|
Table 6.1: Budgetary Summary and Estimate of Services Contracted Out 1997/98
| | 1 | 2 | 3 | 4 | 5 |
| | | | 1997/98 |
| | 1997/98 | 1997/98 | Net | 1997/98 | Col 4 |
| Division | Net | Gross | Programme | Services | as % of |
| | Programme | Programme | Costs Plus | Contracted | Col 2 |
| | Costs | Costs | Staff & | Out1 |
| | | | Travel |
| UK Marketing | 4,800 | 6,835 | 5,173 | 4,637 | 68 |
| International Marketing | 3,000 | 3,791 | 3,491 | 2,337 | 62 |
| Scottish Convention Bureau | 860 | 1,468 |
| | | | } 1,552 | 878 | 60 |
| Exhibitions & Events | 320 | 700 |
| Visitor Services | 866 | 989 | 1,484 | 282 | 34 |
| ATB Grants | 3,839 | 3,839 | 3,839 | 3,839 | 100 |
| Quality Assurance (net) | 270 | 1,207 | 2702 | | |
| Planning & Development | 508 | 644 | 921 | 495 | 77 |
| Press & PR | 770 | 907 | 1,005 | 343 | 38 |
| Finance & Admin | 484 | 541 | 1,351 | 154 | 28 |
| Human Resources | 115 | 115 | 222 | 1613 | 100 |
| TOTAL | | 15,832 | 21,8174 | 19,308 | 13,126 | 60 |
1Estimate derived from payments made to suppliers in 1996/97. Some contracts were with more than one Division.
2Quality Assurance's budget is operated on a net basis. Details are as follows:
| £,000 |
| Programme Expenditure | 158 |
| Staff Costs | 754 |
| Travel Costs | 295 |
| Gross Cost | 1,207 |
| Income | 937 |
| Net Cost | 270 |
3Expenditure in 1996-97 included one-off payments.
4Includes £781,000 for VAT.
|