SUPPLEMENTARY REPORT TO SCRUTINY COMMITTEE - 18 DECEMBER 2001

 

 

 

 

 

 

 

 

 

REVENUE BUDGET 2002/2003

 

 

 

The Executive considered the report at Agenda No 30 on 11 December 2001 and below is shown a summary of their recommendations.

 

 

 

Revised Estimates 2001/2002

 

 

 

No changes were made to the draft estimates although the Executive shared the concern of the Management Team of the potential overspend.  Growth or supplementary items would not be allowed for the remainder of the year.  Any overspend at the end of the year would have to be met from balances.

 

 

 

Original Estimates 2002/2003

 

 

 

Supplementary Information (as attached) was circulated on the Superannuation situation and the Executive agreed to go with Option 2.  This is a stepped increase over 3 years with lower contributions for the first two years from 2002/2003.  The main risk is the effect on the next 3-year revaluation.  This decision reduced the required contribution by £263,500 in 2002/2003.

 

 

 

The Director of Corporate Services emphasised the need to still make savings in the budget as the stepped superannuation and the lower interest from balances agreed in the financial strategy meant that a further £250,000 + savings would be required in 2003/2004 and the following year.

 

 

 

The Executive considered the Appendices showing the variations between the budgets (30.2 and 30.3) the savings already made (30.4) and the suggested further savings (30.5).  The following recommendations were made:

 

 

 

a)

Community Safety

 

 

 

Add £10,000 as this activity is emerging as a high priority in the Community plan consultation.

 

 

 

b)

Community Projects and Community Development    

 

 

 

Reduce by £45,000 as shown with a report to be made on how to achieve this.

 

 

 

c)

Concessionary Fares

 

 

 

No change to budget.

 

 

 

d)

Tourism

 

 

 

Delete the provision of Tourist Information Centre and save £15,000.

 

 

 

e)

Subscriptions

 

 

 

Stop the subscriptions to the following:

 

 

 

     FAST     £3,000

 

     SEE (part)     £3,500

 

     LAAN     £300

 

 

 

The Executive also agreed to fund the cost of Bed and Breakfast for the Homeless from the Homelessness Fund.

 

 

 

Management Team would also need to examine staffing requirements and report during the year on potential savings.

 

 

 

The revised position on Total Service Expenditure is therefore as follows:

 

 

 

 

 

 

£

TSE as per draft budget

 

 

10,492,530

Less savings on stepped

Superannuation

 

 

 

263,500

 

 

 

 

10,229,030

Add Community Safety

 

 

10,000

 

 

 

 

10,239,030

Deduct:

Community Projects/Development

     T.I.C.

     Subscriptions

£

45,000

15,000

6,800

 

 

 

 

 

 

66,800

 

 

Recommended TSE

 

 

 

10,172,230

 

 

 

The Executive also reconsidered the level of Council Tax and agreed to recommend an increase of 9.1% in view of the financial position.  This would lead to taking a lower amount from balances than forecast.  This was needed in view of the potential overspend in 2001/2002 and the need to reduce the amount from balances in 2003/2004.

 

 

 

The Director of Corporate Services reported that the Council Tax Base had now been calculated and will be 42,929.62.  This can only be done after 1st December each year and will be reported to the Council meeting on 5 January 2002.

 

 

 

The overall position on Council Tax from the preceding recommendations is therefore as follows:

 

 

 

 

 

 

Provisional November 2001

 

Recommended Council Tax

 

£000’s

£000’s

Total Service Expenditure

     10,075

10,172

Asset Management Account

     -1,435

-1,425

Interest From Balances

     -300

-213

Net Budget Requirement

     8,340

8,534

Government Grant

 

     -3,790

     4,550

-3,935

4,559

Council Tax Base (estimate)

     42,900

42,929.62

Council Tax Levy

     £106.07

£107.13

Increase on 2001/2002 of £98.20

     8.00%

9.1%

 

 

 

The Executive were reminded that the grant amount is only provisional and the final amount will be announced at the end of January.   Any change to the above amount will be met by adjusting the amount from Interest From Balances.