Meeting documents

ÐÏࡱá>þÿ 
/þÿÿÿþÿÿÿ.ÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿ |'ÍÉ€
á°Áâ\pLinda Maitland B°a
À
=
œ¯
¼
=Ф
l*8
X@"
·
Ú1Èÿ

Arial1Èÿ

Arial1Èÿ

Arial1Èÿ

Arial1È
ÿ¼
Arial1Èÿ

Arial1Èÿ¼

Arial1È


Arial1È$


Arial"£"#,##0_);\("£"#,##0\)!"£"#,##0_);[Red]\("£"#,##0\)""£"#,##0.00_);\("£"#,##0.00\)'""£"#,##0.00_);[Red]\("£"#,##0.00\)7*2_("£"* #,##0_);_("£"* \(#,##0\);_("£"* "-"_);_(@_).))_(* #,##0_);_(* \(#,##0\);_(* "-"_);_(@_)?,:_("£"* #,##0.00_);_("£"* \(#,##0.00\);_("£"* "-"??_);_(@_)6+1_(* #,##0.00_);_(* \(#,##0.00\);_(* "-"??_);_(@_)¤"£"#,##0;\-"£"#,##0¥"£"#,##0;[Red]\-"£"#,##0¦"£"#,##0.00;\-"£"#,##0.00#§"£"#,##0.00;[Red]\-"£"#,##0.005¨0_-"£"* #,##0_-;\-"£"* #,##0_-;_-"£"* "-"_-;_-@_-,©'_-* #,##0_-;\-* #,##0_-;_-* "-"_-;_-@_-=ª8_-"£"* #,##0.00_-;\-"£"* #,##0.00_-;_-"£"* "-"??_-;_-@_-4«/_-* #,##0.00_-;\-* #,##0.00_-;_-* "-"??_-;_-@_-.¬)_-* #,##0_-;\-* #,##0_-;_-* "-"??_-;_-@_- ­0.000àõÿ À à
õÿ ôÀ à
õÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ àõÿ ôÀ à
À à
+õÿ øÀ à
)õÿ øÀ à
,õÿ øÀ à
*õÿ øÀ à ôÿôÀ àôÿôÀ à
õÿ øÀ à
À à­
À à­
$À à­
$ À à­
$ À à­
$ À à­
,À à­
, À à
À à­
, À à­
, @ À à­
, À à­
,À à­
, À à­
$@ À à
À à
hÀ à
À à­
"4À à­
"4 À à­
"4@ À à­
$@ À à­
,@ À à
(À à
,À à­
"<
@ @À à

@À à
!
0À à
(À à
(À à
(8À à
(@ À à
,
@À à
À à
,

@@À à
$
@À à
$
@@ À à
<
@À à­
dÀ à­
,@ À à­
d À à
$

@@À à
(
@À à­
$
@À à­
,
@À à­
,
@ @À à­
,@ @ À à­
#À à­
"<�
@À à­
"<
@À “€ÿ“€ÿ“€ÿ“€ÿ“€ ÿ“€ÿ“€ÿ“€ÿ`
…‘BalancesŒ
,®



Á
Á
`i
üŸ LFOXFORDSHIRE COUNTY COUNCIL£mChanges reported this year AdditionsCalls on balances deducted!Forecast position per last reportChanges since last report:Firefighters' Pension overspend"Magistrates' Courts - EQUIS incomeBudgeted additions to balances:&Strengthening balances to 2% of budget'Provision for repayment of 2003/04 RSG $Contribution to revenue re. pensions=Budgeted contribution to reserves re. developer contributionsBudget$Additional interest on cash balancesTotal budget requirementCFMDate*Original forecast outturn position 2005/06Firefighters' Pay Award#Cultural Services - rates overspendRetained Firefighters overspendCoroner's Service overspend+2004/05 carry forwards returned to balances Unachievable procurement savings&Adjustment to balances following audit1Opening balance per 2004/05 Statement of Accounts,Increase in Retained Firefighters' overspend-Increase in Cultural Services rates overspend,Reduction in Firefighters' Pension overspend Firefighters' Pension underspendProvisional outturn 2004/05'Provision for OSJCT pensions not needed(Unachievable telecoms efficiency savings,Delayed Discharges - supplementary estimate &Oxford Castle - supplementary estimate*Movement in Firefighters' Pension variance+Increase in Firefighters' Pension overspend-Reduction in Retained Firefighters' overspendCouncil Elections underspend)Reduction in Council Elections underspend Changes proposed in this report:!Unison Assistant Branch SecretaryChildren & FamiliesStructure Plan!Minerals & Waste Development Plan+Compensation for breaching minimum tonnages'Reduction in Magistrates' Courts income+Increase in Firefighters' pension overspendCabinet 21 June 2006%Provisional Year End Revenue BalancesProvisional 2005/06Rates - Learning & Culture - Social & Health Care - Environment & Economy - Community Safety* - Resources and Chief Executive's OfficeNet provisional outturnExternal Audit Fee,Decrease in Retained Firefighters' overspendCCompensation for breaching minimum tonnages not required in 2005/061Provisional balances as a % of budget requirementTrap Grounds High Court Case.Net provisional outturn after proposed changes#City Schools Reorganisation Outturn Less City Schools ReorganisationAnnex 5?Add back previously reported Cultural Services rates overspend ÿJ¨s פyÝØ<.’9"†Z¾ |'ÍÉ€
 bFë%Þ/S9Õ9 



ü©ñÒMbP?_
*+‚
€%ÿÁ&CCA5 - Annex 5 - page &P&L&Fƒ„&üý~¿ßïç?'üý~¿ßïç?(º\.—Ëåâ?)M&“Éd2Ù?M–\\TREAS-SERVER3\CE-COMSERV-4050
ܸ?€
d
X
XLetter
”.HP LaserJet 4050 Series PCL 62†
†xœeOKQÅï™yñiŒÚ ÕRµ¢.¦£¤š…M0E$ˆˆ+!6“dj¸7̤P)muÑE»è¦ý0Ŷ~wîZÿÔøfÔ xç<~¼{ÏåFÑý²@uÃXŸI¿Ã 9…òë–„{β_-¿m´"Ò)€HwÅ*m⧰ÑnË,p74x\´d¼žÏ‚§ 30-ï1DúSÜÛüþùþ ÒÛ*M…€ƒ¨pä—âŠ"³ˆ@Qìo÷@þÿ§ðŒø‚xòäœø’äx<q a÷¡BÜy€½ˆýŒh‹Ç¡&Ë?It$Ñ2Ú²-º©oîíË`ÕÁßïâTÿè`3î”’½„-Ë^6ÒÌ#†Eô‘¤Á½àŒÉQ&îUœVÒ£äHi­â=2‰þ1ys¤Ûë´Qk~Ë)…
·üð¥³RrVË‘¾20ë=÷œg׶–+-­.äê͝ªçÍ×ÜJ£‘ÛôÃ(v²îü7þåfç¼ä»Ðæ¨&ê ibX¡" ?


‚XX …B¡P(Ô?Çãñx<¾?
U}$8‚}

$:‚}Û‚}$‚}$‚}$‚bÿ
ÿ
ÿ
ÿ
ÿ
ÿ
ÿ
 ÿ
 ÿ
ÿ
ÿ
 ÿ€
(ÿ€
(ÿ
ÿ
ÿ
ÿ
ÿ
ÿ
ÿ
ÿ
ÿ
ÿ
ÿ€
&ÿ€
&ÿ€
&
@

@
ÿ€
&ÿ€
&ý 

ý FD
ý 2ý 3

ý 9

1ý G4
Hý 0¾ :(
ý )
ý *

)ý +
¾:(
:ý 
( =w¾Ÿ/"@¾ Év¾Ÿ/#@
 :ý
( ?w¾Ÿ/ÝÜ¿¾ 
 :ý
(
 =# ƒÀÊ¡E¶!@ÿ % ÀÀ¿¾ ¾:(
:ý 
( ¾
 :ý
2 ~ 
Èv@¾ ~ 
Èv@
:ý 
2é&1¬ê?¾ é&1¬ê?
:ý 
2~ 
(À¾ ~ 
(À¾:2#w¾Ÿ/]@ÿ % ÀÀ¿
#w¾Ÿ/]@þ % ÀÀ^@¾:(
:ý 
.
!¾Ÿ/Ýd*@ÿD ÀDÀ
!V-²Ý+@ÿDÀDÀ
:ý 
(C
) Àÿ Àà?
) Àÿ Àà?¾:(#¾Ÿ/Ý$$@%ÿ %ÀÀ^@
#V-²%@Tÿ %ÀÀ^@¾:(
:ý 
3¾¾:(
:ý 
.¾~ 7`Åâ@ý 
4#Év¾Ÿ/­?¾ ~ 7`Åâ@ý 
4~ #
@`@¾ ~ <�`Åâ@ý 
5 ~ #
>@¾ ~ :ÀÐâ@ý 
'^ºI+ç?¾-~ :ÀÐâ@ý 
'~ 
€Q@¾-~ 7@Üâ@ý 
4~ #
@¾ >~ 7@Üâ@ý 
'~ #
@¾ >×@- D0>BJ:W*BJBhv†h**>::>:: ÿ€
&!ÿ
"ÿ
#ÿ
$ÿ
%ÿ
&ÿ
'ÿ
(ÿ
)
@
*
@
+
@
,
@
-
@
.ÿ€
&/ÿ€
&0ÿ€
&1ÿ€
&2ÿ
3ÿ
4ÿ
5ÿ
6ÿ
7ÿ
8ÿ
9ÿ
:ÿ
;ÿ
<�ÿ
=ÿ
>ÿ
?ÿ
~ 7 àâ@ý
4!~ #à?¾  >~ !:Àçâ@ý !
''~ !
@¾!-~ ":Àçâ@ý "
'("ú~j¼t“¨?¾"-~ #: ïâ@ý #
'~ #
>@¾#-¾$:(,¾%:(#%L7‰A`e@2ÿ %$ÀÀ¿¾ %,¾&:(
':ý '
.¾'~ (:`Åâ@ý (
4~ (
À¾(~ ): Éâ@ý )
4)h‘í|?5¾¿¾)-~ *: Éâ@ý *
'*œÄ °rh¡¿¾*-~ +:Íâ@ý +
4+yé&1¬Œ¿¾+-~ ,:Íâ@ý ,
'~ ,
À¾,-~ -:Íâ@ý -
'~ -
À¾--~ .7 Ôâ@ý .
4~ .#п¾. >~ /7€Øâ@ý /
'/#ú~j¼t“h¿¾/ >~ 07€Øâ@ý 0
4~ 0#
À¾0 >~ 17 àâ@ý 1
'"1#é&1¬º¿¾1 >~ 2:àãâ@ý 2
4%)2Âõ(\ÂÅ¿?ÿ ×£p= ·¿{®Gáz´?¾2-~ 3:Àçâ@ý 3
4#~ 3
$À¾3-~ 4:Àçâ@ý 4
'$~ 4
ð¿¾4-~ 5:Àçâ@ý 5
4&~ 5
"À¾5-~ 6: ëâ@ý 6
41~ 6
À¾6-~ 7: ëâ@ý 7
')7yé&1¬œ¿¾7-~ 8: ïâ@ý 8
'+8yé&1¬œ¿¾8-~ 9: ïâ@ý 9
'09ü©ñÒMb`¿¾9-~ :: ïâ@ý :
4,~ :п¾:~ ;: ïâ@ý ;
4-;ºI+‡¦¿¾;~ <�: ïâ@ý <�
'.<�yé&1¬|¿¾<�~ =: ïâ@ý =
'/~ =
&À¾=¾>:4",¾?:(#?…ëQ¸ù¿Aÿ %(>ÀÀ¿
?~ ?ø¿×D¯ l::>:E*:>>>:::>:>Y::::>>>:>>:@ÿ
Aÿ
Bÿ
Cÿ
Dÿ
Eÿ
Fÿ
Gÿ
Hÿ
Iÿ
Jÿ
Kÿ
Lÿ
Mÿ
Nÿ
Oÿ
Pÿ
Qÿ
Rÿ
Sÿ
Tÿ
Uÿ
Vÿ
Wÿ
Xÿ
Yÿ
Zÿ
[ÿ
\ÿ
]ÿ
^ÿ
¾@:(
A:ý A
.
A#AÀÊ¡E¶3)@Tÿ %@ÀÀ^@¾ A-¾B:.-
C:ý C
.¾C-~ D:Àöâ@ý D
5¾ D,,~ E:Àöâ@ý E
'6~ E
(À¾ E,,~ F:Àöâ@ý F
'7FœÄ °rh±?¾ F,,~ G:Àöâ@ý G
'8Gü©ñÒMb€?¾ G,,~ H:Àöâ@ý H
'9~ H
࿾ H,,~ I:Àöâ@ý I
':IX9´Èv¾¯¿¾ I,,~ J:Àöâ@ý J
'EJœÄ °rh‘?¾J,~ K:Àöâ@ý K
'<�~ K
ø?¾K,~ L:Àöâ@ý L
41LË¡E¶óýÄ¿¾L,~ M:Àöâ@ý M
4=MœÄ °rh‘?¾M,~ N:Àöâ@ý N
'>~ N
&@¾N,~ O:Àöâ@ý O
'OJ+‡Ù?¾O,~ P: úâ@ý P
'BPÙÎ÷S㥛?¾P,¾Q:4$-¾R:.#R2¬ZdÓ? ÿ %CQÀÀ¿¾ R-¾S:.
T;ý T
6;
T%#T!+‡ÙÎ)@Xÿ %ARÀÀ
T#T!V-²"@Zÿ %?ÀÀ
¾U@ABCD
V:ý V
.*¾V-~ W:Àöâ@ý W
'@WË¡E¶óý¤¿
W
W,¾X:.#XË¡E¶óý¤¿Zÿ %VWÀÀ¾ X-¾Y:.-
Z;ý Z
6A
Z%#Z!`åÐ"Û¹)@^ÿ %TYÀÀ
Z#ZEV-²"@^ÿ %TYÀÀ¾[
.ý \
.
\\V-@‚@
\\V-@‚@¾]
.ý ^
.?
^!^/S¯–?ýDZÀD\À
^!^/ÃÃ4¯üQ?RÿDZÀD\À×B- XW**8<�<�8<�>:>>:>>Ez*BEzF`
ÿ
a
ÿ

`
'
a
'×<� >¶@<�U 
å
ï7 þÿ
à…ŸòùOh«‘+'³Ù0¼
HPhxœ ¨´ä Sadie.SlaterxcarhuSlMicrosoft Excel@m©Å‹Æ
@b[‹Þ¼Ä
@°—ŽÆ
þÿÕÍÕœ.“—+,ù®DÕÍÕœ.“—+,ù®
Ü
PX|„Œ”œ ¤¹äOxfordshire County Council2 
BalancesWorksheets
\
8
£«³ë
_AdHocReviewCycleID_EmailSubject _AuthorEmail_AuthorEmailDisplayNameäYä€á.Provisional Outturn Report - Cabinet 21 Juneo(Stephanie.Skivington@Oxfordshire.gov.uk6Skivington, Stephanie - Resources, Financial Servicese
  þÿÿÿ !"#$%þÿÿÿ'()*+,-þÿÿÿýÿÿÿþÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿRoot Entry
ÿÿÿÿÿÿÿÿ ÀF@síª¢Æ
þÿÿÿWorkbook
ÿÿÿÿÿÿÿÿÿÿÿÿ.:SummaryInformation(

ÿÿÿÿDocumentSummaryInformation8
ÿÿÿÿÿÿÿÿÿÿÿÿ&