Advanced Search

Crown Prosecution Service Resource Accounts 2009 - 2010

Annex A Core Tables

Common Core Tables

Table 1:

Table 2:

  • Title: Administration Costs for the CPS
  • Provides a breakdown of the staff and other general costs (including accommodation and other office costs) related to the running of the Department.
  • Period covered: 2004-05 to 2010-11

Table 3:

Table 4:

  • Title: Capital Employed by the CPS
  • Description: Shows capital employed in meeting the Department's objectives.
  • Period covered: 2004-05 to 2010-11

Table 5:

Table 6:

Table 1: Total Departmental Spending, Resource Budget and Capital Budget for CPS

Category 2004-05 Outturn £000 2005-06 Outturn £000 2006-07 Outturn £000 2007-08 Outturn £000 2008-09 Outturn £000 2009-10 Estimated Outturn £000 2010-11 Plans £000
Resource budget
Resource DEL
The Crown Prosecution Service 596,913 634,650 645,359 655,130 655,807 660,600 633,198
Total resource budget DEL 596,913 634,650 645,359 655,130 655,807 660,600 633,198
  Of which:
    Pay 303,857 320,185 345,195 365,574 376,428 382,670
    Procurement 289,615 308,917 295,326 283,933 273,588 272,753 261,496
    Depreciation 3,364 5,406 4,679 5,463 5,623 5,056 5,056
Resource AME
The Crown Prosecution Service (39) (844) 613 7,790 9,136 12,892 962
Total resource budget AME (39) (844) 613 7,790 9,136 12,892 962
Total resource budget 596,874 633,806 645,972 662,920 664,943 673,492 634,160
Capital budget
Capital DEL
The Crown Prosecution Service 7,042 3,406 4,761 4,134 5,506 6,701 5,100
Total capital budget DEL 7,042 3,406 4,761 4,134 5,506 6,701 5,100
Of which:
Capital expenditure on fixed assets net of sales (Note 2) 7,042 3,406 4,761 4,134 5,506 6,701 5,100
Less depreciation (Note 3) 3,364 5,406 4,679 5,463 5,623 5,056 5,056
Net capital expenditure on tangible fixed assets 3,678 (2,000) 82 (1,329) (117) 1,645 44
Total departmental spending (Note 1)
The Crown Prosecution Service 600,552 631,806 646,054 661,591 664,826 675,137 634,204
Total departmental spending (Note 1) 600,552 631,806 646,054 661,591 664,826 675,137 634,204
Of which:
Total DEL 600,591 632,650 645,441 653,801 655,690 662,245 633,242
Total AME (39) (844) 613 7,790 9,136 12,892 962

Note 1. Total departmental spending is the sum of the resource budget and the capital budget less depreciation. Similarly, total DEL is the sum of the resource budget DEL and capital budget DEL less depreciation in DEL, and total AME is the sum of resource budget AME and capital budget AME less depreciation in AME.

Note 2. Expenditure by the department and NDPBs on land, buildings and equipment, net of sales. Excludes spending on financial assets and grants, and public corporations' capital expenditure.

Note 3. Included in Resource Budget.

These figures are not subject to audit by the NAO.

Table 2: Administration Costs for the CPS

Administration Costs for the CPS 2004-05 Outturn £000s 2005-06 Outturn £000s 2006-07 Outturn £000s 2007-08 Outturn £000s 2008-09 Outturn £000s 2009-10 Estimated Outturn (Note 4) £000s 2010-11 Plans £000s
Administration Expenditure
Paybill 32,282 23,935 24,880 25,230 25,897 26,799
Other 26,148 29,909 26,870 28,815 27,687 31,463
Total administration expenditure 58,430 53,844 51,750 54,045 53,584 58,262 54,903
Administration income (1,256) (146) (313) (1,650) (1,821 (3,401) (6,900)
Total administration budget 57,174 53,698 51,437 52,395 51,763 54,861 48,003
Analysis by activity
The Crown Prosecution Service 57,174 53,698 51,437 52,395 51,763 54,861 48,003
Total administration budget 57,174 53,698 51,437 52,395 51,763 54,861 48,003

These figures are not subject to audit by the NAO.

Table 3: Staff Numbers for the CPS

Staff Numbers for the CPS 2004-05
Actual
£000s
2005-06
Actual
£000s
2006-07
Actual
£000s
2007-08
Actual
£000s
2008-09
Actual
£000s
2009-10
Estimate (Note 4)
£000s
2010-11
Plans
£000s
Crown Prosecution Service:
CS FTEs 8,063 8,361 8,539 8,594 8,554 8,390 8,000
Other 300 280 284 249 201 172 100
Total 8,363 8,641 8,823 8,843 8,755 8,562 8,100

These figures are not subject to audit by the NAO.

Table 4: Capital Employed by CPS

Capital Employed by CPS 2004-05
Outturn
£000s
2005-06
Outturn
£000s
2006-07
Outturn
£000s
2007-08
Outturn
£000s
2008-09
Outturn
£000s
2009-10
Estimated Outturn (Note 4)
£000s
2010-11
Plans
£000s
Assets
Fixed assets 27,735 26,869 28,613 28,741 27,256 52,838 52,265
Intangible 0 946 860 2,283 2,207 8,746 7,951
Tangible 27,735 25,923 27,753 28,142 27,680 44,092 44,314
  of which:
    Land and buildings 5,775 5,697 6,111 5,896 4,762 5,065 5,387
    Plant and machinery etc 21,960 20,226 21,642 22,218 22,123 39,027 39,071
Investments
current assets 76,194 79,779 69,672 86,080 63,106 81,735 79,235
Liabilities
Creditors (<1 year) (91,696) (89,728) (67,321) (82,731) (71,113) (105,584) (103,584)
Creditors (>1 year) 0 0 0 0 0 (37,688) (35,688)
Provisions (11,075) (10,231) (9,419) (12,715) (16,383) (28,919) (25,819)
Capital employed within main department 1,158 6,689 21,545 21,059 5,497 (37,618) (33,447)
NDPB net assets 0 0 0 0 0 0 0
Total capital employed in departmental group 1,158 6,689 21,545 21,059 5,497 (37,618) (33,447)

Note 4. These are figures provided prior to the external audit and may differ to the figures in the accounts (pages 32 - 64).

These figures are not subject to audit by the NAO.

Table 5: CPS’s identifiable expenditure on services, by country and region

Crown Prosecution Service 2004-05 outturn National Statistics £ million 2005-06 outturn National Statistics £ million 2006-07 outturn National Statistics £ million 2007-08 outturn National Statistics £ million 2008-09 outturn National Statistics £ million 2009-10 plans £ million 2010-11 plans £ million
North East 30 33 33 34 33 35 33
North West 92 96 99 100 95 96 97
Yorkshire and the Humber 57 57 57 56 58 65 58
East Midlands 39 43 41 43 44 46 43
West Midlands 62 65 66 67 67 66 65
East 45 48 50 54 52 54 51
London 136 140 145 142 149 154 144
South East 68 74 76 80 82 84 77
South West 39 41 41 41 41 41 41
Total England 568 597 608 616 619 642 608
Scotland 0 0 0 0 0 0 0
Wales 33 35 37 37 37 39 36
Northern Ireland 0 0 0 0 0 0 0
UK identifiable expenditure 601 633 645 654 656 681 644
Outside UK 0 0 0 0 0 0 0
Total identifiable expenditure 601 633 645 654 656 681 644
Non-identifiable expenditure 0 0 0 0 0 6 5
Total expenditure on services 601 633 645 654 656 687 649

These figures are not subject to audit by the NAO.

Table 6: CPS's identifiable expenditure on services by country and region, per head

Crown Prosecution Service 2004-05 outturn National Statistics £ per head 2005-06 outturn National Statistics £ per head 2006-07 outturn National Statistics £ per head 2007-08 outturn National Statistics £ per head 2008-09 outturn National Statistics £ per head 2009-10 plans £ per head 2010-11 plans £ per head
North East 12 13 13 13 13 14 13
North West 14 14 14 15 14 14 14
Yorkshire and the Humber 11 11 11 11 11 12 11
East Midlands 9 10 9 10 10 10 9
West Midlands 12 12 12 12 12 12 12
East 8 9 9 10 9 9 9
London 18 19 19 19 20 20 19
South East 8 9 9 10 10 10 9
South West 8 8 8 8 8 8 8
England 11 12 12 12 12 12 12
Scotland 0 0 0 0 0 0 0
Wales 11 12 12 12 12 13 12
Northern Ireland 0 0 0 0 0 0 0
UK identifiable expenditure 10 11 11 11 11 11 10

These figures are not subject to audit by the NAO.

Notes

Following the merger of the CPS and the Revenue and Customs Prosecutions Office (RCPO) with effect of 1 January 2010, and in accordance with HM Treasury guidance for Machinery of Government transfers, all tables have been prepared on the basis that the departments have always been merged.

Table 1: Total Departmental Spending Resource Budget and Capital Budget

  1. Total departmental spending consists of CPS resource and capital budgets less depreciation. The budgets consist of Departmental Expenditure Limits (DEL), set for three years by a spending review and Annually Managed Expenditure (AME), which is less predictable. The information in the table is broken down into pay, non pay, capital expenditure and depreciation. Plans for expenditure on pay are not included so as not to prejudice pay negotiations.
  2. DEL budgets were set for three years in the Comprehensive Spending Review 2007 (CSR 2007) and authority is issued annually by way of a Request for Resources in the Main Estimate. The limits are set in agreement with HM Treasury and voted by Parliament. The DEL budget sets out the CPS spending limit to bring offenders to justice, recover proceeds of crime, improve services to victims and witnesses and promote confidence by firm and fair decision-making and presentation of cases in court. There are two opportunities in the financial year to revise (increase) DEL budgets. These are the Winter and Spring Supplementary Estimates and the documents are subject to approval (vote) by Parliament in the same way as Main Estimates.
  3. The information in the table covers a period of seven financial years; five outturn years, an estimated outturn of the previous year and one year of plans covering the remainder of the CSR 2007 period.

Table 2: Administration Costs

  1. The administration budget covers the costs of HQ and Central Services. The CSR 2007 settlement was challenging and required the CPS to make efficiency savings, the administration budget was subsequently reduced further by additional efficiency savings announced in the Pre Budget Report 2008 and following the General Election in 2010.

Table 3: Staff Numbers for the CPS

  1. CPS employs a mixture of lawyers and administrative staff to meet the following PSA targets as set out in CSR 2007:
    • Deliver a more effective, transparent and responsive criminal justice system for victims and the public;
    • Make communities safer by focusing on protecting the public from serious crime (murder, violence and rape) and reducing reoffending.
  2. In line with figures in Note 7 of the Resource Accounts, this table reflects the average number of whole-time equivalent persons employed during the year.
  3. Planned staffing reflects natural wastage arising from the national recruitment freeze.

Table 4: Capital Employed by the CPS

  1. The capital employed by the CPS comprises fixed assets (tangible and intangible), current debtors, creditors and provisions. Land and buildings are shown at net book value after depreciation and revaluations. Furniture and fittings form a major part of the remaining tangible assets held.
  2. In 2009-10 central government adopted International Financial Reporting Standards. This has changed the way in which the CPS accounts for a number of major contracts and has led to substantial changes to the reporting of the net assets and liabilities of the CPS from 2009-10 onwards.

Tables 5 & 6: Country and Regional Analysis

  1. Tables 5 and 6 show analyses of the department's spending by country and region, and by function. The data presented in these tables are consistent with the country and regional analysis (CRA) published by HM Treasury in Chapter 9 of Public Expenditure Statistical Analyses (PESA) 2010. The figures were taken from the HM Treasury public spending database in December 2009 and the regional distributions were completed in January and February 2010. Therefore the tables may not show the latest position and are not consistent with other tables in the Annual Report.
  2. The analyses are set within the overall framework of Total Expenditure on Services (TES). TES broadly represents the current and capital expenditure of the public sector, with some differences from the national accounts measure Total Managed Expenditure. The tables show the central government and public corporation elements of TES.
     
    They include current and capital spending by the department and its NDPBs, and public corporations' capital expenditure, but do not include capital finance to public corporations. They do not include payments to local authorities or local authorities, own expenditure.
  3. TES is a near-cash measure of public spending. The tables do not include depreciation, cost of capital charges, or movements in provisions that are in departmental budgets. They do include pay, procurement, capital expenditure, and grants and subsidies to individuals and private sector enterprises. Further information on TES can be found in Appendix E of PESA 2010.
  4. The data are based on a subset of spending - identifiable expenditure on services - which is capable of being analysed as being for the benefit of individual countries and regions. Expenditure that is incurred for the benefit of the UK as a whole is excluded.
  5. Across government, most expenditure is not planned or allocated on a regional basis. Social security payments, for example, are paid to eligible individuals irrespective of where they live. Expenditure on other programmes is allocated by looking at how all the projects across the department's area of responsibility, usually England, compare. So the analyses show the regional outcome of spending decisions that on the whole have not been made primarily on a regional basis.
  6. The CPS identifies expenditure made by each of its 42 geographical divisions and apportions HQ and central services expenditure on the same basis.