />
43