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 – 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

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

Saved successfully!

Ooh no, something went wrong!