Meeting documents

Cabinet
Wednesday, 1st December, 2004

Bath & North East Somerset Council

MEETING:

COUNCIL EXECUTIVE

AGENDA
ITEM
NUMBER

MEETING DATE:

1st December 2004

 

TITLE:

2004/2005 CAPITAL MONITORING REPORT - 2nd QUARTER

WARD:

All

AN OPEN PUBLIC ITEM

List of attachments to this report:

Appendix 1 - 2004/05 Programme Monitoring Statement

Appendix 2 Portfolio Cash Limits

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) 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. At the 1st September meeting of the Executive a revised programme of £47.5 million was approved. The following additional changes have now been incorporated into the programme, giving a revised total of £54.7million:

St Johns Court Bath- approval was given by the Executive Members for Resources and Housing and Community Safety and Consumer Services in October to proceed with the redemption of the loan from Prudential Insurance and the acquisition of the freehold of St Johns Court Bath. This is necessary to rationalise the complex financial and ownership issues affecting this property in order to continue with the Elderly Peoples Homes Re-provision Programme. In order to refinance the loan by way of borrowing, an amount of £6,855,000 is being added to the capital programme. However this is just a technical requirement of the Prudential Code of Practice so that we can borrow the funds to redeem the current loan. The overall effect on the authority's finances is minimal as the present loan is already being funded from revenue.

Transportation, Access and Waste Management - have been allocated an additional £490,000 of Supported Borrowing Approval for stabilisation works at Hinton Hill.

Social Services have been allocated Government grant of £51,845 for Building Safer Communities.

Invest to Sustain - £7,000 of revenue contribution to capital for the Roman Baths has been deleted from the programme.

4.2 The recent audit of the 2003-04 accounts shows that £190,000 of expenditure may have been incorrectly capitalised. This is a technical issue which has not yet been finalised. If the expenditure is disallowed as capital it will mean that £190,000 will be charged to revenue in 2003-04 but will give us extra capital resources.

4.3 Spend to the 30th September totalled £15.18million (£12.5million net of grant funded Stone Mines expenditure and Bath Communities grant funded expenditure or 82% of profiled spend). Profiled spend to 30th September, excluding grant funded Stone Mines expenditure, was £15.35million.

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

5 RESOURCES

5.1 Details of revised resources are as follows:

 

2004/2005

 

£,000's

Revised resource forecast

Add:

Additional funding (see paras.4.1)

45,701

7,390

Total forecast resources

Less :

2004/05 Profiled Spend

2004/05 c/fwd funding

53,091

47,228

7,491

Resources re-phased to/from future years

(1,628)

5.2 A Capital Programme Review report was presented to Council on 18th November which includes the capital resources available.

Contact person

Irene Draper (01225) 477325

Background papers

None

APPENDIX 2 PORTFOLIO CAPITAL PROGRAMME 2004/05

EXECUTIVE PORTFOLIO

SERVICE

PROGRAMME AS APPROVED FEB 2004

ADDITIONS/ REDUCTIONS TO PROGRAMME

REVISED PROGRAMME

Transport & Highways

Transport & Access

5,867

490

6,357

 

Life Long Learning

Education

18,265

 

18,265

 

Social Services

Social Services

3,079

52

3,131

 

Economic Development

Economic Development

210

 

210

1.1

Property

3,873

 

3,873

1.1

Corporate

150

 

150

 

Major Projects

6,744

-3,400

3,344

 

Sub-Total

10,977

-3,400

7,577

 

Sustainability & Environment

Planning Schemes

85

 

85

 

Waste Management

26

 

26

 

Sub-Total

111

 

111

 

Resources

Resources Schemes

260

 

260

 

Corporate Schemes

2,544

 

2,544

 

Trading Services

119

 

119

 

Sub-Total

2,923

 

2,923

 

Leader

Corporate Schemes

913

 

913

 

Trading

33

 

33

 

Resources

6

 

6

 

Youth

30

 

30

 

Sub-Total

982

 

982

 

Tourism, Leisure & Culture

Major Projects

-593

3,400

2,807

 

Leisure & Culture

951

-7

944

 

Trading

375

 

375

 

Sub-Total

733

3,393

4,126

 

Community, Safety & Housing

Housing

4,357

6,855

11,212

 

Community Safety

33

 

33

 

Sub-Total

4,390

6,855

11,245

 

TOTAL

 

47,329

7,390

54,719