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 – Logistical Services<br />
Resources Directorate – Logistical 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 0 112 112<br />
Police Staff Pay 30,761 31,934 15,749<br />
PCSO’s Pay 0 74 74<br />
Traffic Wardens Pay 1,321 747 747<br />
Total Pay 32,082 32,867 16,682<br />
Police Officer Overtime 0 0 0<br />
Police Staff Overtime 3,555 3,693 1,195<br />
PCSO’s Overtime 0 2 2<br />
Traffic Wardens Overtime 169 51 51<br />
Total Overtime 3,724 3,746 1,248<br />
Other 194 170 159<br />
Total Employment Costs 36,000 36,783 18,089<br />
Police Officer Pensions 0 0 0<br />
Running Expenses:<br />
Employee Related Expenditure 0 10 10<br />
Premises Costs 290 452 382<br />
Transport Costs 15,894 22,128 22,056<br />
Supplies & Services 14,433 14,0<strong>07</strong> 4,601<br />
Capital Financing Costs 0 0 0<br />
Total Running Expenses 30,617 36,597 27,049<br />
Total Expenditure 66,617 73,380 45,138<br />
Income -16,538 -17,511 -4,820<br />
Total Income -16,538 -17,511 -4,820<br />
NET EXPENDITURE 50,<strong>07</strong>9 55,869 40,318<br />
45