Meeting documents

Info Sheets - Improvement & Review Commission 2005, 4-2005 2004-2005 Financial Outturn

 

 

 

     INFORMATION SHEET

 

IMPROVEMENT AND REVIEW COMMISSION

Issue No:    4/2005

Date Issued: 2 September 2005

Title   2004/2005 FINANCIAL OUTTURN

Officer contact: Steve_Richardson@wycombe.gov.uk 01494 421322

Below is a summary of the financial outturns for 2004/2005.  Full details of the variances with explanations can be seen on the attached pages.

Table 1 General Fund

 

Analysis

Full Year Budget £,000’s

Actual        £,000’s

Variance   £,000’s

Expenditure

72,720

74,692

(1,972)

Income

(48,496)

(50,284)

1,788

Net Deficit

24,224

24,408

(184)

 

Included within the above variances are the consultancy fees for Wycombe Direct, which when adjusted for pushes the variance up to £134k surplus.  £59k of this surplus has been adjusted for in the 2005/2006 estimates with £75k being one-offs and non-recurring.  The General fund working balance increased to £2,914,000

 

Table 2 Housing Revenue Account

 

Analysis

Full Year Budget £,000’s

Actual        £,000’s

Variance   £,000’s

Income

(24,771)

(24,801)

30

Expenditure

24,771

24,749

22

Net Deficit

0

52

52

 

A surplus of £52,000 was achieved against budget taking the working balance to £1,587,000.

 

Table 3 Capital Programme

 

Annual Budget £,000,s

YTD Actual £,000’s

Under/(over) spend on Completed Schemes £,000’s

Budget Balance on Ongoing Schemes £,000’s

17,491

16,524

(177)

1,144

 

LINK TO OUTTURN DOCUMENTS