Appendix 6 – General Fund Balances
Perth and Kinross Council · 31 January 2024
Back to Finance and Resources Committee — 31 January 2024 and its agenda
Text extracted from the council's PDF. Layout and reading order may differ from the original.
Page 1
Appendix 6 General Fund Reserves Update Proposals Included in Report Commit- ments 31/3/23 23/24 24/25 25/26 Balance £m £m £m £m £m £m General Fund Balance 70.046 Balances Held Under Statute / Regulation - Revenue Grants (15.947) 9.755 (6.192) - Council Tax Income for affordable housing (4.353) 0.112 (0.283) (0.283) (4.807) - Developers Contributions: Affordable Housing (4.298) (4.298) - Car Parking (1.512) (1.512) - Developers Contributions: Commuted Sums (1.242) (1.242) - Devolved School Management (0.722) 0.722 0.000 Sub total (28.074) 10.589 (0.283) (0.283) 0.000 0.000 (18.051) Balances Held for Specific (Previously Approved) Purposes - Services for Children, Young People & Families (2.139) 1.858 (0.281) - Contribution to 2023/24 Revenue Budget (1.699) 1.699 0.000 - Perth High School (1.446) 0.450 0.312 (0.684) - Culture (1.172) 0.031 0.230 (0.911) - Learning Estate Decants (0.700) 0.700 0.000 - Financial Insecurity (0.680) 0.680 0.000 - School Counsellors (0.556) 0.227 0.227 0.102 0.000 - Works Maintenance (0.400) 0.200 (0.200) - Bertha Park High School (0.347) 0.274 (0.073) - Modern Apprentice Scheme (0.340) 0.033 0.307 0.307 0.307 - Project Feasibility Fund (Covid-19) (0.279) 0.211 0.040 (0.028) - Cemetery Walls (0.271) 0.026 0.126 0.119 (0.067) (0.067) - Primary School at Bertha Park (0.270) (0.270) - Perth and Kinross Offer (0.252) 0.252 0.000 - PH20 (0.212) 0.150 (0.062) - Working Smarter (Covid-19) (0.194) 0.040 0.120 0.034 (0.115) (0.115) Approved Contributions from / (to) Reserves
Page 2
Appendix 6 General Fund Reserves Update Proposals Included in Report Commit- ments 31/3/23 23/24 24/25 25/26 Balance £m £m £m £m £m £m Approved Contributions from / (to) Reserves - UCI Cycling World Championships (0.180) 0.180 0.000 - Community Resilience 0.000 (0.175) (0.175) - Climate Change (0.153) 0.153 0.000 - Ventilation Measures (0.114) 0.090 0.024 0.000 - Salix (0.113) 0.025 0.088 0.000 - Local Area Partnerships (0.090) 0.030 (0.060) - Community Investment Fund (0.089) 0.051 (0.038) - Grounds Maintenance ( A9/A85) (0.060) 0.060 0.000 - Local Government Elections 0.000 (0.053) (0.053) (0.053) 0.159 0.000 - Financial Assistance (Mod) 0.000 (0.020) (0.020) (0.020) (0.060) - Council Approved Expenditure 0.000 (0.173) (0.510) (0.683) Sub total (11.756) 6.999 1.043 0.182 (0.462) 0.594 (3.400) Balances Held for Other Purposes 0.000 - Transformation & Workforce Management (9.530) 2.988 0.260 0.060 (0.410) (6.632) - Covid-19 (2.193) 0.479 0.040 (1.674) Sub total (11.723) 3.467 0.300 0.060 (0.410) 0.000 (8.306) Earmarked Reserves (51.553) 21.055 1.060 (0.041) (0.872) 0.594 (29.757) Uncommitted General Fund Balance 18.493 Impact of Current Year Projected Outturn (1.057) Commitments from unearmarked Reserves (3.419) Updated Uncommitted General Fund Balance 14.017 Percentage of Net Revenue Budget 3.1%