• Home
  • Enquiry
  • Events
  • News
  • Pay for it
  • A – Z Services
You are here |
  • Agenda item
  • Agenda item

    Capital Programme Outturn 2024/25

    • Meeting of Cabinet, Wednesday, 18th June, 2025 5.00 pm (Item 55.)

    Report attached.

    Minutes:

    The Cabinet considered a report of Councillor Vanessa Alexander, Portfolio Holder for Resources and Council Operations, which set out the Capital Programme outturn position for 2024/25, including variations to the budgets from those reported to Cabinet in January 2025.

     

    Councillor Alexander provided a brief introduction to the report.

     

    Councillor Khan commented that he would wish to see capital spending maximised before local government reorganisation and asked if new projects could be added to the Capital Programme.  Councillor Dad confirmed that the Controlling Group would look at possible developments which would benefit the whole of the Borough.

     

    Approval of the report was not considered to be a key decision.

     

    Reasons for Decision

     

    The Council had authorised new additions to the Capital Programme 2024/25 of £4.404m at its meeting on the 27th February 2024.

     

    Since the Council meeting in February 2024, new schemes totalling £2.694m had been approved and added to the programme.  The additional expenditure approved was to be fully funded from by external grants and capital receipts.

     

    In addition, the capital spend outturn from 2023/24 had slipped £40.656m into 2024/25, of which £37.769m related to the Levelling Up scheme for Accrington Town Centre, the Leisure Estate Investment and Housing Schemes, including Disabled Facilities Grants.

     

    A further £8.482m of capital budgets had been removed from the capital programme.  As a result, the total approved Capital Programme now totalled £39.272m.  The table below provided a breakdown:

     

    Capital Programme 2024/25

     

     

    £m

    New Additions to the Capital Programme (Reported at February

    Council 2024)

     

    4.404

    Budget Changes

     

    Slippage from 2023/24

    40.656

    Budgets removed from the programme

    -8.482

    New Schemes and Additional Funding approved in year

    2.694

    Current Approved Capital Programme Budget 2024/25

    39.272

    Less Slippage to 2025/26

    -23.236

    Current Working Capital Programme Budget 2024/25

    16.036

     

     

    The current programme of £39.272m was not capable of being delivered in the current financial year.  Therefore, uncompleted elements of £23.236m had been slipped into the future years in which it was expected to be spent.

     

    Outturn Position

     

    The actual expenditure to 31st March 2025 was £15.951m against the latest rephased budget for 2024/2025 of £16.036m.  This equated to 99.47% spend.

     

    Following the rephasing of the programme budgets, the outturn showed a small underspend of £0.085m with most schemes in line with the budgeted profile and spent in year.

     

    As shown in the table below, £23.097m of budget had been rephased into 2025/26 and £0.139m into 2026/27.  £12.577m related to the Levelling Up scheme for Accrington Town Centre, £6.793m to the Leisure Estate Investment, £0.409 to Disabled Facility Grants and the balance to miscellaneous capital schemes.

     

    The significant elements of the programme spent in year were shown in the table below with a more detailed breakdown provided in Appendix A of the report.

     

    2024/25 Variance and Future Phasing of Capital Programme

     

     

    Programme Area

    Revised

    Programme

    (Qtr 4)

     

     

    £000

    Slippage

    Into

    2025/26+

    2026/27

     

    £000

    Programme

    After

    Slippage

    2024/25

     

    £000

    Total

    Expenditure

    2024/25

     

     

    £000

    Variance

    (Under) /

    Over

    Spend

     

    £000

    Operational Buildings

    1,164

    (849)

    312

    306

    (6)

    Parks and Open Spaces

    1,495

    (971)

    524

    523

    (2)

    IT Projects

    282

    (78)

    205

    205

    (0)

    Recreation and Sport

    -

    -

    -

    -

     

    Vehicles and Equipment

    766

    (666)

    101

    31

    (70)

    Community Projects

    528

    (471)

    58

    54

    (4)

    Planned Asset Improvement Programme

    207

    (167)

    40

    40

    (0)

    Leisure Estate Investment Programme

    11,866

    (6,793)

    5,072

    5,072

    0

    Public Sector Decarbonisation Scheme

    -

    -

    -

    (3)

    (3)

    Levelling Up Fund

    19,689

    (12,577)

    7,112

    7,112

    (0)

    UK Shared Prosperity Fund

    388

    (255)

    134

    134

    (0)

    Huncoat Garden Village

    711

    -

    711

    711

    (0)

    Housing Improvement Programme

    2,176

    (409)

    1,767

    1,767

    (0)

    Total Approved Capital Spend Budgets

    35,272

    (23,236)

    16,036

    15,951

    (85)

     

     

    The overall net position was that the Capital Programme at period 9 (Qtr 3) had been forecasting a total spend of £23.635m and the actual outturn of £15.951m was a reduction of £7.684m, which was largely due to the budget adjustment on the Levelling Up project.

     

    The £15.951m outturn had largely been financed using external grant monies received and the use of capital receipts and reserves held by the Council.  There had been no use of prudential borrowing in the financing of the programme and there would be no future implications on the revenue budget due to the repayment of principal and interest.

     

    The funding of the programme 2024/25 was set out in a pie chart within the report.

     

    Close monitoring of the capital programme had been undertaken throughout the year to ensure that the projects were kept in line with spend forecasts and were considered in the Council’s cash flow forecasts.  Deviations from the spending profiles and any financial implications were considered in future treasury and revenue budget forecasts.

     

    There were no alternative options for consideration or reasons

     

    Resolved                                    -    That Cabinet notes the outturn position for 2024/25 of £15.951m and slippage into 2025/26 of £23.236m.

     

    Supporting documents:

    • Capital Programme Outturn 2024/25 - Main Report, item 55. pdf icon PDF 414 KB

     

    Council and Democracy
    • Calendar
    • Committees
    • Consultations
    • Constitution
    • Decisions
    • Election results
    • Forthcoming Decisions
    • Forward Plans
    • Library
    • Meetings
    • Outside bodies
    • Parish councils
    • Search documents
    • Subscribe to updates
    • Your councillors
    • Your MPs
    • What's new
    • Archive – Meetings before 1st May 2015
    Hyndburn Borough Council © 2018 All Rights Reserved Terms and Disclaimer and Privacy Policy
    This site uses cookies: Find out more.