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 |
|
|
|
|
|
|
|