Due to essential maintenance, the Council Tax, Benefits and Business Rates portals will be unavailable from 3.30pm on Friday 27 June. Apologies for the inconvenience.
Expenditure Plan
The Net Cost of Services for 2025/26 is £15.782m compared with £16.207m in 2024/25, a decrease of £0.425m. This is supported by a contribution from balances and reserves of £375k, meaning that the amount to be met from government grants and taxation is estimated to be £15.407m (£15.394m in 2024/25).
Income from Government Grants and Business Rates is estimated at £8.695m, a decrease of £260k compared with 2024/25, following confirmation of the financial settlement from government. The Council has approved an increase in Council Tax of 2.99%, which means that we expect to collect £6.754m in 2025/26.
Open each accordion to reveal the Council's expenditure plans by service area for 2024/2025 and 2025/2026:
This table shows the Council's expenditure plans by service area for the 2024-2025 tax year:
(Table values in brackets are minus figures)
| Service | Gross Expenditure £'000 | Income £'000 | Net Expenditure £'000 |
| Central Items & Appropriations | (4,224) | 0 | (4,224) |
| Finance, People & Performance | 15,879 | (11,964) | 3,915 |
| Housing, Community Safety & Environmental Services | 3,974 | (1,264) | 2,710 |
| Health, Leisure, Climate and Economic Development | 4,648 | (3,601) | 1,047 |
| Leader | 2,947 | (285) | 2,662 |
| Neighbourhood Services & Assets | 10,264 | (3,874) | 6,390 |
| Planning, Transformation and ICT | 4,361 | (654) | 3,707 |
| Net Cost of General Fund Services | 37,849 | (21,642) | 16,207 |
| Contribution to/(from) General Fund Balance | (464) | ||
| Contributions to/(from) Earmarked Reserves | (349) | ||
| Amount to be met from Government Grants and local taxation | 15,394 | ||
| Less: Government Grants | (2,355) | ||
| Less: Income from Business Rates | (6,600) | ||
| Collection Fund (Surplus)/Deficit | 88 | ||
| Council Tax Requirement | 6,526 |
This table shows the Council's expenditure plans by service area for the 2025-2026 tax year:
(Table values in brackets are minus figures)
| Service | Gross Expenditure £'000 | Income £'000 | Net Expenditure £'000 |
| Central Items & Appropriations | (1,044) | 0 | (1,044) |
| Finance, People & Performance | 13,438 | (10,325) | 3,113 |
| Housing, Community Safety & Environmental Services | 3,922 | (1,477) | 2,445 |
| Health, Leisure, Climate and Economic Development | 3,863 | (3,693) | 170 |
| Leader | 2,936 | (425) | 2,511 |
| Neighbourhood Services & Assets | 10,937 | (5,205) | 5,732 |
| Planning, Transformation and ICT | 3,746 | (891) | 2,855 |
| Net Cost of General Fund Services | 37,798 | (22,016) | 15,782 |
| Contribution to/(from) General Fund Balance | 112 | ||
| Contributions to/(from) Earmarked Reserves | (486) | ||
| Amount to be met from Government Grants and local taxation | 15,407 | ||
| Less: Government Grants | (2,095) | ||
| Less: Income from Business Rates | (6,600) | ||
| Collection Fund (Surplus)/Deficit | 41 | ||
| Council Tax Requirement | 6,754 |
Change in net cost of services 2025-26
| Description | Amount £'000 |
| Establishment costs | 1,605 |
| Capital Financing Costs | 126 |
| Premises-related expenditure | 39 |
| Fuel and other Fleet management costs | |
| Total | 1771 |
| Description | Amount £'000 |
| Contract Income | 78 |
Offset by
(Table values in brackets are minus figures)
| Description | Amount £'000 |
| Employee Expenses | (1) |
| Supplies and Services | (368) |
| Loan Interest Payable | (106) |
| Other Expenditure | (478) |
| Total | (953) |
(Table values in brackets are minus figures)
| Description | Amount (£'000) |
| Investment Interest | (100) |
| Homelessness | (136) |
| Specific Government Grants | (135) |
| Other Income | (217) |
| Building Control Partnership | (162) |
| Car Park Income | (12) |
| Lightbulb Partner Contributions | (48) |
| Rents/Easements | (36) |
| Grants and Contributions - Non Government | (476) |
| Total | (1,321) |
| Net Movement | (425) |
Capital programme 2025-26
The Council proposes new capital investment of £1,422.5k for 2025/2026.
The allocations are as below:
| Description | Amount £'000 |
| Disabled Facilities Grant | 630 |
| Fleet Replacement Programme | 304 |
| Council Assets | 190.3 |
| Corporate & Service Specific ICT Projects | 152 |
| Community Development | 54.5 |
| Housing Support Grants | 30 |
| Landfill Gas Monitoring Works | 43 |
| Strategic Parks & Open Spaces | 18.7 |
| TOTAL | 1,422.5 |
Outstanding loan liabilities
| Aggregate Liabilities as at 31 March 2024 | Amount £'000 |
| Loan Debt Outstanding | 5,713 |