5
The Committee received report ES-2444 which provided an overview of the draft outturn position for the financial year ending 31 March 2025.
The Deputy Chief Finance Officer introduced the report and stated that in the Harbour there was a deficit of £53,304 against a budgeted surplus of £18,300. For the Caravan and Campsite there a surplus of around £176,817 against an anticipated deficit of £141,400. There was a net surplus for 2024/25 and this had been transferred to the reserve. As of 31 March 2025 reserves totalled £529,809.
The Chair invited questions.
The advisory group had sent through questions in advance of the meeting which the finance business partner responded to.
£8,000 of the rent figure related to one-off back rents, as opposed to annual rents.
All back pay for wages had been processed, and this only related to the 2023-24 year.
Regarding expenditure allocation, when The Harbour Master covered the Caravan Site Manager at weekends this salary was not automatically split but it could be cross charged through internal revenue and cost codes if finance were informed.
The Harbour and Caravan Site Managers salary was not funded by the Harbour or the Caravan Site, it was funded from Property and Place.
Of the £38,252 shown in the report at 2.1 as 'Rural Solutions'. Rural Solutions cost £17,165, legal and audit costs associated with Harbour Revision Order and Port Marine Code Audit £21,087. The cost for Rural solutions would be re-allocated manually and this was down to a mis-coding error. The total surplus/deficit from both the Harbour Account and the Caravan/Campsite Account are put into reserve.
Car park income was a straight transfer, all the receipts were transferred to the Harbour Account.
Regarding the variance between the budget and actuals on harbour rental income, this was work in progress with Property and Place. Budgets are based on estimates and therefore variances may arise following the budget setting process.
Support charges were one of the largest single costs to the Harbour and totalled £155,606, and the advisory group asked for more explanation of this figure and how it was calculated. The Finance Business Partner stated that the budget figures of £42,200 for the Harbour and £87,800 for the Caravan/Campsite have been previously agreed, this figure is what has been used when calculating the Surplus/Deficit to be put into the ringfenced reserve, so any variation of this budget is disregarded for the calculation for the reserve. Support recharges reflect the cost of services such as Finance, HR, Legal, Asset Management etc.
Mr Blois asked if there could be an itemised explanation of the recharges to the harbour. The Finance Business Partner confirmed that this could be added to the next report. Support charges had been agreed for a fixed amount, any variations (for example increases in NI) were not charged back.
Councillor Ashton asked how the cost of operating the car parks were charged to the harbour. The Finance Business Partner stated this was covered by the general fund. Councillor Ashton felt that the charges should be charged back to the harbour as it was a harbour cost. Actual costs of staffing should be attributed to the harbour as this was a cost from the harbour.
Mr Ogden asked if people struggled with the car park payment system in the harbour and using the mobile app to pay. The Head of Property and Place stated that the system had been changed at the start of the year, there had been issues when this had been introduced but this had now been ironed out.
On the proposal of Councillor Ashton, seconded by Councillor Reeves it was
RESOLVED
That the Harbour Management Committee:
1. Reviews the Draft Outturn Report for the financial year 2024/25.
2. Recommends that Cabinet, notes the transfer of the surplus from the Harbour and Caravan Park operations into the Southwold Harbour reserves.
3. Recommends that Cabinet, notes the increased pressures due to rising utility costs and maintenance and directs future budget considerations to account for these.