Navigation
Issue - decisions
Financial Monitoring Report - Period 7 October 2021
08/12/2021 - Financial Monitoring Report - Period 7 October 2021
RESOLVED:
A. That Cabinet noted the financial reporting data for month 7, October 2021, relating to revenue budgetary control, showing a forecast net adverse variance at year end on net service expenditure of £5.732m, increasing to £8.534m, an increase of £847k over last month when corporate and funding items are included.
B. That Cabinet noted the contents of Section 5, Appendix 5b and 5d of the report and approved the adjustments to the Capital Programme in the Table below:
|
|
Budget 2021-22 |
Budget 2022-23 |
Narrative |
||
|
CorporateServices |
£ |
£ |
|
||
|
CompulsoryPurchaseOrder -Clarion |
(721,730) |
|
NoCPOsRequiredforRavensbury |
||
|
Customer ContactProgramme |
(200,000) |
200,000 |
Re-profiledin line withprojected spend |
||
|
Westminster CoronersCourt |
(400,000) |
400,000 |
Re-profiledin line withprojectedtiming of spend,liaisingwithWCC over projectcost |
||
|
Children,SchoolsandFamilies |
|
||||
|
WestWimb.- CapitalMaintenanceBudget |
(65,000) |
65,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Hillcross- CapitalMaintenanceBudget |
(63,000) |
63,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
JosephHood- CapitalMaintenanceBudget |
(45,000) |
45,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Dundonald- CapitalMaintenanceBudget |
(20,000) |
20,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Pelham- CapitalMaintenanceBudget |
(30,000) |
30,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Wimb.Chase -CapitalMaintenanceBudget |
(35,000) |
35,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Bond- CapitalMaintenanceBudget |
(30,000) |
30,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Cranmer- CapitalMaintenanceBudget |
(45,000) |
45,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Links- CapitalMaintenanceBudget |
(20,000) |
20,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
St Marks- CapitalMaintenanceBudget |
(55,000) |
55,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Lonesome- CapitalMaintenanceBudget |
(30,000) |
30,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
HarrisAcademyMerton- CommunitySportPitch |
(65,000) |
65,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Rutlish- CapitalMaintenanceBudget |
5,000 |
|
Virements- projected spendcapital maintenance |
||
|
Perseid- CapitalMaintenanceBudget |
(45,000) |
40,000 |
Virements- projected spendcapital maintenance |
||
|
Whately AvenueExpansion |
(30,000) |
30,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
UnallocatedSENExpansions |
(30,000) |
30,000 |
Re-profiledin ac |
cordancewithproje |
cted Spend |
|
EnvironmentandRegeneration |
|
||||
|
Highways& Footways- Highways bridges & structures |
105,000 |
|
Re-profiledin accordancewithprojectedSpend |
||
|
Highways& Footways- SaltBarn |
(23,600) |
|
Re-profiledin accordancewithprojectedSpend |
||
|
OnStreetParkingP&D- Payand DisplayMachines |
(303,000) |
303,000 |
Re-profiledin line withprojected spend |
||
|
OffStreet ParkingP&D- CarParkUpgrades |
(465,530) |
465,530 |
Re-profiledin line withprojected spend |
||
|
WimbledonArea Regeneration- CrowdedPlaces-HostileVehicle |
(180,000) |
180,000 |
Re-profiledin accordancewithprojectedSpend |
||
|
Mitcham Area Regeneration- CanonsParksforthe People |
590,000 |
|
AdditionalSCILFunding |
||
|
ParksInvestment- CanonsParksforthe People |
150,000 |
|
AdditionalSCILFunding |
||
|
ParksInvestment- SportsDrainage |
150,000 |
|
NewSCILFunding |
||
|
Total |
(1,901,860) |
2,151,530 |
|
||