Education, Sport and Culture Department Senior Management Report |
Subject: | ICT Phase II/Phase III Strategy Budget Transfer |
Exempt Clause: | | Date: | 25 May 2011 |
| |
Author: | Senior Management Accountant |
Introduction
The purpose of this report is to ask the Minister to:
(i) approve a capital/capital budget transfer of £538,558 from ICT Phase II Strategy to ICT Phase III Strategy
(ii) approve a capital/revenue budget transfer of £600,000 from ICT Phase III Strategy capital to revenue in order to correctly identify ICT strategy spend in 2011
(ii) request the Minister for Treasury & Resources to approve these transfers.
Background
ICT Phase II Strategy
ESC’s IS Strategy has been part-funded by a central allocation of £500,000 per annum, and partly by an allocation from unspent capital funds within ESC capital votes – which were depleting. Due to ongoing uncertainty surrounding the budget in the final year of Phase II implementation it was decided to develop a new 3 year plan (Phase III) and submit a ‘growth’ bid as a more stable, long-term funding solution. In support of this - the unspent capital balance and outstanding project deliverables were to be transferred from Phase II to III.
The balance on the ICT Phase II capital budget is as follows:
ICT Phase II Strategy | Vote | Budget | Expenditure | Variance |
| | | | |
EXIC01 Curriculum Replacemnt | C3314 | 538,558.66 | 0.00 | 538,558.66 |
ICT Phase III Strategy
A new Strategy, ‘Extending Boundaries’ was therefore developed for the period 2009-2011. This aimed to develop a learning vision for the island and tackle the challenges of e-safety; increasing personalisation, improving communication and streamlining information management – and has made good progress.
The balance on the ICT Phase III capital budget (assuming the approval of the transfer of £538,558 from Phase II is agreed) and revenue budgets to date is as follows:
ICT Phase III Strategy | Vote | Budget | Expenditure | Variance |
| | | | |
Capital Budget | | | | |
EXI300 Ph 3 Strategy General | C3317 | 600,000 | 0 | 600,000 |
EXI311 Central Database | C3317 | 0 | 111,872 | (111,872) |
| | 600,000 | 111,872 | 488,128 |
Transfer from ICT Phase II | | 538,558 | 0 | 538,558 |
| | 1,138,558 | 111,872 | 1,026,686 |
| | | | |
Revenue Budget | | 406,000 | 107,771 | 298,229 |
| | | | |
Total | | 1,544,558 | 219,643 | 1,324,915 |
A review of the ICT Phase III Strategy expenditure has identified that most of the costs will be revenue costs and to account for this correctly a transfer between capital and revenue is required.
Identified capital and revenue costs for 2011 are shown below:
| Capital | Revenue | Total |
| | | |
Expenditure to Date (from above) | 111,872 | 107,771 | 219,643 |
| | | |
Identified Future 2011 Expenditure | | | |
Central Database | 262,000 | | 262,000 |
Early Years | 41,000 | 4,000 | 45,000 |
CMIS Realview application | | 25,000 | 25,000 |
Student Finance application. | | 71,000 | 71,000 |
Secondary Schools File Servers | | 420,000 | 420,000 |
Primary Schools Routers | | 30,000 | 30,000 |
Primary Schools Virtualised Server separations | | 15,000 | 15,000 |
Central Virtualised Server Platform | | 30,000 | 30,000 |
Safestick Management Console | | 11,000 | 11,000 |
PC Replacement programme | | 110,000 | 110,000 |
Netbook deployment programme | | 41,000 | 41,000 |
Wireless Filtering Licences and Support | | 10,000 | 10,000 |
Online services | | 6,000 | 6,000 |
Library Tallis servers and support | | 20,000 | 20,000 |
ICT Coordinators | | 110,000 | 110,000 |
Teacher training | | 20,000 | 20,000 |
Programme delivery | | 97,000 | 97,000 |
Total Identified Future 2011 Expenditure | 303,000 | 1,020,000 | 1,323,000 |
| | | |
Total Expenditure Planned for 2011 | 414,872 | 1,127,771 | 1,542,643 |
In previous years, a transfer between capital and revenue has normally taken place at year end. This has resulted in the monthly revenue accounts being distorted during the year. In 2011 efforts have been made to not only forecast the expenditure accurately, but to determine the exact nature of the expenditure.
It is therefore proposed that an initial transfer of £600,000 is made from capital to revenue with a further review of the ICT Phase III Strategy to take place later in the year when more accurate figures are known.
Recommendation
It is recommended that the Minister:
(i) requests the Minister for Treasury and Resources to approve the transfer of £538,558 from the ICT Phase II Strategy capital budget to the ICT Phase III Strategy capital budget
(ii) requests the Minister for Treasury and Resources to approve the transfer of £600,000 from the ICT Phase III Strategy capital budget to the ICT revenue budget as required by a change in accounting treatment.
(iii) notes that a future request for the transfer of funds between the ICT capital and revenue budgets will be made in 2011 when more accurate figures are known.