Merton Council

Home Home Merton Adult Education Home Home Jobs in children's social care Home Merton Means Business Home Wandle Valley Low Carbon Zone Home Safeguarding Children Board
How do I contact my councillor?

Issue - meetings

August Financial Monitoring Report

Meeting: 07/11/2022 - Cabinet (Item 8)

8 August Financial Monitoring Report pdf icon 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