Gross expenditure Total income Net (current) expenditure
Schools expenditure (including delegated and non-delegated funding) 2,753,186 -229,005 2,524,181
Non-school expenditure 116,639 -30,483 86,155
Transport planning, policy and strategy 32,336 -18,066 14,271
Highways and roads 210,081 -38,289 171,792
Transport 145,434 -52,609 92,825
Personal social services - children and families 573,672 -19,722 553,950
Service strategy - adult services 13,753 -387 13,366
Personal social services - older persons 751,647 -178,491 573,155
Personal social services - adults aged under 65 622,241 -89,383 532,858
Personal social services - other . . .
Cultural and heritage services 73,237 -32,637 40,601
Library services 50,504 -2,297 48,207
Recreation and sport 153,017 -59,708 93,309
Open spaces 75,217 -15,811 59,406
Tourism 15,392 -4,194 11,198
Cemetery, cremation and mortuary services 17,060 -16,782 278
Coast protection 1,433 -85 1,348
Environmental health 64,015 -12,973 51,041
Street cleansing (not chargeable to highways) 52,259 -1,761 50,498
Community safety 28,153 -1,228 26,925
Own flood defence and land drainage services 6,218 -1,210 5,009
Own agriculture and fisheries services 2,555 -3,340 -785
Trading standards/Consumer protection 17,273 -1,109 16,163
Waste collection . . .
Waste 287,057 -42,957 244,100
Waste disposal . . .
Building control 10,604 -7,640 2,964
Development control 27,518 -16,183 11,335
Planning policy 12,203 -1,069 11,134
Environmental initiatives 8,736 -1,644 7,093
Business support 7,919 -3,215 4,704
Economic research 466 -132 334
Economic development 75,684 -42,343 33,341
Community development (county and county borough councils) 46,966 -2,738 44,228
Magistrates' courts services . . .
Coroners' and other courts services 5,765 -935 4,830
Housing strategy . . .
Registered social landlords . . .
Housing advice . . .
Housing advances . . .
Private sector housing renewal . . .
Homelessness . . .
Housing benefit payments . . .
Housing council fund 1,083,683 -26,727 1,056,956
Housing benefit administration . . .
Other council fund housing 98,523 -4,391 94,132
Council tax benefit payment and related administration . . .
Local tax collection 50,269 -14,186 36,083
Elections . . .
Emergency planning . . .
Other central services to the public 27,069 -11,908 15,161
Police services 725,661 -64,470 661,191
Community fire safety . . .
Fire-fighting and rescue operations . . .
Fire service emergency planning . . .
Fire services 139,376 -5,868 133,509
Fire service emergency planning and civil defence . . .
All other fire services . . .
National parks conservation . . .
National parks services 18,674 -5,260 13,414
National parks planning . . .
National parks recreation and park management . . .
National parks promoting understanding and enjoyment . . .
Corporate and democratic core 139,751 -26,615 113,137
Non-distributed costs/Unapportionable central overheads 47,039 -4,689 42,350
Other central costs 304,690 -273,010 31,680
Total service expenditure 8,892,975 -1,365,549 7,527,425
Community council precepts 32,798 . 32,798
Payments to/from fire authorities 1 . 1
Levies to/from national parks 0 . 0
Levies paid to the Environment Agency in respect of Local Flood Defence Committees 0 . 0
Levies paid to the Internal Drainage Boards 1,279 . 1,279
Levies paid to the Environment Agency acting as an Internal Drainage Board 76 . 76
Levies paid to Sea Fisheries Committees . . .
Levies to national police services 2,342 . 2,342
Other levies 698 . 698
(Non-significant) surpluses/deficits on internal trading accounts not disaggregated to services -4,871 . -4,871
Other adjustments to net current expenditure -181 . -181
Net current expenditure 7,559,567 . 7,559,567
Bad debt 'provision' 4,405 . 4,405
Provision for repayment of principal (before application of the commutation adjustment) 178,471 . 178,471
Commutation adjustment (enter as a negative any adjustment which reduces MRP and vice versa) -140 . -140
External interest payments excluding any premia and discounts on debt rescheduling 189,775 . 189,775
Premia and discounts on debt rescheduling 4,546 -4,265 281
HRA 'item 8' interest payments/receipts 101 -22,575 -22,474
Capital financing element within Private Finance Initiative (PFI) schemes 21,460 . 21,460
Leasing payments (excluding any capital financing element within PFI schemes) 722 . 722
Capital expenditure charged to revenue account 90,265 . 90,265
Revenue expenditure funded from capital by statute (RECS) . . .
Pensions interest cost and expected return on pensions assets . . .
Appropriations to(+) / from(-) pension reserves . . .
Appropriations to(+) / from(-) financial instruments adjustment account 2,053 . 2,053
Appropriations to(+) / from(-) unequal pay back pay account -5,250 . -5,250
Appropriations to(+) / from(-) Accumulated Absences Account -4,734 . -4,734
External interest on provision for credit liabilities (including 'set-aside' capital receipts), housing advances and other sources -11,129 . -11,129
External interest receipts on HRA balances -17 . -17
Gross revenue expenditure 8,003,257 . 8,003,257
less specific and special grants outside AEF (excluding council tax benefit and rate relief grants) . . .
Revenue expenditure . . .
less specific and special grants inside AEF . . .
less specific and special grants -2,108,778 . -2,108,778
Net revenue expenditure 5,894,479 . 5,894,479
In year council tax collection adjustment -18,074 . -18,074
Other adjustments 204 . 204
Appropriations to(+) / from(-) earmarked financial reserves (excluding schools' financial reserves) 11,896 . 11,896
Appropriations to(+) / from(-) unallocated financial reserves -1,301 . -1,301
Council tax reduction scheme (including RSG element) 246,885 . 246,885
Budget requirement 6,134,089 . 6,134,089
Budgeted net discretionary non-domestic rate relief paid for by council fund 3,526 . 3,526
Budget requirement plus net council fund discretionary non-domestic rate relief 6,137,614 . 6,137,614
less transitional grant . . .
less police grant allocation under principal formula -236,153 . -236,153
less revenue support grant -3,363,466 . -3,363,466
less council tax reduction scheme (including RSG element) 0 . 0
less redistributed non-domestic rates income -1,041,000 . -1,041,000
Aggregate of council tax precepts 1,496,996 . 1,496,996
less council tax reduction scheme grant -246,885 . -246,885
Amount to be raised from council tax payers 1,250,111 . 1,250,111
Loading…