Аутор и посао: Келвин Менон – благајник
Заштитна ознака: ЗВАНИЧНИК
Резиме пословног плана:
The Financial Monitoring report for the 3rd Quarter of the financial year shows that Surrey Police Group is predicted to be £3.4m under budget by the end of March 2023 based on performance so far. This is based on an approved budget of £279.1m for the year. Capital is predicted to be £4.0m underspent due to the timing of various projects.
Финансијски прописи наводе да све буџетске виременте преко 0.5 милиона фунти мора одобрити ПЦЦ. Они су укључени у ово обавештење о одлуци.
позадина
Прогноза прихода
Укупни буџет за Сурреи је 279.1 милиона фунти за 2022/23. годину, у поређењу са овим, позиција предвиђања је 276.7 милиона фунти, што резултира недостатком од 2.4 милиона фунти.
| 2022/23 ПЦЦ буџет £м | 2022/23 Оперативни буџет £м | Укупан буџет за 2022/23 | 2022/23 Пројектовани резултат £м | 2022/23 Пројектована варијанса милиона фунти | |
| Месец КСНУМКС | 3.2 | 275.9 | 279.1 | 275.7 | (3.4) |
The largest element of the underspend is to do with staffing costs. A fixed number of officers (2,217) was budgeted for the entire year however in reality this number is not due to be reached until January thereby resulting in an underspend. In addition, despite efforts being made to recruit the staff vacancies stand at 12%, about 240 posts, which is above the 8% budgeted for resulting in a further saving. The shortage in staff has resulted in additional overtime costs but this has not negated fully the savings in staffing costs.
Workshop and fuel costs are estimated to be £1m over budget by the year end due to inflation although some of this has been offset by £0.5m saving in insurance premiums.
Цапитал Форецаст
The capital plan is forecast to underspend by £4.0m. Most of this is due to underspend in IT projects (£3m) and the estates (£1m). The decision as to whether these will be allowed to be rolled over in to 2023/24 will be taken later in the year.
| Капитални буџет за 2022/23 | 2022/23 Стварни капитал £м | Варијанца £м | |
| Месец КСНУМКС | 14.9 | 10.9 | (4.0) |
Ревенуе Вирементс
Per financial regulations only virements over £500k need approval from the PCC. These are set out below for quarter 3.
| Ревенуе Вирементс | раздобље | Комесар полиције и криминала у Сарију | Услуге за људе | Локална полиција | Operations Protective Services | Specialist Crime | Commercial and Finance Services | DDaT | Корпоративне услуге | Ентерприсе Ресоурце Планнинг |
| Permanent Virements (up to £0.500m) | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | £ 000 | |
| Surrey Op Uplift posts 6xPC and 1Xds for SOIT Joint Op Uplift posts 2 X PS and 10 x PC for Intel RB Surrey Op Uplift posts 4Xpc for POLIT Intervention Team Surrey Op Uplift posts 6 x PC and 1 DS POLIT Investigation Joint Ops Command Uplift posts 5xPC for FELU | М7 М7 М7 М7 М7 | (375) (214) (375) (120) | 120 | 392 302 214 392 | (17) 19 (17) | |||||
| Temporary Virements (up to £0.500m) | ||||||||||
| DDat Central Funding STORM Capital Budget Tfr as agreed at CFO Board 30/09/22 | МКСНУМКС МКСНУМКС | 160 | (111) | 111 | ||||||
| Permanent Virements (over £0.500m) | ||||||||||
| ниједан | M7 | |||||||||
| Temporary Virements (0ver £0.500m) | ||||||||||
| ниједан | M7 |
Одобрење полиције и комесара за криминал
I note the financial performance as at the 31st of December 2022 and approve the virements as set out above.
Потпис: ПЦЦ Лиса Товнсенд (мокро потписана копија се чува у ОПЦЦ)
Датум: 7th Март 2023
Све одлуке се морају додати у регистар одлука.
Области разматрања
консултације
ниједан
Финансијске импликације
Они су наведени у раду
Правни
ниједан
Ризици
The third quarter of the year has continued to be very challenging in terms of staff recruitment. Whilst this has resulted in an underspend there are gaps in a number of areas leading to increased pressure on remaining staff and impacts risk to performance. This is being kept under review so that risks can be managed.
Једнакост и различитост
ниједан
Ризици по људска права
ниједан