High Level Revenue and Capital Budget Monitoring Report 2012 ...

More documents

Recommendations

Info

Capital Budget Monitoring and Financing Information:Appendix 3 - Decent Neighbourhoods Programme (Housing & Regeneration)Appendix 4.1 to 4.5 - General Fund: Children’s Services, Adult Social Care, Transport &Technical Services, Finance and Corporate Services, Environment, Leisure andResidents ServicesAppendix 5 - General Fund – Anticipated capital receiptsAppendix 6 - Housing Capital Programme (HRA)Brief description ofbackground papersCapital BudgetMonitoringDocumentsName/ext. of holder of filesJade Cheung ext. 3374DepartmentFinance Dept.,2 nd Floor, Town HallExtension
APPENDICES 3, 4, 5, & 6CAPITAL BUDGET MONITOR APPENDICES – QUARTER 2 AS AT 30 TH SEPT 2012Decent Neighbourhoods Programme Appendix 3DECENT NEIGHBOURHOODS PROGRAMMELine Schemes Quarter 2RevisedBudget2012/132012/13Forecast2013/14Budget2014/15Budget2015/16Budget£'000 £'000 £'000 £'000 £'000EXPENDITURE:Watermeadow Court (Decanting Costs) 231 231Fulham Court (development including1,714 1,714 1,747Childrens Centre)248 Hammersmith Grove 600 600Hostel Improvements 0 1,321Shop Investments 0 500Edith Summerskill decant costs 1,690 1,690Earls Court costs to signing CLSA 1,941 1,941Earls Court Project Team Costs 627 627 643 659 676Earls Court: Buying back leaseholder and 5,000 5,000 9,637freeholder properties including homelossand disturbanceEarls Court: SDLT on leasehold properties 124 124 239(buybacks and new properties)Additional costs post cabinet to signing of99 99CLSAOngoing Earls Court project Costs 300 300 205 210 215Earls Court OT assessments 20 20 42 21Earls Court Legal Fees post CLSA (includes 120 120 1,161 1,189 1,219costs of defending challenges)Earls Court CPO costs 0 704 722 740Earls Court Stopping up enquiries 0 51 53 54Earls Court Financial advice (due diligence) 25 25 26 27 27TIS contribution 94 94A Total 12,585 12,585 16,276 2,881 2,931FORECAST RESOURCES:B Brought Forward Resources (2011/12) (5,161) (5,161) 0 0 0C Expensive Dwellings Voids sales (26,000) (26,000) (32,287) (23,639) (24,230)D Other Sales (3,021) (3,021) (10,435) (450) 0E Earls Court (4,230) (4,230) (316)F HRA Shops (2,290) (2,290) (643) 0 0G(C+D+E+F)Total Resources (excl. b/fd & pretransfers)(35,541) (35,541) (43,681) (24,089) (24,230)
Page 1 and 2: London Borough of Hammersmith & Ful
Page 3 and 4: udget. The underspend in the Commis
Page 5 and 6: Table 5 - 2012/13 to 2015/16 Genera
Page 7 and 8: APPENDIX 1:DEPARTMENTAL ANALYSIS -
Page 9 and 10: UNACCOMPAINED ASYLUM SEEKING CHILDR
Page 11 and 12: FINANCE AND CORPORATE SERVICES1. Va
Page 13 and 14: TRANSPORT & TECHNICAL SERVICES DEPA
Page 15 and 16: CONTROLLED PARKING ACCOUNTS (CPA)1.
Page 17 and 18: 1. Variance by Departmental Divisio
Page 19: DepartmentalDivisionRegenerationSaf
Page 23 and 24: General Fund: Children’s Services
Page 25 and 26: General Fund: Environment, Leisure
Page 27: Housing Capital Programme (HRA) App

High Level Revenue and Capital Budget Monitoring Report 2012 ...

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?