SOCIAL SERVICES, HOUSING AND BENEFITS SELECT COMMITTEE |
|
|
Appendix 2 |
|
|
|
|
|
CAPITAL MONITOR AS AT
END OF OCTOBER 2003 |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
Budget |
Capital Scheme |
Spent to Date |
Committed |
Budget |
Remaining |
|
£ |
£ |
£ |
£ |
|
|
|
|
|
Adult Services |
|
|
|
|
8TLA CS&DP Act
Adapts - General |
13,506 |
56,494 |
70,000 |
0 |
8TGJ Medina Centre
Disabled Facility |
14,210 |
984 |
10,765 |
(4,429) |
8TGL Mental Health IT
Integration (Joint NHS) |
0 |
8,559 |
8,559 |
0 |
8THB Mental Health
2002-2004 |
3,865 |
108,724 |
112,589 |
0 |
|
31,581 |
174,761 |
201,913 |
(4,429) |
Children's Services |
|
|
|
|
8THA Respite Care Home |
685,127 |
(644,932) |
40,195 |
0 |
|
685,127 |
(644,932) |
40,195 |
0 |
Policy, Performance
& Resources |
|
|
|
|
8TMA Health & Safety |
5,853 |
1,657 |
7,510 |
0 |
8TMB HQ Switchboard |
0 |
13,000 |
13,000 |
0 |
8TMC Accommodation Needs |
4,118 |
21,627 |
25,745 |
0 |
8VL0 Admin Computer
Equipment |
22,878 |
1,964 |
24,842 |
0 |
8THH Fire Precautions |
0 |
1,685 |
1,685 |
0 |
8TMD Client Database
System replacement |
8,349 |
1,291,651 |
1,300,000 |
0 |
|
41,198 |
1,331,584 |
1,372,782 |
0 |
Total Social Services |
757,906 |
861,413 |
1,614,890 |
(4,429) |
|
|
|
|
|
Housing |
|
|
|
|
Home Improvement Grant
Programme |
|
|
|
|
46AD
Empty Homes |
6,932 |
2,001 |
8,933 |
0 |
46AD Renovation Grants |
117,898 |
57,232 |
175,130 |
0 |
46AR HMO Grants |
0 |
10,000 |
10,000 |
0 |
46AX Home Repair
Assistance Grants |
84,386 |
23,826 |
108,212 |
0 |
46AZ Minor Repair Grants |
795 |
101,594 |
102,389 |
0 |
46KD Housing Loan Fund |
0 |
33,501 |
33,501 |
0 |
|
210,011 |
228,154 |
438,165 |
0 |
|
|
|
|
|
Disabled Facilities
Grants |
|
|
|
|
46AH Disabled Facilities
Grants |
260,984 |
551,663 |
812,647 |
0 |
|
|
|
|
|
Other Housing |
|
|
|
|
46H9 Common Housing
Register |
16,608 |
197 |
16,805 |
0 |
46J7 Housing Renewal IT
System |
0 |
24,054 |
24,054 |
0 |
46J6 House Condition
Survey |
7,962 |
0 |
7,962 |
0 |
46KA Wrafton &
Jellicoe Major Repairs |
0 |
30,000 |
30,000 |
0 |
|
24,570 |
54,251 |
78,821 |
0 |
LASHG Programme |
|
|
|
|
46H4 IWHA - Oakfield |
0 |
1,234,328 |
1,234,328 |
0 |
46KB VHA - Greenfield
Lake |
0 |
250,000 |
250,000 |
0 |
46KC AHG - Butler
Gardens Shanklin |
10,000 |
0 |
10,000 |
0 |
46J2 WCHA/MHA Love Lane
Cowes |
137,000 |
0 |
137,000 |
0 |
46J3 SWHA - DIY Shared
Ownership |
0 |
35,532 |
35,532 |
0 |
46J4 IWHA - Mother and
Baby Unit |
25,000 |
0 |
25,000 |
0 |
46J5 WCHA/MHA -
Winchester Park Sandown |
39,171 |
0 |
39,171 |
0 |
|
211,171 |
1,519,860 |
1,731,031 |
0 |
|
|
|
|
|
Total Housing |
706,736 |
2,353,928 |
3,060,664 |
0 |
Committee Total |
1,464,642 |
3,215,341 |
4,675,554 |
(4,429) |
|
|
|
|
|
|
|
|
|
|