Archived decisions
Annex 2 to Appendix 3
Children's Services
Calculation of base budget 2007/08
Significant costs of inflation
1. |
Variation between the actual cost of inflation in 2006/07 (as at November 2006) and the provision for inflation included in the 2006/07 budget | ||||||
£'000 |
£'000 | ||||||
Additional cost of inflation |
4,763 | ||||||
Less: |
|||||||
- |
full year effect of pay awards during 2006/07 |
4,426 |
|||||
- |
Allocation from contingency for business rates |
-20 |
4,406 | ||||
= |
Shortfall in the provision |
357 | |||||
2. |
Significant costs of inflation between budgeted 2006/07 outturn prices and November 2006 prices | ||||||
2.1 |
Pay awards |
||||||
Provision was originally made in 2006/07 for pay awards of 2.95% for teachers and other employee groups. |
17,358 | ||||||
No additional cost in 2007/08 of the pay awards agreed in 2006/07 is anticipated. |
- | ||||||
The pay awards agreed were: |
|||||||
Negotiating body: Effective date: |
% | ||||||
Local Government Services Staff Hampshire Management Grades Teachers Soulbury Youth Workers |
1 April 2006 1 April 2006 1 Sept 2006 1 Sept 2006 1 Sept 2006 |
2.95 2.95 2.50 2.95 2.95 | |||||
2.2 |
Non pay inflation |
||||||
Provision was originally made in 2006/07 for a net amount of |
5,715 | ||||||
This was for general price increases of 2.5% (£7.279 million) offset by increased income to match inflation in gross expenditure |
|||||||
Additional cost of price increases other than pay and net of income |
357 | ||||||
The most significant variations within this additional cost are as follows: Repair and maintenance of buildings Electricity Fuel oil Water and sewerage Home to school transport Non County Placements (CWD) Catering contract payments |
Outturn 2006/07 to November 2006 % -3.2 -12.9 -4.6 3.4 3.8 0.9 2.1 |
Cost in 2007/08 £'000 -319 -213 -58 88 670 40 105 | |||||
3. |
Allocation for future inflation |
£'000 | |||||
Provision for all pay awards of 2.25% in 2007/08 |
10,434 | ||||||
Increase in local government employers' pension contributions (from 275% to 295% of employee contributions) |
1,149 | ||||||
Provision for non-pay inflation at 2.5% |
7,200 | ||||||
Reduction for increased income |
-554 | ||||||
Total allocation for future inflation |
18,229 | ||||||