|
|
|
|
|
|
|
Appendix 1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUE
EXPENDITURE SUMMARY as at end of September 2002 |
|
|
|
|
|
|
|
|
|
|
|
Service |
Expenditure |
Income |
Net |
|
|
Budget |
To Date |
Budget |
To Date |
Budget |
To Date |
Comments |
|
£000 |
£000 |
£000 |
£000 |
£000 |
£000 |
|
|
|
|
|
|
|
|
|
Fire & Rescue |
4857.0 |
2147.5 |
-53.4 |
-8.5 |
4803.6 |
2139.0 |
Budget on target to date |
Emergency
Planning |
118.5 |
51.7 |
-71.8 |
0.0 |
46.7 |
51.7 |
Budget on target to date |
Community Safety |
284.8 |
42.6 |
-142.4 |
0.0 |
142.3 |
42.6 |
Budget on target to date |
|
|
|
|
|
|
|
Income relates to grants not yet
due for payment. |
Precepts & Levies -
Magistrates Court |
|
5.5 |
|
|
|
5.5 |
Building Maintenance to be
recharged to H&IWMCC |
Coroner |
214.8 |
100.3 |
0.0 |
0.0 |
214.8 |
100.3 |
Budget on target
to date |
Cemeteries |
273.9 |
84.1 |
-151.1 |
-75.5 |
122.9 |
8.7 |
Budget on target
to date |
Crematorium |
200.8 |
82.7 |
-528.8 |
-258.7 |
-328.0 |
-176.1 |
Budget on target
to date |
Environmental
Health |
971.4 |
505.5 |
-34.8 |
-26.9 |
936.6 |
478.6 |
Budget on target
to date |
Licensing |
155.4 |
63.1 |
-146.1 |
-115.1 |
9.3 |
-52.0 |
Budget on target
to date |
Trading
Standards |
527.8 |
197.8 |
-11.3 |
-4.8 |
516.4 |
193.0 |
Budget on target
to date |
|
|
|
|
|
|
|
|
Committee Total |
7604.4 |
3280.8 |
-1139.7 |
-489.5 |
6464.7 |
2791.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|