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
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)