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

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

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

Human Resources Directorate Business Group<br />

Human 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 56,941 62,435 62,435<br />

Police Staff Pay 23,875 23,318 23,318<br />

PCSO’s Pay 0 0 0<br />

Traffic Wardens Pay 93 26 26<br />

Total Pay 80,909 85,779 85,779<br />

Police Officer Overtime 2,173 1,799 1,799<br />

Police Staff Overtime 308 298 298<br />

PCSO’s Overtime 1 0 0<br />

Traffic Wardens Overtime 0 0 0<br />

Total Overtime 2,482 2,097 2,097<br />

Other 575 554 554<br />

Total Employment Costs 83,966 88,430 88,430<br />

Police Officer Pensions 0 0 0<br />

Running Expenses:<br />

Employee Related Expenditure 6,021 7,880 7,880<br />

Premises Costs 1,215 0 0<br />

Transport Costs 996 987 987<br />

Supplies & Services 22,309 21,888 21,888<br />

Capital Financing Costs 0 0 0<br />

Total Running Expenses 30,541 30,755 30,755<br />

Total Expenditure 114,5<strong>07</strong> 119,185 119,185<br />

Income -25,699 -28,317 -28,317<br />

Total Income -25,699 -28,317 -28,317<br />

NET EXPENDITURE 88,808 90,868 90,868<br />

Funded Units<br />

There are no Funded units within this Business Group<br />

51

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

Saved successfully!

Ooh no, something went wrong!