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