Quickly exit this site by pressing the Escape key Quick exit
We use some essential cookies to make our website work. We’d like to set additional cookies so we can remember your preferences and understand how you use our site.
You can manage your preferences and cookie settings at any time by clicking on “Customise Cookies” below. For more information on how we use cookies, please see our Cookies notice.
Your cookie preferences have been saved. You can update your cookie settings at any time on the cookies page.
Your cookie preferences have been saved. You can update your cookie settings at any time on the cookies page.
Sorry, there was a technical problem. Please try again.
Table 5: Capital Budget
|
Revised Budget |
Actual Spent to Date |
Forecast Outturn |
Forecast Variance to Budget |
% age of Budget Spent to Date |
£’000 |
£’000 |
£’000 |
£’000 |
% |
|
IT Department (including Kent Data centre) |
7,146 |
2,433 |
6,370 |
(776) |
34% |
Estate Department (including UKPN) |
2,613 |
653 |
2,540 |
(73) |
25% |
Estates Zenith building |
18,444 |
4,066 |
18,444 |
(0) |
22% |
Estates backlog Capital |
2,996 |
44 |
1,368 |
(1,628) |
1% |
Transport |
2,928 |
1,384 |
3,606 |
678 |
47% |
ANPR Department |
280 |
288 |
296 |
16 |
103% |
Other - Plant & Equipment |
174 |
59 |
188 |
14 |
34% |
Ashford Re-Modelling |
4,693 |
576 |
4,693 |
0 |
12% |
Project Zenith Open Zone furniture |
300 |
(58) |
130 |
(170) |
-19% |
Total |
39,574 |
9,445 |
37,635 |
(1,939) |
24% |
Table 6: Capital Income
|
Budget for 2022/23 |
Year to date Income |
Actual Income |
Actual Income |
Forecast Income |
Forecast Income |
Total Forecast |
Forecast Variance to Budget |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
Capital Receipts |
2,965 |
2,462 |
939 |
1,523 |
3,030 |
1,050 |
6,542 |
3,577 |
Revenue Contributions |
0 |
38 |
|
38 |
42 |
|
80 |
80 |
Total |
2,965 |
2,500 |
939 |
1,561 |
3,072 |
1,050 |
6,622 |
3,657 |