Education, Sport and Culture Department Senior Management Report |
<><><><> Subject:<><><><> | Sport Division: Capital to Revenue Budget Transfer |
Exempt Clause: | | Date: | 15 July 2009 |
<><><><> <><><><> | |
Author: | Julie Harris – Management Account & Peter Robinson – Assistant Director, Finance |
Introduction
The Department has a balance of budget on capital votes, (1) Minor Capital 2009 (ERYC32), of £33,900 and (2) Les Creux Country Park (ERYC09) of £72,177 which it wishes to request the approval of the Treasury & Resources Minister, in accordance with Financial Direction 3.6 Variations to Heads of Expenditure, to transfer to the 2009 revenue budget.
Background – (1) Minor Capital 2009
2008 Equipment Replacement
The Sport Division’s annual minor capital allocation was permanently reduced from £250,000 in 2006 to £100,000 in 2007. This fund is required to invest in equipment and essential refurbishment of the facilities to provide the best level of service and maintain the highest possible standards across the centres and playing fields. This is essential as the Sports Division operates in a commercial and competitive environment within the Island and needs to ensure that income targets can be achieved each year.
It should be noted that prior to 2009 and the implementation of Generally Accepted Accounting Principles (GAAP), this budget was used on expenditure which is now classed separately as capital or revenue expenditure.
The balance on Equipment Replacement 2008 is £58,471
Minor Capital 2009
In 2009, the Sport Division received its annual allocation of minor capital of £100,000. In February 2009, following a Ministerial decision, a sum of £45,000 was transferred from capital to revenue, leaving £55,000 in the capital budget for the purchase of the Les Quennevais Sport Centre Swimming Pool cover.
Langford Climbing Wall
The climbing wall was purchased in 2008, equally, by Victoria College, Jersey College for Girls and the Sport Division. In July 2009, an extension to the climbing wall is scheduled which will cost an estimated £21,100. This cost is to be shared equally between the three areas. As the responsibility of the asset lies with the Sport Division and because the two schools have no capital budget, it is proposed that the Sport Division leave a balance in Minor Capital 2009 for the full cost and that the two schools make revenue budget transfers to the Sport Division revenue budget for their share.
After this purchase the remaining balance on Minor Capital 2009 will be £33,900 with no further capital expenditure identified for 2009.
Les Quennevais Swimming Pool Cover
As part of the 2008 Building Maintenance Schedule, the Sport Division made plans to install a Swimming Pool cover at Les Quennevais Sports Centre. Due to technical problems, the project was delayed and is now due to be installed in July 2009. The estimated cost of the project was initially £55,000 but is now more accurately valued at £57,300. The cost of the cover can be met from the balance of the 2008 capital allocation which will release the remainder of the 2009 allocation to be used to fund the forecast revenue overspend identified below.
2009 Revenue Budget
To date, £107,031 has been spent against the minor capital revenue budget of £45,000 allocated in 2009. This has been used on various revenue projects such as new cricket nets at Les Quennevais, Fencing maintenance at FB fields and a complete refurbishment of the changing rooms at the Queens Hall, Fort Regent.
Further revenue projects include:
· Replacement of Gym & Sports Equipment.
· Refurbishment of Active Changing Areas at Fort Regent.
· Re-carpeting of internal areas at Les Quennevais and Fort Regent.
· Install low energy lighting at Les Quennevais.
· Maintenance of Astro-turf at Les Quennevais
· Replace flooring in Les Quennevais Gym
· Re-tile Swimming Pool changing areas at Les Quennevais.
· Re-place lockers in changing areas.
The balance on this revenue budget is currently £62,031 overspent
Background – (2) Les Creux Country Park
The then Sport, Leisure and Recreation Committee was allocated funds for the creation of the Les Creux Country Park as a Millennium Project in 2000 and this has been supplemented since that time with funding for miscellaneous additional works.
The balance on Les Creux Country Park is £72,177.
No additional revenue budget has ever been allocated to the Department for the maintenance of the Park. A meeting has been held with officers of Property Holdings so that responsibility for future maintenance and repairs can be agreed and so that current outstanding works can be agreed. These works include the following:
Work Detail | Responsible Dept |
Repair Vandalised Toilets | PH/ESC |
Fencing & Security | PH |
Lighting | PH |
Lighting Replacement | ESC |
Drainage/Down Pipes | PH |
Hoggin Surfaces | PH |
Soft Landscaping | ESC |
Regrading of BMX area | PH |
The transfer of the remaining budget to revenue will ensure that the majority of works can be completed.
Recommendation
It is recommended that SMT approves the transfer of the £33,900 balance of Minor Capital 2009 and £72,177 balance of Les Creux Country Park capital budgets’ to the 2009 Sport Division revenue budget, to meet the forecast overspend and to carry out miscellaneous maintenance work at the Park. This will align budgeting with accounting treatment under the implementation of GAAP.