9 Budget Monitoring Report - Financial Outturn 2024/25
PDF 493 KB
Additional documents:
Minutes:
The Deputy Section 151 Officer presented the report to the Committee. A Microsoft PowerPoint was also shown to the Committee that provided additional details.
It was stated the report had been provided to the previous inquorate meeting and had been submitted and approved by Executive on 28th July 2025.
The report detailed the 2024/25 outturn position with regard to the General Fund (GF), the Housing Revenue Account (HRA), the Capital Programme (CP), the Treasury Management (TM) activities, and the earmarked reserves position.
Summarised at the attached Appendix 1 was the GF outturn position – this showed the Current Budget compared to the final Outturn position. Attached at Appendix 2 were the variances at service level.
The main variances against the current budget were shown in Table 1 of the report:
|
|
£'000 |
|
Rent rebates and allowances |
184 |
|
GoActive! |
(320) |
|
Year-end capital admin allowance |
(100) |
|
Pleasley Vale Business Park |
(88) |
|
Street scene services |
(142) |
|
Planning Development Control |
(53) |
|
Revenues and Benefits extra income |
(69) |
|
Salaries variances |
(683) |
|
Non-staff miscellaneous variances |
(146) |
|
Net cost of services |
(1,417) |
|
Debt Charges / Investment Interest |
(91) |
|
Extra contributions to GF from reserves / holding a/c’s |
(34) |
|
Additional general government grants |
(46) |
|
Total Outturn Variance |
(1,588) |
|
Changes to GF balance since revised budget – until outturn |
13 |
|
Contribution to Reserves – 2024/25 Outturn |
(1,575) |
The use of earmarked reserves in 2024/25 was £2.119m. This reflected the expenditure incurred on projects at 31st March 2025, which had approval to use earmarked reserves.
At the end of the financial year, it had been necessary to agree transfers into reserves in preparation for future expenditure commitments, some from income received 2024/25.
Transfers to reserves totalled £5.773m – £1.575m higher than originally forecast (reflecting the outturn in Table 1). These consisted of:
Attached at Appendix 7 was a table showing the Council’s earmarked reserves position for both the GF and HRA. After the transfers to reserves ... view the full minutes text for item 9