CATEGORY TWO Expenditure incurred OR Income received at IRREGULAR Intervals - Start of a Financial year - End of a Financial Year - Pupil/Initiative Specific - Grant reimbursement at Year end etc "Individual Monthly Monitoring Statements provided to Service Managers" PAGE TWO
  EXPENDITURE INCOME NET EXPENDITURE
Education Services: Budget To Date Unspent Budget To Date Income Budget To Date Spending as Unspent
   2002-2003 27.09.2002 Budget  2002-2003 27.09.2002 Due  2002-2003 27.09.2002 a % of Budget
  £ £ £ £ £ £ £ £ Budget £
                     
 - School Premature Retirements Lump Sum                    
   payments 45,149 34,741 10,408 0 0 0 45,149 34,741 76.95 10,408
                     
 - Standards Fund Non-Devolved costs 5,259,867 4,623 5,255,244 3,234,584 40,860 3,193,724 2,025,283 -36,237 -1.79 2,061,520
                     
 - S.E.N. Mainland placements 1,224,227 728,179 496,048 0 0 0 1,224,227 728,179 59.48 496,048
                     
 - S.E.N. Parent partnership 34,000 13,025 20,975 0 0 0 34,000 13,025 38.31 20,975
                     
 - L.E.A. Developments (Initiative Payments) 36,448 0 36,448 0 0 0 36,448 0 0.00 36,448
                     
 - School Music Fund (Grant Aided) 522,780 218,265 304,515 459,600 41,004 418,596 63,180 177,261 280.57 -114,081
                     
 - Music Centre out of school provision 40,945 8,192 32,753 16,190 2,023 14,167 24,755 6,169 24.92 18,586
                     
 - West Wight Call-In Centre 8,870 3,164 5,706 1,000 0 1,000 7,870 3,164 40.20 4,706
                     
 - Adult & Community Learning 263,903 79,902 184,001 177,350 130,175 47,175 86,553 -50,273 -58.08 136,826
                     
 - Student Awards - Grant Aided 188,942 62,416 126,526 188,870 0 188,870 72 62,416    
                     
 - Grant Aided Pupil support 53,996 29,345 24,651 53,996 15,183 38,813 0 14,162    
                     
 - Communication & Interaction - including                    
   Nodehill &Thompson House Outreach 114,957 4,800 110,157 104,943 0 104,943 10,014 4,800 47.93 5,214
                     
 - Branstone farm 90,080 39,665 50,415 39,801 27,520 12,281 50,279 12,145 24.16 38,134
                     
 - Llanbrynmair Outdoor activity centre 14,048 6,344 7,704 5,030 3,962 1,068 9,018 2,382 26.41 6,636
                     
 - Early Years Service (Partly Grant Aided) 1,119,763 474,491 645,272 402,393 22,739 379,654 717,370 451,752 62.97 265,618
                     
 - Education Directorate Support Services 1,559,216 607,382 951,834 47,011 303 46,708 1,512,205 607,079 40.15 905,126
                     
 - Property rentals and Way-leave payments 0 0 0 9,219 4,922 4,297 -9,219 -4,922 53.39 -4,297
                     
NET EXPENDITURE TO 27.09.2002: 10,577,191 2,314,534 8,262,657 4,739,987 288,691 4,451,296 5,837,204 2,025,843   3,887,867
Page One
CATEGORY THREE RESERVED EXPENDITURE where costs only incurred in exceptional circumstances "Individual Monthly Monitoring Statements provided to Service Managers"    
                     
 - Health and safety contract payments 20,571 7,769 12,802 0 0 0   20,571 7,769 37.77 12,802
                     
 - Inter-Authority Recoupment (Special Schools) 26,600 0 26,600 0 0 0   26,600 0 0.00 26,600
                     
                     
NET EXPENDITURE TO 27.09.2002: 47,171 7,769 39,402 0 0 0 47,171 7,769   39,402