Archived decisions

Hampshire County Council

Executive Member - Recreation and Heritage Item 4

14 September 2006

Financial and Performance Monitoring 2006/07

Report of the County Treasurer and Director of Recreation and Heritage

Contact: Bevis Ingram (01962) 84 7508 [email protected]

1. Summary

1.1 The purpose of this report is to:

    · Provide monitoring information for 2006/07 on:

      · The Recreation and Heritage revenue budget

      · Service performance indicators to date

    · Recommend £150,000 is earmarked from the 2007/08 capital programme for essential repairs to the chapel at Royal Victoria Country Park

    · Provide an update on the 2006 Culture block of the Comprehensive Performance Assessment.

    · Seek approval from the Executive Member for Policy and Resources to 100% of a £50,000 capital receipt being available for Recreation and Heritage to part-fund the cost of the Royal Victoria Country Park Chapel repairs

1.2 This is the first full monitoring report of 2006/07, and includes full details of all service budgets in the appendices. A summary report was presented at the last decision day. Monitoring reports will continue to be prepared and presented throughout the year.

1.3 Decisions on Recreation and Heritage finance and performance impact on the resources available to the service which contributes to the following corporate strategy aims:

    a) maximising life opportunities

    b) stewardship of the environment

    c) achieving economic prosperity

    d) building strong and safe communities

    e) improving services

    f) developing councillors and staff

2. Summary Financial Position 2006/07 - Revenue

2.1 Appendix 1 shows the summarised position for Recreation and Heritage's revenue budget, which totals £31.7m. More detailed information for individual services is shown in Appendix 2.

2.2 The projections in Appendices 1 and 2 are potentially the worst case and identify maximum pressures of £561,000 - 1.7% of the budget. This does not take into account the managerial action being taken to minimise the extent of any eventual overspending, since this has not yet had a significant impact. A more optimistic view, particularly on income generation and staffing costs, of the total pressures could be to assess them at some £420,000, before managerial action.

2.3 Managers have been asked to ensure that:

    · Only essential recruitment to vacant posts is undertaken

    · The presumption should be in favour of temporary rather than permanent appointments

    · Only essential expenditure is incurred and new commitments are held back

    · Travel and transport expenditure is particularly tightly managed

    · Income is maximised

2.4 This action could potentially reduce the net pressures to some £200,000. Cabinet agreed in July that services should be set benefits realisation targets in connection with Pay and Benefits. That target for Recreation and Heritage is £50,000 and the full year effect will be taken into account in financial planning for the future. Staff expenditure is already being tightly managed, as outlined above.

2.5 The previous monitoring report indicated that savings against the Book Fund may be required as a last resort to balance the budget if there are still net pressures against the budget after all agreed managerial action has been taken and any identified savings or additional income have been used to offset the pressures. This will mean, however, that a bottom line overspend by Recreation and Heritage will be avoided.

3. Financial Position - Service Details

3.1 The majority of the pressures on the budget continue to be in the Libraries and Information Service, where the budget requires the achievement of over £280,000 savings, and where income pressures persist. Significant savings have been achieved on the staffing budget, but the majority of these are offset by additional premises costs.

3.2 A pressure that has emerged is Milestones Museum, where the particularly hot weather has caused a fall in visitor numbers after a very encouraging start to the year. A potential overspend of £44,000 is a cautious interpretation of the visitor numbers, although it should be pointed out that the average spend per visitor is slightly below the budgeted level. Visitor numbers to mid-August are showing signs of recovery, and expenditure is being tightly managed. If the improvement in visitor numbers continues, the £44,000 should be a worst case position. Milestones is run jointly with Basingstoke and Deane Borough Council and it is expected that any deficit at the year end should be shared between the two partners.

3.2.1 Owing to the above pressures, a minor departmental contingency of £40,000 is being held in the Policy Fund. This will either be used to address any further pressures that emerge, or to reduce final savings required elsewhere in the department to ensure that the bottom line overspend is avoided.

4. Performance Monitoring 2006/07

4.1 Performance information for the first quarter of 2006/07 is attached in Appendix 3. This is the second financial year in which financial and performance reporting have been combined, and for the first time, projections for the year are included for performance. It should be noted that, at this stage, the projection assumes that the first quarter will prove to be typical of the whole year.

4.2 Appendix 3 shows that most of the performance indicators are on course to achieve target levels. The exceptions are:

      · pupil visits to Museums where the reduction - which is in any case marginal - is likely to be the result of seasonal factors

    · visits to Libraries where the information is based on counts in sample libraries only

5. Capital Programme 2006/07 and 2007/08

5.1 Apart from a small contingency of £29,000, the capital programme for 2006/07 is fully allocated.

5.2 Essential repairs are required to the Chapel at Royal Victoria Country Park. The total cost of the scheme is likely to be in excess of £300,000, and the majority of the cost will be borne by Policy and Resources: for this reason the project will need the approval of the Executive Member for Policy and Resources, and this approval will be sought in the autumn. It is proposed that Recreation and Heritage contribute £150,000 towards the total cost as this is a high priority scheme given the potential public health and safety implications of not proceeding.

5.3 The opportunity has arisen to generate a capital receipt from the sale of about 0.4 hectares (1.0 acres) of garden land at Solent Drive, Warsash. It is estimated that the receipt will be £50,000. It is proposed that the Executive Member - Policy and Resources is requested to give approval to the retention of 100% of this receipt to part-fund the contribution towards the works at Royal Victoria Country Park Chapel.

5.4 It is proposed that the balance of this contribution be made from the 2007/08 capital programme. The total Recreation and Heritage programme for that year (following the Cabinet decision in July to reduce the programme by £7,000) is £604,000 and £280,000 of this has already been allocated:

      · Winchester Discovery Centre £200,000

      · Library Improvements £80,000

    Assuming that 100% of the capital receipt is available, the earmarking of a further £150,000 for this scheme would leave only £224,000 of next year's capital programme available for other purposes, with no allocation having yet been made for either countryside improvements or community buildings and village halls. In 2005/06 the allocation for those two programme areas alone was £500,000 and this year's allocation is £200,000.

6. Comprehensive Performance Assessment 2006 - Culture Block

6.1 The Audit Commission has published final guidance for the 2006 Comprehensive Performance Assessment (CPA), including the Culture block element. The thresholds for assessing performance have remained unchanged, even though earlier consultation drafts had suggested that the thresholds would be raised. This appeared particularly unreasonable where the higher threshold would have been backdated to outturn information for 2005/06.

6.2 As expected, the following performance indicators have been added to those affecting the CPA Culture block, and Hampshire shapes up well against these indicators:

    · Museums accreditation (Hampshire Museums Service is accredited)

    · Adult Public Library user satisfaction (at higher than 90% is close to the required standard and comfortably in excess of the lower threshold)

    · School Sports Partnerships participation (Hampshire's level is estimated as higher than 80% which is the upper threshold)

7. Impact Assessment

7.1 In completing this report, account has been taken of the Corporate Equalities and Race Scheme, and of the Department's service impact assessments.

Recommendation

    It is recommended that:

    1. The financial position for 2006/07 be noted and the managerial action to address this be endorsed

    2. The performance information for the first quarter of 2006/07 be noted

    3. That £150,000 be earmarked from the 2007/08 capital programme for the works at the Chapel, Royal Victoria Country Park

    4. A recommendation is made to the Executive Member for Policy and Resources that the capital receipt from the sale of land at Solent Drive, Warsash be added to the Recreation and Heritage capital programme to part-fund the cost of the Royal Victoria Country Park Chapel repairs

    5. The prospects for the 2006 Comprehensive Performance Assessment Culture block be noted

Section 100 D - Local Government Act 1972 - background papers

The following documents disclose facts or matters on which this report, or an important part of it, is based and has been relied upon to a material extent in the preparation of this report.

NB the list excludes:

1 Published works.

2 Documents which disclose exempt or confidential information as defined in the Act.

TITLE FILE

None

 

RECREATION & HERITAGE

       

APPENDIX 1

               
 

BUDGET MONITORING REPORT 2006/07

         
               
 

POSITION AT END JUNE 2006

           
               
               
       

(1)

     

2005/06

     

2006/07

2006/07

2006/07

2006/07

       

Revised

Actual to

Forecast

Forecast

Actual

Division of Service

   

Budget

end June

Outturn

Variance

£' 000

     

£' 000

£' 000

£' 000

£' 000

               

1,166

Archives

   

1,196

306

1,196

0

16,706

Libraries

   

16,962

3,535

17,447

485

2,226

Museums Main Service

   

2,288

733

2,288

0

285

Milestones

   

304

142

348

44

16

Major Acquisitions

   

22

6

22

0

619

Tourism Marketing and Design

   

593

131

593

0

2,000

Arts

   

2,088

814

2,093

5

4,535

Countryside

   

4,587

654

4,587

0

1,662

Sport, Community and Outdoor Services

 

1,977

594

1,987

10

153

Calshot

   

209

-618

209

0

441

Policy Development Initiatives

   

761

149

761

0

642

Director & Business Development

   

706

140

723

17

               
               

30,451

Total

   

31,693

6,586

32,254

561

               

RECREATION & HERITAGE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

ARCHIVES

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

914

Employees

960

225

960

0

194

Premises

192

64

192

0

3

Transport

3

1

3

0

118

Supplies and services

114

33

114

0

16

Central support services

15

0

15

0

1,245

1,284

323

1,284

0

79

Less income(fees and charges)

88

17

88

0

 

 

 

 

1,166

Net Current Expenditure

1,196

306

1,196

0

RECREATION & HERITAGE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

LIBRARIES

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

£' 000

12,348

Employees

13,024

3,174

12,842

-182

1,751

Premises

1,644

515

1,776

132

580

Transport

564

113

560

-4

2,214

Supplies and services

2,185

549

2,464

279

2,384

Books

2,405

598

2,405

0

193

Central support services

191

0

193

2

19,470

20,013

4,949

20,240

227

1,011

Less recharges to Schools for service level agreements

1,050

1,042

1,044

6

18,459

18,963

3,907

19,196

233

1,753

Less income (fines,fees etc)

2,001

372

1,749

252

0

16,706

Net Current Expenditure

16,962

3,535

17,447

485

LIBRARIES COMMENTS

Employees

Savings owing to Vacancy Management

Premises

Increased rent, energy, cleaning and security costs

Income

Fines income improving compared to 2005/06 but falling short of budget

Video income also below budgeted level

RECREATION & HERITAGE COMMITTEE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

MILESTONES

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

£' 000

£' 000

£' 000

£' 000

377

Employees

399

95

387

-12

297

Premises

290

106

306

16

4

Transport

6

1

6

0

323

Supplies and services

357

51

346

-11

Savings to be achieved

-45

0

0

45

1,001

1,007

253

1,045

38

241

Less Basingstoke contribution

178

0

178

0

760

829

253

867

38

475

Less income

525

111

519

6

 

285

Net Current Expenditure

304

142

348

44

COMMENTS

Employees

Vacancy savings partially offset by use of casual staff

Premises

Energy costs exceeding budget

Supplies & Services

Cost of sales expected to be below budgeted levels

RECREATION & HERITAGE COMMITTEE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

MUSEUMS MAIN SERVICE

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

£' 000

2,348

Employees

2,515

637

2,478

-37

264

Premises

236

52

236

0

81

Transport

73

21

73

0

622

Supplies and services

515

73

515

0

78

Central support services

77

0

77

0

3,393

3,416

783

3,379

-37

Add recharges

0

0

0

0

3,393

3,416

783

3,379

-37

1,167

Less income (JMC contributions etc)

1,128

50

1,091

37

 

 

2,226

Net Current Expenditure

2,288

733

2,288

0

COMMENTS

Employees

Vacancy savings partially offset by use of casual staff

RECREATION & HERITAGE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

TOURISM MARKETING AND DESIGN

Actual to

Forecast

Forecast

Actual

Cash Limit

end May

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

387

Employees

408

101

408

0

0

Premises

0

0

0

10

Transport

8

1

8

0

387

Supplies and services

221

40

221

0

0

Central support services

0

0

0

0

784

637

142

637

0

165

Less income

44

11

44

0

 

 

 

 

 

619

Net Current Expenditure

593

131

593

0

RECREATION & HERITAGE COMMITTEE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

ARTS

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

903

Employees

939

220

939

0

76

Premises

71

21

76

5

16

Transport

17

2

17

0

1,758

Supplies and services

1,752

931

1,752

0

49

Central support services

48

0

48

0

2,802

2,827

1,174

2,832

5

802

Less income(fees and charges)

739

360

739

0

 

 

 

 

 

2,000

Net Current Expenditure

2,088

814

2,093

5

RECREATION & HERITAGE COMMITTEE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

COUNTRYSIDE

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

£' 000

3,243

Employees

3,576

826

3,543

-33

469

Premises

258

35

274

16

368

Transport

340

60

344

4

1,600

Supplies and services

1,327

137

1,362

35

97

Central support services

96

0

96

0

5,777

5,597

1,058

5,619

22

1,242

Less income

1,010

404

1,032

-22

 

 

 

 

 

4,535

Net Current Expenditure

4,587

654

4,587

0

COMMENTS

Premises, Supplies and Services

Additional expenditure funded by income - see below

Income

Unbudgeted income, in the form of grants and contributions,

funding additional spending on premises, supplies

and services

RECREATION & HERITAGE COMMITTEE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

SPORT, COMMUNITY &

2006/07

2006/07

2006/07

2006/07

OUTDOOR SERVICES

Cash Limit

Actual to

Forecast

Forecast

Actual

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

1,384

Employees

1,131

262

1,131

0

73

Premises

37

11

37

0

99

Transport

69

14

69

0

1,260

Supplies and services

1,081

430

1,091

10

48

Central support services

48

3

48

0

2,864

2,366

720

2,376

10

1,202

Less income(fees and charges)

389

126

389

0

 

 

 

 

 

1,662

Net Current Expenditure

1,977

594

1,987

10

RECREATION & HERITAGE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

CALSHOT

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

1389

Employees

1,468

372

1,468

0

322

Premises

321

87

321

0

55

Transport

53

11

53

0

485

Supplies and services

459

109

459

0

0

Central support services

1

0

0

2,251

2,301

580

2,301

0

2,098

Less income

2,092

1,198

2,092

0

 

 

 

 

 

153

Net Current Expenditure

209

-618

209

0

RECREATION & HERITAGE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

POLICY DEVELOPMENT

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

441

)Expanding the user base

797

205

797

0

)Innovation & service quality

)Market Development

)Staff Development

441

797

205

797

0

 

Less income (fees and charges)

36

56

36

0

 

 

 

 

441

Net Current Expenditure

761

149

761

0

RECREATION & HERITAGE

APPENDIX 2

BUDGET MONITORING REPORT 2006/07

POSITION AT END JUNE 2006

2005/06

2006/07

2006/07

2006/07

2006/07

DIRECTOR AND BUSINESS DEVELOPMENT

Actual to

Forecast

Forecast

Actual

Cash Limit

end June

Outturn

Variance

2006

£' 000

£' 000

£' 000

£' 000

564

Employees

583

143

588

5

1

Premises

1

0

1

0

17

Transport

15

3

15

0

71

Supplies and services

107

14

119

12

Central support services

0

0

0

653

706

160

723

17

11

Less income (fees and charges)

0

20

0

0

 

 

 

 

642

Net Current Expenditure

706

140

723

17

Recreation and Heritage Appendix 3

Performance Monitoring 2006/07

 

2005/06

2006/07

2006/07

2006/07

 
 

Year End

e' = estimate

Target

First Quarter

Projection for year

On Target

Libraries

         

Aggregate opening hours per week per 1,000 popn

90

91

90.6

90.6

_

Visits per 1,000 population

5,536

5,673

See para 4.2

 

_

Museums

         

Visits per 1,000 population (in person)

323

329

85

339

>

Number of pupils visiting in organised groups

31,080

31,702

7,569

30,276

_

Archives

         

Visits to/usages of Hampshire Record Office

33,541

31,000

8,062

32,248

>

Countryside

         

Number of visits to principal sites:

Sites previously reported

Sites where counting equipment recently installed

1.096m

N/A

1.03m

N/A

244,493

223,081

1m

892,000

_

Outdoor Centre

         

Number of users

47,350 e'

47,500

15,800

63,200

>

Arts Centres

         

Number of users

110,450

110,000

29,781

119,124

>