|
CATEGORY THREE |
|
RESERVED EXPENDITURE where costs only incurred
in exceptional circumstances |
|
"Individual Monthly Monitoring Statements
provided to Service Managers" |
|
PAGE THREE |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Inter-Authority
Recoupment (Special Schools) |
|
26,600 |
-831 |
27,431 |
|
0 |
0 |
0 |
|
26,600 |
-831 |
-3.12 |
27,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EXPENDITURE TO 31.12.2004: |
|
26,600 |
-831 |
27,431 |
|
0 |
0 |
0 |
|
26,600 |
-831 |
|
27,431 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CATEGORY FOUR |
|
Net Expenditure LARGELY recharged from Other
Directorates or Services within the Directorate including schools where
payments are IRREGULAR and often at year end. |
|
"Individual Monthly Monitoring Statements
provided to Service Managers" |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXPENDITURE |
|
INCOME |
|
NET
EXPENDITURE |
|
Education Services: |
|
Budget |
To Date |
Unspent |
|
Budget |
To Date |
Income |
|
Budget |
To Date |
Spending as |
Unspent |
|
|
|
2004-2005 |
31.12.2004 |
Budget |
|
2004-2005 |
31.12.2004 |
Due |
|
2004-2005 |
30.9.2004 |
a % of |
Budget |
|
|
|
£ |
£ |
£ |
|
£ |
£ |
£ |
|
£ |
£ |
Budget |
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Schools Devolved S.E.N. |
|
1,553,156 |
1,377,941 |
175,215 |
|
0 |
0 |
0 |
|
1,553,156 |
1,377,941 |
88.72 |
175,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Speech Therapy
- Health Service recharge |
|
52,835 |
26,464 |
26,371 |
|
0 |
0 |
0 |
|
52,835 |
26,464 |
50.09 |
26,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Non-Delegated
school Insurance policies |
|
369,253 |
9,322 |
359,931 |
|
357,893 |
357,893 |
0 |
|
11,360 |
-348,571 |
|
359,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET EXPENDITURE TO 31.12.2004: |
|
1,975,244 |
1,413,727 |
561,517 |
|
357,893 |
357,893 |
0 |
|
1,617,351 |
1,055,834 |
|
561,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CATEGORY FIVE |
|
Expenditure showing SIGNIFICANT divergence from
Target spending AS AT 30.09.2004 : |
|
Target
% |
75% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NO significant divergence from target at
31.12.2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|