30.01.2013 Views

Public reports pack PDF 3 MB - Blaby District Council

Public reports pack PDF 3 MB - Blaby District Council

Public reports pack PDF 3 MB - Blaby District Council

SHOW MORE
SHOW LESS

Create successful ePaper yourself

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

6.4 Summary of Variances<br />

The table below sets out by portfolio an analysis of the original and revised<br />

budgets for 2012/13.<br />

Community Services<br />

Finance, Efficiency & Assets<br />

Health Improvement & Corporate Services<br />

Leader<br />

Neighbourhood & Environmental Health<br />

Services<br />

Planning, Economic Development &<br />

Housing Strategy<br />

Policy, Performance & Partnerships<br />

Appropriations<br />

Transfer to/(from) General Fund Balances<br />

Net Budget Requirement<br />

Surplus/(Deficit)<br />

Original<br />

Estimate<br />

2012/13<br />

£<br />

2,091,065<br />

1,543,805<br />

2,146,981<br />

511,971<br />

3,156,824<br />

1,176,252<br />

511,650<br />

(1,796,514)<br />

(234,599)<br />

9,107,435<br />

Revised<br />

Estimate<br />

2012/13<br />

£<br />

2,137,210<br />

1,281,595<br />

2,027,456<br />

470,810<br />

3,312,292<br />

1,590,747<br />

665,541<br />

(1,968,121)<br />

(234,599)<br />

9,282,931<br />

(175,496)<br />

The table below provides a breakdown of the movement of £171,607 in the<br />

Appropriations Account between the original estimate and revised estimate for<br />

2012/13. This cost centre is used to account for material changes which are<br />

complex to account for within individual service cost centres at the half year<br />

stage.<br />

Analysis of Movement in Appropriations Variance<br />

£<br />

Reduction in pay award re-allocated to services<br />

Corporate Services Review savings re-allocated to services<br />

Environmental Health & licensing Review savings re-allocated to<br />

services<br />

Reversal of Increased Capital Charges (inc. in service budgets)<br />

HR Settlements and Termination Payments<br />

Local Development Framework – central budget provision<br />

transferred to service<br />

Revenue Contributions towards Capital Expenditure<br />

IAS19 Pensions Adjustments<br />

Contributions from Earmarked Reserves to meet budgets brought<br />

forward and other commitments<br />

Reduction in Minimum Revenue Provision (MRP)<br />

New Homes Bonus - agreed contribution to Parish <strong>Council</strong>s<br />

Total Variance<br />

Page 141<br />

120,557<br />

30,000<br />

50,000<br />

(37,341)<br />

20,145<br />

(8,200)<br />

257,028<br />

(62,077)<br />

(578,310)<br />

(13,895)<br />

50,486<br />

(171,607)

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

Saved successfully!

Ooh no, something went wrong!