Capital Monitor for Resources Aug-02
Spend + Budget
Commitment Budget Remaining
Property Services
8KGN Internal Fees - Property Services            0 195272 195272 (1)
     
0 195272 195272
Non-residential Properties
8KVK Option to Purchase 5 & 6 Market St Ventnor   117200 0 -117200 (2)
8KVT Ryde Library - Replace Roof Membrane         0 10304 10304
8KVU Bembridge Library - Replace Windows / Doors  0 3800 3800
8KVW Tourism HQ - Window Replacement              0 5806 5806
8KVX The Heights - Replace Water Tanks            0 9055 9055
8KWC Salisbury Gardens - Phase IV                 1491 0 -1491
8KWE Medina Centre - Replace Curtain Walls        0 10000 10000
8KWH Cowes Resource Centre Replace Gutters/Pipes  0 5504 5504
8KWK Seaclose - Resurface Car Park                0 1100 1100
8KWM Ventnor Cricket Club Project                 20000 20000 0
8KX3 Disabled Facilities Act                      7506 150000 142494
8KX4 Care Standards Act                           0 52000 52000
8KX5 Capital Strategy                             0 50000 50000
8KX6 Planned Maintenance Unallocated 2002-03      69195 200000 130805
8KXC Coastal Management - Salisbury Gardens       60660 0 -60660 (3)
8KXD Northwood House - Essential Works            55228 120000 64772
8KXG Accommodation Review - Wight Leisure         513 0 -513 (3)
8KXJ Accommodation Review - Car Parks / Traffic   190 0 -190 (3)
8KXN Accommodation Review - Financial Services    1560 0 -1560 (3)
     
333543 637569 304026
8LD2 Capitalised Salaries                         11313 48310 36997
     
11313 48310 36997
Committee Total 344856 881151 536295
Report Total 344856 881151 536295
Narrative for Exceptional Items
1 This budget relates to capitalised salaries which are transferred from the revenue account at the end of the financial year.
2 To be funded from Sale of 5 & 6 Market Street Ventnor (£140,000)
3 To be funded through agreed Accommodation Review proposals