Meeting documents

Cabinet
Friday, 12th July, 2002

Bath & North East Somerset Council

MEETING:

Council Executive

AGENDA
ITEM
NUMBER

MEETING DATE:

July 12th 2002

 

TITLE:

Revenue & capital outturn 2001/02 and budget monitoring summary 2002/03.

WARD:

All

AN OPEN PUBLIC ITEM

List of attachments to this report:

App 1: Provisional Revenue Outturn 01/02

App 2: Proposed Virements 2001/02

App 3: Budget Items to be Considered for Carry Forward to 2002/03

App 4: Capital Expenditure 2001/02

App 5: Proposed Additions/Amendments to the Capital Programme 2001/02

1 THE ISSUE

1.1 This report presents the provisional revenue outturn for 2001/02, with some recommended technical adjustments. The report includes an outline of known potential pressures for the current year, as a preface to a request to carry forward specific budget items to 2002/03. Finally, the report presents the capital expenditure for 2001/02, with some proposed adjustments to capital budgets and proposals for financing the capital expenditure.

1.2 RECOMENDATION

That the Executive:

2.1 Note the provisional revenue Outturn for 2001/02 in Appendix 1 at £1.014m overspent, rather than the previously reported and expected £1.6m.

2.2 Approve the final technical adjustments necessary to revenue budgets in 2001/02 as set out in Appendix 2.

2.3Consider the carry forward proposals in the tables in Appendix 3 as exceptions to the budget management scheme.(If any are not approved, the figures relating to 2.4, below will need to be adjusted accordingly)

2.4 Agree that the resulting surplusresulting surplus should be set aside in the 2002/03 budget as a contingency for potential additional unavoidable costs in 2002/03.

2.5 Note capital expenditure of £30.06 million summarised in Appendix 4.

2.6 Approve the Capital budget adjustments and funding in Appendix 5.

Page 1

3 THE REPORT

BACKGROUND AND CONTEXT

3.1 This report provides information about how the Council did in terms of its spending against its budget in 2001/02, and its position compared to the forecast made for the 2001/02 overspend when setting the budget in February.

3.2 The report follows the same format as monitoring reports by Committees, as this was the applicable reporting format in 2001/02 financial year. Requests for carry forward are however listed according with a reference to Portfolio for ease of reference (see Appendix 3).

3.3 In September, the final accounts will be reported in their statutory accounting format for approval, e.g. in terms of the balance sheet and statutory accounting requirements. Any significant changes between now and then will be reported if necessary.

3.4 All Committees received financial reports throughout the year highlighting the known pressure areas, and identifying those actions that can be taken to reduce these to manageable proportions. Since the financial situation last year was forecasting a large overspend, actions were taken to limit these overspends and find some additional savings during the last financial year.

3.5 A Budget Management Scheme is in force, which specifies how over and under spending should be treated in any year.

REVENUE OUTURN 2001/02

3.6 Appendix 1 outlines the Council's provisional financial position for the 2001/02 financial year. Before any carry forward rules or approvals are applied, this amounted to a £1m overspending against the Budget for the year. This compares to the figures last reported to RCC in March of a £1.6m overspend. The explanations for the variations are given in Appendix 1. The over spend is less than predicted mainly due to the actions taken during the year to relieve spending pressures.

3.7 As a final tidying up of budgets, Appendix 2 identifies some adjustments altering some Committee cash limits (final budgets) that have been requested for 2001/02 that need to be approved by the Council Executive. The effects of these virements are incorporated in the results reported in Appendix 1.

CURRENT SPENDING - 2002/03 BUDGET POSITION

3.8 A number of early financial pressures have already come to light in the current year. These include:

· Expenditure on the Corporate Estate - The problems of increased need for accommodation is likely to continue into the current year. Added to the impact of delays in planned office moves, an over spend in corporate budgets of around £200k to £300k could be expected unless accommodation changes can be made more swiftly, and properties vacated can be let.

· The Recreation Ground Legal Challenge - The Council has already set aside a small budget provision, which may not be enough to cover the costs.

· The 2002/03 pay award. A 3% pay offer has been rejected and there is a current ballot on industrial action being taken by UNISON.

· Page 2

Financial plan items e.g. increased costs in decriminalised parking due to changes in location and more comprehensive understanding of the needs. There is also concern about some items which have been flagged up subsequent to the last financial plan review such as investment in waste (PTE19) that the service does not now think will achieve future savings.

3.9 Whilst action will be taken to try to mitigate these cost pressures as in 2001/02, a significant number have already been taken into account in the Financial Plan, and it is difficult to foresee that management actions could offset them entirely, particularly as some are very significant.

DECISIONS REQUIRED RELATING TO OVER AND UNDER SPENDS

3.10 Decisions are needed on some of the items in Appendix 3 relating to under and over-spending in 2001/02. Each section of Appendix 3 is clearly marked for information or for decision. In particular, decisions are required in tables 3 to 6 of Appendix 3. If all these items are approved, this would give a final overspend of £1.6m, compared to a forecast overspend in February of £1.950m. The budget approved for 2002/03 set aside £1.95m to meet overspending pressures.

3.11 A Summary of Revenue Expenditure against Budget for 2001/02 with the proposals in appendix 3 approved would be as follows:

 

Estimate at time of Budget Setting

Actual Achieved

The total overspend, (if all listed carry forwards are approved) is

Total forecast overspend £1,950k

£1,608k

This comprised of:

£500k in Heritage

£500k in Southstoke

£700k in Social Services

£250k all other areas

£366k in Heritage

£636k in Southstoke

£604k in Social Services

£2k in all other areas

3.12 If a decision is made to carry forward all the items listed in appendix 3, not all of the contingency set aside for over spending will be required, as the recommended outturn is significantly better. Having made the decisions on the items set out in Appendix 3, tables 3-6, there is a further decision to be made about the use of the contingency set aside by Council in February.

3.13In view of the significant additional pressures in the current year, a decision is required to determine whether the savings from last year should be held as a contingency sum to meet some of these overspending pressures in the current year.

3.14 A decision can also be made about whether that nonethis sum should be allocated at this stage or whether allocation from this contingency reserve need only be made when better and more comprehensive information on all financial pressures is known. In any case, further monitoring reports should be requested and the overall position monitored during the year.

CAPITAL AND CAPITALISATION

3.15 The Council's capital spending for the year totalled £30.06 million, which was higher than the 2000/01 spending in the previous year (£29.1 million). This high level of spend reflects the effect of major 'corporate projects' and also good performance in implementing the planned service programmes. Further information on expenditure by service area is given in Appendix 4.

3.16 Page 3

After excluding the effect of corporate projects, the expenditure on the main service programme was £21.39 million, which is 81 % of the budget (£26.46 million). The expenditure on key programmes reached 90% or more of the budget in key programme areas including Highways and Social Housing.

3.17 The capital programme for 2001/2 was determined at the Council's budget setting meeting in February 2001. The programme has since been increased to include schemes that carried forward from the previous year and additional schemes as outlined in reports to the RCC committee.

3.18 It should be noted that in order to provide increased flexibility in current and future financial plans, some £900k of revenue expenditure on road and property repairs and improvements has been charged to the capital account.

3.19 The Executive is asked to approve further additions to the programme to ensure the best use of capital resources in 2001/02 and the use of capital resources in 2001/02 (see appendix 5). These are technical items that will need formal approval.

4 CONSULTATION

4.1 This report was sent to Trade Unions on 3rd July 2002.

Contact person(s)

Anne Feakes, 01225 477320, Peter Tovey, 01225 477382, Tony Bartlett, 01225 477302

Background papers

Budget Monitoring Reports throughout 2001/2002 to all Committees

Budget Resolution - Council February 21st, 2002

http://www.bathnes.gov.uk/Committee_Papers/Council/co020411/020221.htm

Page 4

Appendix 3

Budget Items to be considered for carry forward to 2002/03

TABLE 1:

For Information only

A Summary of Appendix 3

Part A) Base Position Summary

£000's

Overspend - appendix 1, column 1 minus column 2

1,014

If Carry Forward all over spends on services

1,052

Carry forward specific planned under spends - table 2

341

Net Overspend - Net of above figures

303

Part B) Final proposed position,

This includes all items contained within this Appendix and reflects the final position if all the items listed are agreed.

Net Overspend - figure above

303

Add Write off overspends listed for decision - Table 5

1,052

Add Carry forward Financial Plan items listed for decision - Table 3

141

Add Carry forward Under Spends listed for decision - Table 4

172

Subtract Carry forward over spends listed for decision - table 6

60

Net Overspend if all agreed would then be

1,608

In Budget Forecast was

1,950

Net difference, (better than expected) is

342

The approved budget for 2002/03 made provision for a write off of overspends of up to £1.95m net.

Page 9

Under spendings were made in services which were designed specifically to help the financial situation in 2001/02. asAs a resulta result, all requests contained in this appendix can be met from within the budget provision.Appendix 3 (continued)

Budget Items to be considered for carry forward to 2002/03

TABLE 2: Under spends already approved under Budget Management scheme (BMS) and Statutory Requirements (SR)

This table is for information - no decisions are required

Under spend Carry Forward Requests - approved under rules of BMS - 2001/02 to 2002/03

Requested approval

£

Already Approved under BMS/ SR £

Portfolio Holder

Education

Schools under spend - retrospective adjustments of pupil numbers and this cash has been already allocated to schools in 2002/03. Under legislation, approval of this is a legal requirement as all funding allocated to schools is ring fenced.

222,000

222,000

GC

Waste

Waste Recovery Plan - this is a repayment to balances from 2000/01 over spend of £152,000. Approved by RCC in 2001/02. It will not increase the 2002/03 waste budget. (The rest of the repayment is due in 2002/03)

119,308

119,308

PM

Total

341,308

341,308

 

TABLE 3

For decision - Slippage of Financial Plan items from 2001/02 to 2002/03 on carry forward.

Financial Plan under spends proposed for carry-forward:-

Requested approval £

Already approved under BMS £

Portfolio Holder

All schemes proposed have slipped into 2002/03 - CSU schemes *

     

Modernising of Local Government

30,975

 

PC

Social Inclusion

732

 

JT

Community access points (including £25k B/F from 2000/01)

51,494

 

GD

New Payroll System

45,000

 

RT

Community Strategy

3,259

 

GD

CIS Web Development (including £5,275 B/F from 2000/01)

9,590

 

GD

Total Proposed for Carry Forward

141,050

0

 

This column indicates where figures are approved within the rules of BMS. If no figure it will need a decision to approve it

Page 10

This column lists the figures requested

Appendix 3 (continued)

Budget Items to be considered for carry forward to 2002/03

TABLE 4:

For decision - Under spend carry forward requests not automatically approved

Under spend Carry Forward Requests - those not approved under rules of BMS - 2001/02 to 2002/03

Requested approval £

Already Approved under BMS £

Portfolio Holder

Repairs and Maintenance (net)*

Carry forward of under spend on Repairs and maintenance and all other net under spends in property £134,000 net (includes an overspend on schools maintenance within the sum).

Spending on repairs and maintenance in this year was cautious as the policy of dealing only with essential repairs continued to bite. Pessimism in the level of commitments contributed to a 6% under spending. Approval is sought to roll forward the under spending to prevent further deterioration of the Council's property holdings.

134,000

0

GD

Property and Legal (net)*

The service has achieved savings in operational costs of around 1%. Approval is sought to roll this forward to go towards investment in registration of property titles, which will generate net savings in the future, and meeting the cost of asset management planning and development projects such as Bath Quays.

38,000

0

GD

* If these are approved, the Resources Director will still exceed the savings target set by Management Board last year for the Resources areas.

TABLE 4 TOTAL

172,000

0

 

This column indicates where figures are approved within the rules of BMS. If no figure it will need decision to approve it.

This column lists the figures requested

Page 11

Appendix 3 (continued)

Budget Items to be considered for carry forward to 2002/03

TABLE 5:

For Decision - Requests for overspend write off from services in 2001/02

Requests to write off overspends

Request

£

Already approved under BMS £

Portfolio Holder

Heritage Services, recovery plan approved in budget

The budget set in February 2002 anticipated a write off of up to £500k in Heritage Services

366,000

0

NOF

Car parking overspend

The budget set in February 2002 anticipated a write off of over spend on car park income from not achieving income targets

27,000

0

PM

Rates on car parks - inflation provision was insufficient to fund large increase that occurred in 2001/02, now corrected in 2002/03

46,000

0

PM

Libraries overspend

9,000

0

NOF

Social Services Overspend

The budget set in February 2002 anticipated a write off of up to £700k in Social Services

604,000

0

JT

The budget set in February 2002 also anticipated other overspends in service budgets of up to £250,000.

     

Total

1,052,000

0

 

TABLE 6:

For Decision - Carry forwards of overspends anticipated from 2001/02

Carry forward of overspends to be recovered in 2002/03 and subsequent years.

Amount to be requested

£

Amount Approved

£

Anticipated Period of Recovery (years)*

Portfolio holder to recommend recovery plan to Executive

Transport saving - no work yet commenced on this but attempts will be made to achieve this

40,000

0

1

PM

Christmas market - carry forward of overspend against budget provision made in 2002/03

20,479

0

1

GD

Page 12

Total

60,479

0

   

Appendix 5

Proposed Additions and Amendments to the Capital Programme in 2001/02

For decision

A) To approve the following additions to the 2001/02 programme

a) Costs of fitting out and networking Plymouth House (£364,250). This additional expenditure was necessary in order to bring the premises up to modern working standards and to ensure IT and telephone networks were in place. The spending on Plymouth House will be a call on the receipt gained from the disposal of North Parade buildings.

b) Grant funded expenditure of £2.28million on the Stone Mines project.

c) Capitalised repairs and IT expenditure (£930,000) - The Financial Plan included a proposal to fund around £900,000 of repairs and other revenue spending, and this has come from property repairs, Highways repairs and IT equipment purchases. This adjustment was contained within the budget set for 2002/03. It is part of a council-wide financing adjustment, which creates balances by charging some (former) capital items paid for by the Council's revenue budget into capital. This then means that some of the revenue budget is not required and this creates an under spend on the original forecast. In turn an under spend will create balances. This adjustment is designed to maximise the flexibility of Council resources, as balances are much more flexible than a capital resource. This adjustment was agreed as part of setting this year's (2002/03) budget and the current budget will not balance without it. The following items have been capitalised in 2001/02.

 

£k

IT

167

Highways

256

Operations

20

Community, Culture & Leisure

29

Property - repairs

458

Total

930

d) Additional grant funded expenditure on Norton Radstock SRB of £359,000.

For Information - Note on Potential further capitalisation of SouthStoke costs

The Councils' liabilities from the Southstoke legal challenge amount to £1.136 million and were paid or provided for during the year. The additional costs arising from the case were reported to the RCC committee and were noted as a call on balances in setting the Financial Plan for the current year. Officers applied to the Secretary of State seeking authority to capitalise these exceptional costs, with the aim of mitigating the effect on the Council's finances. In April 2002, despite informal advice to the contrary, DTLR officials advised the application had been rejected. Having reviewed the reasons given for the decision, officers now consider there is insufficient 'new evidence' to make it worthwhile appealing to the Secretary of State.

Page 14

Appendix 5 (continued)

Proposed Additions and Amendments to the Capital Programme in 2001/02

For Decision - B) Funding of the Capital programme

In keeping with Capital Regulations, the Executive is required to formally determine how the capital programme will be financed. The funding makes use of resources allocated by the Government - capital grants and Supplementary Credit Approvals - and resources generated by the Council - capital receipts and capital reserves (PCL)

To approve the following funding of the programme:

Source

Funding £'000

Supplementary Credit Approval

5,207

Capital grants

10,071

Capital Receipts

6,724

Capital Reserve (Provision for Credit Liabilities)

8,003

Revenue / reserves

57

TOTAL

£30,062