Democracy Spraffa

Appendix 3

Perth and Kinross Council · 1 February 2023
Back to Finance and Resources Committee — 1 February 2023 and its agenda

Text extracted from the council's PDF. Layout and reading order may differ from the original.

Original council PDF · Download plain text

Page 1

APPENDIX 3
Perth and Kinross Integration Joint Board (IJB)
Projected outturn based on Revenue Monitoring to 30 September 2022
Social Care Health
Health & Social
Care Partnership
£'000 £'000 £'000
DEVOLVED FUNCTIONS
Older People Services (753) 1,657 904
Adult Services 309 (647) (338)
Other Community Services (183) 0 (183)
Management/Commissioned/Other 2,840 (403) 2,437
Undelivered Savings 1,227 740 1,967
Budget Deficit 0 238 238
Sub Total - Hospital & Community Health 3,440 1,585 5,025
P&K IJB Hosted Services 0 (127) (127)
Dundee & Angus Hosted Services Recharges In/Out excl Covid 0 360 360
Sub Total - Hosted Services 0 233 233
GP Prescribing / Other Family Health Services 0 225 225
General Medical Services / Family Health Services 0 426 426
Sub Total - PKHSCP 3,440 2,469 5,909
Planned use of Covid-19 Reserves (2,466) (2,300) (4,766)
PKC Funding (708) 0 (708)
Total Projected Outturn PKHSCP 266 169 435
Projected Out-turn Over / (Under) Spend