Meeting documents

Cabinet
Wednesday, 1st September, 2004

11111

Bath & North East Somerset Council

MEETING:

COUNCIL EXECUTIVE

AGENDA
ITEM
NUMBER

MEETING DATE:

1st September 2004

 

TITLE:

2004/2005 CAPITAL MONITORING REPORT - 1st QUARTER

WARD:

All

AN OPEN PUBLIC ITEM

List of attachments to this report:

Appendix 1 - 2004/05 Programme Summary

Appendix 2 - 2004/05 Profiled Cashflow

1 THE ISSUE

1.1 This report informs the Council Executive of the current position of the 2004/2005 Capital Programme and available resources.

2 RECOMMENDATION

2.1 That the Executive:

a) notes the current position of the 2004/2005 capital programme;

b) approves the adjustments to and incorporation of additional funding to the 2004/2005 programme as detailed in paragraph 4.1;

c) approves delegated authority to the Chief Executive, in consultation with the Executive Member for Resources (or his nominated substitute from the Executive) and the Executive Member for Tourism, Leisure & Culture, to draw down up to £3.4m from the general risk reserve for remedial works to the Spa Project, subject to any draw down from the reserve being reported regularly to the Executive as an `officer decision' report.

d) approves the basis for spending on the Spa Project as set out in paragraph 4.4.

e) note the proposed drawdown of £750,000 from the capital programme risk reserve in respect of the acquisition of Bath Sports Centre from the Bath Recreation Ground Trust, which will be the subject of a report to Council later this month.

f) approves the allocation of a sum of up to £35,000 funding from slippage for potential remedial works to the spa water boreholes and the virement of £150,000 from the Western Riverside project budget for a city centre retail impact study.

g) notes the current position of available resources.

3 FINANCIAL IMPLICATIONS

3.1 Included in the report.

4 2004/2005 CAPITAL PROGRAMME

4.1 On the 17th February a capital programme of £33.5 million was approved by Council. Following a review of the Capital programme in June, a revised figure of £32.2 million was approved. The following additional changes have now been incorporated into the programme, which together with the brought forward funding from the 2003/04 programme of £11.15 million, give a revised total of £47.5 million:

· Education - A grant of £101,705 for Travel Advisors has been allocated to be devolved directly to schools. A capital receipt of £343,000, received from the sale of land at Weston-all-Saints school, has been earmarked for education capital expenditure. The Executive Member for Education has approved the transfer of £500,000 NDS Modernisation budget to Property Services.

· Social Services - Grant of £96,000 has been approved for Information Management and also £21,000 for Integrated Children's Services IT.

· Economic Development - the brought forward funding from 03/04 for Norton Radstock SRB has been increased by a £133,000, due to an error between grant funded and council funded expenditure. Planning schemes totalling £47,604 have been transferred from Transport budgets.

· Trading Services - an additional £13,000 of s.106 funding is to be allocated to play areas.

· Corporate - Government grant of £350,000 has been received for E-government projects.

· The following budgets have been approved by Executive Members to be funded from unallocated sums contained within the capital programme approved by Council in February:

Small Must Do Schemes Budget (£250,000)

Fire precautions for Houses in Multiple Occupation held in the Commercial Estate

£80,000

Contact Centre - additional funding for customer phone & e-mail enquiries

£60,000

Refurbish Bath Central Library

£20,000

Building Access Control to Council Offices

£70,000

Creche at Bath Sports Centre

£20,000

Total

£250,000

Headroom Creation Budget (£1,000,000) The following schemes have been approved on the basis that the respective Services' revenue budgets will be reduced in future years by a sum equivalent to the capital financing costs. They are therefore fully self-financing.

Performance Management Software

£33,000

Xmas Market Chalets

£50,000

Still unallocated

£917,000

Unallocated (£300,000) - a sum of £105,000 to upgrade meeting room facilities at Keynsham Town Hall.

4.2 Council in July agreed to vire £250,000 from the Long Term Income Sustainability budget to provide for the cost of major projects programme management.

4.3 As part of the same report, Council in July considered a review of the capital programme and agreed a series of recommendations. These included a reassessment of the level of risk contingency required within the programme. Council approved the Resources Director's assessment of £10.5 million and agreed that funding should be built up over time from a number of funding sources. As a result of changes in profiling and financing assumptions £3million is available now and therefore the risk reserve has been increased to £5.1million.

4.4 The review also proposed a review of the budget management rules affecting the capital programme, to clarify the specific rules applying to major projects, in recognition that, for example, the approvals mechanism for allocation of the major projects risk reserve is not sufficiently clear. That review is being undertaken and will be reported to Council in November. However, in the mean time, in view of the current situation with regard to the remedial works required to the Spa Project, the Chief Executive, as project sponsor, needs the ability to draw down from the general contingency reserve. The current approved budget is £26.043m plus £2.58m of specific project reserve giving a total of £28.623m, however the latest reported figures to the Overview & Scrutiny Panel is much higher at average risk, and it is imperative that the Chief Executive has the ability to procure the necessary remedial works as these are identified and specified. The general risk reserve currently stands at £4.4m in capital cash, after the deduction of £750,000 referred to in paragraph 4.5 below. A review of other major schemes does not suggest that any other calls on the contingency will be made in the near future (the Combe Down Stone Mines project on this agenda does show a need for substantial contingency provision, however this will not be needed in the short term), and it is anticipated that a substantial level of capital receipts will be received during the current financial year to increase the cash position once again. It is therefore proposed that delegated authority is given to the Chief Executive, in consultation with the Executive Member for Resources (or his nominated substitute from the Executive) together with one other Executive Member. Any draw down from the risk reserve will be reported retrospectively to the Executive, and the level of contingency reserve will be monitored by the Resources Director in conjunction with the Executive Member for Resources.

4.5 In respect of the purchase of the Bath Sports Centre from the Recreation Ground Trust, the Council has recently heard from the Charity Commission that the receiver manager is "satisfied that the best price reasonably obtainable is by means of a sale of the freehold to the Council for the sum proposed" for the sports centre and car park. The Council had offered £750,000 and this sum was taken into account when setting the new capital contingency reserve. It is therefore proposed to draw down £750,000 from the reserve, and to report this to full Council for approval at its meeting later this month.

4.6 It is proposed to allocate a sum of up to £35,000 from slippage for potential remedial works to the spa water boreholes. This work is needed to ensure that the boreholes are in a proper state of repair and the budget will provide for initial investigations plus a contingency for remedial works, to be assessed following investigations.

4.7 Finally, it is proposed to carry out a masterplan framework study in respect of Bath City Centre and the Twerton Riverside area. The work will enable the Council to make strategic decisions regarding the development capacity and value of its own sites; to make strategic decisions regarding its partnership with Grosvenor Estates and to prepare a robust case regarding the future retail capacity of Bath for the long term. The work is urgently required to feed into the Local Plan inquiry process. The cost is estimated at £150,000 and it is proposed to vire the funding from the 2004/05 Western Riverside project budget.

4.8 Spend to the 30th June totalled £6.38million (£5.25million net of grant funded Stone Mines expenditure and Bath Communities grant funded expenditure or 45% of profiled spend). Profiled spend to 30th June, excluding grant funded Stone Mines expenditure, was £11.7million. Transport spend for the quarter is an adjusted figure provided by the Finance Manager which allows for the inclusion of capital salary recharges and 03/04 accruals adjustments.

4.9 Details of the current programme are given in Appendix 1.

5. Details of profiled spend are given in Appendix 2.

6 RESOURCES

6.1 Details of revised resources are as follows:

 

2004/2005

 

£,000's

Revised resource forecast

Add:

Additional funding (see paras.4.1)

44,776

925

Total forecast resources

Less :

2004/05 Profiled Spend

2004/05 c/fwd funding

45,701

39,863

7,465

Resources re-phased from future years

(1,627)

Contact person

Irene Draper (01225) 477325

Background papers

None

APPENDIX 1 CAPITAL PROGRAMME 2004/2005

 

Approved Budget 2004/2005

Additions/ Reduction

Brought Forward funding from 03/04

Revised Budget 2004/05

Forecast Spend to 30th June 2004

Actual Spend to 30th June 2004

% Actual Spend to Forecast Spend

 

£,000,s

£,000's

£,000's

£,000's

£,000's

£,000's

%

Education

Devolved funds

7,948

2,567

-157

102

5,774

2,061

13,565

4,730

5,026

2,016

1,735

0

35%

n/a

Social Services

1,680

117

1,282

3,079

309

103

33%

Transportation, Access & Waste Management

6,716

-48

-775

5,893

1,194

1,282

107%

Property

2,331

755

787

3,873

105

78

74%

Resources

0

0

266

266

0

0

n/a

Economic Development

0

98

160

258

47

47

100%

Culture & Leisure

90

20

91

201

0

0

0%

Trading Services

316

66

146

528

15

26

38%

Housing

3,999

0

395

4,394

1,098

247

22%

Corporate Schemes

3,024

2,872

2,958

8,854

37

28

76%

Major Projects:

             

Major Projects Management

 

250

 

250

0

0

n/a

Spa Scheme

Borehole Works

2,250

0

35

-2,878

-628

35

1,600

0

1,686

0

1.05

n/a

Stone Mines

243

0

61

304

30

26

87%

Western Riverside

495

-150

602

947

268

-86

-32%

Council allocation - over programming

-39

0

 

-39

0

0

0

Norton Radstock Regeneration

180

0

1

181

0

75

n/a

Environment Park

216

0

75

291

0

0

n/a

Long Term Office Accommodation

200

0

146

346

0

0

n/a

TOTAL

32,216

3,960

11,152

47,328

11,745

5,247

45%