8 August Financial Monitoring Report PDF 1 MB
Decision:
RESOLVED:
A. That Cabinet noted the financial reporting data for month 5, August 2022, relating to revenue budgetary control, showing a forecast net adverse variance at 31 August on service expenditure of £2.317m when corporate and funding items are included.
B. That CMT note the contents of Section 5 and approve the adjustments to the Capital Programme contained in Appendix 5b
That Cabinet noted the contents of Section 5 and Appendix 5b of the report and approved the adjustments to the Capital Programme in the Table below
|
Budget 2022-23 |
Budget 2023-24 |
Budget 2024-25 |
Narrative |
Corporate Services |
£ |
£ |
£ |
|
Invest to save schemes – De-Carbonisation scheme |
137,000 |
|
|
Additional spend covered by Grant |
Business Systems – Environmental Asset Management |
(240,000) |
240,000 |
|
Reprofiled in line with projected spend |
Business Systems – Revenue and Benefits |
(700,000) |
300,000 |
400,000 |
Reprofiled in line with projected spend |
Business Systems – Spectrum Spatial Analyst Replacement (GIS) |
(100,000) |
100,000 |
|
Reprofiled in line with projected spend |
Community and Housing |
|
|||
Major Projects – Social Care H – Learning Disability Housing |
(50,000) |
(1,528,000) |
1,578,000 |
Reprofiled in line with projected spend |
Children, Schools and Families |
|
|||
Unlocated Primary School Proj |
(32,500) |
|
|
Reprofiled in line with projected spend |
Raynes Park – Schools Capital Maintenance |
32,500 |
|
|
Reprofiled in line with projected spend |
Medical PRU – PRU Expansion |
30,000 |
(30,000) |
|
Reprofiled in line with projected spend |
Environment and Regeneration |
|
|||
Pay and Display Machines |
20,000 |
|
|
Virement from Car Park Upgrades |
Car Park Upgrades |
(20,000) |
|
|
Virement to Pay and Display Machines |
Parks – New Water Play Feature Wimbledon Park |
43,000 |
(226,000) |
|
Unspent SCIL Balance on Project Relinquished |
Parks – Abbey Ward |
8,240 |
|
|
Funded by NCIL |
Parks – Figges Marsh |
4,980 |
|
|
Funded by NCIL |
Parks – Multi Use Sports Areas |
6,400 |
|
|
Funded by NCIL |
Parks – Wimbledon Park NCIL Ward |
13,080 |
|
|
Funded by NCIL |
Total |
(847,300) |
(1,144,000) |
1,978,000 |
|
Minutes:
The Chair announced that items 8 & 9 would be taken together on the agenda.
The Cabinet Member for Finance and Corporate Services presented the reports for August and September, noting the headline overspend figures had improved, however departments were facing significant budgetary pressures. The Council had achieved a favourable variance of £3million against corporate items and an additional £0.4million from investments resulting from increased interest rates. The Cabinet Member thanked officers and Cabinet Members for their work.
The Cabinet Member for Transport spoke to thank the Cabinet Member and officers for their work.
RESOLVED:
A. That Cabinet noted the financial reporting data for month 5, August 2022, relating to revenue budgetary control, showing a forecast net adverse variance at 31 August on service expenditure of £2.317m when corporate and funding items are included.
B. That CMT note the contents of Section 5 and approve the adjustments to the Capital Programme contained in Appendix 5b
That Cabinet noted the contents of Section 5 and Appendix 5b of the report and approved the adjustments to the Capital Programme in the Table below
|
Budget 2022-23 |
Budget 2023-24 |
Budget 2024-25 |
Narrative |
Corporate Services |
£ |
£ |
£ |
|
Invest to save schemes – De-Carbonisation scheme |
137,000 |
|
|
Additional spend covered by Grant |
Business Systems – Environmental Asset Management |
(240,000) |
240,000 |
|
Reprofiled in line with projected spend |
Business Systems – Revenue and Benefits |
(700,000) |
300,000 |
400,000 |
Reprofiled in line with projected spend |
Business Systems – Spectrum Spatial Analyst Replacement (GIS) |
(100,000) |
100,000 |
|
Reprofiled in line with projected spend |
Community and Housing |
|
|||
Major Projects – Social Care H – Learning Disability Housing |
(50,000) |
(1,528,000) |
1,578,000 |
Reprofiled in line with projected spend |
Children, Schools and Families |
|
|||
Unlocated Primary School Proj |
(32,500) |
|
|
Reprofiled in line with projected spend |
Raynes Park – Schools Capital Maintenance |
32,500 |
|
|
Reprofiled in line with projected spend |
Medical PRU – PRU Expansion |
30,000 |
(30,000) |
|
Reprofiled in line with projected spend |
Environment and Regeneration |
|
|||
Pay and Display Machines |
20,000 |
|
|
Virement from Car Park Upgrades |
Car Park Upgrades |
(20,000) |
|
|
Virement to Pay and Display Machines |
Parks – New Water Play Feature Wimbledon Park |
43,000 |
(226,000) |
|
Unspent SCIL Balance on Project Relinquished |
Parks – Abbey Ward |
8,240 |
|
|
Funded by NCIL |
Parks – Figges Marsh |
4,980 |
|
|
Funded by NCIL |
Parks – Multi Use Sports Areas |
6,400 |
|
|
Funded by NCIL |
Parks – Wimbledon Park NCIL Ward |
13,080 |
|
|
Funded by NCIL |
Total |
(847,300) |
(1,144,000) |
1,978,000 |
|