REVISED - PAPER C1 

 

                                                                                                             Purpose : For  Decision

 

REPORT TO THE EXECUTIVE

 

Date :              12 FEBRUARY 2003

 

Title :               REVENUE SUPPORT GRANT SETTLEMENT, THE ISLAND COUNCIL

BUDGET FOR 2003/04, COUNCIL TAX 2003/04 AND FORWARD PLAN TO 2005/06

 

REPORT OF PORTFOLIO HOLDER FOR RESOURCES

 

 

 


SUMMARY

 

1.                  On 3 February 2003 the Government’s final Settlement for the Local Government Finance Settlement for 2003/4 was announced.  The announcement came after the deadline for committee reports.  As indicated in my previous report therefore, this updated report replaces the one sent with the agenda papers, which should therefore be destroyed to avoid any confusion.

 

FINAL SETTLEMENT FOR 2003/04

 

2.                There has been a major change in the local government finance system for 2003/4 after a lengthy review. The results of the review represent a major change and a major shift in resources away from the South East of England. As part of the original December proposals IWC would have lost the Area Cost Adjustment (ACA) which under the former system compensated all authorities in the South East for the higher cost of labour in the region. In 2002/3 ACA was worth over £6 million of grant to IWC.  In addition there continued to be no recognition of the extra costs of being an Island (£4m plus). 

 

3.                  SSA (Standard Spending Assessment) has been replaced by FSS (Formula Spending Share).

 

4.                  The government has:

 

·           changed the basis of the grant distribution formula (IWC loses substantially)

·           imposed a resource equalisation (IWC loses again)

·           brought in a system of floors and ceilings in grant with a floor of 3.5% to limit grant losses and a ceiling of 8% on gains

·           a similar damping system within the Education FSS block

·           increased its assessment of spending need to a figure closer to actual spending levels, but without providing any extra finance to fund the change

 

5.                  The Council made written representations on the Settlement concentrating on the uniqueness of the Island, the loss of the Area Cost Adjustment and the overall effect of the change in the system.  On 14 January the Leader of the Council, together with the Resources Portfolio Holder, the Leader of the Conservative Group, the Leader of the Labour Group and the local Member of Parliament met with the Minister of State for Local Government and the Regions, Nick Raynsford MP to press these issues. 

 

6.                  It is particularly pleasing to note therefore that the representations to the Minister achieved some success.

 

7.                  The only local authority to achieve any significant change from the consultation process was this Council.  One of the changes sought by the delegation was the extension of the Area Cost Adjustment factor applying to Hampshire to the Island, as has been the case since the Area Cost Adjustment came into being.  The argument used was that the sample size in the earnings survey was too low to give sufficient confidence of accuracy.  This argument proved successful.

 

8.                  Because of the temporary protection provided by the 3½% grant floor in the original proposals, the improvement in 2003-04 is limited to just under £1 million. Beyond next year the Council will eventually be £4.5 million per annum better off as a result of the change.

 

9.                  The general transfer of resources away from the South East remains a problem. In 2003/4 therefore the effect of the grant system changes is a 9% Council Tax increase due to the system change alone, notwithstanding the restoration of the Area Cost Adjustment.  There remains therefore a substantial los of grant compared to the average local authority.

 

10.             The Council will now receive a 5.4% cash increase in grant and business rates in 2003/4.  The increase in the Council’s FSS is greater than this at 7.6%, so that the gearing effect on Council Tax (which finances only part of spending) produces a far greater percentage increase in Council Tax.

 

11.             Full details of the changes at national level are set out in Appendices 1 and 2.

 

Floors and Ceilings

 

12.             The Government has announced an 8% ceiling and a 3.5% floor on grant increases, together with a parallel system in respect of Education FSS.  This Council receives temporary protection from the latter of £1,460k in 2003-04.

 

Isle of Wight Council Situation

 

13.             Appendix 3 sets out  the proposed Settlement for the Isle of Wight Council.

 

Education

 

14.             The Secretary of State for Education and Skills is proposing that resources be passported through to schools so as to give schools not less than a 3.2% cash increase in per pupil funding on a like for like basis.  Unfortunately, those resources have not been made available to the Council via the grant system. The shortfall in resources amounts to £807k.

 

15.             This means that passporting in full could only be at the expense of reductions elsewhere or an increase of a further 1.8% in next year’s Council Tax.

 

16.             However this may only delay the problem of the underfunding of schools passporting until the future, albeit with more time for schools to adapt.

 

17.             Members will also be aware that the Council has recently received a ‘2 star’ rating for this service in the CPA process and retaining that rating will in part be dependent on funding levels.

 

18.             On 29 January the Executive agreed to notify the Secretary of State that the proposed Schools Budget will be at least at passporting level and made a recommendation to the Council on 19 February to give effect to this proposal.

 

19.             There is scope within the non-schools block following a rigorous examination of resources to make a further transfer of £1.1m into the Schools Budget in addition to the passporting already agreed.  If agreed in full or in part, this would provide funding to help avoid real terms reductions, without further raising the Council Tax beyond that due to passporting.  The draft budget assumes at this stage that these resources remain within the Education sector.

 

Teachers’ pay award

 

20.             At the time of writing the teachers’ pay award for 2003 has not been settled.  The award must be met from within the Schools Budget.

 

Social Services

 

21.             There are many heavy service pressures on Social Services particularly in the areas of elderly residential care and community support, with the additional emphasis on facilitating prompt hospital discharge, enhanced support for foster carers and the recruitment of social work staff are pressing issues for children’s services.

 

22.             If the Social Services budget rose by the same percentage as the FSS, then it would provide 8½% to cover inflation and additional service pressures.

 

23.             This would, however, fail to address all the service pressures in Social Services or the economic forces affecting the private sector providers.  Furthermore, the chances of the Council retaining its ‘star’ rating for parts of the service and the consequential impact on CPA will be potentially affected by funding levels.

 

24.             From 1 April 2003 the Government is introducing its Supporting People Scheme aimed at providing a new system of financing people needing help to live an independent life.  This involves a transfer of function from Housing Benefit to Social Services.  The budget is prepared on the basis that the effect will be neutral on the Council’s budget.  If it is not the cost will need to be met from within whatever resources are made available to Social Services.

 

Directors’ Proposals

 

25.             After consideration in the light of the proposed grant settlement and the public consultation exercise and as a basis for discussion the Directors have put forward proposals for a draft budget which would increase the Council Tax by 14.99%.  This is set out in summary in Appendix 4.

 

26.             The draft proposals would:-

 

·               provide for £1 million (3.5%) of Social Services extra spending over and above the increase in FSS equal to a  £2.277 million 7% increase in spending over and above inflation.

·               identify savings of over £1.1m.

·               require the Local Public Service Agreement (PSA) commitments to be met from within the draft totals.

·               provide a budget for schools which includes 3.5% for the April teachers’ pay award, as well as funding for forecast extra pupil numbers

·               provide funding for schools at a level significantly above that required by the Secretary of State, which in itself is £807k more than that provided by the schools FSS.

·               reflect the Executive’s view that the proposals of the independent review body to increase members’ allowances be not implemented.

 

27.             Each 1% change in Council Tax for this Council’s services necessitates a £449k change in expenditure and produces an £8.95 per annum change in Band D Council Tax or £7.96 for the typical Band C Island Council Tax Payer.

 

Other Uncertainties

 

28.             At this stage the actual level of some pay awards for 2003/04 is unknown.

 

29.             There are as always a number of budget pressures which will need to be considered as part of the process.  If the Secretary of State for Education and Skills rejects the Council’s actual Schools Budget he may institute a process which could lead to him prescribing a minimum Schools Budget for 2004-05.  This could only happen if the Council set a Schools Budget more than £1.1 million lower than that assumed in the draft proposals.

 

Balances

 

30.             As a result of spending pressures of £935,000 in the current year, offset by reductions of £517,000, it is  expected that the General Fund balance at 31 March 2003 will be reduced to just over the £2 million level (less than 1.4% of net expenditure).  The District Auditor has commented that this is a very low level of balances leaving little flexibility for meeting unexpected liabilities or reductions in income.

 

31.             The earmarked balance of the Renewal and Repairs Fund is £1,250,000 after allowing for the purchase of land for an access to housing development at Pan.  This has to cover any emergency expenditure (for instance landslips) and the purchase of land and/or other costs in connection with the situation at Prestwood Farm.

 

Capping

 

32.             There is no pre-announced capping limit for 2003/04 although reserve powers will still be available to the Government to curb what it might decide are excessive increases in spending or Council Tax in that year or taking a trend over several years.

 

Capital Allocations

 

33.             The Council has received its main capital borrowing approvals for 2003/4.  These are set out in Appendix 5 and show a very large increase in the Education sector partly as a result of basic credit approvals replacing direct grants and supplementary credit approvals, together with a 19% reduction in Highways from the current year which included approximately £1 million in respect of Niton Undercliff and an overall 10% increase.  There will also be some specific Supplementary Credit Approvals (SCAs) to come.  A full report on the capital programme appears elsewhere on the agenda.  The draft budget provides sufficient revenue funding to support the total capital programme.

 

Future Years

 

34.             The new grant system introduced for 2003/4 causes on its own a substantial shift in Government support away from the South East of England in general and the Isle of Wight in particular. This shift in resources seems likely to be a feature of the system for several years to come. Because of the operation of the Education FSS protection in the current year there will be a further adverse effect in 2004/5 and probably 2005/6 as that protection unwinds.  It is therefore particularly important this year to plan ahead for the medium term in the budget process this year.

 

35.             The Minister of State has also announced a review of the funding of local government.  This will examine inter alia the balance of funding of local government from its various sources.

 

Police

 

36.             The Hampshire Police Authority precepts separately on the Island Council and Hampshire Councils.  It has its own FSS and its precepts do not count against any potential capping limit for the Island Council.  The Police Authority precept for 2003/04 will be set on 18 February.

 

Consultation

 

37.             During the Autumn a consultation process was carried out.       

 

The public were asked:

 

·        about their priorities for services

·        whether they would prefer reduced services or higher Council Tax increases

·        about the concept of increasing charges to balance the budget.

 

38.             The results of the earlier consultation process were reported to the Executive on 15 January are repeated at Appendix 6, now updated for the second and third rounds of public consultation.

 

39.             On 15 January the Executive referred the budget to the Co-ordinating Committee to consider and to invite Select Committee involvement in the process.  The results of Select Committee deliberations to hand so far are also set out in Appendix 6.

 

40.             The document is quite detailed and members should bear its contents in mind throughout the budget process leading to the Council Tax being finally set.

 

41.             Consultation has also been carried out with local business community and trade union representatives and the main issues raised are also set out in Appendix 6.  It was particularly pleasing that the business community agreed to join with the Council in lobbying the Government for proper recognition of the Island’s financial needs.

 

Risk Assessment

 

42.             There are several risks involved in the budget setting process.

 

43.             First, there is a risk of getting wrong the balance between what Council Taxpayers can reasonably be asked to provide and the service levels that the taxpayers and service users might reasonably expect to receive.  This is a matter of political judgment but nevertheless is a heavy responsibility.

 

44.             Secondly, there is a risk that the balance between services will not be appropriate leading to a mismatch between demand and resources and the risk of challenge, or loss of the current status of those services.

 

45.             Thirdly, there are uncertainties about the effect of external factors on the Council’s services, for instance bedblocking and the penalties therefore.

 

46.             Finally, there is a risk that the Deputy Prime Minister may use his reserve capping powers if he believes that either the level of spending or the increase in the Council Tax is excessive.

 

47.             The budget process will need to take account of all those factors which of course apply to all top tier local authorities.

 

48.             A risk assessment of the Council’s balances has been carried out.  This demonstrates that general balances of £2 million are sufficient, taking into account the uncommitted balance of the Renewal and Repairs Fund, to cope with any reasonable assumption in respect of unforeseen circumstances provided that:-

 

·           strong financial control is maintained

·           there is no material breach of service cash limits

·           the level of pay awards and price increases remains at around the 3% level with any excess being met from within service cash limits

 

Council Tax 2003/04

 

49.             On 22 January 2003 the Council fixed its Tax-Base for 2003/04 at 50,106.8 Band D equivalent properties.  There is an anticipated surplus on the collection fund attributable to this Council of £100,000.  Subject to rounding this would produce a Council Tax, as follows:

 

                                                                                             £'000s               Budget requirement              148,028                                                                                                   

Less -Revenue Support Grant                                          56,058     

Business Rates                                                                  40,260     

Total requirement                                                                        51,710     

Less Collection Fund Surplus                                                          100     

Required to be met by Council Taxpayers                               51,610     

Tax Base (No of Band D equivalent dwellings)                    50,106.8     

 

Council Tax for Isle of Wight Council purposes at Band D £1,030.00  (after rounding)

 

50.             For this Council’s services this would mean an increase of 14.99% or £2.29 per week for the typical Band C taxpayer.

 

51.             To this figure needs to be added the anticipated Hampshire Police precept and individual parish and town precepts where applicable.

 

52.             If approved, the draft resolutions set out below would give effect to the proposals of the Directors as now updated.  Members may of course make alternative proposals.

 

53.             If a different level of Council Tax increase for this Council’s purposes is desired the following table sets out the changes needed, to achieve it:-

 

                            Council Tax Increase                                   Changes

                                              %                                                             £000

                                              17                                                          +   905

                                              16                                                          +   456

                                              15                                                          +       7

                                              14                                                          -    442

                                              13                                                          -    891

                                              12                                                          - 1,340

                                              11                                                          - 1,788

                                              10                                                          - 2,237

                                               9                                                           - 2,686

                                               6                                                           - 4,033

                                               3                                                           - 5,379

                                               

This is set out more fully in Appendix 7

 

Timing

 

54.             By law the Council must set its Council Tax before 11 March 2003 [Section 30(6) of the Local Government Finance Act 1992].  However in order to be able to collect the first instalment of Council Tax on 1 April as normal the Council Tax will need to be fixed by not later than 20 February in order to allow for the setting up, preparation, printing and distribution of Council Tax bills.  Any deferral which caused so much as a one day delay in distribution of bills would result in extra printing costs and delay the first and could jeopardise each subsequent  instalment date.  This could mean a minimum cost of £15,000 for extra printing costs plus over £6,000 for each subsequent day’s delay.

 

55.              In addition there will be additional costs, unquantifiable at this stage arising from any consequential effects on payment patterns and delays in recovery procedures and disruption to court schedules if the authority were to be capped.

 

Summary

 

56.             The draft resolutions set out below are provided as a starting point for debate.  They are based on the draft budget considered by the Executive on 15 January, adjusted for subsequent developments.  The salient points are:

 

·        The Council Tax would increase by 14.99%

·        Provision has been made for the expenditure increases and reductions shown at Appendix 4

·        Sufficient funds are provided to allow significantly more than full passporting to schools budgets

·        Substantial extra resources for Social Services

 

DRAFT RECOMMENDATIONS

 

i           That the revenue estimates for 2003/04 be £148,028,000 after making the changes set out in Appendix 4 attached.

 

ii          That the Council is recommended to set a Schools Budget of at least £57,155,001 for 2003-04 exclusive of the LSC allocation.

 

iii         That the Schools Budget shares be determined by the Director of Education and Community Development within the approved service budget.

 

iv         That authority be delegated to the Executive to determine the initial capital programme within the limit of available capital resources and having given consideration to the views of Select Committees; and thereafter for the Directors Group to manage the programme from day to day within available resources and subject to any direction from the Executive.

 

BACKGROUND PAPERS

 

Local Government Finance Report (England) 2003/04

 

Department of the Environment letters of 5 December 2002 and the enclosures thereto

 

Island Council Budget Book 2002/03

 

 

Contact Point: John Pulsford           ( (01983) 823601 mailto:[email protected]

 

 

J PULSORD

Strategic Director for Finance and Information and County Treasurer

R R BARRY

Portfolio Holder for Resources

 

 

                       


                                                                                                                                  APPENDIX 1

 

SUMMARY OF RSG SETTLEMENT 2003/04

 

                                                                                 Adjusted                                               

For England                                                              2002/03              2003/04      Adjusted

                                                                             Settlement        Settlement        Change

                                                                                                                                              %

 

Total Standard Spending/Total

   Assumed Spending                                             £64.945 bn         £69.586 bn           +   7.1

 

  less: Specific Grants, Restructuring etc               £10.047 bn         £11.677 bn           + 16.2       

 

Standard Spending Assessment/Total

   Formula Spending                                              £54.897 bn         £57.908 bn           +   5.5

 

 

Net Aggregate External Finance                            £37.563 bn         £39.815 bn           +   6.0

 

  of which Revenue Support Grants are                 £21.052 bn         £24.267 bn           + 15.3

 

  Business Rates are                                             £16.626 bn         £15.600 bn            -   6.2

 

  (Business poundages set at)                                       43.7 p                 44.4 p           +   1.6

 

 

Council Tax at Standard Spending (Gross)/

   Assumed National Council Tax                           £17.320 bn         £18.094 bn           +   4.4

 

Charge per Band D equivalent property of                   £1,001   *            £1,037           +   3.7

 

Tax Base (Band D equivalent properties)                 17.320 m            17.440 m           +   0.7

 

 

 

 

 

FIGURES MAY NOT SUM DUE TO ROUNDING

 

The figures for 2002/3 have been adjusted by the Government to reflect changes in function and funding for the coming year, largely the effect of transfer into FSS of expenditure previously met from Specific Grants.  The adjusted figure also includes the impact of resource equalisation.

 

*£769 before resource equalisation (+30%)


                                                                                                                                  APPENDIX 2

 

NATIONAL SSA COMPARISONS 2003/2004 WITH 2002/2003

 

                                                                                 Adjusted

                                                                                   2002/03              2003/04      Adjusted

Service Block                                                     Settlement        Settlement        Change

                                                                                          £bn                     £bn                   %

 

Education                                                                     23.488                25.014           +   6.5

 

Personal Social Services                                              10.519                11.171           +   6.2

 

Police                                                                              4.148                  4.152           +   0.1

 

Fire                                                                                 1.710                  1.778           +   4.0

 

Highway Maintenance                                                     1.904                  1.954           +   2.6

 

Environmental, Protective and Cultural Services          10.976                11.570           +   5.4

 

Capital Financing                                                            1.979                  2.269           + 14.6

 

  Total SSA/FSS                                                           54.724                57.908           +   5.9

 

 

  Total SSA/FSS Excluding Police                             50.576                53.756           +   6.3

 

 

 

 

FIGURES MAY NOT SUM DUE TO ROUNDING

 

The figures for 2002/3 have been adjusted by the Government to reflect changes in function and funding for the coming year, largely the effect of transfer into FSS of expenditure previously met from Specific Grants.  The adjusted figure also includes the impact of resource equalisation.

 


  APPENDIX 3

 

ISLE OF WIGHT FSS COMPARISONS WITH 2002/2003

                                                                                                          

                                                     2002/03                 2003/04                              National                             Settlement                                            Adjusted             Proposals Change Change

                                           Adjusted SSA                       FSS

                                                             £m                         £m                         %              %

 

Education                                                               61.839                   64.834                 +   4.8            6.5

 

Personal Social Services                                        27.418                   29.471                 +   7.5            6.2

 

Fire                                                                           4.676                     5.373                +  14.9            4.0

 

Highway Maintenance                                               4.050                     3.818                  -   5.7            2.6

 

Environmental, Protective & Cultural Services        27.493                   30.612               +   11.3            5.4

 

Capital Financing                                                      8.570                   10.113                 + 18.0          14.6

 

  Total SSA/FSS                                                   134.046                 144.221                  +   7.6            6.3

 

 

The Council’s FSS has increased by more than the national average.  However, when account is taken of the effect of equalisation, the element of the increase which arises from higher client numbers, and the temporary protection included in the Education FSS, the underlying position is a disbenefit compared to the national average:

 

                                                                                                                                           £000

 

Extra share of FS                                                                                                               1,730

 

IWC cost of increasing spending in line with FSS increase          - 5,029

 

National cost of increasing spending in line with FSS                 + 1,571

 

                                                                                                                                        - 3,457

 

Extra client numbers reflected in FSS                                                                              - 2,033

 

Loss compared to average in 2003-04                                                                            - 3,760

 

Education protection within FSS                                                                                      - 1,460

 

Overall long term loss                                                                                                        5,220

 

 

FIGURES MAY NOT SUM DUE TO ROUNDING

 

The figures for 2002/3 have been adjusted by the Government to reflect changes in function and funding for the coming year, largely the effect of transfer into FSS of expenditure previously met from Specific Grants.  The adjusted figure also includes the impact of resource equalisation.


 

Budget Forecast Summary

 

 

 

 

 

 

 

 

Appendix 4

 

 

2003-04

2004-05

2005-06

 

 

Education

Other

Total

Education

Other

Total

Education

Other

Total

 

 

£000

£000

£000

£000

£000

£000

£000

£000

£000

 

 

 

 

 

 

 

 

 

 

 

Base budget 2002-03

 

59,156

73,837

132,993

59,156

73,837

132,993

59,156

73,837

132,993

 

 

 

 

 

 

 

 

 

 

 

Inflation

 

2,173

2,541

4,714

4,092

4,675

8,767

6,069

6,854

12,923

Capital financing costs

 

 

1,953

1,953

 

3,624

3,624

 

5,036

5,036

 

 

 

 

 

 

 

 

 

 

 

Contractual pay increments

 

301

272

573

600

500

1,100

900

750

1,650

Pension fund revaluation

 

107

402

509

249

938

1,187

392

1,474

1,866

Fire pensions

 

 

85

85

 

208

208

 

234

234

Enterprise House underwriting

 

 

135

135

 

135

135

 

135

135

Increased benefits takeup

 

 

350

350

 

350

350

 

350

350

Audit/inspection fees

 

 

100

100

 

100

100

 

100

100

Parish grants

 

 

17

17

 

17

17

 

17

17

BVPI consultation

 

 

15

15

 

0

0

 

0

0

Waste management volumes

 

 

-163

-163

 

0

0

 

150

150

Health & safety training

 

 

100

100

 

100

100

 

100

100

Landfill Tax (including fuel from waste closure)

 

203

203

 

257

257

 

419

419

LPSA pump priming

 

 

392

392

 

0

0

 

0

0

One-off capitalisation

 

 

609

609

 

609

609

 

609

609

National Insurance increase (1%)

 

350

210

560

350

210

560

350

210

560

Miscellaneous items

 

 

-15

-15

 

-17

-17

 

-17

-17

Grants and teachers' pensions into FSS

 

3,349

659

4,008

3,349

659

4,008

3,349

659

4,008

 

 

 

 

 

 

 

 

 

 

 

Bids & savings

 

 

 

 

 

 

 

 

 

 

- efficiency savings

 

 

-406

-406

 

-104

-104

 

-104

-104

-additional income

 

 

-607

-607

 

-607

-607

 

-607

-607

- maintaining existing services

 

484

2,546

3,030

613

3,261

3,874

683

3,290

3,973

- service improvements

 

51

300

351

51

473

524

51

629

680

- service reductions

 

 

-1,148

-1,148

 

-1,186

-1,186

 

-1,186

-1,186

Great Access to Great Services

 

 

0

0

 

1,347

1,347

 

1,347

1,347

Spend to match FSS change

 

-330

 

-330

-744

1,354

610

594

4,506

5,100

 

 

 

 

0

 

0

0

 

0

0

Net expenditure

 

65,641

82,387

148,028

67,716

90,740

158,456

71,544

98,792

170,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Appendix 4 continued

 

 

 

 

 

 

 

 

 

 

 

 

Net expenditure

 

 

 

148,028

 

 

158,456

 

 

170,336

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue Support Grant and business rates

 

 

96,318

 

 

101,089

 

 

109,425

Withdrawal from reserves

 

 

 

0

 

 

0

 

 

0

Safety net

 

 

 

0

 

 

0

 

 

0

 

 

 

 

 

 

 

 

 

 

 

Council Tax yield

 

 

 

51,710

 

 

57,367

 

 

60,911

 

 

 

 

 

 

 

 

 

 

 

Tax base (band D equivalents)

 

 

 

50,107

 

 

50,421

 

 

50,875

Collection Fund surplus

 

 

 

100

 

 

 

 

 

 

 

2002-03

 

 

 

 

 

 

 

 

 

Band D Council Tax

895.77

 

 

1,030.00

 

 

1,137.75

 

 

1,197.27

Tax increase (%)

 

 

 

14.99

 

 

10.5

 

 

5.2

 

 

 

 

 

 

 

 

 

 

 

General Fund balance at year end

 

 

 

2,067

 

 

2,067

 

 

2,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


                                                                                                                             Appendix 4 continued

                                                                                                                                2003    2004   2005

Efficiency savings                                                                                                    2004    2005   2006

                                                                                                                                    £          £          £

Select Committee Support

  216  Select Committee          Various economies                                                                     -9       -9       -9

        Support

                                                                           Total for Select Committee Support             -9       -9       -9

Cross cutting items

  256  Local Public Service       Restrict pump priming to Government limit, or meet from service              -392        0        0

        Agreement                  economies

                                                                                   Total for Cross cutting items          -392        0        0

Community Development

  228  Arts                          Theatre re-organisation                                                               45      -45      -45

                                                                            Total for Community Development            45      -45      -45

Planning

  210  Planning                    Trimming a number of budgets                                                      -50      -50      -50

                                                                                                Total for Planning            -50      -50      -50

                                                                                         Total Efficiency savings         -406    -104    -104

  31 January 2003 02:20 PM                                               Page 1


                                                                                                                             Appendix 4 continued

                                                                                                                                2003    2004   2005

Income generation                                                                                                  2004    2005   2006

                                                                                                                                    £          £          £

Legal & Democratic

  214  Land Charges              Increase by £14 to £117 - saving net of inflation                                  -49      -49      -49

                                       Part funding for item 22

                                                                                   Total for Legal & Democratic            -49      -49      -49

Consumer Protection

    14  Bereavement Services    Increase of 3% over inflation for bereavement services                           -18      -18      -18

  197  Bereavement Services    Single occupancy charge for graves (£130)                                        -40      -40      -40

                                                                                 Total for Consumer Protection            -58      -58      -58

Engineering Services

  211  Car parks                    Raise income levels over and above inflation                                    -500    -500    -500

                                                                                Total for Engineering Services          -500    -500    -500

                                                                                         Total Income generation         -607    -607    -607

  31 January 2003 02:20 PM                                               Page 2


                                                                                                                             Appendix 4 continued

                                                                                                                                2003    2004   2005

Maintain existing service levels                                                                              2004    2005   2006

                                                                                                                                    £          £          £

Corporate Policy & Communications

  209  Crime and Disorder        CCTV costs at Ryde - part funding                                                   12

                                                               Total for Corporate Policy & Communications            12

Finance

     1  Finance & Business        To achieve Government standards for benefit payments - 5 staff                 25       50       75

                                       offset by sanction income

     2  Finance & Business        To meet requirements of the Local Government Bill, especially                           25       25

                                       prudential code

                                       Review as part of medium term budget

  184  Finance & Business        New tax & pension credits - additional 2500 benefit claims p.a.                 22       22       22

                                                                                                 Total for Finance            47       97     122

Education

    74  School budgets            Pupil numbers (excl 6th form)                                                       126     150     120

    78  School support             Complex/severe SEN statements                                                   145     250     350

    85  SEN                         Communications & Interaction team, Nodehill - funding at risk                   95       95       95

  250  School Transport           Increase in contract costs by Transport Fleet                                      118     118     118

                                                                                               Total for Education           484     613     683

Consumer Protection

     4  Environmental Health     Replacement noise monitoring systems                                               8        6        0

     5  Environmental Health     Increased pest control contract costs                                                   7        7        7

     9  Bereavement Services    Implementation of Health & Safety recommendations re                         15       15       15

                                       Further £15k from risk management funds

                                                                                 Total for Consumer Protection            30       28       22

Engineering Services

    44  Newport Harbour           Loss of income as area is developed                                                10       10       10

    54  Transport                    Concessionary fares age equalisation                                              180     185     190

  254  Transport                    Fund concessionary fares equalisation from other existing                      -180    -185    -190

                                                                                Total for Engineering Services            10       10       10

Property Services

    25  Property                     Markets security                                                                         10       10       10

                                                                                     Total for Property Services            10       10       10

Fire & Rescue

    72  Fire Service                 Radio licence fee                                                                      10       20       30

    73  Fire Service                 Fire inspector's recommendations                                                    66       66       66

  164  Fire Service                 Radio replacement                                                                    29       29       29

  166  Fire Service                 Personal protective equipment - includes admin and replacement              85       85       85

  178  Fire Service                 Working at height/near water regulations                                            23       35       35

  259  Fire Service                 Reduce bids by £53k to £160k                                                       -53      -53      -53

                                                                                          Total for Fire & Rescue           160     182     192

Social Services

                                                                                       Total for Social Services         2277    2434    2434

                                                                        Total Maintain existing service levels         3030    3374    3473

 

 

 

 

 

 

 

 

 

 

31 January 2003 02:20 PM                                                                              Page 3

                                                                                                                                    

Appendix 4 continued

                                                                                                                                2003    2004   2005

Service improvement                                                                                              2004    2005   2006

                                                                                                                                    £          £          £

Finance

     3  Finance & Business        To improve audit coverage of identified risk areas - one additional              25       25       25

                                       auditor to bring resources closer to District Auditor

                                       Combined with restructuring

                                                                                                 Total for Finance            25       25       25

Information & Communication Technology

    18  Trading Standards         Upgrade of Trading Standards ICT to corporate standard                          4        0        0

    19  Trading Standards         Replacement of Trading Standards ICT hardware (FLAIR)                        12        0        0

    21  ICT                          ICT/e-government strategy in excess of £500k in base                              0        0        0

    31  Engineering                Web development                                                                     10        5        5

    32  Engineering                e-government requirements                                                            5        5        5

    46  Car parking                 ICT                                                                                        0        8        8

                                       Meet from income in year 1

  147  Social Services - central  ICT - Local Implementation Plan bid (£1.1m over 3 years)                      120     120     120

                                       Unsupported credit approval of £1.3m

  167  Fire Service                 Fire service ICT developments                                                      250     350     350

  187  Finance & Business        Registrar's Web Site - additional income?                                            5        0        0

  227  Libraries                     Peoples Network - additional costs caused by company failure                   30       30       30

  253  Various                      Reduction in ICT bids                                                               -236    -236    -236

                                                        Total for Information & Communication Technology           200     282     282

Legal & Democratic

    22  Legal & Democratic       Additional officer to co-ordinate new statutory requirement                       30       30       30

                                       Funded by part of item 214

                                                                                   Total for Legal & Democratic            30       30       30

Education

  252  SEN                         Childrens' SEN project leader                                                        51       51       51

                                                                                               Total for Education            51       51       51

Engineering Services

  260  Car parks                    Improvements to car parks, financed from item 211                                 0     100     100

                                                                                Total for Engineering Services              0     100     100

Planning

    58  Development control      Additional qualified planner for major applications                               27       28       29

                                                                                                Total for Planning            27       28       29

Fire & Rescue

  168  Fire Service                 Community Fire Safety                                                                18       23       28

  172  Fire Service                 Breathing apparatus replacement                                                     0        0     150

                                                                                          Total for Fire & Rescue            18       23     178

                                                                                     Total Service improvement          351     539     695

  31 January 2003 02:20 PM                                               Page 4


                                                                                                                             Appendix 4 continued

                                                                                                                                2003    2004   2005

Service reduction                                                                                                    2004    2005   2006

                                                                                                                                    £          £          £

Corporate Policy & Communications

  203  Communications          Ryde Help Centre one off saving                                                      -7        0        0

  204  Community Budgets       Reduce community forum grants                                                    -32      -32      -32

  205  Communications           Cut one issue of Wight Insight                                                         -5       -5       -5

  206  Economic Development                                                                                            -24      -24      -24

  207  Communications           Citizens panel questions to be funded 50% from departments, if                 -9       -9       -9

                                       required

  208  Crimw and Disorder        Supplies and services budgets                                                        -2       -2       -2

                                                               Total for Corporate Policy & Communications            -79      -72      -72

Finance

  193  Finance & Business        Staff rationalisation                                                                   -66      -66      -66

        Services

                                       Additional burden on remaining staff

  195  Administrative Buildings  Reduce budget for improvements and refurbishments                            -24      -24      -24

                                                                                                 Total for Finance            -90      -90      -90

Legal & Democratic

  215  Members Expenses        Reduce conference and travel budgets                                              -7       -7       -7

                                                                                   Total for Legal & Democratic             -7       -7       -7

Cross cutting items

  262  Spend to save              Delete annual spend, and replace by repayable loans from                    -250    -250    -250

                                                                                   Total for Cross cutting items          -250    -250    -250

Community Development

  218  Parks and Beaches         Discontinue seaside awards                                                            0      -10      -10

  219  Parks and Beaches         Discontinue beach lifeguards                                                        -25      -25      -25

  220  Parks and Beaches         Reduce beach cleaning standards to EEC minimum                             -75      -75      -75

  221  Parks and Beaches         Discontinue decorative lighting                                                       -9      -18      -18

  222  Libraries                     Service efficiencies and rationalisation                                             -60    -106    -106

  223  Tourism                     Closure of a TIC                                                                       -20      -20      -20

                                                                            Total for Community Development          -189    -254    -254

Consumer Protection

  198  Dog Warden contract      Reduce coverage of non-statutory contract                                          -4       -4       -4

                                                                                 Total for Consumer Protection             -4       -4       -4

Engineering Services

  261  Highways                    Reduce spending by half of increase in excess of FSS                          -248    -248    -248

                                       Highways standstill budget represents increase £488k greater than FSS

                                                                                Total for Engineering Services          -248    -248    -248

Property Services

  212  Property Services          Reduce consultants budget                                                            -9       -9       -9

  213  Building maintenance    Reduction of maintenance budget                                                  -40      -40      -40

                                                                                     Total for Property Services            -49      -49      -49

Housing

  249  Bed and breakfast          Savings from Housing Action Plan                                                  -25      -25      -25

                                                                                                 Total for Housing            -25      -25      -25

Social Services

  244  Adult services               Top slice budget                                                                      -99      -99      -99

  245  Adult Services              Staff turnover period increased to 3 months                                        -19      -19      -19

  31 January 2003 02:20 PM                                               Page 5


                                                                                                                             Appendix 4 continued

                                                                                                                                2003    2004   2005

Service reduction                                                                                                    2004    2005   2006

                                                                                                                                    £          £          £

  246  Childrens services          Multi agency working (special projects)                                             -20        0        0

  247  Childrens Services         Residentail services top slice                                                         -30      -30      -30

  248  Policy Performance &     Top slicing                                                                             -39      -39      -39

        Resources

                                                                                       Total for Social Services          -207    -187    -187

                                                                                          Total Service reduction        -1148   -1186   -1186

 

 

                                                                                                                                           Report total         1220    2016    2271

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31 January 2003 02:20 PM                                                             Page 6


APPENDIX 5

 

CAPITAL ALLOCATIONS 2003/4

 

                                                                                             2003/4             2002/3                %

                                                                                                £000                £000           Change   

1         Annual Capital Guideline (ACG)                                14,207             12,908           +10.1

           Receipts Taken Into Account (RTIA)                                  0                  754          -100.0

           Basic Credit Approval (BCA)                                     14,207             12,154           +16.9

                       

 

           The breakdown of ACG between services is as follows:-

 

                                                                                             2003/4             2002/3                  %

                                                                                                £000                £000       Change

                        Education                                                        6,357               3,508           +81.2

                        Environment                                                       240                  284            -15.5

                        Highways                                                         5,495               6,782            -19.0

                        Housing                                                           1,532               1,781            -14.0

                        Social Services                                                  105                  120              -8.8

                        Performance related                                          478                  433           +10.4

                                                                                             14,207             12,908           +10.1

 

Notes:

1          In 2002/03 an additional total of £1,819,000 was allocated to Education through Supplementary Credit Approval (SCA).  The total capital allocation for 2003/04 has been made in the form of ACG.

2.        The reduced Highways allocation arises from the 2002/03 year containing additional allocation relating to the Niton Undercliff situation.

3          The performance related total relates to Government’s overall assessment of our capital investment plans including a total reward of £100,000 relating to our good assessment for both Capital Strategy and Asset Management Plan submission.

4          RTIA is the amount of ACG that the Government assumes will be met from our capital receipts.  It is calculated by reference to capital receipts in the past financial year, but no RTIA is currently apparent in the 2003/04 announcement.

5          BCA represents the Council’s capital basic borrowing approval for the year.

 

 

 

GARETH HUGHES

Corporate Finance Manager

10 December 2002                                                                                 gwh/capital/2002/capitalallocations2002


 APPENDIX 6

 

November consultation - preference for service cuts if required (% responses)

 

 

Definitely Reduce

Reduce if I had to

Definitely not Reduce

 

community forums

72.9

23.3

3.8

 

leisure events

73.3

22.3

4.4

 

museums, theatres and support for the arts

60.9

31.9

7.2

 

sporting and leisure facilities

59.5

32

8.5

 

economic development and support for local businesses

40.4

38.1

21.5

 

consumer protection including environmental health and trading standards

32.1

50.5

17.5

 

housing and homelessness

31.1

43.8

25.1

 

parks and open spaces

27.2

50.8

22

 

youth services

26.5

51.4

22.2

 

promoting tourism

33.6

36.2

30.2

 

supporting public transport and concessionary fares

32.9

35.9

31.2

 

the library service

24.6

43.8

31.6

 

crime and disorder

27.2

34.6

38.2

 

street lighting

17.3

46.9

35.9

 

The Fire Service

21.9

34.5

43.6

 

keeping roads, pavements and beaches clean

11.3

47.6

41.1

 

schools

17.3

31.8

50.9

 

waste management and recycling

10.2

44.7

45.1

 

public toilets

12.1

37.3

50.5

 

helping children with educational and other problems

12.7

34.8

52.4

 

support for people with physical or other learning difficulties

9.5

37.4

53.1

 

services for older people

9.9

33.1

57

 

repairing roads and pavements

7.5

35.4

57.1

 

 

 

 

 

 

 

No Increase

Increase

No View

 

other leisure facilities

10

83.4

6.6

 

sports facilities

14.4

80.4

5.2

 

charges for social services clients

34

51.7

14.2

 

car parking

50.5

45.1

4.4

 

burial and cremation charges

53.5

34.2

12.3

 

 

 

 

 

 

 

Increase Council Tax

Reduce Services

 

 

increase tax or reduce services

17.3

82.7

 

 

 

 

 

 

APPENDIX 6 continued

SELECT COMMITTEES

 

Economic Development, Planning, Tourism and Leisure 27 January 2003

 

RESOLVED:

 

a.         THAT in light of the importance of tourism to the Island that the service reductions for Parks and Beaches and Tourism contained in the draft budget were not supported by the Select Committee.

 

b.         THAT Officers be requested to review these budgets to seek efficiency savings.

 

c.         THAT the Directors be asked to seek overall budget efficiency savings.

 

Education, Community Development and Lifelong Learning Select Committee

28 January 2003

 

RESOLVED :

 

a.                  THAT no comment be offered on the revenue expenditure plans proposed for those services coming within the remit of the Select Committee.

 

b.                  THAT the Select Committee consider reports at a future meeting on school transport and the buying in of services by schools.

           

Environment and Transport Select Committee 30 January 2003

 

RESOLVED :

 

a.         THAT for future budget consultations a more representative group of residents be involved in the identification of budget and service priorities.

 

b.         THAT the loss of £10,000 income from Newport Harbour be offset by reviewing the management arrangements for the harbour.

 

c.         THAT the Executive be reminded of the importance of ensuring that expenditure on highways is at a level to enable the targets contained within the Council’s Local Transport Plan to be fully achieved.

 

d.         THAT the remit of the Select Committee be reviewed at the Awayday.

 

Resources 23 January 2003

 

RESOLVED:

 

            THAT the report be accepted.

 

Social Services, Housing and Benefits 14 January 2003

 

RESOLVED :

 

THAT the report be accepted.

 

 

APPENDIX 6 continued

BUSINESS AND TRADE UNION CONSULTATION MEETING

21 JANUARY 2003

 

Main Points raised

 

Business

·        A Council Tax increase of 26% will be unacceptable

·        The business associations would be happy to suggest ways in which the council could cut costs

·        There was a need to spend more money on tourism

·        Need to increase income and maximise funding opportunities

·        Need to challenge the Government

·        The business community would support the council in lobbying the UK Government and EU institutions for a proper recognition of the Financial needs of the Island and to input into the forthcoming review of the local government funding

·        More frequent meetings with the council would be welcome

·        Need to look at where we can invest to safeguard the economy and services

 

 

Unions

·        Any service cuts would cause redundancies and increase the already high pressure on remaining staff

·        Need to levy a Council Tax sufficient to preserve services

 


 

 

 

 

 

 

 

 

 

 

 

 

 

Appendix 7

Expenditure £000

Saving from base £000

Band D   £

%

Band D per week £

Band C   £

Band C per week £

 

Expenditure £000

Saving from base £000

Band D   £

%

Band D per week £

Band C   £

Band C per week £

146,688

1,340

1,003.26

12.00

2.06

891.79

1.83

 

148,170

-142

1,032.82

15.30

2.63

918.06

2.34

146,733

1,295

1,004.16

12.10

2.08

892.59

1.85

 

148,215

-187

1,033.72

15.40

2.65

918.86

2.35

146,778

1,250

1,005.05

12.20

2.10

893.38

1.86

 

148,259

-231

1,034.61

15.50

2.66

919.66

2.37

146,823

1,205

1,005.95

12.30

2.11

894.18

1.88

 

148,304

-276

1,035.51

15.60

2.68

920.45

2.38

146,868

1,160

1,006.85

12.40

2.13

894.97

1.89

 

148,349

-321

1,036.41

15.70

2.70

921.25

2.40

146,913

1,115

1,007.74

12.50

2.15

895.77

1.91

 

148,394

-366

1,037.30

15.80

2.71

922.05

2.41

146,958

1,070

1,008.64

12.60

2.16

896.57

1.92

 

148,439

-411

1,038.20

15.90

2.73

922.84

2.43

147,003

1,025

1,009.53

12.70

2.18

897.36

1.94

 

148,484

-456

1,039.09

16.00

2.75

923.64

2.44

147,048

980

1,010.43

12.80

2.20

898.16

1.95

 

148,529

-501

1,039.99

16.10

2.77

924.43

2.46

147,092

936

1,011.32

12.90

2.22

898.95

1.97

 

148,574

-546

1,040.88

16.20

2.78

925.23

2.47

147,137

891

1,012.22

13.00

2.23

899.75

1.99

 

148,618

-590

1,041.78

16.30

2.80

926.03

2.49

147,182

846

1,013.12

13.10

2.25

900.55

2.00

 

148,663

-635

1,042.68

16.40

2.82

926.82

2.50

147,227

801

1,014.01

13.20

2.27

901.34

2.02

 

148,708

-680

1,043.57

16.50

2.83

927.62

2.52

147,272

756

1,014.91

13.30

2.28

902.14

2.03

 

148,753

-725

1,044.47

16.60

2.85

928.42

2.53

147,317

711

1,015.80

13.40

2.30

902.94

2.05

 

148,798

-770

1,045.36

16.70

2.87

929.21

2.55

147,362

666

1,016.70

13.50

2.32

903.73

2.06

 

148,843

-815

1,046.26

16.80

2.89

930.01

2.57

147,407

621

1,017.59

13.60

2.34

904.53

2.08

 

148,888

-860

1,047.16

16.90

2.90

930.80

2.58

147,452

576

1,018.49

13.70

2.35

905.32

2.09

 

148,933

-905

1,048.05

17.00

2.92

931.60

2.60

147,496

532

1,019.39

13.80

2.37

906.12

2.11

 

148,978

-950

1,048.95

17.10

2.94

932.40

2.61

147,541

487

1,020.28

13.90

2.39

906.92

2.12

 

149,022

-994

1,049.84

17.20

2.95

933.19

2.63

147,586

442

1,021.18

14.00

2.41

907.71

2.14

 

149,067

-1,039

1,050.74

17.30

2.97

933.99

2.64

147,631

397

1,022.07

14.10

2.42

908.51

2.15

 

149,112

-1,084

1,051.63

17.40

2.99

934.79

2.66

147,676

352

1,022.97

14.20

2.44

909.31

2.17

 

149,157

-1,129

1,052.53

17.50

3.01

935.58

2.67

147,721

307

1,023.87

14.30

2.46

910.10

2.18

 

149,202

-1,174

1,053.43

17.60

3.02

936.38

2.69

147,766

262

1,024.76

14.40

2.47

910.90

2.20

 

149,247

-1,219

1,054.32

17.70

3.04

937.17

2.70

147,811

217

1,025.66

14.50

2.49

911.69

2.21

 

149,292

-1,264

1,055.22

17.80

3.06

937.97

2.72

147,855

173

1,026.55

14.60

2.51

912.49

2.23

 

149,337

-1,309

1,056.11

17.90

3.08

938.77

2.73

147,900

128

1,027.45

14.70

2.53

913.29

2.24

 

149,382

-1,354

1,057.01

18.00

3.09

939.56

2.75

147,945

83

1,028.34

14.80

2.54

914.08

2.26

 

149,426

-1,398

1,057.90

18.10

3.11

940.36

2.76

147,990

38

1,029.24

14.90

2.56

914.88

2.28

 

149,471

-1,443

1,058.80

18.20

3.13

941.16

2.78

148,035

-7

1,030.14

15.00

2.58

915.68

2.29

 

149,516

-1,488

1,059.70

18.30

3.14

941.95

2.79

148,080

-52

1,031.03

15.10

2.59

916.47

2.31

 

149,561

-1,533

1,060.59

18.40

3.16

942.75

2.81

148,125

-97

1,031.93

15.20

2.61

917.27

2.32

 

149,606

-1,578

1,061.49

18.50

3.18

943.54

2.82