St Edmundsbury Borough Council Website



Best for the west
 
Central Government links
 
Coat of Arms
 
Complaint about a councillor?
 
Concessionary travel schemes
 
Councillors allowances
 
Councillors, meetings and committee papers
 
Credit crunch
 
Departments within the council
 
E-gov E-bench
 
Financial statements
 
Freedom of Information Requests
 
Freedom of the borough
 
Guide to services
 
How decisions are made
 
Mayoral invitations and civic events
 
MPs and MEPs
 
National Bus Pass
 
Population
 
The council's constitution
 
The Internet Bench launch day picture page
 
Vision, mission, priorities and commitments
 
Who's who - corporate directors
You are here:  Home  >  Council Services  >  Budget Statement for 2003/2004  


Budget Statement for 2003/2004

 

Purpose

The purpose of this statement is to provide a summary of the Council's finances in a more accessible way than the official accountancy reports already in the public domain.

What is the Council Tax?

The council tax you pay is based upon the value of your house, which is put in one of eight bands. Each band pays a fixed proportion of the standard band D charge in its parish.

Only about 12% of your council tax is collected for the services provided by St Edmundsbury Borough Council.

For a band D property the total bill, without parish tax, is as follows:-

For the financial year beginning 1st April 2003 £ - p %age
St Edmundsbury Borough Council 141.12 12
Suffolk County Council 890.28 78
Suffolk Police Authority 109.35 10
Total bill (exc. parish) 1140.75 100

Each parish has its own tax (if applicable) to add to this total.

St Edmundsburys' Council Tax Increase

A five year forward projection of the consequences of the new budget and council tax is used to help with decision making. The Council's grant increase from the Government will be £269,000 or 4.6%. In fact, because the number of households has increased, this represents an increase of £5.96 (3.6%) for every Band D (or equivalent) household.

For the year 2003/2004, St Edmundsbury's own share of the tax bill will be going up by £12.69 for a band D property or 9.9% to the figure of £141.12 a year shown above. This is just £2.71 a week for all local services.

The council tax increase may be analysed as follows:-

Increase (Decrease)
at Band D
£ . p
Total at Band D
£ . p
Last year's council tax - 128.43
Increase in spending on services 34.03 -
Increased use of balances (15.88) -
Increased surplus on Collection Fund
- Community Charge 0.04 -
- Council Tax 0.46 -
Increase in government grant (5.96) -
Increase in Council Tax - 12.69
This year's Council Tax - £141.12

Have any saving been made?

Because of the structure of Local Government finance, only a small part of any increase in costs or new initiatives is met from government grant. In fact, for this year, the grant change represents an increase of £5.96 a household at taxpayer level, while costs have risen by £34.03 per household. About half of these extra costs have been financed from reserves.

For 2003/2004 savings totalling £226,000 a year have been removed from the budget. If these savings had not been made, the council tax would have to have been increased by a further £6.13 at Band D or an additional 5%. The Government has set a target for all local authorities to achieve 2% efficiency savings each year. The savings target for 2003/04 was £224,000 in last years Best Value Performance Plan.

What if I am not living in a Band D property?

The council tax you pay is based upon the value of your home, which is placed in one of eight bands, from A to H. Each band pays a fixed proportion of the standard Band D charge in its parish or town area.

Most properties in St Edmundsbury are in band B and pay seven-ninths of the band D rate.

Looking at this table you see that band H pays twice band D and three times band A.

Band Property Value £ Number of Homes Taxable Proportion
A 0-40,000 4,870 6/9
B 40-52,000 16,308 7/9
C 52-68,000 8,385 8/9
D 68-88,000 6,601 1
E 88-120,000 3,827 11/9
F 120-160,000 1,714 13/9
G 160-320,000 1,391 15/9
H Over 320,000 119 2
Total Homes 2003/2004 43,215

You can find a complete schedule of every tax in every band in every parish on the Council Tax Bands and Charges page.

The Taxbase of the Borough

From the real number of homes in the Borough listed above it is possible to calculate how much money a council tax of £1.00 at band D would raise in the Borough.

Taking the proportion of tax due in each band from the table above it can be calculated that 43,215 homes in various bands are equivalent to 39,695 homes of band D value.

Once all the single person discounts and empty periods and other losses are allowed for, the final number of band D equivalent properties in the Borough can be established.

This is called the Council's Taxbase and for 2003/2004 it is 35,256 band D equivalent properties.

So, in the Borough, a Band D council tax of £1.00 will raise £35,256 in cash income.

The Borough Council's Tax Income

The Borough's Council Tax for this year is £141.12 which will produce:-

Tax income for the year of £4,975,385.

Parish councils in the Borough levy their own council tax. However St Edmundsbury offers substantial grants to parish councils to enable them to provide more services at a lower cost. For the year 2003/2004, the total grant aid provided towards parish precepts will be £204,632, leaving them to raise £625,301 from parish tax payers. The year 2003/04 is the inaugural year of the Bury St Edmunds Town Council, and the first year in which a Council Tax is levied by this new authority.

What about Business Rates?

The business rate is set each year by the Government and all the income received from it is sent to the Government.

St Edmundsbury is the local billing authority charged with the responsibility of collecting this money on behalf of the Government.

In return, a share of this income is returned to the Borough Council on a per head basis, as part of the Government grants made to all local authorities.

The valuation of a business, in order to calculate its rateable value, is undertaken by a branch of the civil service known as the Valuation Office Agency and new values are produced every five years. The latest values came into operation on 1st April 2000, and are based on rental values as they stood in April 1998. Any business can check its rateable value by visiting the Valuation Office Agency website at www.voa.gov.uk.

Alternatively you can limit yourself to addresses in our area by going through the portal to the Valuation Office website on the St Edmundsbury Business Rates page.

What is the money spent on?

Looking first at the old year beginning on 1st April 2002, known as 2002/ 2003, a summary of expenditure and income would be as follows:-

2002/2003 Budget Expenditure
£'000
Income
£'000
Net
£'000
Housing Benefit Payments 12,200 11,077 1,123
Other Housing Services 885 170 715
Culture, Heritage and Tourism 2,207 771 1,436
Open Spaces 2,054 271 1,783
Recreation and Sport 1,791 170 1,621
Waste Collection 2,647 953 1,694
Street Cleansing 1,075 264 811
Other Environmental Services 2,161 445 1,716
Planning and Development 2,490 940 1,550
Parking Services 1,664 1,664 -
Other Transport Related Services 2,834 2,137 697
Local Tax Collection 3,922 2,721 1,201
Other Central Services to the Public 803 328 475
Corporate and Democratic Core 1,990 104 1,886
Unallocated Central Overheads 278 - 278
Service Totals 39,001 22,015 16,986
Trading Activities 1,318 1,885 (567)
Interest on Balances 352 2,812 (2,460)
Transfer from Housing Revenue Account - 195 (195)
Net Diseconomies from Stock Transfer 1,668 1,282 386
Asset Rent Management Account - 3,012 (3,012)
Total General Fund 42,339 31,201 11,138
Housing Revenue Account 5,050 5,050 -
Total - All Council Services 47,389 36,251 11,138

These costs, after allowing for the income shown for each service, are met from the following sources:-

2002/2003 Budget Financing £'000
Income from Government Grants 5,817
Paid by the Council Tax Payer 4,517
Use of Balances and Reserves 804
11,138

Now looking forward to next year, beginning on 1st April 2003, known as the year 2003/2004, a summary of income and expnditure would be as follows:-

2003/2004 Budget Expenditure
£'000
Income
£'000
Net
£'000
Housing Benefit Payments 13,700 12,770 930
Other Housing Services 760 73 687
Culture, Heritage and Tourism 2,221 697 1,524
Open Spaces 2,231 291 1,940
Recreation and Sport 1,663 167 1,496
Waste Collection 3,063 1,292 1,771
Street Cleansing 1,107 274 833
Other Environmental Services 2,478 508 1,970
Planning and Development 2,900 967 1,933
Parking Services 1,774 1,774 -
Other Transport Related Services 2,866 2,136 730
Local Tax Collection 4,900 3,568 1,332
Other Central Services to the Public 984 388 596
Corporate and Democratic Core 2,279 75 2,204
Unallocated Central Overheads 203 - 203
Service Totals 43,129 24,980 18,149
Trading Activities 1,042 1,912 (870)
Interest on Balances 316 3,140 (2,824)
Net Diseconomies from Stock Transfer 150 - 150
Asset Rent Management Account - 2,155 (2,155)
Total General Fund 44,637 32,187 12,450
Housing Revenue Account 141 141 -
Total - All Council Services 44,778 32,328 12,450

These costs, after allowing for the income shown for each service, are met from the following sources:-

2003/2004 Budget Financing £'000
Income from Government Grants 6,086
Paid by the Council Tax Payer 4,992
Use of Balances and Reserves 1,372
12,450

It should be noted that for 2003/04 some £1,372,000 has been drawn from balances and reserves to avoid an even higher increase in the Council Tax. This amount is worth £38.92 to every Band D taxpayer.

What about Capital Expenditure?

Capital expenditure is the spending undertaken by the Council which will bring a benefit which should last for at least ten years. This spending is met locally from what are called capital receipts or capital contributions. Capital receipts are money received from the sale of a capital asset, such as a piece of land, or a building. This capital income cannot be spent on day-to-day running expense, but can only be used for capital expenditure. A capital contribution may be a specific sum paid by a developer towards a capital scheme, or could be a specific Government payment towards part of the costs of a project such as the making of improvement grants.

Any unspent capital receipts are invested in order to earn interest. The interest can be used to offset the annual council tax burden, and figures are provided below.

The Council's capital programme for 2003/2004 may be summarised as follows:-

New Capital Projects for 2003/2004 £'000
HOUSING
Payments of Home Improvement Grants
Housing Association Schemes
510
3,500
OTHER CAPITAL PROJECTS
Culture, Heritage,Leisure
Computer Systems and Development
Works on Public Buildings
Dry Recycling of Refuse
Other Services
4,988
400
125
795
381
Total Capital Programme 10,699

Of this Capital Programme, £4,501,000 will be paid for by capital contributions from the Government, and £500,000 will be financed from a contribution by the Football Foundation.

Who provides this Financial Information?

The financial budgeting and accounting systems of the Council are provided by the Accountancy Division of the Finance Department of St Edmundsbury Borough Council.

What Investments are there?

The Council always has certain money available to invest. This can be analysed as:-

  • a) Money received from the sale of council houses, land and buildings;
  • b) Income from council tax payers yet to be spent in the year;
  • c) Business rates income not yet paid over to the Government;
  • d) Certain reserves and provisions being held until required, such as replacement of vehicles and plant;
  • e) A sum of reserves or working balances held against unforeseen contingencies.

On 24th June 10th 2002 the Council transferred the whole of its housing stock to the Havebury Housing Partnership, receiving in return a net sum of approximately £36 million. This sum was placed with two fund management companies for investment. In addition to existing funds, at any one time total investments can vary on a daily basis from around £75 million to £90 million. This money earns interest at variable rates on a daily basis, and is applied to meet the costs of council services.

This money cannot be invested in stocks or shares and sufficient must be kept available to meet day-to-day requirements.

Therefore it is invested as follows, analysed by the institutions borrowing or investing the money, and by the period of investment:-

Council Investments as at 31st March 2003

Investment Institution £'000
a) UK banks and their wholly owned subsidiaries 17,000
b) Foreign banks and/or building societies 8,900
c) Top 19 UK building societies 21,350
d) Local Authorities 1,000
d) Invesco Asset Management Ltd 18,000
d) Cazenove Fund Management Ltd 18,000
Total invested 31st March 2003 84,250

Investment Periods £'000
a) Under one year 77,250
b) One to two years 2,000
b) Two to five years 5,000
Total invested 84,250

What income is earned from investments?

A) 2002/2003

The expected income from investment for 2002/2003 was £2,438,000 which is worth £69.85 a year to every band D tax payer in the Borough.

Without this income, the council tax would either have been £69.85 higher than at present, or the level of services would have had to be reduced by £2,438,000.

The average rate of interest predicted for 2002/2003 was 4.25%, and the rate achieved was slightly better at 4.275%.

B) 2003/2004

The expected income from investment for 2003/04 will be £2,823,650, which will be worth £80.09 to every Band D taxpayer in our Borough.

The average rate of interest predicted for 2003/04 is 3.75%. These falling rates of interest result in a large reduction of potential income to the council tax payers, who must replace the shortfall by savings in service provision or an increase in the level of Council Tax. In the short term, the gap has been partly filled by a contribution from reserves.

Purchasing

The purchasing procedures of the Council are laid down in Financial Regulations and Standing Orders, copies of which are available from the Director of Finance and Head of Legal Services respectively. They are designed to enable the Council to achieve value for money in all its purchases whilst at the same time ensuring that probity in the purchasing process is maintained. These documents are reviewed each year and the requirements relating to purchasing arrangements have not changed during the last twelve months.

The Council has laid down financial limits for the obtaining of quotations or tenders. At the present time where any goods, services or works are estimated to exceed £2,000 but not £5000 then a minimum of two written quotations is required. Where the estimated purchase price exceeds £5,000 but not £25,000 then three written quotes are required and for instances in excess of £25,000 formal tenders must be sought.

The procedures set out the manner in which quotations or tenders are to be invited, received, opened and accepted. A register is maintained of all contracts placed by the Council.