Agenda item

Appendix A - Budget Speech

Minutes:

APPENDIX A

 

BUDGET SPEECH 2010/2011

 

Introduction

Lord Provost, members of Aberdeen City Council.  As Leader of the Council it is my responsibility to propose the General Fund Revenue and Non Housing Capital budgets along with the Council Tax for the coming financial year.

 

As I do so, I wish to put on record my appreciation of the hard work by elected members and officers which has gone in to producing the budget proposals already agreed by Council late last year and those before us today.  I also wish to thank those partners and stakeholders who took part in the budget engagement meetings led by the Chief Executive in the weeks running up to the Council meeting in December.

 

The revenue budget I propose today Lord Provost will allow the Council to spend £456 million providing services to the citizens of Aberdeen.

 

Financial Context

Lord Provost, every member of the Council is well aware of the unprecedented global financial situation we currently face and the impact it is likely to have for some years to come.  I am proud to lead the Council in one of only a handful of cities in the UK well-placed both to ride out the difficult times ahead and indeed to play a major role in bringing the country out of recession. 

 

We must recognise however, that this puts an extra burden of responsibility on the Council to ensure that we do everything we can to enhance and augment the economic sustainability of the City and indeed the wider North East while at the same time dealing with the impacts of the recession closer to home. 

 

Grant Settlement

One of the less fortunate consequences for the Council of the vibrancy of the City’s economy is a view that seems to prevail with some that given the relative wealth of Aberdeen, the City’s public sector including the Council does not require similar levels of investment to those provided elsewhere in Scotland.  This is a fallacy Lord Provost.  A fallacy that short changes the people we serve.

 

The situation has been further compounded recently by the Cabinet Secretary for Finance and Sustainable Growth accepting the COSLA position that the local government funding distribution formula is “fit for purpose” and contains “no genuine anomalies”.  The Cabinet Secretary has been left in no doubt that the perspective from Aberdeen is somewhat different and I am grateful that my Leadership Board colleagues will be joining me in making the case for the Council and the people of Aberdeen face to face with Mr Swinney when we meet him.

 

2009/2010

Lord Provost, against a background of international financial instability and given an unfair level of grant funding from central government the key responsibility for the Council is to identify the best way to provide the services that the people of Aberdeen need and deserve while ensuring a firm financial footing is established and maintained for the Council itself.

Massive strides have been made in this direction by the Council during the current financial year and it was hugely gratifying to have this work endorsed during last summer by the Accounts Commission which commended the Council on its progress across a range of activity and welcomed both the start made in improving our budget setting and the establishment of new management structures at both committee and officer level.

 

In addition to the work that has gone in to stabilising the Council’s finances and which continues to be at the forefront of our activity I think it is important to pause and recognise the considerable number of successful developments the Council has delivered or supported during the current financial year including the four new 3Rs schools opened to date, the opening of Aberdeen Sports Village and the reopening of the Linx Ice Arena for the European Curling Championships. 

 

Aberdeen Beach won a Keep Scotland Beautiful Award this year, six awards in the Beautiful Scotland in Bloom were taken by Aberdeen including the Gold Medal and the City Award and at the same time we have launched one of Scotland’s first and largest food waste collection services.  We launched the Green THI scheme in August to upgrade the historic heart of Aberdeen, we played an active role in the successful opening of Union Square and our City Wardens are now a familiar sight on our streets.  I would also like particularly to highlight our success in continuing to recruit new foster carers and adopters for our most vulnerable children.

 

However, I fully recognise that stabilising the Council’s finances has meant that difficult decisions have had to be taken on when, how, to whom, by whom and to what level services are delivered but it is our responsibility to ensure that in managing the difficult financial circumstances that face us we take the decisions that best provide for the long-term interests of the citizens of Aberdeen.  At the same time, the Council continues to deliver every day of every week services vital to the lives of those who live and work in the City. 

 

2010/2011 – General Fund

The budget I propose today continues this work.  Lord Provost, we wish to achieve the very best services for the people of Aberdeen but we must live within our means.  We have to spend the money entrusted to us wisely, we must be creative in maximising the value we gain from that spending and we must be honest with our residents about what we can and cannot do.  It is this thinking that underpins the budget proposals agreed by Council in December and the further decisions to be taken today.

 

The revenue budget set out today allows spending of £456 million during 2010/2011 including £183 million on Education, Culture and Sport, £120 million on Social Care and Wellbeing, £56 million on Housing and Environment and £27 million on Enterprise, Planning and Infrastructure.  In addition £25 million will be spent on Corporate Governance, £770,000 on the Office of Chief Executive and £37 million will be allocated to the Joint Boards including Police and Fire. 

 

These are substantial sums in anyone’s terms and it is the responsibility of our Committees supported by our senior management team to ensure that this public funding is used efficiently, effectively and in a targeted fashion to secure the very best outcomes we can for the people we serve.

 

At the same time, I am also pleased to highlight the fact that the Council’s working balances are moving back towards a prudent 3.5% of net spend.

 

However, 2010/2011 sees a further tightening of the public purse-strings and given the financial settlement the Council is likely to receive in future years I believe we must re-examine our major area of expenditure – staff costs.  With this in mind I request that the Head of Human Resources and Organisational Development, in conjunction with the Head of Legal and Democratic Services, review our employment costs looking at new ways of working, giving employees flexibility on working hours wherever possible, assessing pay awards and examining the potential for freezing pay scale increments.  

 

It is critical that all these reviews are progressed in conjunction with wide spread consultation with our employees and the Trades Unions which represent them to ensure that their views inform the recommendations brought back to Committee.  These recommendations must set out sustainable expenditure reductions to be implemented during 2010/2011.

 

However, I am also pleased to announce today that funding will be allocated in the revenue budget for 2010/2011 to introduce a minimum wage of £6.72 per hour for Council staff.

 

2010/2011 – Non-Housing Capital

The proposed Non-Housing capital programme for the coming year provides for the delivery of a number of major projects including the proposed 50m pool, new corporate office accommodation, the new biomass heating system for the Duthie Park Winter Gardens and major improvements to the City’s roads infrastructure.

 

Priorities

Lord Provost, I believe it is important on budget day not to lose sight of the fact that the budget is a means to an end, not an end in itself.  While in no way underestimating the difficulties in achieving it, establishing a balanced budget and living within it should be a given.  The crucial issue for us is that the financial resources which we are discussing today must be deployed to support our efforts to deliver on the major priorities which face the City.  In focussing on achieving this, at the Council meeting in December last year we agreed an Interim Business Plan which brings together our commitments as set out in the Council’s policy statement Vibrant, Dynamic and Forward Looking and the City’s Single Outcome Agreement with the Scottish Government.

 

I believe that we need to press forward and re-double our efforts in five key areas of activity:-

 

  • the services we provide and secure for the most vulnerable members of our community

 

  • the opportunities we provide for all our school children to attain and achieve to the very best of their potential

 

  • the arrangements we make to encourage an increase in recycling as a means to address the challenge of the City’s waste

 

  • the framework we establish to encourage the building of new affordable housing within the City

 

and

 

  • the support we put in place to ensure the sustainable economic future of the City

 

At the same time we must continue to ensure that our internal support services are modernised to underpin efficiently and effectively the Council’s delivery of outcomes for the people of Aberdeen.

 

2011/2016

Lord Provost, I have spoken already about the impacts we, like all other public sector bodies, face as a result of the measures taken in response to the global economic downturn.  I have spoken too about the impact on the Council of the unfair local government funding formula.  These provide the financial context within which we must operate now and into the foreseeable future.

 

I commend to the Council the work that has taken place to date in delivering on the 2009/2010 budget and in establishing the 2010/2011 budget proposals in order to continue to move the Council’s finances onto a more firm and sustainable footing for the longer term.  But we are all aware that in the coming years we are likely to have to manage further reductions in the funding made available to us with which to deliver the services required within the City.

 

For this reason, I wish to see the 2011/2012 budget process begin today and I request that the Chief Executive and her Directors make all the necessary arrangements to bring forward a costed five-year business plan for the Council for the period 2011/2016.  This plan should be brought to the Council in time for it to inform the decisions to be taken on the budget proposals for 2011/2012 which will be considered at our meeting in December 2010.

 

I wish to see the business plan developed through open public engagement with citizens, service users, stakeholders and partners which honestly prioritises the services to be delivered by the Council in the coming years and clearly sets out those areas of activity which can no longer be funded.  I believe that we need to find more and better ways to debate openly with those we serve the constraints we face and the need there is to focus squarely on delivering the services that matter most to the citizens of Aberdeen.  We need to listen and then act.  We will seek to work closely with our public, private and voluntary sector partners in developing and examining options for service delivery.  

 

This service prioritisation will be further developed by taking a priority based approach using zero based budgeting principles.

 

Today

Returning to today Lord Provost and the 2010/2011 budget.  As members know, the Council agreed at its meeting on 16 December 2009 savings totalling just over £23 million on the General Fund revenue budget.  I now recommend that the Council agrees the additional measures set out on the schedule that has been tabled (papers 1 and 2).  These ensure that we today set a balanced budget providing for £456 million to be spent on services in the coming year.

I further recommend that there will be no increase in the Council Tax for 2010/2011 and that the Council agrees the proposals as tabled here today (paper 3).

 

On the Non-Housing capital budget I move the recommendations contained within the tabled paper before us along with the detailed proposals set out in the schedule tabled today (paper 4 and 5).

 

Conclusion

Lord Provost, there can be no disguising the difficult financial background against which the Council must deliver the services our citizens have a right to expect from us.  Public sector finance is under intense pressure and our own situation is further exacerbated by the many clear anomalies of a funding distribution formula which is far from fit for purpose.

 

This is a challenging financial situation which must and will be managed for the long term benefit of the people of Aberdeen.  I commend to members the work undertaken in the current year, the proposals formulated for the next financial year and the request I have made for the development of a costed business plan for the five years beyond 2010/2011.

 

For some years now the clear priority for the Council has been to re-establish and maintain the firm financial foundations from which to deliver on its obligations to the people we serve.  The budget before the Council today builds on and continues the progress we are making.  We can not be complacent; much remains to be done.  We will not shirk our responsibilities and we commit ourselves to driving forward the improvements the citizens of Aberdeen have a right to expect of us.

 

I so move.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paper 1

 

GENERAL FUND REVENUE BUDGET 2010/11

 

It is recommended that the Council agrees:-

 

In relation to the General Fund Revenue Budget:

a)                 the additional measures set out on the schedule that has been tabled, to ensure that a balanced revenue budget is set for 2010/11;

b)                 that there will be no increase in the Council Tax for 2010/11;

c)                  the Head of Human Resources and Organisational Development, in conjunction with the Head of Legal and Democratic Services, review our employment costs looking at reducing agency costs, new ways of working, giving employees flexibility on working hours wherever possible, assessing pay awards and pay scale increments;

d)                 the review of such costs is undertaken in conjunction with wide spread consultation with our employees and the Trades Unions and that their views inform the recommendations to be brought back to the relevant committee;

 

In relation to future Financial Planning:

e)                 the Chief Executive and her Directors make all the necessary arrangements, including the commencement of a priority based budgeting approach to achieve a balanced budget for 2011/12 and future years, which includes stakeholder consultation, to bring forward a costed five-year business plan for the Council for the period 2011 -2016;

f)                    this plan should be brought to the Council in time for it to inform the decisions to be taken on the budget proposals for 2011/12 which will be considered in December 2010;

 

In relation to the process of setting the budget:

g)                 that the Council acknowledge the hard work of officers and elected members that has gone into producing the budget proposals already agreed by Council late last year and those before us today; and

h)                  that thanks go to those partners and stakeholders who took part in the budget engagement meetings conducted as part of this process.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paper 2

 

ABERDEEN CITY COUNCIL ADMINISTRATION BUDGET PROPOSALS 2010/11

 

 

 

 

 

£'000

£'000

 

Net Spend Approved by Council 10 December 2009

447,786

 

 

2009/10 Budgetary Pressures (Per Appendix 2)

9,297

 

 

Joint Boards Requisition

200

 

 

 

 

457,283

 

2010/11 Growth Items - Appendix 4

 

 

 

Environment, Planning and Infrastructure

 

 

 

 - International Direct Marketing

60

 

 

 - Energy Management

5

 

 

 - Affordable Housing Research

10

 

 

 

 

75

 

Education, Culture and Sports

 

 

 

 - Free school breakfasts in areas of deprivation

177

 

 

 - Kaimhill Decant Provision

255

 

 

 - Secondary Management Structures

435

 

 

 - Primary 1 to 3 class sizes in areas of deprivation

246

 

 

 - Management Information System for schools

125

 

 

 - ICT Investment in Schools

60

 

 

 

 

1,298

 

Social Care and Wellbeing Growth

 

 

 

 - Elmwood Resettlement

250

 

 

 - Impact of Demographic Changes

500

 

 

 - Intensive Community Support

730

 

 

 - Post Adoption Support

50

 

 

 - Kinship Care Payments

300

 

 

 

 

1,830

 

Additional Items  - Costs/(Savings)

 

 

 

 - Winter Maintenance

15

 

 

 - Special Waste Collections

22

 

 

 - Transport Marshals

20

 

 

 - Schools Teaching - Appendix 1 (L01)

200

 

 

 - Contribution to Reserves/Contingency

3,571

 

 

 - Introduction of £6.72 minimum wage

137

 

 

 - Voluntary Severance/Early Retirement

(2,500)

 

 

 - Review of Employment Costs

(4,500)

 

 

 

 

(3,035)

 

Revised Net Spend

 

457,451

 

 

 

 

 

Additional Efficiencies - Appendix 3

 

 

 

 - Water Savings

(171)

 

 

 - Joint Public Sector Group

(20)

 

 

 - 50% Reduction in Investment Fund

(900)

 

 

 - NESTRAN Funding

(16)

 

 

 - Democratic Services Structure

(13)

 

 

 - Pets' Corner Income Generation

(34)

 

 

 - Merge Welfare Rights/Debt Counselling

(82)

 

 

 - Infosmart Creditors Processing

(183)

 

 

 

 

(1,419)

 

Proposed Net Spend 2010/11

 

456,032

 

 

 

 

 

FUNDING

 

 

 

Available Funding (Per Appendix 2)

(454,561)

 

 

General Funding Grant Adjustments

(34)

 

 

Additional Efficiencies - Appendix 3

 

 

 

 - Trading Services Revised Surplus

(320)

 

 

 - Private Sector Housing Grants

(1,117)

 

 

 

 

(456,032)

 

Proposed Budget Deficit/(Surplus)

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paper 3

 

ADMINISTRATION PROPOSALS

 

 

 

 

ABERDEEN CITY COUNCIL

 

 

 

 

BREAKDOWN OF PROPOSED COUNCIL TAX CHARGES - 2010/11

 

 

 

 

 

 

 

 

 

Council Tax

Water (Combined Water & Waste)

Total

Band

          £

        £

         £

A

             820.26

           262.38

         1,082.64

B

             956.97

           306.11

         1,263.08

C

          1,093.68

           349.84

         1,443.52

D

          1,230.39

           393.57

         1,623.96

E

          1,503.81

           481.03

         1,984.84

F

          1,777.23

           568.49

         2,345.72

G

          2,050.65

           655.95

         2,706.60

H

          2,460.78

           787.14

         3,247.92

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

 

 

No increase in Council Tax

 

 

No overall increase in Water Charges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Paper 4

 

 

The Non Housing Capital Programme and Prudential Indicators 2010/11 - 2013/14

 

 

It is recommended that Council:

 

  1. Approves the Non Housing Capital Programme for 2010/11 as circulated herewith; and

 

  1. Approves the continuation into 2010/11 of projects funded by the Capital Fund as circulated herewith; and

 

  1. Instruct Directors in conjunction with the Head of Finance to develop a 10 year programme taking account of the approved Corporate Property Asset Management Plan, the Capital Prioritisation Process and the development of the Council’s Interim Business Plan and Individual Service Plans; and

 

  1. Instructs the Head of Asset Management and Operations, in conjunction with Directors,  to undertake a critical assessment of the use of assets in order to identify where they can be rationalised and disposed of, as appropriate, in order to provide funding which can then be invested in the remaining assets; and

 

  1. Approves the Prudential Indicators as per Appendix 6 of the Non Housing Capital Programme 2010/11 – 2013/14 and the Prudential Indicators report.

 

 

 

 

 

 

 

 

 

 


Paper 5

 

Appendix 3 (Page 1 of 8)

Non Housing Capital Programme Summary

 

 

Total Project Cost

 

Prior Years Spend

 

Projected Outturn 2009/2010

 

Estimated Budget 2010/2011

 

Estimated Budget 2011/2012

 

Estimated Budget 2012/2013

 

Estimated Budget 2013/2014

 

£’000

£’000

£’000

£’000

£’000

£’000

£’000

Expenditure

 

 

 

 

 

 

 

Corporate Governance

27,860

3,031

4,741

12,720

4,204

3,164

0

  Legally Committed

2,106

1,386

608

112

0

0

0

  Partially Legally Committed

13,514

751

3,883

8,098

3,404

3,164

0

  Not Legally Committed

12,240

894

250

4,510

800

0

0

 

 

 

 

 

 

 

 

Education, Culture and Sport

118,323

40,550

19,186

13,524

24,196

20,868

0

  Legally Committed

56,667

38,638

14,566

3,403

30

30

0

  Partially Legally Committed

44,656

1,912

4,349

8,738

15,075

14,583

0

  Not Legally Committed

17,000

0

271

1,383

9,091

6,255

0

 

 

 

 

 

 

 

 

Enterprise, Planning and Infrastructure

198,204

27,098

29,873

56,234

28,975

26,258

29,766

  Legally Committed

77,053

18,233

13,730

35,293

8,470

1,327

0

  Partially Legally Committed

88,714

1,463

8,667

12,441

16,796

21,731

27,616

  Not Legally Committed

3,350

7,402

7,476

8,500

3,709

3,200

2,150

 

 

 

 

 

 

 

 

Housing and Environment

38,764

1,271

12,295

12,174

9,352

3,226

446

  Legally Committed

35,414

1,127

12,077

11,776

8,249

2,185

0

  Partially Legally Committed

0

0

0

0

0

0

0

  Not Legally Committed

3,350

144

281

398

1,103

1,041

446

 

 

 

 

 

 

 

 

Social Care and Wellbeing

11,528

8,460

760

2,108

200

0

0

  Legally Committed

9,403

8,460

725

218

0

0

0

  Partially Legally Committed

0

0

0

0

0

0

0

  Not Legally Committed

2,125

0

35

1,890

200

0

0

 

 

 

 

 

 

 

 

Total – All Services

394,679

80,410

66,855

96,760

66,927

53,515

30,212

 

 

 

 

APPENDIX 3 (Page 2 of 8)

 

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

 

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

 

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

Corporate Governance

 

 

 

 

 

 

 

 

 

 

 

Corporate Accommodation

 

 

 

 

 

 

 

 

 

 

334

Mobile Working

Part

H6

1,370

 

400

970

0

0

0

 

657A

Customer First Programme - CRM System

Part

H6

1,394

 

94

450

450

400

0

 

657B

Customer First Programme - Frederick Street

Part

H6

2,670

 

200

2,400

70

0

0

 

630

Data Centre Move

No

H1

5,749

814

200

4,335

400

0

0

 

 

 

 

 

11,183

814

894

8,155

920

400

0

 

 

Corporate ICT

 

 

 

 

 

 

 

 

 

 

346

IT Hardware & Software Development

 Legal

M1

207

 

207

0

0

0

0

 

666

Corporate Asset Management System

 Legal

H8

1,296

923

261

112

0

0

0

 

277

IT Infrastructure Improvements Repairs/Renewals

 Part

H7

4,617

 

732

1,776

1,023

1,086

0

 

565

ICT Disaster Recovery Funding

 Part

H1

460

 

160

100

100

100

0

 

708

E Government Stage 4 Implementation

 Part

H3

475

40

111

150

100

74

0

 

709

Integrated Document Management

 Part

H8

2,210

530

656

824

200

0

0

 

714

Identity Management

Part

H8

231

181

50

0

0

0

0

 

711

Electronic Corporate Performance Management System

 No

H1

180

80

45

55

0

0

0

 

 

 

 

 

9,676

1,754

2,222

3,017

1,423

1,260

0

 

 

Other ICT

 

 

 

 

 

 

 

 

 

 

690

Consol Upgrade/Replacement

 Legal

H8

603

463

140

0

0

0

0

 

746

Application Processing System

 Part

H1

87

 

47

20

10

10

0

 

771

HR/Payroll

 No

H1

525

0

5

120

400

0

0

 

 

 

 

 

1,215

463

192

140

410

10

0

 

 

Miscellaneous

 

 

 

 

 

 

 

 

 

 

769

Police - Capital Grant

 Part

H6

5,786

0

1,433

1,408

1,451

1,494

0

 

 

 

 

 

5,786

0

1,433

1,408

1,451

1,494

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total - Corporate Governance

 

 

27,860

3,031

4,741

12,720

4,204

3,164

0

 

 




APPENDIX 3 CONT’D (Page 3 of 8)

 

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

 

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

 

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

Education, Culture and Sport

 

 

 

 

 

 

 

 

 

 

 

Schools Estate

 

 

 

 

 

 

 

 

 

 

371

School Development Plans

 Legal

H7

300

 

300

0

0

0

0

 

611

Hanover Street Primary School Refurbishment

Legal

H7

7,946

7,742

204

0

0

0

0

 

651

Aberdeen Grammar School - Games Hall Replacement

Legal

H7

2,357

2,299

58

0

0

0

0

 

674

Walker Road Primary School - Refurbishment

Legal

H7

4,765

4,364

401

0

0

0

0

 

680

3R's Temporary Accommodation

Legal

H7

948

930

18

0

0

0

0

 

682

Music School Accommodation

 Legal

H7

4,041

1,154

2,887

0

0

0

0

 

742

Outdoor Education Move to Kingswells

Legal

H2

504

54

450

0

0

0

0

 

754

Bridge of Don Alterations

Legal 

H1

260

40

212

8

0

0

0

 

755

Northfield Academy - Transformation Plan

Legal

H1

155

7

148

0

0

0

0

 

759

School Estates Strategy

Legal

H7

1,908

1,722

186

0

0

0

0

 

772

Renovate Sunnybank School

Legal

H7

1,000

0

600

400

0

0

0

 

773

Bucksburn/Newhills New School - Feasibility

Legal

H7

250

0

60

190

0

0

0

 

 

Kingswells Primary School Extension - Retention

 Legal

H7

184

159

25

0

0

0

0

 

776

Provision for Children with Complex Needs (Initial Allocation)

 No

H2

150

0

76

74

0

0

0

 

New

Bucksburn/Newhills New School - New Build (Gross Cost)

 No

H7

10,450

 

0

0

5,225

5,225

0

 

New

Provision for Children with Complex Needs (Construction)

 No

H2

12,045

0

0

1,088

3,925

7,033

0

 

New

Oldmachar Academy Heating/Ventilation

No

H4

875

0

0

809

66

0

0

 

 

 

 

 

48,138

18,471

5,625

2,569

9,216

12,258

0

 

 

Schools - ICT

 

 

 

 

 

 

 

 

 

 

750

Information Communication Technology Connectivity

Legal

H1

700

0

265

435

0

0

0

 

751

Upgrade to Management Information System

 Legal

H1

120

0

120

0

0

0

0

 

710

Education ICT Rolling Programme

 Part

H6

6,105

1,472

1,183

1,150

1,150

1,150

0

 

744

3R's New Schools ICT Provision

 Part

H6

3,150

144

2,506

500

0

0

0

 

 

 

 

 

10,075

1,616

4,074

2,085

1,150

1,150

0

 

APPENDIX 3 CONT’D (Page 4 of 8)

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Education, Culture and Sport cont’d

 

 

 

 

 

 

 

 

 

 

Schools - Other Equipment

 

 

 

 

 

 

 

 

 

581

Science & Technology Equipment

 Legal

H7

9

 

9

0

0

0

0

774

Adequate Funding for TASSCC Equip & Advisory Service

 Legal

H1

120

0

30

30

30

30

0

778

3R's Furniture, Fittings & Equipment and Other Works

 Legal

H7

3,000

0

2,907

93

0

0

0

New

3R's Furniture, Fittings & Equipment and Other Works

 Legal

H7

881

0

0

881

0

0

0

 

Sports

 

 

4,010

0

2,946

1,004

30

30

0

556

Rubislaw/Harlaw Playing Fields

 Legal

M1

4,195

3,311

492

392

0

0

0

653

Inchgarth Community Facilities

Legal

H7

343

340

3

0

0

0

0

655

Changing Facilities Upgrade - Aulton/Hazlehead

 Legal

H7

6,912

4,840

1,191

881

0

0

0

656

Regional Sports Facility - Phase 1

 Legal

H7

10,577

10,058

519

0

0

0

0

673

Torry Outdoor Sports Centre

 Legal

H7

411

402

9

0

0

0

0

741

Links Ice Arena Refrigeration Plant

 Legal

H7

1,477

102

1,334

41

0

0

0

745

Hazlehead Golf Project

 Legal

H7

2

0

2

0

0

0

0

753

Community Stadium

 Legal

H7

188

98

90

0

0

0

0

717

Regional Sports Facility - 50m Pool

 Part

H2

23,000

40

560

6,000

10,000

6,400

0

760

Sports Strategy

Part 

H6 

356

256

100

0

0

0

0

747

Regional Sports Facility - Phase 2

No

H6

2,500

0

0

0

2,500

0

0

 

Culture & Leisure

 

 

49,961

19,447

4,300

7,314

12,500

6,400

0

763

Music Hall Ceiling & Roof Space

 Legal

H4

395

1

381

13

0

0

0

770

Beach Ballroom Floor Replacement

 Legal

H7

314

0

306

8

0

0

0

681

Aberdeen Arts Centre Refurbishment

 Part

H6

462

418

39

5

0

0

0

767

Peacock Visual Arts

 No

H6

3,000

0

170

500

1,300

1,030

0

 

 

 

 

4,171

419

896

526

1,300

1,030

0

706

Woodside Customer Access Point

 Legal

H7

1,943

597

1,320

26

0

0

0

727

Rosemount Community Education Centre

 No

H7

25

0

25

0

0

0

0

 

 

 

 

1,968

597

1,345

26

0

0

0

 

 

 

 

 

 

 

 

 

 

 

 

Total - Education, Culture and Sport

 

 

118,323

40,550

19,186

13,524

24,196

20,868

0

 

APPENDIX 3 CONT’D (Page 5 of 8)

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Enterprise, Planning and Infrastructure

 

 

 

 

 

 

 

 

0

 

Corporate Accommodation

 

 

 

 

 

 

 

 

 

663

Corporate Office Accommodation

Legal

H7

67,928

12,703

10,735

34,693

8,470

1,327

0

 

 

 

 

67,928

12,703

10,735

34,693

8,470

1,327

0

 

Roads/Pavements/Bridges

 

 

 

 

 

 

 

 

 

217

MTS Assoc Road Improvements - Wellington Rd Phase 5

 Legal

H7

5,813

5,423

380

10

0

0

0

551

Cycling, Walking & Safer Streets (CWSS)

 Legal

H7

730

 

365

365

0

0

0

724

Roads Safety ITS Unit Schemes

 Legal

H7

167

107

60

0

0

0

0

743

Upgrade of Footpaths at Heathryfold

Legal

H7

5

0

5

0

0

0

0

88

Traffic Calming & Road Safety

Part

H4

760

 

160

150

150

150

150

587

Access from the North

 Part

H6

12,830

 

200

1,000

3,200

4,930

3,500

647

Newhills Manse T Junction

 Part

M1

290

280

5

5

0

0

0

660

Central Aberdeen Transport Infrastructure

Part

H6

6,160

 

1,030

60

60

155

4,855

703

Traffic Signal Safety Upgrade

 Part

H7

2,597

507

490

400

400

400

400

715

MTS - Berryden Road Improvements

 Part

H6

8,703

608

360

125

600

1,210

5,800

716

A96 Park & Ride/Dyce Drive Link Road

 Part

H6

11,534

14

20

1,500

3,000

4,500

2,500

86

Lighting Improvements

 No

H3

1,393

 

193

300

400

500

0

296

Roads Maintenance Resurfacing

 No

H2

3,073

 

1,090

983

450

550

0

413

Footway Improvements

 No

H4

1,632

 

350

532

250

250

250

470

Road Network - Weak Bridges

 No

H6

318

 

90

78

50

50

50

471

Road Network - Bridge Major Maintenance Programme

 No

H6

250

 

50

50

50

50

50

550

Signage

No

H2

292

 

92

50

50

50

50

627

Western Peripheral Route

 No

H6

14,949

5,600

3,949

4,200

800

200

200

721

Wellington Bridge - Preservation Works Phase 2-4

 No

L

1,121

950

10

161

0

0

0

757

Union Street Cable Support System for Banners & Festive Lights

 No

H6

40

22

6

12

0

0

0

New

Union Street Cable Support System for Banners & Festive Lights

No

H6

70

0

0

70

0

0

0

 

 

 

 

72,727

13,511

8,905

10,051

9,460

12,995

17,805


 

APPENDIX 3 CONT’D (Page 6 of 8)

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Enterprise, Planning and Infrastructure cont’d

 

 

 

 

 

 

 

 

 

 

Car Parking

 

 

 

 

 

 

 

 

 

216

Car Parking: Extend Pay & Display

Legal

H7

575

 

350

225

0

0

0

735

Car Parking: Extend Pay & Display - Zone M Rosemount Area

 Legal

H7

135

 

135

0

0

0

0

739

Replacement Programme for Pay & Display Machines

No

H2

100

0

0

100

0

0

0

New

Golden Square Car Parking - purchase machines, signage & lining

No

H3

43

0

0

43

0

0

0

 

 

 

 

853

0

485

368

0

0

0

 

Drainage/Flood Prevention

 

 

 

 

 

 

 

 

 

646

Glashieburn Flood Protection

No 

H2

362

152

25

165

20

0

0

734

Flood Prevention

No

H2

456

206

50

50

50

50

50

 

 

 

 

818

358

75

215

70

50

50

 

Other Infrastructure

 

 

 

 

 

 

 

 

 

768

Energising Aberdeen

 Legal

H7

1,700

 

1,700

0

0

0

0

462

Council Travel Plan

 Part

H5

89

54

25

10

0

0

0

765

Nestrans - Capital Grant

 Part

H6

7,055

 

1,411

1,411

1,411

1,411

1,411

563

Vehicle Replacement

 No

H2

7,500

 

1,500

1,500

1,500

1,500

1,500

662

Wifi Infrastructure

No

L

508

472

36

0

0

0

0

758

Upgrade of MOT Station

 No

H2

35

0

35

0

0

0

0

New

Biomass Heating – Duthie Park Winter Gardens

No

H3

125

0

0

125

0

0

0

New

Wifi Infrastructure (Communities)

No

L

170

0

0

81

89

0

0

 

 

 

 

17,182

526

4,707

3,127

3,000

2,911

2,911

 

Corp Property Replacement/Renewal Programme

 

 

 

 

 

 

 

 

 

294

Corp Property Replacement/Renewal Programme

 Part

H2

38,696

 

4,966

7,780

7,975

8,975

9,000

 

 

 

 

38,696

0

4,966

7,780

7,975

8,975

9,000

 

 

 

 

 

 

 

 

 

 

 

 

Total - Enterprise, Planning and Infrastructure

 

 

198,204

27,098

29,873

56,234

28,975

28,258

29,766

 

APPENDIX 3 CONT’D (Page 7 of 8)

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Housing and Environment

 

 

 

 

 

 

 

 

 

 

Waste

 

 

 

 

 

 

 

 

 

233

Waste Disposal Facilities (Mill of Dyce)

 Legal

H5

541

6

0

0

150

385

0

497

Ness Landfill Restoration

 Legal

H5

19,665

 

6,448

7,900

5,317

0

0

720

Gully Waste Recyling - Reed Bed at Ness

Legal

H7

514

468

46

0

0

0

0

726

Co-mingled Collection of Garden & Food Waste

 Legal

H7

857

115

742

0

0

0

0

766

Hill of Tramaud Landfill - Change of Law Costs

 Legal

H7

4,337

 

2,800

656

881

0

0

762

Multi-Occupancy/Tenemental Paper Recycling

 No

H6

262

15

176

71

0

0

0

 

 

 

 

26,176

604

10,212

8,627

6,348

385

0

 

Environmental Protection

 

 

 

 

 

 

 

 

 

738

Replacement of Cremators, Aberdeen Crematorium

Legal

H1

3,959

538

1,900

1,420

101

0

0

New

Scientific Services Lab - Equipment Purchase (ICP & HPLC)

No

H1

69

0

0

69

0

0

0

 

 

 

 

4,028

538

1,900

1,489

101

0

0

 

Parks

 

 

 

 

 

 

 

 

 

244

Duthie Park & Winter Gardens - Cost Net of Heritage Lottery Funding

 No

H1

2,904

129

15

170

1,103

1,041

446

 

 

 

 

2,904

129

15

170

1,103

1,041

446

 

Private Housing/Travelling Persons

 

 

 

 

 

 

 

 

 

775

Clinterty Travelling Persons Site (net of grant)

No

M1

95

0

27

68

0

0

0

New

Private Sector Housing Grant

 Legal

H5

5,250

0

0

1,750

1,750

1,750

0

 

 

 

 

5,345

0

27

1,818

1,750

1,750

0

 

Other

 

 

 

 

 

 

 

 

 

363

Improve City Gateways/Appearance of Routes In

 Legal

H7

76

 

76

0

0

0

0

567

Memorials in City Cemeteries

 Legal

H6

215

 

65

50

50

50

0

New

In-house manufacture of double glazing units - purchase equipment

No

H1

20

 

0

20

0

0

0

 

 

 

 

311

0

141

70

50

50

0

 

 

 

 

 

 

 

 

 

 

 

 

Total - Housing and Environment

 

 

38,764

1,271

12,295

12,174

9,352

3,226

446


 

APPENDIX 3 CONT’D (Page 8 of 8)

NON HOUSING CAPITAL PROGRAMME DETAILED

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Legally

Service

Total

Prior

Projected

Estimated

Estimated

Estimated

Estimated

Project

 

Committed

Priority

Project

Years

Outturn

Budget

Budget

Budget

Budget

ID

Project Description

(Yes/No/Part)

(High/Med/Low)

Cost

Spend

2009/10

2010/11

2011/12

2012/13

2013/14

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Social Care and Wellbeing

 

 

 

 

 

 

 

 

 

594

Rosewell House

 Legal

H1

8,753

8,460

75

218

0

0

0

691

Integrated Drugs Service

Legal

H1

650

0

650

0

0

0

0

777

New Residential Children's Unit

No

H1

1,700

0

35

1,465

200

0

0

New

Intensive Community Support & Learning Service

 No

H3

75

0

0

75

0

0

0

New

Establish Joint Occupational Therapy Store with NHS Grampian

No

H2

350

0

0

350

0

0

0

 

 

 

 

 

 

 

 

 

 

 

 

Total - Social Care and Wellbeing

 

 

11,528

8,460

760

2,108

200

0

0

 

 

 

 

 

 

 

 

 

 

 

 

Total Gross Expenditure - All Services

 

 

394,679

80,410

66,855

96,760

66,927

53,515

30,212

 

 


 Appendix 5

Projects Funded from the Capital Fund

 

 

 

 

Revised Budget

£’000

Total Spend to Date

£’000

Under /  (Over) Spend

£’000

Funding Required 2010/2011

£’000

Comment

1

ICT Schools

300

300

0

0

Complete

2

ICT Continuous Improvement

395

325

70

70

Various projects ongoing. Proposed to remove surplus funding.

3

Roads Investment

5,000

4,742

258

258

A full programme of works has been outlined and is ongoing.

4

Street Lighting

4,000

4,000

0

0

Complete

5

Repairs and Maintenance – Health & Safety

488

488

0

0

Complete

6

Improvements to Play Parks

450

403

47

47

Various projects ongoing.

7

Improving DDA Access

375

370

5

0

Complete

8

Improvements to Car parks

250

206

44

0

Complete

9

George Street

575

468

107

107

Project has commenced and is ongoing.

10

Improvements to Public Toilets

250

163

87

87

A programme of toilet refurbishments is ongoing.

11

Small Environmental Improvements

100

180

(80)

0

Complete

12

ICT investment

200

176

19

19

Various projects ongoing.

13

CRM investment

451

451

0

0

Complete

14

Investment in Cleaning

250

0

250

250

Held due to requirement for additional vehicle parking facilities.

 

Total

13,084

12,272

781

812