6. Capital Financing
- All capital expenditure must be financed, either from external sources (government grants and other contributions), from the council’s own resources (reserves and capital receipts) or from new debt (borrowing and leasing). The planned financing of the expenditure set out table 1 is shown in the following table 3, below:
Table 3 – Capital Financing
| . |
Estimate
2025/26
£M |
Estimate
2026/27
£M |
Estimate
2027/28
£M |
Estimate
2028/29
£M |
Estimate
2029/30
£M |
Estimate
Total
£M |
| External Sources |
|
|
|
|
|
|
| Grants and Contributions |
5.12 |
3.25 |
2.53 |
1.99 |
2.00 |
14.89 |
| S106 Developers' Contributions |
2.26 |
2.00 |
1.66 |
1.02 |
0.00 |
6.94 |
| Community Infrastructure Levy |
0.47 |
2.43 |
11.53 |
2.84 |
1.01 |
18.28 |
| Own Resources |
|
|
|
|
|
|
| Capital Receipts |
7.96 |
11.61 |
6.42 |
16.35 |
1.15 |
43.49 |
| Revenue Contributions |
0.68 |
2.00 |
18.14 |
6.89 |
5.72 |
33.43 |
| Debt (CFR) |
|
|
|
|
|
|
| Internal Borrowing - Manydown (B Loan Note) |
0.88 |
0.38
|
0.59 |
0.40 |
0.34 |
2.59 |
| Internal Borrowing ( Redevelopment of the Leisure Park) |
0.00
|
0.00 |
0.00 |
0.00 |
9.66 |
9.66 |
| Total Capital Expenditure |
17.37 |
21.67 |
40.87 |
29.49 |
19.88 |
129.28 |
2. The proposed future capital programme will be financed from within the council’s existing resources. However, any unfinanced capital expenditure from capital resources is deemed to be “internal borrowing” or debt even if the council does not need to externally borrow by taking out loans (for example, where the council has the resources to use internal cash balances in place of external loans). By the end of 2029/30 the estimated level of internal borrowing will be £13.70M (includes £1.45M in 2024/25) and relates to repayable Manydown service based capital loans (£4.04M) and costs associated with the Redevelopment of the Leisure Park (£9.66M).
3. The council’s MTFS processes must also reflect the IFRS 16 accounting standard. The standard requires the council to recognise a “right-of-use” asset for any arrangement where the council is granted exclusive rights to use an asset. This recognition is treated as capital expenditure financed by leasing, which increases the Capital Financing Requirement (CFR). To date the council has added one right-of-use asset to the balance sheet, however, as the lease is for nil consideration, the CFR is unaffected.
4. Debt is only a temporary source of finance since borrowing and leases must be repaid. The council’s cumulative outstanding amount of debt finance is referred to as the Capital Financing Requirement (CFR) and is a prudential code indicator. The CFR increases with capital expenditure or leases being recognised and reduces when capital receipts and contributions are used to reduce debt. By the end of 2026/27 the council is forecasting a CFR of £2.71M in respect of the Manydown loans and has historically not had any significant external debt.
5. In the case of internal or external borrowing, regulations dating back to 2003 and updated in 2024, require that a charge, or provision, is made in the revenue budget to either set aside monies to repay external debt or to restore balances used for internal borrowing. This is known as making a Minimum Revenue Provision and will impact the General Fund revenue budget.
6. The council’s annual Minimum Revenue Provision Policy Statement is set out in section 8 of this Appendix. In accordance with the policy, no MRP will be charged in respect of the Manydown service based loans as the loans are secured and will be repaid. There will be a future requirement beyond 2029/30 to charge MRP in respect of the Redevelopment of the Leisure Park starting the year after the asset becomes operational and this will be charged over 50 years. The CFR and MRP are reviewed annually and should new capital receipts be received they will be used to reduce the CFR which will reduce the annual MRP charge made.
7. However, should either internal or external borrowing be needed for additional future unfinanced capital expenditure, additional capital receipts will be required, or the council will need to set aside an increased MRP. The impact of such potential additional borrowing on future budgets would need to be observed to ensure affordability in the longer-term.
8. The following table (table 4) shows the CFR prudential indicator as it accumulates year-on-year. The purpose of this prudential indicator is to ensure that the level of unfinanced capital expenditure remains within sustainable limits.
Table 4 – Capital Financing Requirement (CFR) and Minimum Revenue Provision (MRP)
| . |
Estimate
31/03/26
£M
|
Estimate
31/03/27
£M
|
Estimate
31/03/28
£M
|
Estimate
31/03/29
£M
|
Estimate
31/03/30
£M
|
| CFR - Manydown Loans |
2.33 |
2.71 |
3.30 |
3.70 |
4.04 |
| CFR - Redevelopment of the Leisure Park |
0.00 |
0.00 |
0.00 |
0.00 |
9.66 |
| MRP |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |