Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 Agenda Item No______7_______ BUDGET MONITORING 2011/12 – PERIOD 9 Summary: Conclusions: Recommendations: This report presents the budget monitoring position for the revenue account and capital programme to the end of period 9 (31 December 2011) and also includes a review of the current capital programme. The position at the end of December 2011 is showing a small projected underspend of £1,004. The overall position will continue to be monitored over the remaining periods of the current financial year. It is recommended that: 1) Cabinet note the contents of the report and the revenue account forecast for the current financial year; 2) That Cabinet note the current position in relation to the 2011/12 capital programme and approve the additional funding for the emergency works to the roof of the Mundesley public conveniences. Cabinet member(s): Ward(s) affected: All All Duncan Ellis, Acting Financial Services Manager, 01263 516330, Duncan.Ellis@north-norfolk.gov.uk Contact Officer, telephone number, and e-mail: 1. Introduction 1.1 This report compares the actual expenditure and income position at the end of December 2011 to the revised budget for 2011/12 as reported to Cabinet on 28 November and approved by Full Council on 14 December. 1.1. There will be a final budget monitoring report for the current financial year for the position as at the end of Period 10 (January 2012). This will be reported to Cabinet and Overview and Scrutiny in March. The overall position will continue to be monitored to ensure that the revised budget remains achievable and where necessary and applicable any actions are taken to achieve this. 1.2. A revised capital programme for the period 2011/12 to 2014/15 is included within the 2012/13 Budget Report which is also on this agenda (appendix F). The latest budget monitoring for schemes within the current capital programme is included in this budget monitoring report at section 7. 1.4 The budget monitoring position at the end of period 6 (September) was reported to Cabinet on 31 October, this report now provides the latest updated position on both revenue and capital. Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 2. Background 2.1 Budget monitoring is carried out on a monthly basis with service managers and those officers with budget responsibility. The detail within this report highlights the more significant variances against the profiled budget to date along with those which are expected to have a year end variance and also where applicable to recommend action to be taken to ensure that the overall budget remains achievable. 2.2 As outlined at 1.1 the budget has been revised during the year and was approved by Full Council in December. The revision of the budget part way through the year allows for the individual budgets to be updated to take account of the latest position and also to reflect variances previously reported and allows for proactive measures to be taken where necessary to maintain a balanced budget position for the year. 3. Budget Monitoring Position – Revenue Services 3.1 The general fund summary (Appendix H) shows the overall high level position at the end of period 9 and is currently showing a year to date variance of (£931,677). Further details on each of the service areas are included within Appendix I. 3.2 The following tables provide details for each of the service areas, the more significant variances along with those which are anticipated to have a full year effect. Some services that are predicting a full year underspend have made a request to carry underspend forward to the new financial year. All requests to carry forward year end underspends will be considered as part of the final accounts process, once the overall financial position for the year is known. Community Development Management – As part of the original base budget additional income was predicted to be generated from a new local fee setting scheme which was anticipated to start during 2011/12. This was in part adjusted for at Revised budget but now looks unlikely to happen in the near future. This variance has been reflected within the savings table below within section 4 below. Planning Policy – the current underspend relates to a delay in respect of professional fees (£7,972) for work on the Community Infrastructure Levy (CIL) report and viability assessment which will now be commissioned in April. This is anticipated to result in a full year effect and £15,000 and will be requested as a carry-forward as part of the year end process. Landscape – this underspend relates to the North Norfolk Biodiversity Strategy (£10,000) which has not been undertaken and expenditure Over/(Under) spending to date £ 31,155 (6,552) (25,453) Estimated full year effect Performance Indicator at Period 9 where applicable £ 60,000 1,129 applications have been received to P9 in the current year compared with 1,077 for the same period in 2010/11 (15,000) (10,000) Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 to be funded by an Area Based Grant (£15,000) which has not yet been incurred. It is likely that this budget will need to be carried forward to 2012/13 if the expenditure is not incurred in this financial year. Building Control & Access – officer mileage claims are currently (£5,576) lower than anticipated but this has been offset by an unfavorable year to date variance of £17,975 in relation to fee income as building activity continues to be slow because of the recession and a full year effect of £30,000 is anticipated at the year end. Local Land Charges – there is only a minor variance against the current year to date budget but it is anticipated that there will be a full year effect relating to fee charges due to Norfolk County Council for search information relating to transport and highways issues. Sub Total Community Environment Environmental Protection – this underspend is made up of a number of minor variances, the most significant being (£4,600) income relating to works in default and fixed penalty notices which is expected to result in a full year effect. Parks & Open Spaces – this service is currently showing an underspend of (£38,587). Of this (£12,807) relates to lower than anticipated expenditure on grounds maintenance. Tree works and landscaping works are due to be undertaken before the year end. A commuted sum of (£32,500) has been received for maintenance in respect of land at Aylsham Road, North Walsham which had not previously been budgeted for and this will be transferred to the Grassed Area Deposits reserve at the end of the year. Sports Centres – the variance to date reflects lower than anticipated income from sports halls compared to the year to date budget, although this is not expected to have any full year effect at present. Leisure Complexes – the majority of this variance (£13,383) relates to repairs and maintenance savings at the Splash leisure 11,440 30,000 3,847 4,000 14,437 69,000 Over/(Under) spending to date Estimated full year effect £ (7,935) £ (4,000) (38,587) (32,500) 6,608 0 (12,329) (10,000) Performance Indicator at Period 9 where applicable Dual use and sports hall usage April to December Actual 406,395 Target 374,775 Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 centre. This is anticipated to result in a full year saving of £10,000. Pier pavilion – the variance showing of (£5,092) relates mainly to savings for repairs and maintenance at the pavilion theatre and an anticipated full year saving of £5,000 is expected. Foreshore Community – this variance has arisen due to maintenance costs being higher than expected by £6,431, and receiving £3,750 less than the anticipated contribution budget for the lifeguards at East Runton. This is expected to have a full year effect of £4,000. Waste Collection and Disposal – The overall position at the end of period 9 shows a minor underspend due to lower than anticipated expenditure relating to collection and disposal costs for clinical and hazardous household waste (£2,695) and reduced postage costs connected to garden waste (£3,261). Fee income is also up by (£9,831) against the profiled year to date budget, and overall a full year effect of (£4,400) is forecast. Cleansing – this underspend relates to staffing costs (£5,913) which are to be retained to undertake additional work before the year end, and additional income from dog and litter bin recharges of (£1,144) which is expected to have a minor full year effect. Sub Total Environment Information Member Services – the variance relates to savings on Members travel, subsistence and allowances (£9,856) and savings on computer hardware purchases (£2,900). These variances are expected to produce a full year saving. Legal Services – the current underspend relates to training days (£5,773) and licenses (£4,347) for the new case management system which have yet to be invoiced and (£4,199) of income received earlier than anticipated. Media and Communications – there is currently a variance of (£31,560) showing against this budget heading. This relates to copier lease rentals being lower than anticipated following the start of the new contract (£6,851), savings on paper costs (£3,377), professional fees (£13,467) and graphics materials (£3,688). (5,092) (5,000) 11,768 4,000 (15,636) (4,400) (7,057) (1,100) (68,260) (53,000) Over/(Under) spending to date Estimated full year effect £ (11,315) £ (15,000) (16,631) 0 (31,560) (7,000) Recycling rate for all recyclables up to the end of August is 45.1% (based on estimates for disposal), target 47.5%. Performance Indicator at Period 9 where applicable Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 However a virement has been approved under Delegated Authority to transfer £20,000 from this budget to help to establish a support fund of £25,000 for the Cromer Crab factory within Economic Development, with the balance of the funding to be found from within this service area. The net FYE is therefore a saving of (£7,000). Customer Services, Corporate – The reason for the underspend to date is due partly to lower than anticipated mileage allowances (£3,414), and additional postage recharges (£8,757) and other minor variances. At present no full year effects have been anticipated. Sub Total – Information Resources Car Parking – income compared with the year to date budget is up by (£17,011) but repairs and maintenance costs are currently £9,046 overspent with a further £10,000 of outstanding commitments. It is recommended that this £19,000 overspend is offset by the reduced repairs and maintenance requirements and reduced contract costs from the markets budget below and hence no full year effect is expected. Markets – the underspend relates to reduced expenditure on repairs and maintenance spend (£1,125) and reduced contract costs (£14,778) following the internalisation of car parks management. No full year effect is at present expected as the £19,000 overspend within the car parks budget is to be offset by the underspend within the markets budget. Income has also been received earlier than anticipated due to specific market promotions that are currently being undertaken although this is thought to be a timing issue compared to the profiled budget rather than an actual increase in income and is not expected at this stage to result in any significant full year effect. Personnel and Payroll Support Services – of the underspend showing at present (£8,012) relates to salaries and oncosts and (£30,106) to the corporate training programme. No full year effect is being forecast at present as some of this budget may be required to cover additional work over the next 2 months in relation to pay and grading and the senior management restructure. (15,384) 0 (74,890) (22,000) Over/(Under) spending to date Estimated full year effect £ (9,128) £ 0 (38,984) 0 (42,356) 0 Performance Indicator at Period 9 where applicable Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 Corporate Finance – while there is only a very small year to date variance an underspend in relation to staffing and professional fees is expected and will be the subject of a carry forward request in order to support the additional work that will be required to implement some of the proposed changes to legislation in 2012/13. Policy and Performance Management - the majority of the current variance is due to expenditure not yet incurred in relation to North Norfolk Youth Voice (£9,736) and a number of other minor variances. There has also been a grant repayment received of £5,000 and overall a full year effect of (£10,000) is anticipated. Foreshore – the current underspend in this area relates mainly to reduced repairs and maintenance costs to date (£12,956) but there is no full year effect anticipated at present. Coast Protection – the underspend in this area relates to sea defence works and associated consultancy costs that have not yet been undertaken. There are commitments of £29,155 in relation to the consultancy costs and at this stage no full year effect is anticipated. Pathfinder – any underspends in relation to the Pathfinder grant monies at the end of the year will be subject to carry-forward requests or held within a reserve where scheme costs are expected to continue beyond 2012/13. Community Safety – the Council was due to provide a contribution to Victory Housing Trust towards the cost of the Anti Social Behavior coordinators post. The appointment was however made later than expected and has resulted in an underspend of (£10,462). There are further variances in relation to professional fees (£5,095) and computer licenses (£2,628), and a full year saving of (£10,197) is anticipated. Corporate and Democratic Core – there is an underspend currently showing for this service area but the council is still due to receive an invoice for £33,106 in relation to external audit fees for 2010/11. A full year effect is also expected due to additional work that was required for the benefits grant certification work. Corporate Leadership Team – following the restructure of the former Corporate Management Team a full year saving is anticipated due to the changes relating to the post of the Chief Executive officer. The costs for these changes will be met from the Restructuring Proposals reserve. Sub Total Resources 1,151 (15,000) (25,450) (10,000) (15,183) 0 (57,930) 0 (268,768) 0 (20,710) (10,197) (36,591) 10,000 (3,555) (25,000) (518,655) (50,197) Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 4. Budget Monitoring Position – Savings and additional income 2011/12 4.1 As part of the budget setting process for 2011/12 a number of savings and additional income streams were identified and recommended for approval within the report presented to Cabinet on 14 February 2011. The following table provides details of the amounts included within the 2011/12 base budget along with an updated forecast for the current year. Where a variance is shown comments have been provided within section 3 above. Table 1 – 2011/12 Savings and Additional Income Service Area 2011/12 Base Budget £ 35,707 10,000 8,587 4,000 21,337 8,400 10,115 47,240 55,000 10,544 40,000 77,254 56,284 68,800 105,000 558,268 2011/12 Variance Updated Forecast £ £ 35,707 0 10,000 0 8,587 0 4,000 0 21,337 0 8,400 0 10,115 0 47,240 0 55,000 0 10,544 0 40,000 0 77,254 0 56,284 0 68,800 0 105,000 0 558,268 0 Planning and Building Control Conservation and Design Land Charges Regeneration Management Housing Service Environmental Health Sports Centre Media and Communications Legal Services Customer Services Car Parking Management Revenues and Benefits Organisational Development Financial Services and Internal Audit Partnership and Community Engagement Sub Total Savings Additional Income/Grant: Planning Fee Increase 50,000 0 50,000 New Homes Bonus 350,000 350,000 0 Homelessness Prevention Grant 120,470 120,470 0 Leisure Facilities Income 37,718 7,718 30,000 Car Parking 20,000 20,000 0 Sub Total Additional Income/Grant 578,188 498,188 80,000 Total Savings/ Income 1,136,456 1,056,456 80,000 (Note – All savings are shown gross. Any one off redundancy or severance costs associated with delivering these savings will be met as one off costs from the Restructuring Proposals reserve). 4.2 The majority of the planned savings are still on target for the current year, as detailed within section 3 above there is expected to be a shortfall from planning fee income and the income in relation to leisure facilities in the year as reported at period 6. 5. Treasury Management Quarterly Report 5.1 Treasury Management in Local Government is governed by the CIPFA Code of Practice which recommends that Members should be informed of Treasury Management Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 activities at least twice a year, but preferably quarterly. This report is in accordance with the Code and summarises the investment transactions which have taken place in the three months to December 2011. 5.2 The quarter has been dominated by the sovereign debt crisis in the Eurozone. Despite several summits by heads of state, the problems remain unresolved, and the credit rating agencies are becoming increasingly concerned at the lack of progress. Moody’s rating agency is to review the ratings of all the European Union sovereigns in the first quarter of 2012, and the Fitch agency has placed several sovereigns including Italy, Belgium and Ireland on rating watch negative, implying a possible downgrade to their rating, based on their view that a comprehensive solution to the crisis is technically and politically beyond reach. Standard & Poor’s has now lowered the long-term ratings of 9 Eurozone sovereigns and affirmed the ratings of seven. The agency’s outlook for a number of nations is negative and it said that Europe's austerity and budget discipline alone were not sufficient to fight the debt crisis. 5.3 The headline inflation rate, Consumer Price Inflation (CPI), fell sharply to 4.2% in December 2011 reflecting lower fuel and clothing prices. Unemployment rose to 2.63 million in October which was the highest level since August 1994 and youth unemployment for those in the 16 to 24 age group rose above one million. 5.4 The UK economy grew by just 0.5% in the twelve months to September as domestic demand was depressed by low wage growth, high inflation and the fiscal policy measures taken by the coalition government to address the deficit and high level of debt. 5.5 The Bank of England’s Monetary Policy Committee (MPC) policy was driven by the feeble growth outlook, rather than the upward trend in inflation, and the Bank Rate was maintained at 0.5% throughout the quarter. The Committee decided at its October meeting to increase the level of Quantitative Easing by £75bn due to the deterioration in the economic outlook, the severe strains on banks in meeting their funding needs, and a continued lack of supply of credit (this is the process where the Bank of England buys assets from banks and other institutions to provide them with an injection of cash which is then lent out in the wider economy). 5.6 Security of capital has remained the Council’s main investment objective. This has been maintained by following the Council’s counterparty policy as set out in its Treasury Management Strategy Statement for 2011/12. New investments can be made with the following institutions; • • • • • • 5.7 Other Local Authorities; AAA-rated Stable Net Asset Value Money Market Funds; Deposits with UK Banks and Building Societies systemically important to the UK banking system, and deposits with select non-UK Banks; Debt Management Office; Bonds issued by Multilateral Development Banks, such as the European Investment Bank (EIB); Pooled funds (collective investment schemes) meeting the criteria in SI 2004 No 534 and subsequent amendments. Counterparty credit quality is assessed and monitored with reference to: Credit Ratings (the Council’s minimum long-term counterparty rating of A- (or equivalent) across rating agencies Fitch, S&P and Moody’s); credit default swaps; GDP of the country in which the institution operates; the country’s net debt as a percentage of GDP; sovereign support mechanisms /potential support from a well-resourced parent institution; and share price. Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 5.8 During the quarter the ratings of most of the UK banks, Nationwide Building Society and non-UK banks were either downgraded or placed on review for possible downgrade. For the UK banks, the downgrades largely reflected the reassessment by the agencies of the extent of government support that would be forthcoming if they got into difficulties. For Eurozone banks, the worsening sovereign debt crisis and poor growth outlook led to pressure on sovereign ratings and consequently on bank ratings. 5.9 The downgrades resulted in the long-term rating of several UK institutions falling below the Council’s minimum criteria of ‘A+’. The Council’s treasury advisor, Arlingclose, was comfortable with investments up to one month in those institutions which had been judged systemically important to the financial system and therefore likely to benefit from government support should they get into difficulties. A reduction in the minimum credit criteria to A- was approved by Full Council on 14 December 2011 and enabled investments to be made in the specific institutions named by Arlingclose. 5.10 In response to the Eurozone crisis, Arlingclose advised the suspension of all European Banks for new term deposits and call accounts but not to break any existing term deposits with them. 5.11 In November 2011 CIPFA revised the Treasury Management Code of Practice and the Code now recommends that Councils have regard to the ratings issued by the 3 main agencies and to make their decisions based on all ratings (rather than on the basis of the lowest rating as was recommended in the 2009 revisions of the Code). This will not substantially affect the credit rating element (which is one of many considerations) of the creditworthiness criteria through which the Council derives its lending list. 5.12 Table 2 below sets out investment activity for the quarter. Table 2 Banks & Building Societies Money Market Funds Bonds The Debt Management Office 5.13 Balance Investments 30/09/2011 Made £000s £000s 16,00 4,560 Investments Repaid £000s (8,000) Balance 31/12/2011 £000s 12,560 Increase/ (Decrease) £000s (3,440) 4,200 18,990 (12,345) 10,845 6,645 6,500 0 0 6,535 (5,500) (6,535) 1,000 0 (5,500) 0 26,700 30,085 (32,380) 24,405 (2,295) The decision to sell the Council’s £4m of EIB bonds was taken in consultation with Arlingclose in December 2011. It was felt appropriate to reduce the Council’s exposure to the bank in response to the worsening economic and financial situation across the Eurozone (member states provide guarantees to the EIB) and the possibility of a credit rating downgrade by the rating agencies. The bonds were sold for £116,068 more than the value of the bonds in the Council’s accounts. However due to accounting requirements part of this gain needs to be placed into an earmarked reserve and will be Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 released to the General Fund over the same period as the original life of the bond. The gain allocated to 2011/12 is £31,575 while the gain for 2012/13 will be £84,493. 5.14 The revised budget for 2011/12 anticipated that £462,000 would be earned in interest from an average balance of £26.2m at 1.77%. Following the sale of (EIB) bonds the interest earned for the year is now estimated to be £521,800 from an average balance of £26.0m at an average interest rate of 2.01%.This is £59,800 more than previously anticipated, however this has been offset by the need to transfer the 2012/13 gain, and results in an overall reduction in anticipated income of £24,693 due to the loss in interest from switching to the higher rate bonds to current market rates. Period 9 interest figure Less: transfer of 12/13 gain to reserves Net adjusted interest position £521,800 (£ 84,493) £437,307 Revised budget estimate £462,000 Reduction in interest anticipated 5.15 £24,693 Credit Risk Table 3 below shows the level of risk within the Council’s investment portfolio on both a value weighted and time weighted base. Table 3 Date 31/03/2011 30/06/2011 30/09/2011 31/12/2011 Value Weighted Average – Credit Risk Score AA AA AA AA Value Weighted Average – Credit Rating 3.19 3.24 2.74 3.23 Time Weighted Average – Credit Risk Score AA+ AA AA AA Time Weighted Average – Credit Rating 1.88 2.69 2.96 3.47 Scoring: Value weighted average reflects the credit quality of investments according to the size of the deposit, time weighted average reflects the credit quality of investments according to the maturity of the deposit. AAA = highest credit quality = 1, D = lowest credit quality = 15, Aim = A- or higher credit rating, with a score of 7 or lower, to reflect current investment approach with main focus on security. 5.16 The Council can confirm that it complied with its Prudential Indicators for 2011/12 which had been set at Full Council on 23 February 2011, the indicators for period 9 are contained within the Prudential Indicator appendix which forms part of the Treasury Management Strategy Statement report contained elsewhere on this agenda. Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 6. Budget Monitoring Position – Summary 6.1 The following table provides a summary of the full year projections for the four service areas along with an updated use of reserves figure where applicable. Service Area Community Estimated Full Year Effect £ 69,000 Environment (53,000) Information (22,000) Resources (50,197) Service Variance Total (55,197) Contributions to/(from) Reserves: General Fund Reserve EIB Reserve Other Reserves Non Service Expenditure and Income 0 82,493 32,500 (59,800) Total Impact (1,004) 6.2 Overall the revenue position shows a small projected underspend of £1,004. All requests to carry forward year end underspends will be considered as part of the final accounts process, once the overall financial position for the year is known. The overall position will continue to be monitored over the coming weeks leading up to the year-end. 7. Budget Monitoring Position – Capital and Prudential Indicators 7.1 Members were provided with a copy of the revised capital programme as part of the 2011/12 Revised Budget report to Cabinet on the 28 November. Appendix F shows the latest position for the updated programme, both for General Fund and the Coast Protection, and provides details of spend up to period 9 along with comments on individual schemes where applicable. This appendix forms part of the 2012/13 Base Budget report that can be found elsewhere on this agenda. 7.2 No further slippage has at this stage been identified from the current financial year, however Members are requested to approve an additional £15,000 against the Public Convenience Improvements Budget. This budget is required in order to be able to undertaken urgent repairs to the Public Convenience at Marina Road, Mundesley. The roof on the public convenience has collapsed and as such there is now a requirement to provide a replacement. The additional budget requirement of £15,000 is to be funded from capital receipts. 7.3 Coast protection and coastal pathfinder projects are progressing. Updates on the progress of the pathfinder capital projects are being reported to the Coastal Management Board. 7.4 Capital Receipts - The updated capital programme for 2011/12 assumes that new capital receipts of £85,000 will be generated in the year from the disposal of the public convenience on the East Promenade in Sheringham. This disposal has now been completed and the Council achieved a capital receipt of £104,000 in relation to the disposal which is £19,000 higher than the original estimate. The Council has also now received the gross income of £1.34m in relation to the disposal of Lockerbie flats and Cabinet 06 February 2012 Overview and Scrutiny 15 February 2012 once this has been reduced by the relevant disposal costs this money can be used to help finance the capital programme. 7.5 The position as regards capital receipts and financing requirements will continue to be monitored for the remainder of the year to ensure that the current capital programme remains affordable. 8. Implications to the Council 8.1 The detail within section 3 of the report outlines the significant variances against the profiled budget to the end of period 9 and also those anticipated to have a variance at the year end. Overall the total of the projected service variances at the year end highlights a small underspend of £1,004. Therefore the current forecast for the year assumes that the revised budget remains achievable. 8.3 The overall budget will continue to be monitored by officers and reported to Members on a regular basis. 9. Recommendations 9.1 It is recommended that: 1) Cabinet note the contents of the report and the revenue account forecast for the current financial year; 2) That Cabinet note the current position in relation to the 2011/12 capital programme and approve the additional funding for the emergency works to the roof of the Mundesley public conveniences.