Issue - meetings
Revenue & Capital Budget Monitoring, Cash Limits and Virements – April to December 2025
Meeting: 12/02/2026 - Cabinet (Item 76)
76 Revenue & Capital Budget Monitoring, Cash Limits and Virements – April to December 2025
PDF 223 KB
The report presents the financial monitoring information for the Council for the 2025/26 financial year, using information available up to the end of December 2025.
:
Additional documents:
- E3652 - Appendix 1 - Revenue Monitoring Commentary, item 76
PDF 300 KB
- E3652 - Appendix 2 - Key Scheme Capital Monitoring Commentary, item 76
PDF 168 KB
- E3652 - Appendix 3(i) - Proposed Revenue Virements, item 76
PDF 207 KB
- E3652 - Appendix 3(ii) - Revised Revenue Cash Limits, item 76
PDF 277 KB
- E3652 - Appendix 4(i) - Capital Virements, item 76
PDF 119 KB
- E3652 - Appendix 4(ii) - Capital Programme by Portfolio, item 76
PDF 175 KB
- E3652 - Appendix 5 - Revenue Savings Monitor, item 76
PDF 354 KB
- Webcast for Revenue & Capital Budget Monitoring, Cash Limits and Virements – April to December 2025
Minutes:
Cllr Mark Elliott, Cabinet Member for Resources, introduced the report, moved the officer recommendation and made the following points:
· The Council is forecasting a £1.659m revenue overspend at the end of December, after using £9.83m in contingencies and £1.721m from the pay and grading reserve.
· This represents an improvement of £764k compared with the Quarter 2 position.
· Children’s Services remains the most significant financial pressure, with a predicted £7.4m overspend, driven largely by high residential placement costs.
· A strengthened Transformation Programme is under way in Children’s Services, including a placements taskforce, cost assurance work, and long?term sufficiency planning.
· Adult Social Care is also under pressure, with demand for residential care up 10%, but forecasts a more modest £551k overspend.
· The Economic & Cultural Sustainable Development portfolio forecasts a £3.136m overspend, largely due to lower?than?budgeted Roman Baths visitor numbers.
· Despite lower visitor numbers, Heritage Services is still expected to return over £12m profit, supported by increased spend per head.
· Housing Benefit claims for temporary accommodation have risen 53% year?on?year, believed to be linked to increased no?fault evictions ahead of the Renters Rights Bill.
· Positive financial contributions include Parking Services overperformance (+£0.5m), favourable treasury performance (+£1.4m), and £1.2m reduced borrowing requirement due to capital project delays.
· The 2025/26 capital programme is forecast to spend £94.321m against a £149.537m revised budget, with most of the £55m variance due to rephasing rather than cancellation. Examples include slight delays to electric refuse vehicles and the Bath Household Recycling Centre, though both remain on track for delivery.
· General unearmarked reserves remain at £12.6m, within the risk?assessed range.
· Overall, the Council’s financial position remains challenging but improving, with ongoing mitigation efforts expected to continue reducing the overspend, though recovering the full £1.6m gap by year?end is uncertain.
Cllr Joel Hirst seconded the motion and made the following points:
· Local government continues to face significant national?level challenges, particularly rising demand in Children’s and Adult Services for care packages for vulnerable residents.
· Parking income has exceeded expectations, providing a positive contribution to the financial position.
· Prudent treasury management and a strong focus on delivering value to residents underpins the council’s financial approach.
· B&NES remains a council with one of the lowest council tax levels in the South West, demonstrating continued financial restraint.
· The council has successfully delivered £9.1 million in savings this year.
· The Children’s Services Transformation Programme is highlighted as producing impressive outputs that help mitigate ongoing cost pressures.
· These combined efforts are enabling the council to balance the budget and reassure residents that their council tax is being used responsibly.
· The report reinforces the council’s strong and positive record of financial management.
Cllr McCabe highlighted the revenue that is provided by tourism which makes a contribution to keeping Council Tax lower.
Cllr Warren highlighted the fact that B&NES is a lead authority on climate and nature actions.
RESOLVED (unanimously):
(1) To note the 2025/26 revenue budget position detailed within the report (as at the end of ... view the full minutes text for item 76
:
