Gross expenditure Total income Net (current) expenditure
Schools expenditure (including delegated and non-delegated funding) 3,865,569 -358,022 3,507,547
Non-school expenditure 104,756 -15,989 88,767
Transport planning, policy and strategy 25,590 -10,911 14,678
Highways and roads 272,430 -78,316 194,113
Transport 148,150 -60,723 87,427
Personal social services - children and families 1,104,397 -46,608 1,057,788
Service strategy - adult services 6,965 -703 6,262
Personal social services - older persons 1,225,228 -313,419 911,809
Personal social services - adults aged under 65 1,022,286 -150,902 871,384
Personal social services - other . . .
Cultural and heritage services 75,425 -37,484 37,941
Library services 46,007 -3,485 42,522
Recreation and sport 140,451 -45,343 95,108
Open spaces 96,549 -23,613 72,936
Tourism 14,139 -3,872 10,266
Cemetery, cremation and mortuary services 22,152 -20,647 1,505
Coast protection 5,456 -902 4,554
Environmental health 70,872 -17,427 53,444
Street cleansing (not chargeable to highways) 69,372 -3,596 65,776
Community safety 23,293 -3,769 19,524
Own flood defence and land drainage services 13,212 -2,254 10,958
Own agriculture and fisheries services 2,179 -4,152 -1,972
Trading standards/Consumer protection 17,932 -1,726 16,206
Waste collection . . .
Waste 403,053 -62,757 340,296
Waste disposal . . .
Building control 12,067 -6,652 5,415
Development control 29,220 -16,459 12,762
Planning policy 15,810 -964 14,846
Environmental initiatives 14,420 -2,674 11,746
Business support 18,123 -1,297 16,826
Economic research 69 -5 64
Economic development 130,305 -51,379 78,926
Community development (county and county borough councils) 44,454 -7,014 37,440
Magistrates' courts services . . .
Coroners' and other courts services 11,144 -1,956 9,187
Housing strategy . . .
Registered social landlords . . .
Housing advice . . .
Housing advances . . .
Private sector housing renewal . . .
Homelessness . . .
Housing benefit payments . . .
Housing council fund 909,783 -60,594 849,189
Housing benefit administration . . .
Other council fund housing 147,026 -8,597 138,430
Council tax benefit payment and related administration . . .
Local tax collection 66,514 -14,394 52,120
Elections . . .
Emergency planning . . .
Other central services to the public 31,572 -13,658 17,915
Police services 935,930 -46,900 889,030
Community fire safety . . .
Fire-fighting and rescue operations . . .
Fire service emergency planning . . .
Fire services 190,026 -5,301 184,725
Fire service emergency planning and civil defence . . .
All other fire services . . .
National parks conservation . . .
National parks services 23,661 -7,786 15,875
National parks planning . . .
National parks recreation and park management . . .
National parks promoting understanding and enjoyment . . .
Corporate and democratic core 146,935 -16,471 130,464
Non-distributed costs/Unapportionable central overheads 49,225 -5,193 44,032
Other central costs 297,165 -195,032 102,133
COVID-19 - costs not included in above service lines . . .
Total service expenditure 11,848,914 -1,728,950 10,119,964
Community council precepts 53,808 . 53,808
Payments to/from fire authorities 0 . 0
Levies to/from national parks 1 . 1
Levies paid to the Environment Agency in respect of Local Flood Defence Committees 46 . 46
Levies paid to the Internal Drainage Boards 1,071 . 1,071
Levies paid to the Environment Agency acting as an Internal Drainage Board 243 . 243
Levies paid to Sea Fisheries Committees . . .
Levies to national police services 772 . 772
Other levies 1,250 . 1,250
(Non-significant) surpluses/deficits on internal trading accounts not disaggregated to services -470 . -470
Other adjustments to net current expenditure -506 . -506
Net current expenditure 10,176,179 . 10,176,179
Bad debt 'provision' 3,420 . 3,420
Provision for repayment of principal (before application of the commutation adjustment) 165,384 . 165,384
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 229,768 . 229,768
Premia and discounts on debt rescheduling 6,554 -8 6,546
HRA 'item 8' interest payments/receipts 817 -78,502 -77,685
Capital financing element within Private Finance Initiative (PFI) schemes 21,699 . 21,699
Leasing payments (excluding any capital financing element within PFI schemes) 1,410 . 1,410
Capital expenditure charged to revenue account 182,344 . 182,344
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 220 . 220
Appropriations to(+) / from(-) unequal pay back pay account 0 . 0
Appropriations to(+) / from(-) Accumulated Absences Account 14,756 . 14,756
External interest on provision for credit liabilities (including 'set-aside' capital receipts), housing advances and other sources -72,173 . -72,173
External interest receipts on HRA balances -775 . -775
Community Infrastructure Levy 0 . 0
Gross revenue expenditure 10,650,953 . 10,650,953
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 -2,461,198 . -2,461,198
Net revenue expenditure 8,189,755 . 8,189,755
In year council tax collection adjustment -21,375 . -21,375
Other adjustments -296 . -296
Appropriations to(+) / from(-) earmarked financial reserves (excluding schools' financial reserves) -115,807 . -115,807
Appropriations to(+) / from(-) unallocated financial reserves -9,316 . -9,316
Council tax reduction scheme (including RSG element) 278,175 . 278,175
Budget requirement 8,321,135 . 8,321,135
Budgeted net discretionary non-domestic rate relief paid for by council fund 4,764 . 4,764
Budget requirement plus net council fund discretionary non-domestic rate relief 8,325,900 . 8,325,900
less transitional grant . . .
less police grant allocation under principal formula -319,674 . -319,674
less revenue support grant -4,611,359 . -4,611,359
less council tax reduction scheme (including RSG element) . . .
less redistributed non-domestic rates income -1,022,000 . -1,022,000
Aggregate of council tax precepts 2,372,867 . 2,372,867
less council tax reduction scheme grant -278,175 . -278,175
Amount to be raised from council tax payers 2,094,692 . 2,094,692
Loading…