Archived decisions

HAMPSHIRE COUNTY COUNCIL

Decision Report :

Decision Maker:

Executive Member for Recreation, Heritage and Communities

Date of Decision:

11 September 2008

Decision Title:

Financial and Performance Monitoring 2008-09

Decision Reference:

243

Report From:

Director of Recreation and Heritage and the County Treasurer

Contact name:

Bevis Ingram

Stuart Dorward

Tel:

01972 847508

01962 846110

Email:

[email protected]

[email protected]

EXECUTIVE SUMMARY

1) Summary of Decision Area:

    1.1. Finance and performance monitoring reports are considered regularly throughout the year. This confirms that appropriate management action is being taken, and enables the Executive Member to make any decisions necessary to approve this management action.

2) Issues Covered in Report:

    2.1. The report gives a general overview of the financial position for Recreation and Heritage, and there are two specific issues that need to be addressed.

    2.2. It is currently estimated that, if no managerial action were taken, there would be an overspend of £247,000, or 0.7% of the revenue budget. The pressures are in the Library Service budget, and management action such as vacancy management is being taken to address these pressures.

    2.3. In addition, Recreation and Heritage have incurred legal costs in connection with a case relating to the Rights of Way Definitive Map. A judgement in favour of the County Council was overturned in the Court of Appeal. At this stage it is estimated that the total legal costs will be £220,000. Given the exceptional nature of the case and related costs, it is proposed to draw Cabinet's attention to the level of costs incurred.

3) Recommendations:

    3.1. That the attention of Cabinet is drawn to the fact that Recreation and Heritage have incurred exceptional legal costs in 2008/09 amounting to £220,000.

    3.2. That the financial and performance position for 2008/09 be noted and the managerial action being taken to balance the budget be endorsed.

MAIN REPORT

1) Purpose of the Report:

    1.1. The purpose of this report is to make the Executive Member aware of the Recreation and Heritage financial and performance position for the current financial year and to seek approval for management action being taken to deliver a balanced budget. Exceptionally, the report also recommends that Cabinet's attention be drawn to the £220,000 of legal costs incurred in a case which was determined at the Court of Appeal.

2) Contextual Information:

    2.1. The revenue budget originally approved for Recreation and Heritage was £33.333 million. This has since been enhanced by the following:

       

      £'000

      · Recurring allocation for service developments

      250

      · Pay and Benefits funding

      555

      · Carry forward of LPSA grant

      39

       

      844

        As a consequence, the total budget is £34.177 million, as shown in the first table in Appendix D. Based on activity to the end of June, there is a potential overspend of £247,000 and management action is being taken to address this.

    2.2. Performance information for the first quarter is summarised in Appendix E. Generally performance is encouraging, but there are indications that the combination of poor weather and the economic slowdown is having an effect on some services.

3) Key Issues:

    3.1. The current cash limit, as shown in paragraph 2.1, has been enhanced by £844,000 which is 2.5% of the budget. The £250,000 allocation for service developments was reported in July.

    3.2. The other significant addition is an allocation of £555,000 from corporate resources to fund the cost of the recently implemented Pay and Benefits. At this stage, the costs have been assessed at the departmental level, and an initial allocation to individual services has been made, which is reflected in service budgets in Appendix D. The precise allocation of the £555,000 to individual services is being reviewed in the light of a detailed analysis of the costs. A further allocation may need to be made when the impact of changes in the payment of allowances has been assessed in detail

    3.3. As shown in Appendix C, there is a projected overspend - if no managerial action were taken - of £247,000 which represents 0.7% of the revenue budget. Whilst there are minor variances on other services, these balance out, and the main pressure is in the Library Service, and this pressure arises from two main sources.

    3.4. The first of these is premises-related expenditure, which is projected to overspend by almost £100,000 - more than 4.5% of the premises budget. This pressure arises mainly from the recent increases in energy prices. This has affected other services too, but the number of libraries means that the impact is material in budgetary terms.

    3.5. The other key pressure continues to be income - a national phenomenon amongst libraries. The budget has been reduced to reflect anticipated levels of income, but income is currently estimated to be £105,000 less than budgeted. As recently as 2003/04, income exceeded £2 million - by contrast the current estimate is just below £1.5 million.

    3.6. As reported in July, for the first time Library Service budgets have been devolved locally this year. As in previous years, one of the main approaches to balancing the budget will be the active management of vacancies. The projected spending on employees is worst case, in that it does not allow savings that will arise from staff turnover. There will, therefore, inevitably be savings from this source, and the active management of vacancies - and of other sources of income and expenditure - will be the means of achieving other savings required.

    3.7. The Library Service is in the process of implementing the Spydus Library Management System. The annual cost of the system is significantly lower than that of the current system. There are hardware and other one-off costs associated with implementation and these will result in further annual paynments. In order to fund these, budgets are being prudently managed, and this involves holding back expenditure including an element of the Materials Fund. The position will continue to be reviewed throughout the year.

    3.8. Appendix E shows that Library visits in the first quarter of 2008/09 exceed the previous year's figure by more than 6.8%. If this rate of increase continues for all of 2008/09, Library visits will go up from 6.7 million to over 7.1 million, bucking the national trend. This is mainly due to the County Council's continuing programme of capital investment.

4) Legal Costs:

    4.1. The Appeal Court recently overturned a High Court decision in a case which challenged the way in which Hampshire County Council (and most other local authorities nationally) receive and process applications to modify the Definitive Map. As a result, costs were awarded against the County Council. In total the legal costs of both parties are likely to be in the region of £220,000 depending on negotiations currently taking place.

    4.2. It would normally be expected that the Countryside Service would bear the legal costs. However, the costs are almost 5% of the total Countryside revenue budget, and some 17% of the Rights of Way budget. Given the exceptional nature of the case and the costs, it is recommended that Cabinet's attention be drawn to this expenditure. The precise sum involved depends on the negotiations on the level of costs. This cost is not currently reflected in the outturn projections. If it were, this would add to (and virtually double) the budgetary pressures outlined above.

5) Other Services:

    5.1. There are no other major variations on individual service budgets. However, the Museums Service had initially proposed to achieve its efficiency savings through increased income. As this is looking unlikely to be achieved, posts are being held vacant to achieve these savings.

    5.2. More generally, and whilst it is too early to quantify, performance figures (see Appendix D) suggest that the current economic position could be having an impact on the use of services, as could the weather and the fact that Easter 2008 did not fall in the current financial year. Managers have been encouraged to manage their budgets prudently in the face of the potential loss of income arising from these factors.

6) Conclusions:

    6.1. The Recreation and Heritage budget is under pressure, and managers are making all efforts to deliver a balanced budget whilst meeting performance targets. The pressures are exacerbated by the exceptional legal costs.

7) Outline of Options:

    7.1. Option 1:

        a) Taking no action

8) Summary Recommendations:

    8.1. That the attention of Cabinet is drawn to the fact that Recreation and Heritage have incurred exceptional legal costs in 2008/09 amounting to £220,000.

    8.2. That the financial and performance position for 2008/09 be noted and the managerial action being taken to balance the budget be endorsed.

CORPORATE OR LEGAL INFORMATION:

LINKS TO THE CORPORATE STRATEGY

Yes

No

Hampshire safer and more secure for all

_

Maximising well-being

_

Enhancing our quality of place

_

OTHER SIGNIFICANT LINKS:

Links to Previous member decisions:

Title

Ref

Date

     
     
     

Direct Links to Specific Legislation or Government Directives

Title

Date

   
   
   

Section 100 D - Local Government Act 1972 - background documents

 

    The following documents discuss facts or matters on which this report, or an important part of it, is based and have been relied upon to a material extent in the preparation of this report. (NB: the list excludes published works and any documents which disclose exempt or confidential information as defined in the Act.)

 

    Document

    Location

    None

 
   
   
   

COMPREHENSIVE RISK & IMPACT ASSESSMENT:

This report is in accordance with the budget strategy and the County Council's financial management policy. This policy applies equally to all services and ensures consistent financial management decisions across all services.

RECREATION & HERITAGE

         

APPENDIX C

               

BUDGET MONITORING REPORT 2008/09

           
               

POSITION AT END June 2008

           
               
       

     

2007/08

     

2008/09

2008/09

2008/09

2008/09

       

Actual to

Forecast

Current Forecast

Actual

Division of Service

   

Budget

end June

Outurn

Variance

£' 000

     

£' 000

£' 000

£' 000

£' 000

               

1,210

Archives

   

1,291

312

1,285

-6

17,944

Libraries

   

18,772

3,816

19,024

252

2,320

Museums Main Service

   

2,380

755

2,376

-4

310

Milestones

   

309

153

345

36

570

Tourism Marketing and Design

   

569

105

573

4

2,152

Arts

   

2,217

886

2,189

-28

4,655

Countryside

   

4,817

532

4,817

0

1,930

Sport, Community and Outdoor Services

 

2,082

-138

2,060

-22

61

Calshot

   

261

-440

261

0

467

Policy Development Initiatives

   

587

98

581

-6

757

Director & Business Development

   

892

224

913

21

               
               

32,376

Total

   

34,177

6,303

34,424

247

               

Adult and Community Learning to be included during the budget revision process

     

 

RECREATION & HERITAGE

APPENDIX D

 

BUDGET MONITORING REPORT 2008/09

 

POSITION AT END June 2008

 

2007/08

2008/09

2008/09

2008/09

2008/09

Actual

ARCHIVES

 

Actual to

Forecast

Current Forecast

 

Budget

end June

Outurn

Variance

£' 000

£' 000

£' 000

£' 000

       

943

Employees

1,044

243

1,020

-24

221

Premises

 

203

72

209

6

2

Transport

 

3

1

3

0

117

Supplies and services

114

40

114

0

17

Central support services

17

0

17

0

1,300

   

1,381

356

1,363

-18

90

Less income(fees and charges)

90

44

78

12

     

 

 

 

 

1,210

Net Current Expenditure

1,291

312

1,285

-6

             

   

         

RECREATION & HERITAGE

   

APPENDIX D

           

BUDGET MONITORING REPORT 2008/09

       
           

POSITION AT END June 2008

       
           
           
           
           
           
   

2008/09

2008/09

2008/09

2008/09

LIBRARIES

 

Actual to

Forecast

Current Forecast

   

Budget

end June

Outurn

Variance

   

£' 000

£' 000

£' 000

£' 000

           
           

Employees

13,148

3,124

13,198

50

Premises

 

2,091

913

2,188

97

Transport

 

594

107

594

0

Supplies and services

2,528

627

2,528

0

Books

 

2,847

491

2,847

0

Central support services

208

0

208

0

   

21,416

5,262

21,563

147

Less recharges to Schools for service level agreements

1,064

1,089

1,064

0

   

20,352

4,173

20,499

147

Less income (fines,fees etc)

1,580

357

1,475

105

         

 

Net Current Expenditure

18,772

3,816

19,024

252

           
           

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

       
             
             
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

MUSEUMS MAIN SERVICE

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             

£' 000

           
             

2,493

Employees

3,296

600

3,163

-133

264

Premises

 

428

87

428

0

80

Transport

 

115

31

115

0

590

Supplies and services

947

129

937

-10

84

Central support services

87

0

87

0

3,511

   

4,873

847

4,730

-143

90

Add recharges

91

0

91

0

3,421

   

4,782

847

4,639

-143

1,101

Less income (JMC contributions etc)

2,402

92

2,263

139

 

   

 

 

 

 

2,320

Net Current Expenditure

2,380

755

2,376

-4

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

       
             
             
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

MILESTONES

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             

380

Employees

389

107

425

36

335

Premises

 

340

132

340

0

4

Transport

 

5

1

5

0

338

Supplies and services

353

68

353

0

1,057

   

1,087

308

1,123

36

181

Less Basingstoke contribution

184

46

184

0

876

   

903

262

939

36

567

Less income

594

109

594

0

         

 

 

310

Net Current Expenditure

309

153

345

36

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

     
             
             
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

TOURISM MARKETING AND DESIGN

   

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             

379

Employees

 

409

90

413

4

0

Premises

 

0

0

0

0

8

Transport

 

11

4

11

0

262

Supplies and services

 

194

61

194

0

 

Central support services

 

0

0

0

0

649

   

614

155

618

4

79

Less income

 

45

50

45

0

 

   

 

 

 

 

570

Net Current Expenditure

569

105

573

4

             
 

         

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

       
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

ARTS

   

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             

1,019

Employees

1,065

262

1,039

-26

89

Premises

 

93

18

93

0

15

Transport

 

18

4

18

0

1,884

Supplies and services

1,719

1,037

1,717

-1

51

Central support services

54

0

54

0

3,058

   

2,948

1,320

2,921

-27

906

Less income (fees and charges)

731

434

732

-1

 

   

 

 

 

 

2,152

Net Current Expenditure

2,217

886

2,189

-28

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

       
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

COUNTRYSIDE

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

£' 000

           
             

3,338

Employees

3,785

853

3,785

0

505

Premises

 

311

106

311

0

331

Transport

 

324

48

325

1

1,651

Supplies and services

1,383

54

1,382

0

103

Central support services

107

0

107

0

5,928

   

5,909

1,061

5,910

1

1,273

Less income(fees and charges)

1,092

529

1,093

-1

 

   

 

 

 

 

4,655

Net Current Expenditure

4,817

532

4,817

0

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

   
             
 

POSITION AT END June 2008

     
             
             
             

2007/08

SPORT, COMMUNITY &

2008/09

2008/09

2008/09

2008/09

Actual

OUTDOOR SERVICES

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             

1,447

Employees

1,575

379

1,553

-22

101

Premises

 

112

29

112

0

84

Transport

 

92

23

92

0

1,276

Supplies and services

1,875

608

1,874

0

57

Central support services

70

5

70

0

2,965

   

3,723

1,043

3,701

-22

1,035

Less income(fees and charges)

1,641

1,181

1,641

0

 

   

 

 

 

 

1,930

Net Current Expenditure

2,082

-138

2,060

-22

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

       
             
             
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

CALSHOT

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             

1,547

Employees

1,709

391

1,709

0

385

Premises

 

395

222

395

0

49

Transport

 

59

16

59

0

494

Supplies and services

621

235

621

0

 

Central support services

6

0

6

0

2,475

   

2,790

864

2,790

0

2,414

Less income

2,529

1,304

2,529

0

 

   

 

 

 

 

61

Net Current Expenditure

261

-440

261

0

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

     
             
 

POSITION AT END June 2008

       
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

POLICY DEVELOPMENT

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             
             
             

489

)Expanding the user base

587

99

581

-6

 

)Innovation & service quality

       
 

)Market Development

       

489

)Staff Development

587

99

581

-6

22

Less income (fees and charges)

0

1

0

0

             

467

Net Current Expenditure

587

98

581

-6

             
             

 

RECREATION & HERITAGE

   

APPENDIX D

             
 

BUDGET MONITORING REPORT 2008/09

       
             
 

POSITION AT END June 2008

       
             
             
             
             
             

2007/08

   

2008/09

2008/09

2008/09

2008/09

Actual

DIRECTOR AND BUSINESS DEVELOPMENT

 

Actual to

Forecast

Current Forecast

     

Budget

end June

Outurn

Variance

     

£' 000

£' 000

£' 000

£' 000

             
             

670

Employees

782

200

819

37

 

Premises

 

0

0

0

0

20

Transport

 

22

3

22

0

74

Supplies and services

88

26

97

9

 

Central support services

0

0

0

0

763

   

892

229

938

46

7

Less income (fees and charges)

0

5

25

-25

     

 

 

 

 

757

Net Current Expenditure

892

224

913

21

             
             

                      Appendix E

 

2007/8

2008/9

2008/9

2008/9

 

Actual

First Quarter

Target

Projection

Libraries

       

Aggregate opening hours per 1,000 popn

92

92

92

92

Visits per 1,000 population.

5,273

5,634

-

5,634

Museums

       

Visits per 1,000 population (in person)

306

84

327

336

Number of pupils visiting in organised groups

36,776

7,317

36,610

29,268

Archives

       

Visits to/usages of Hampshire Record Office

27,561

7,106

32,000

28,000

Countryside

       

Number of visits to principal sites:

1.69m

459,000

1.7m

1.4m

Outdoor Centre

       

Number of users

48,800

16,782

50,000

50,000

Arts Centres

       

Number of users

107,300

18,000

85,500

85,500