Meeting documents

Cabinet
Wednesday, 21 June 2006

ÐÏࡱá>þÿ /þÿÿÿþÿÿÿ.ÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿÿ |'ÍÉ€á°Áâ\pLinda Maitland B°aÀ=œ¯¼=Фl*8X@"·Ú1ÈÿArial1ÈÿArial1ÈÿArial1ÈÿArial1Èÿ¼Arial1ÈÿArial1Èÿ¼Arial1È 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 àõÿ 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 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,®ÁÁ`iüŸ 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-4050ܸ?€ dXXLetter”.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(v²îü 7þåfç¼ä»Ðæ¨&ê ibX¡" ?‚XX …B¡P(Ô?Çãñx<¾?U} $8‚} $:‚} Û‚} $ ‚} $‚} $ ‚bÿÿÿÿÿÿÿ ÿ ÿ ÿ ÿ ÿ€(ÿ€(ÿÿÿÿÿÿÿÿÿÿÿ€&ÿ€&ÿ€&@@ÿ€&ÿ€&ý ý FDý 2ý 3ý 91ý G4Hý 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 2 é&1¬ê?¾ é&1¬ê?:ý 2 ~ (À¾ ~ (À¾ :2#w¾Ÿ/]@ÿ % ÀÀ¿#w¾Ÿ/]@þ % ÀÀ^@¾:(:ý .!¾Ÿ/Ýd*@ÿ D ÀDÀ!V-²Ý+@ÿ DÀDÀ: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$ÿ%ÿ&ÿ'ÿ(ÿ)@*@+@,@-@.ÿ€&/ÿ€&0ÿ€&1ÿ€&2ÿ3ÿ4ÿ5ÿ6ÿ7ÿ8ÿ9ÿ:ÿ;ÿ<ÿ=ÿ>ÿ?ÿ~ 7 àâ@ý 4!~ #à?¾  >~ !:Àçâ@ý !''~ !@¾ !-~ ":Àçâ@ý "'("ú~j¼t“¨?¾ "-~ #: ïâ@ý #'~ #>@¾ #-¾$:(,¾ %:(#%L7‰A`e@2ÿ %$ÀÀ¿¾ %,¾&:(':ý '.¾'~ (:`Åâ@ý (4~ (À¾ (~ ): Éâ@ý )4)h‘í|?5¾¿¾ )-~ *: Éâ@ý *'*œÄ °rh¡¿¾ *-~ +:Íâ@ý +4+yé&1¬Œ¿¾ +-~ ,:Íâ@ý ,'~ ,À¾ ,-~ -:Íâ@ý -'~ -À¾ --~ .7 Ôâ@ý .4~ .#п¾ . >~ /7€Øâ@ý /'/#ú~j¼t“h¿¾ / >~ 07€Øâ@ý 04~ 0#À¾ 0 >~ 17 àâ@ý 1'"1#é&1¬º¿¾ 1 >~ 2:àãâ@ý 24%)2Âõ(\ÂÅ¿?ÿ ×£p= ·¿{®Gáz´?¾ 2-~ 3:Àçâ@ý 34#~ 3$À¾ 3-~ 4:Àçâ@ý 4'$~ 4𿾠4-~ 5:Àçâ@ý 54&~ 5"À¾ 5-~ 6: ëâ@ý 641~ 6À¾ 6-~ 7: ëâ@ý 7')7yé&1¬œ¿¾ 7-~ 8: ïâ@ý 8'+8yé&1¬œ¿¾ 8-~ 9: ïâ@ý 9'09ü©ñÒMb`¿¾ 9-~ :: ïâ@ý :4,~ :п¾ :~ ;: ïâ@ý ;4-;ºI +‡¦¿¾ ;~ <: ïâ@ý <'.<yé&1¬|¿¾ <~ =: ïâ@ý ='/~ =&À¾ =¾>:4",¾ ?:(#?…ëQ¸ù¿Aÿ %(>ÀÀ¿?~ ?ø¿×D¯ l::>:E*:>>>:::>:>Y::::>>>:>>:@ÿAÿBÿCÿDÿEÿFÿGÿHÿIÿJÿKÿLÿMÿNÿOÿPÿQÿRÿSÿTÿUÿVÿWÿXÿYÿZÿ[ÿ\ÿ]ÿ^ÿ¾@:(A:ý A.A#AÀÊ¡E¶3)@Tÿ %@ÀÀ^@¾ A-¾B:.-C:ý C.¾C-~ D:Àöâ@ý D5¾ D,,~ E:Àöâ@ý E'6~ E(À¾ E,,~ F:Àöâ@ý F'7FœÄ °rh±?¾ F,,~ G:Àöâ@ý G'8Gü©ñÒMb€?¾ G,,~ H:Àöâ@ý H'9~ H࿾ H,,~ I:Àöâ@ý I':IX9´Èv¾¯¿¾ I,,~ J:Àöâ@ý J'EJœÄ °rh‘?¾ J,~ K:Àöâ@ý K'<~ Kø?¾ K,~ L:Àöâ@ý L41LË¡E¶óýÄ¿¾ L,~ M:Àöâ@ý M4=MœÄ °rh‘?¾ M,~ N:Àöâ@ý N'>~ N&@¾ N,~ O:Àöâ@ý O'OJ +‡Ù?¾ O,~ P: úâ@ý P'BPÙÎ÷S㥛?¾ P,¾Q:4$-¾ R:.#R2¬ZdÓ? ÿ %CQÀÀ¿¾ R-¾S:.T;ý T6;T%#T!+‡ÙÎ)@Xÿ %ARÀÀT#T!V-²"@Zÿ %?ÀÀ¾U@ABCDV:ý V.*¾V-~ W:Àöâ@ý W'@WË¡E¶óý¤¿WW,¾ X:.#XË¡E¶óý¤¿Zÿ %VWÀÀ¾ X-¾Y:.-Z;ý Z6AZ%#Z!`åÐ"Û¹)@^ÿ %TYÀÀZ#ZEV-²"@^ÿ %TYÀÀ¾[.ý \.\\V-@‚@\\V-@‚@¾].ý ^.?^!^/S¯–?ý DZÀD\À^!^/ÃÃ4¯üQ?Rÿ DZÀD\À×B- XW**8<<8<>:>>:>>Ez*BEzF`ÿaÿ`'a'×< >¶@<U å ï7 þÿà…ŸòùOh«‘+'³Ù0¼HPhx  œ ¨´ä Sadie.SlaterxcarhuSlMicrosoft Excel@m©Å‹Æ@b[‹Þ¼Ä@°—ŽÆþÿÕÍÕœ.“—+,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 Entryÿÿÿÿÿÿÿÿ ÀF@síª¢ÆþÿÿÿWorkbookÿÿÿÿÿÿÿÿÿÿÿÿ.:SummaryInformation(ÿÿÿÿDocumentSummaryInformation8ÿÿÿÿÿÿÿÿÿÿÿÿ&