2023-24 2024-25
£ thousand £ per head £ thousand £ per head
Revenue expenditure10,375,054 3,341 10,939,166 3,493
Revenue expenditure Education3,413,899 1,099 3,670,384 1,172
Education Schools budget3,001,468 967 3,206,248 1,024
LEA Budget412,431 133 464,136 148
Social Services2,652,807 854 2,866,772 915
Social Services Children's and families services928,904 299 995,103 318
Service strategy - adults social services5,727 2 5,963 2
Older people (aged 65 and over) including older mentally ill874,088 281 944,656 302
Adults aged under 65 with a physical disability or sensory impairment130,088 42 143,341 46
Adults aged under 65 with learning disabilities531,415 171 581,082 186
Adults aged under 65 with mental health needs118,269 38 128,032 41
Other adult social services64,316 21 68,597 22
Council fund housing1,064,511 343 1,022,142 326
Council fund housing Housing strategy11,167 4 10,242 3
Licensing of private sector landlords898 0 1,020 0
Contributions to the HRA583 0 701 0
HRA related pension costs0 0 0 0
Enabling522 0 2,018 1
Housing advice7,373 2 6,164 2
Housing advances36 0 36 0
Private sector housing renewal5,417 2 3,642 1
Homelessness70,260 23 86,801 28
Housing benefits payments832,891 268 763,352 244
Housing benefit administration23,543 8 24,479 8
Welfare services781 0 620 0
Supporting people110,156 35 122,065 39
Other council fund housing882 0 1,001 0
Local environmental services503,602 162 520,472 166
Local environmental services Cemetery, cremation and mortuary services-285 0 -459 0
Regulatory services - Environmental Health (including food safety and housing standards)52,110 17 55,179 18
Street cleansing59,683 19 63,480 20
Community safety (safety services)1,011 0 1,016 0
Community safety (CCTV)4,425 1 4,538 1
Community safety (crime reduction excluding CCTV)4,383 1 4,517 1
Waste collection70,100 23 76,982 25
Waste disposal105,822 34 118,237 38
Trade waste938 0 652 0
Recycling151,555 49 141,614 45
Waste minimisation3,368 1 4,371 1
Climate change costs2,341 1 2,709 1
Trading Standards16,513 5 16,098 5
Other central services to the public16,756 5 16,126 5
Conservation of the Natural Environment2,738 1 3,080 1
Conservation of Cultural Heritage1,320 0 1,254 0
Recreation Management and Transport140 0 107 0
Promoting understanding3,385 1 3,178 1
Rangers, Estates and Volunteers3,238 1 3,365 1
Development control1,999 1 2,143 1
Forward planning and communities2,061 1 2,284 1
Specialist Ring-fenced Accounts0 0 0 0
Roads and transport322,558 104 311,777 100
Roads and transport Transport planning, policy and strategy22,392 7 19,900 6
Structural maintenance63,242 20 64,278 21
Capital charges relating to construction projects91 0 423 0
Environment, safety and routine maintenance62,604 20 59,769 19
Winter service16,389 5 16,710 5
Street lighting (including energy costs)43,377 14 40,740 13
Traffic management and road safety14,030 5 15,282 5
Parking services-17,666 -6 -18,645 -6
Public transport110,389 36 105,472 34
Airports, Harbours and toll facilities7,709 2 7,847 3
Libraries, culture, heritage, sport and recreation235,394 76 230,568 74
Libraries, culture, heritage, sport and recreation Library service46,752 15 45,111 14
Culture and heritage36,329 12 34,244 11
Recreation and sport85,803 28 82,631 26
Open spaces59,078 19 61,327 20
Tourism7,433 2 7,255 2
Planning, economic and community development144,835 47 195,045 62
Planning, economic and community development Planning - building control4,557 1 4,339 1
Planning - development control10,791 3 11,745 4
Planning policy14,702 5 15,107 5
Environmental initiatives9,757 3 11,965 4
Economic development69,632 22 117,453 38
Economic research1,061 0 1,238 0
Business support3,609 1 4,962 2
Community development30,726 10 28,237 9
Local tax collection44,435 14 49,032 16
Debt financing costs349,872 113 355,970 114
Debt financing costs Provision for repayment of principal162,609 52 167,309 53
Commutation adjustment-140 0 0 0
External interest payments246,855 79 247,504 79
Premia and discounts on debt rescheduling738 0 671 0
HRA 'item 8' interest payments/receipts-60,190 -19 -59,514 -19
Law, order and protective services1,076,905 347 1,174,831 375
Law, order and protective services Total police891,251 287 973,881 311
Local policing. . . .
Services to Victims and Witnesses of Crime. . . .
Dealing with the public. . . .
Criminal justice arrangements. . . .
Road policing. . . .
Specialist operations. . . .
Intelligence. . . .
Specialist investigation. . . .
Investigative support. . . .
National policing. . . .
Levies to national police services1,334 0 1,401 0
Total Fire service184,321 59 199,549 64
Community fire safety. . . .
Fire-fighting and rescue operations. . . .
Fire service emergency planning and civil defence. . . .
Central administration202,208 65 198,559 63
Central administration Corporate management78,233 25 70,208 22
Democratic representation and management74,476 24 80,193 26
Non distributable costs - Retirement benefits23,807 8 21,940 7
Non distributable costs - Costs of unused shares of IT facilities and other assets1,763 1 1,688 1
Other services including adjustment to capital charges in respect of recharged administration and support23,931 8 24,530 8
Non Distributable Costs - Carbon Reduction Commitment (CRC) transactions. . . .
Other revenue expenditure364,027 117 343,613 110
Other revenue expenditure Coast protection2,175 1 2,512 1
Flood defence: own expenditure8,373 3 12,994 4
Agriculture and fisheries services-2,013 -1 -2,087 -1
Coroners' court services7,997 3 9,213 3
Other court services10 0 10 0
Unallocated contingencies88,820 29 57,771 18
COVID-19 Education (including schools). . . .
COVID-19 Social Services. . . .
COVID-19 Roads and Transport. . . .
COVID-19 Other. . . .
Community council precepts53,808 17 58,851 19
Levies to the Environment Agency in respect of Local Flood Defence Committees0 0 0 0
Levies to the Internal Drainage Boards316 0 319 0
Levies to the Environment Agency acting as an Internal Drainage Board1,045 0 1,085 0
Other levies1,652 1 1,352 0
(Non-significant) surpluses/deficits on internal trading accounts not disaggregated to services5,916 2 6,396 2
Other adjustments including administrative cost of late rating adjustments etc.0 0 0 0
Bad debt 'provision'81 0 130 0
Capital financing element within Private Finance Initiative (PFI) schemes22,314 7 22,596 7
Leasing payments (excluding any capital financing element within PFI schemes)1,471 0 1,230 0
Capital expenditure charged to revenue account189,512 61 195,237 62
External interest receipts on non-HRA balances-17,360 -6 -23,402 -7
External interest receipts on HRA balances-183 0 -688 0
Appropriations to/from financial instruments adjustment account94 0 97 0
Appropriations to/from unequal pay back pay account0 0 0 0
Loading…