Decision details

2024/25 Quarter 3 Revenue and Capital Monitoring and Forecast Outturn

Decision Maker: Executive

Decision status: For Determination

Is Key decision?: Yes

Is subject to call in?: Yes

Purpose:

The report discharged the responsibilities of the Executive to manage and control the revenue budget, capital programme and overall balance sheet position of the Council.

 

The Council’s Scheme of Delegation gave Executive collective responsibility for corporate strategic performance and financial management, monitoring and control. Standing Orders and Financial Procedures required Executive’s approval for major virements between revenue budgets, and in-year changes to the Council’s Capital Programme within approved Council resources within the approved policy framework.

 

The report enabled Executive to discharge its financial management responsibilities by setting out the Council’s position at Quarter three.

Decision:

ORDERED that Executive approve:

 

1.    The proposed revenue budget virements over £250,000 as detailed in Appendix three of the report.

2.    The inclusion of additional expenditure budgets to the Capital Programme totalling £0.430m for 2024/25 which were externally funded as detailed in Appendix eight of the report). This will increase the approved 2024/25 Capital Programme budget to £107.141m.

3.    The proposed virements over £250,000 between schemes in the 2024/25 Capital Programme approved by Council in March 2024 which are funded from within existing Council resources which were detailed in Appendix eight of the report.

 

AGREED that Executive note:

 

1.    The forecast 2024/25 revenue outturn as at Quarter three of £143.184m against an approved budget of £143.190m. This was an underspend of £6,000 (£0.006m) (0.00%) as summarised below and detailed in Table one of the report. This was an improvement of (£1.388m) from the £1.382m forecast year-end overspend reported at Quarter Two.

2.    The progress on savings delivery set out in Tables three and four of the report and Appendix four.

3.    The Council was dependent upon Exceptional Financial Support (EFS) in setting the budget for 2024/25 approved, in principle, by the Ministry of Housing, Communities & Local Government (MHCLG) of up to £13.4m of one-off borrowing, the costs which were factored into the MTFP. Of this sum £4.7m had been utilised to achieve a balanced budget in 2024/25. The forecast use of EFS had been reduced to up to £4.7m, which related only to the element used to balance the budget detailed in paragraph 4.5 of the report.

4.    It was essential that all available measures were taken by management to maintain revenue expenditure within the approved budget, given the marginal Quarter three forecast underspend. If an overspend occurred in the remainder of 2024/25 this would require further use of EFS or reserves. Both EFS and reserves could only be used once, and the financial pressure would remain in 2025/26 to be addressed.

5.    Based upon the Quarter three forecast outturn, the forecast revenue balances at 31 March 2025 would be £21.369m which was in line with that recommended in the approved Reserves Policy:

 

·         General Fund Reserve of £11.100m (minimum recommended)

·         Council’s unrestricted usable earmarked reserves of £10.269m

 

6.    The 2024/25 Capital Programme forecast year-end outturn of £65.158m at Quarter three was a reduction of £41.983m (39.18%) from the revised Quarter three budget of £107.141m comprising:

 

·         An underspend on projects of £12.303m

·         Slippage on projects of £29.680m into 2025/26 and 2026/27

 

7.    The current forecast deficit of £6.400m for 2024/25 related to the High Needs Block with the Dedicated Schools Grant which increased the forecast cumulative deficit to £20.693m at 31 March 2025. If the statutory override was removed by Government on 31 March 2026 without a national funding solution in place for High Needs, then this presented a critical risk to the Council’s financial viability, given that it would significantly deplete the Council’s general fund reserves. The DSG recovery actions and risks to the Council’s financial resilience were set out in paragraph 4.38 and Appendix six of the report.

8.    The level of Middlesbrough’s share of Collection Fund and General Fund Debtors on 31 December 2024 was detailed in paragraphs 4.63 to 4.65 and Table 11 of the report.

Report author: Andrew Humble

Publication date: 07/02/2025

Date of decision: 05/02/2025

Decided at meeting: 05/02/2025 - Executive

Effective from: 15/02/2025

Accompanying Documents: