Meeting documents

Cabinet
Wednesday, 15th January, 2003

THE DRAFT FINANCIAL PLAN PROPOSAL OF THE COUNCIL EXECUTIVE

Introduction

This year's review takes place against a background of change and development. It is the first review to be led by the Executive and, for the first time, it covers a period of four rather than three years.

Within the Council too, new ways of working are emerging. Much closer co-operation between the Social Services department and the health service for example will extend and change conventional services. The current process of exploring a possible "Paris" partnership as a vehicle for securing the Council's needs in IT and other functions will, if taken to completion, introduce a new departure, as will the externalisation of the Council's leisure services. Closely related to the Paris Project is the Council's programme to introduce e-government, the use of electronic means to streamline administration, and to implement a Customer Access Programme to bring services closer, faster and more efficiently to our customers. At the same time, the introduction of the "modernised" structure, with its parallel Executive and Overview/Scrutiny functions, brings new patterns of interaction, vertically and horizontally within the Council organisation, and these will be further developed when Area Committees are established. These changes will take time to evolve, and the process of adaptation needs to be included in our forward planning. This was recognised in our recent very pleasing Comprehensive Performance Assessment by the Audit Commission.

Part of the modernising legislation gave local authorities the "power of well being", to be pursued through an overarching community strategy. The Executive intends that we should exercise our powers to the full, and that our Community Strategy should drive the planning process, subject to resource constraints. However, the Local Strategic Partnership is in its early stages; the Council and its partner agencies have not yet produced our Community Strategy.

The climate of change and the absence of a Community Strategy tend to temper our scope at this stage for a fully developed four-year financial plan. But the principles of financial review still apply. The assumptions of the existing plan need to be re-examined, statutory requirements for services and other unplanned demands for spending need to be assessed, and local needs reappraised to set the priorities for the revised plan.

As far as funding is concerned, this year has also seen a substantial change in the calculation of government grant; the full impact of the new central government funding regime is still to be assessed. Greater stability has been promised, but our resources seem likely still to be stretched. The Executive intends to look more widely for grants to augment the Council purse. Compared to other local authorities in the area, our Council is unusual in having local sources of revenue. It is the intention of the Executive that eventually this advantage should be harnessed to meet specific local needs.

Structure of the Financial Plan proposal

The starting point for this review is a consideration of recent legislation, and its requirements of this Council in meeting new statutory duties, specified by central government. In some cases, the new duties are fully funded by central government; in others the position is less clear. Section 1 examines the impact on B&NES.

Section 2 sets out the local needs for further services, identified through market research and consultation. These augment rather than replace the objectives set out in the initial 3-year financial plan.

Section 3 addresses three specific resource issues arising from the 2002/2003 budget process, viz. the management of social services spending, planning the satisfactory maintenance of all the council's property assets, and a capital resources plan to address the shortfall in capital which will follow the end of the Council's debt-free status.

Section 4 considers those emerging requirements for further spending, in order to sustain current services and/or mitigate risks over the next four years.

Section 5 presents a summary of the provisional government grant settlement, showing where possible the changes under the new formula grant regime.

Section 6 offers a revised financial plan with a commentary on the changes proposed.

Section 1 - Legislative Context

Our Financial Plan consultation document showed the extent to which the Council's financial flexibility is limited by central government. This takes two forms - firstly, through the direct financing of a large part of local government spending; and secondly, through the setting of statutory duties and requirements. The latter is true for all Council services to some extent, but especially our two largest services - education and social services.

The legislative context is changing fast. Appendix 1 lists major legislative and other external changes which have affected this financial plan review. Where possible, we have quantified the financial impact for this Council.

Some of the changes are welcome. We have supported the freedoms and flexibilities promised in the draft Local Government Bill, especially those that will give us greater ability to borrow to address the Council's capital spending needs. Others - particularly the changes to financing of social services where we feel that new targets and requirements have not been adequately backed up by additional government grant - are more onerous and will reduce our ability to tackle local needs.

Section 2

The Executive recognises that the objectives supported by the initial 3-year financial plan are all still relevant. We recognise too the Government's priorities, often reflected in statutory obligations on local authorities. But we also wish to respond to the specific needs and demands of people in Bath and North East Somerset. We believe that local government must be able to identify local needs and decide how to address them. Villages, towns, cities and communities differ in their needs, and expressed demands will inevitably compete. The Council ultimately must arrive at a programme which reflects a reasonable compromise between competing needs.

The Executive has drawn on evidence from a number of sources to identify areas where public demand is yet to be met:

· 21% of residents want more rural buses (Citizens' Panel 2000)

· 42% of pedestrians complain of uneven pavements (ditto)

· 48% rated vehicle security, and 43% personal safety as the most important feature of car parks (ditto)

· 21% of residents want more Park and Ride services (ditto)

· 24% would like the environment to be a top priority for Bath and North East Somerset (ditto)

· 35% of residents want cleaner streets (Citizens' Panel 2002)

· 36% want more information on local transport (ditto)

· 35% of residents feel unsafe at night (Citizens' Panel 2001)

· 47% are very concerned about burglars (ditto)

· 3596 complaints/queries about street lighting were lodged (Action Line April 01-April 02)

and the Executive has interpreted the evidence as a demand for more attention to:

· Creating Safer communities: focussing on measures which are within the remit of the Council, and may be in partnership with other agencies, to deliver demonstrably safer neighbourhoods;

· Making the area Cleaner and Greener: developing innovative ways of improving the environment and eliminating the occasional rubbish "hotspots", while being guided by the zero waste policy;

· Improved lives for the elderly: requiring genuine, "joined up" thinking between the health, caring, safety, mobility, leisure and independent-living issues which are of particular concern to senior citizens;

· Tackling traffic and congestion: making greater progress in implementing the Local Transport Plan to reduce traffic and congestion, including measures to improve public transport.

An overarching theme for priorities is sustainability. Sustainability, in this context, means that by virtue of our actions, citizens and communities will obtain enhanced social, economic, cultural and environmental conditions, which will last without undue costs (in these same broad areas) to future generations.

In November we undertook a public consultation exercise with 370 local businesses, community and voluntary groups, and town and parish councils to test wider public opinion.

Consultees registered strong support for our four themes, ranging between 77% in favour of more effort to help older people to 94% in favour of more to deal with traffic and congestion. When offered illustrative examples of achievements which might be pursued within these themes, the most popular choices were:

· Cleaner streets

· Expand Park & Ride provision

· Repair more uneven pavements

· Increase availability of school buses to reduce car journeys to school

· More help at home for the elderly

· More youth facilities

We recognise that the limited responses (approx 10%) make it difficult to draw quantitative conclusions from this consultation. It did, however, confirm our view that the above themes are very important to local people, and that local people do want action in these areas.

A more deliberative style consultation, conducted through four small focus groups, produced a wide range of suggestions for possible future service developments, within our four themes. These groups were particularly concerned to see better and more facilities, especially for the young and the elderly, a better maintained and better managed infrastructure, better public transport and more support for local/community activity. A need for more visible surveillance and monitoring by police, wardens, inspectors and Neighbourhood Watch schemes also emerged. And for the elderly, free or cheaper services, including bus travel.

We are committed to delivering safer communities, a cleaner and greener environment, improved lives for our older people, and tackling traffic congestion and improving public transport. And we intend to allocate additional resources to initiatives and projects which directly reflect these priorities over the next four years, in a sustainable way.

Section 3 - Specific Issues

We have been asked by full Council to address certain key issues within this Plan Review. These are:

· An outline plan with options for appreciably reducing, over a 5-year period, the Council's current excess Social Services spending compared to its Standard Spending Assessment

· A standard definition that will be consistently applied for the measurement of repairs backlogs, with options for enabling the satisfactory maintenance of all the Council's property assets, including options for retention and disposal where appropriate.

· A plan for addressing the shortfall in capital resources of funding for the medium term following the end of the Council's debt-free status.

The thinking of the Council Executive on these issues is set out below.

Social Services spending

Council asked that we have an outline plan for reducing, over time, the Council's excess social services spending compared to its Standard Spending Assessment. This would help to reduce the burden on Council Taxpayers and release funds for other services.

We note that, at a stroke, the Government has, through its "resource equalisation" changes, reduced our excess spending from 28% to 13%. Yet this has been done without a penny of extra government grant and therefore represents a sleight of hand. The burden on the taxpayer remains unchanged.

We have sought options for reducing this percentage further, but are conscious that social services represent key services to people, many of whom are vulnerable. We have therefore considered very carefully proposals to curb spending and would wish to shift spending only over a reasonable period of time. For the short-term, the level of pressure imposed on these services by government is so severe that we see no option but to assume that social services spending will grow in line with the SSA growth - but we wish to see that as a cap, requiring social services to manage its significant pressures within that level.

The Director of Social & Housing Services has produced a separate report "Re-Shaping Social Services" setting out a plan for achieving the limitation of spending within this cap (see elsewhere on the January Council Executive agenda).

Maintenance of Assets

The introduction of asset management planning has led to repairs and maintenance works being assessed using standard condition grading and priority criteria. These have been defined by the DfES and DTLR and form the basis of returns the council has to make as part of the asset management process (see Appendix 2 for details). The condition of properties ranges from A (good) to D (bad) and a priority grading is assessed on seriousness and urgency, from 1 (urgent) to 4 (long-term).

A programme of surveys of all council properties is progressing and repairs are being prioritised using the above criteria. Although to date not all properties have been fully surveyed (it is a five year rolling programme) existing data on properties not recently surveyed has been assessed and re-designated to fit in with the above standard definitions. We have included additional funding for asset management plan surveys within our financial plan.

The prioritised capital planned maintenance backlog, including future planned works, as at 30th June 2002 was:

Priority

1

2

3

4

Totals

Schools

311,080

12,994,700

5,619,049

2,674,677

21,599,507

Social services

162,195

3,901,265

1,949,527

77,770

6,090,758

Heritage

58,883

1,038,952

206,202

74,993

1,379,029

Other Corporate

499,766

3,756,447

2,152,340

413,292

6,821,845

Totals

1,031,924

21,691,364

9,927,118

3,240,731

35,891,138

The Education Asset Management Forum has considered a report on the planned maintenance repair investment programme in schools. The report considered the reasons for increase in the figures, the opportunities for schools to use devolved capital to tackle some of the condition needs, and the need to take into account the extent of the backlog when deciding future capital allocations. The government has substantially increased funding to councils to help them to tackle the backlog of outstanding work, but this will still only tackle the most urgent needs.

In the short-term we note with concern that there is no capital provision within the plan to provide investment in schools. This was not our decision but a consequence of the original Council 3-year plan. We feel that a longer-term solution is needed to tackle the backlog in schools' investment but in the short-term we recognise that some additional funding is required. We are addressing this in the context of the Council's overall capital resources for 2003/04 and we will bring forward a proposal in our draft Budget for 2003/04.

Some of the backlog can be excluded. Much of the backlog relating to Social Services is on elderly persons' homes (EPHs). Under our reprovision plans, none of these properties has a long term future and therefore backlog works of £4.5M can be excluded from the analysis. A figure of £2.75M relates to other properties currently under review. Therefore, the extent of the planned maintenance investment and backlog, omitting work in this year's programme, the costs of works to schools, EPH's and properties under review is:

Priority

1

2

3

4

Totals

Social services

31,664

931,729

215,701

11,110

1,190,203

Heritage

0

658,434

206,202

74,993

939,628

Other Corporate

132,087

2,209,046

1,581,509

349,076

4,271,717

Totals

163,750

3,799,209

2,003,411

435,179

6,401,549

There are no easy options to address the backlog in schools or other Council buildings. Current levels of maintenance investment will not address the backlog and a significant reduction can only be achieved by significant additional funding or a major rationalisation programme. Options such as Private Finance Initiative may need to be considered but are of limited application in our circumstances. There is an inter-dependency with the capital resources plan (see below) and we will consider a further report on options in 2003 after receipt of the detailed capital resource plan.

Capital Resources Plan

We are now approaching the end of our "debt-free" period and expect to begin to borrow to finance capital spending in 2004. At that time we also expect the government to introduce a new set of rules for capital investment that will give all councils more freedom to plan and finance their investment. However at the same time other changes are likely to reduce the amount of resources we can plan with.

In the longer-term the Council has committed to a number of major projects and through our financial plan we will need to secure, by working with others, the capital resources to deliver them:

· Regeneration of under-developed land in the Western Riverside area of Bath and in Norton Radstock

· The reprovision of the Council's elderly persons' residential care homes to modern standards

· The stabilisation of the old stone mines under the Combe Down area of Bath

· The construction of a new park and ride facility to the east of Bath

· The rationalisation of our office accommodation to improve value for money

Despite the recent relatively high level of capital spending, the Council is aware of significant outstanding spending needs. These include bringing the Council's roads and buildings up to a reasonable standard of repair. The total cost of fully removing the repair backlogs on these assets is estimated to be many millions of pounds, which clearly would require concerted effort over a number of years.

We have concluded that the new capital investment rules do provide a good opportunity for the Council to borrow to address some of its acute spending needs. With interest rates at a low level, borrowing represents a better option than the sale of income-bearing commercial properties. But borrowing will still have consequences for our revenue spending and we must ensure that our plans remain affordable. We have therefore assumed that extra borrowing is raised to finance our EPH reprovision plans and to provide for a modest level of additional spending in future years, to be targeted at our key themes. But we recognise that such investment by itself is insufficient and will need to work with others, such as social landlords and private companies, to help fill the gap. The detailed Capital Resources Plan will be discussed at our February Council Executive meeting.

Section 4 - Emerging Requirements for Future Spending

We have already discussed emerging requirements for future spending in the preceding sections on legislation, local needs and specific key issues.

As part of this financial plan review, we have considered all spending pressures and identified those that must be resourced within this revised financial plan. Appendix 3 provides a full list. The net funding requirement from the financial plan is an extra £2.3M in 2003/04, of which approximately £1M can be directly attributed to legislative and other external requirements, with the remainder relating to a range of unavoidable cost pressures. While we have asked for the cost of each item to be reviewed and all possible sources of funding considered, we must ensure that our financial plan is robust and that key spending requirements are properly addressed. We also recognise however that those spending requirements place a significant burden on the financial plan and restrict the opportunity for additional spending to address our local needs.

Section 5 - The Government Grant Settlement

As nearly 50% of our net income comes from the government, the grant settlement is critical to our plans. The 2003/04 Settlement was announced on December 5th. For this Council the implications are difficult to analyse due to the extensive year-on-year changes made to the structure, method and terminology of financing by the government, but a summary of its implications is attached as Appendix 4.

In brief, this Council has received the maximum grant increase available to it, at 8.0%. However we must absorb a range of grants which were formerly ring-fenced, as well as new duties. Earlier in the year the government consulted on options for a major overhaul of grant methodology. In our response we argued strongly for options which favoured this Council. While it is difficult to draw direct comparisons, it appears that, overall, the methodological changes made have worked slightly to the benefit of this Council.

The most striking feature of the Settlement nationally is "resource equalisation" whereby the Government has recognised that Councils generally spend at a higher level than previously assumed through Standard Spending Assessments (SSAs). The Government has adjusted its SSA figures to bring them more in line with Councils' spending and actual funding via Council Tax to new figures called Formula Spending Share (FSS). So as a result of this change, next year's settlement creates a new "Average National Council Tax" (ANCT), which for a unitary Authority is around £948. For this Council the effect is to reduce our overall excess spending against SSA from 9% above SSA to around the same level as the new FSS.

In previous years the Government has indicated a guideline Council Tax increase figure for each Council. It has not done so for 2003/04 but background Treasury papers indicate a national assumption of a 7% increase. In the absence of other evidence, a guideline increase of 7% has therefore been assumed for this Council.

Section 6 - The Financial Plan Proposal

The information in our consultation document highlighted the Council's limited financial flexibility and the year-on-year uncertainty affecting our planning. We have to recognise the financial position when deciding how we wish to steer the Council's priorities.

It is also easy to focus on the short-term. However, the Council needs to take a medium term view so that we can plan ahead and make changes to provide the services that people want us to provide and the government requires us to provide. We know that staying the same is not an option.

The financial position next year is highly challenging as a result of the 7% government guideline Council Tax rise and the high level of spending pressures. We do not wish therefore to raise expectations about new spending because it may take time to secure the necessary resources. Indeed we are committed wherever possible to improving services without increases in Council Tax. To achieve this we will pursue existing initiatives and opportunities, including:

· The "Paris" Project, which aims to provide the Council with a strategic commercial partner to provide investment and skills to improve services using new technology

· The leisure improvement project, in which we have selected a partner to increase investment in our sports centres

· A Public Service Agreement, in which we agree targets for improvement in key local services and for which funding is provided by central government

· Pursuing wherever possible grants from outside bodies, whether they be government, lottery or commercial, where such grants assist us in meeting our objectives;

· And we will seek to produce a sustainable financial plan, one in which our resources against unforeseen risks are built up over time from their current relatively low level.

While wishing to develop services in priority areas, we recognise that our plans must be affordable to local people. This will be very challenging given that the government's grant system consistently requires an increase in Council Tax of over 5% each year - and for 2003/04 the guideline is even higher, at 7%.

The key features of our financial plan are listed in the commentary at Appendix 5 and 5b. At present, because of the grant settlement and the significant spending pressures affecting the Council, it shows a net revenue shortfall for 2003/04 of £5M - to be made up from a combination of cost reductions, increased charges and Council Tax rises. The appendix includes a summary of Plan outputs at Table 1, and the detailed Plan can be inspected on the Council Information Service at http://www.bathnes.gov.uk/resourcesplanning/FinancialPlan2002/base2003/Finplan0304base.htm .

At the time of writing we are still examining options available to us to reduce the impact on Council Tax payers, and the results of this work will be reported back in our draft Budget for 2003/04. We have to recognise, however, that scope for flexibility is limited. Given that the government guideline is 7%, we have to accept that the increase is likely to be, because of the government's financing assumptions, higher than the rate of inflation.

For future years we have incorporated a limited amount of extra spending in to our proposal in order to address improvements in priority services. We will continue to balance the need for service improvement against the impact on the Council Taxpayer and recognise the need to review and update those plans annually in the light of the Council's financial position.

Appendix 1

Legislative & Financing Changes

The Change

What has been or will be the Effect on Bath and North East Somerset

Potential or Likely Cost Implication

Draft Local Government Bill

No effect so far as the Bill has not yet been passed by Parliament. However it will allow us to

· Borrow money, if we can demonstrate it can be afforded (so will impact on the Council's capital programme),

· Charge for discretionary services in certain circumstances

· Create business improvement districts.

· Give powers to trade e.g. by selling or buying services from other local authorities (dependent on CPA result).

· The Government proposes to give councils in England the choice to apply council tax discounts of between 10 per cent and 50 per cent for second homes. Currently second homeowners have an automatic entitlement to a 50 per cent discount. Councils will also be able to end discounts for long term empty property completely. Councils in the areas where the second homes discount has been reduced will retain any additional council tax raised and will be able to decide how to spend this money to improve local public services.

Could be significant.

CPA Results

For "Good" Councils CPA freedoms would appear to be as follows

· Removal of all ring fencing for capital resources

· Minimum reduction of 25% inspection from April 2003

· Exemption from use of reserve council tax capping powers

· Complete freedom over use of income from civil penalties

· Trading powers.

There was already an overspend in Audit fees. The CPA result has reduced the additional pressure for Audit fees, but will not save money on existing budgets

Specific Grants

· Government has a stated aim to reduce the proportion of grant distributed not via the FSS totals, but by a specific grant.

· However transfer of these responsibilities may or may not be fully funded

In the latest forecast the Education Service will need to absorb £4m of specific grants within the FSS and Social Services £1.1m.

Government and other external Directions

· Increase in Employers National Insurance Costs

£400k

· Working Families Tax Credit (WFTC) - The Department for Work and Pensions is transferring the responsibility for calculating the effect on benefits of the WFTC to Councils. Advice from the DWP is that Housing Benefit Departments will need to increase staffing levels by up to 10%, or by 7fte's for this Council. Part of this extra cost will be met by government grant..

£100k

· Data Protection Work and IT Security

£30k

· A survey is a now a statutory requirement of the ODPM for every Council in 2003.

£17k

· Health and Safety/EU directives e.g. in disposal of Fridge's and Electrical Equipment

£85k

· Topple Testing in Cemeteries for unstable gravestones

£125k

· Asset Management Planning

£120k

· New requirements on eligibility on Concessionary Fares

£72k

· Emergency Management Duties - grant has been lost for the funding of this service. Stop now orders and Animal feedstuffs - transfer of responsibilities to Council (these are estimated at £16k).

To be quantified

· Funding the ongoing revenue costs of maintaining the People's Network

Up to £100k

· Housing Benefit Admin is now all funded by Government Grant

Still to be fully assessed, but a saving in the order of £350k

· The Council will no longer need to contribute to the Housing Benefit costs for some claims in relation to Supporting People - these have been transferred to a specific grant

National Pressures

· National APTC Pay Award is above inflation in 2002/03 and 2003/04

£750k

· Likely Teachers Pay award above inflation, say at 4%

£440k, but not yet known

Education Pressures would be considered within "passport

· Teachers pension costs -is currently 8.35% predicted 14%= 5.65% increase - cost £2.5m

£2,500k

Education Pressures would be considered within "passport

Local Pressures

· The Avon Fire Brigade is considering a 9% increase in precept.

This is within the plan - updated from 6%- in total cost of 9% extra would be around £600k

Appendix 2

Key Issues - Building Condition Grading and Maintenance Priority Criteria

The DfES/DTLR definitions for standard building condition grading and priority criteria are:

The condition of each item is assessed, using the following grades:

Grade A - Good. Performing as intended and operating efficiently.

Grade B - Satisfactory. Performing as intended but exhibiting minor deterioration.

Grade C - Poor. Exhibiting major defects and/or not operating as intended.

Grade D - Bad. Life expired and/or serious risk of imminent failure.

In addition, priority is assessed in accordance with the seriousness of the condition revealed and the urgency associated with any breaches of legislation, using the following grades:

Priority 1 - Urgent work that will prevent immediate closure of premises and/or address an immediate high risk to the health and safety of occupants and/or remedy a serious breach of legislation.

Priority 2 - Essential work required within two years that will prevent serious deterioration of the fabric or services and/or address a medium risk to the health and safety of occupants and/or remedy a less serious breach of legislation.

Priority 3 - Desirable work required within three to five years that will prevent deterioration of the fabric or services and/or address a low risk to the health and safety of occupants and/or remedy a minor breach of legislation.

Priority 4 - Long term work required outside the five year planning period that will prevent deterioration of the fabric or services.

The most serious items can be seen to be those graded D1 and C1.

Appendix 4

Government Grant Settlement - Summary

The Government Grant Settlement was announced on December 5th. For this Council the implications are difficult to analyse due to the extensive year-on-year changes made to the structure, method and terminology of financing by the government.

In brief, this Council has received the maximum grant increase available to it, at 8.0%. However it must also absorb a range of grants which were formerly ring-fenced as well as new duties. It appears that the grant increase is slightly favourable compared to officer forecasts, reflecting that the government's methodology changes worked slightly in favour of this Council. However final options chosen were slightly different to those in the consultation data so it is difficult to draw direct comparisons.

From what we have found so far from the options chosen, the table below gives a fairly crude comparison, the effect for Bath & North East Somerset looks favourable:

Results of Options Chosen

Actual

 

Element of SSA/FSS

Option chosen

Effect

 

£m

£m (Gain is , Loss is -)

Education

Variant of ED3 incl Working Families Tax Credit

-£1.7

Children's Personal Social Services (PSS)

Variant of SSC3

£0.2

Elderly PSS

Variant of SSE2

£0.4

Other PSS - replaced by a new block

Variant of SS01

not known

Fire

Variant of FIR2

-£0.4

Highways Maintenance

HM1, but were data changes

£0.2

Environmental, Protective and Cultural Services (EPCS)

Variant of EPC3

£1.2

Capital Financing

No change

 

Area Cost Adjustment - all

Variant of ACA2

£4.1

Fixed Costs

FC1

£0.3

Resource Equalisation

Option similar to RE2

-£2.6

Population decline or Rapid population growth

No option used

 

Total

 

£1.70m

NB where a variant of an original option no direct comparison can be made, but the effect in £m's of the original option has been listed.

But there are significant changes within the settlement and further analysis required, but this Council will lose £200k from its grant because we are above the ceiling (the maximum increase allowed).

Resource Equalisation

The most striking feature of the Settlement nationally is "resource equalisation" whereby the Government has recognised that Councils generally spend at a higher level than previously assumed through Standard Spending Assessments (SSAs). The Government has adjusted its SSA figures to bring them more in line with Councils spending and actual funding via Council Tax to new figures called Formula Spending Share (FSS). In the old system there was a "theoretical" Council Tax figure called "Council Tax at Standard Spend" which was around £712 for a Unitary Authority. But actually, as most Councils spent in excess of SSA, average actual Council tax nationally was around £893 and for this Council last year was £888. This difference in Council Tax effectively funded spending in excess of SSA.

Average National Council Tax

So as a result of this change, next year's settlement creates a new "Average National Council Tax" (ANCT), which for a unitary Authority is around £948. For this Council the effect is to reduce our overall excess spending against SSA from 9% above SSA to 1% below (and for 03/04 including pressures - to around the same level as FSS) and on social services from 28% to 13% above FSS in 2003/04.

It should be noted however that, except in Education, this uplift in totals from SSA to FSS is only an accounting adjustment. It brings no extra grant to this Council and just reflects that Council Tax was already funding service costs, particularly in Social Services, above the old SSA totals.

The table below attempts to strip out the effects of this adjustment from the new uplifted FSS totals.

 

SSA increase is

New FSS

Less Resource Equal pro rata

Net Increase in "real" SSA/FSS

 

£M

£M

£M

£M

Education

8.90

74.7330

0.00

8.90

PSS

6.35

32.2910

3.09

3.26

Fire

1.30

6.8230

0.71

0.59

Highway Maintenance

-0.37

5.8500

-0.09

-0.28

EPCS

10.05

35.0140

6.22

3.82

Capital

1.03

5.1790

-0.08

1.11

         

Total

27.25

159.8893

9.85

17.40

And this can also be seen from the apparent large increase in the basic SSA/FSS figures:

Area

Current SSA

New FSS

Provisional

Inc on base 02/03 to 03/04

 

2002/03 £m

2003/04 £m

%

Education

65.8345

74.7330

13.52%

PSS

25.9383

32.2910

24.49%

Fire

5.5274

6.8230

23.44%

Highway Maint.

6.2189

5.8500

-5.93%

EPCS

24.9683

35.0140

40.23%

Capital

4.1500

5.1790

24.80%

       

Total

132.6374

159.8893

20.55%

Assumed Council Tax Increases

In previous years the Government has indicated a guideline Council Tax increase figure for each Council. It has not done so for 2003/04 but background Treasury papers indicate a national assumption of a 7% increase. In the absence of other evidence, a guideline increase of 7% has therefore been assumed for this Council. Also the comparison of the new ANCT to existing council tax levels for this area also shows a similar increase.

New Presentation of the FSS

Finally the new FSS expresses each new element more simply than the old SSA ever did. E.g. the New Secondary Education FSS is expressed as a Basic Amount £2,659.16 plus a £16.88 deprivation top up plus a £70.65 area cost top up for Bath and North East Somerset. The old formula was much more complicated and it was difficult to determine, without much calculation and subjective judgement, what the funding per pupil was.

So this new presentation will enable comparisons with other Local Authorities to be made more easily. The table below attempts this for the new FSS

New FSS Totals per Client/Unit e.g. per pupil, per person

Category

Top in England

Bottom in England

Bath and North East Somerset

Primary Education

£3,625.19

£2,059.48

£2,111.23

Secondary Education

£4,441.48

£2,659.16

£2,746.69

Under 5's Education

£4,310.77

£2,548.83

£2,631.69

High Cost Pupils

£10,208.51

£6,805.67

£6,985.34

Younger Adults - Social Services

£233.04

£78.11

£94.65

Older People - Social Services

£1,491.96

£434.98

£541.79

EPCS "County" functions (excludes special case of City of London)

£202.68

£59.11

£68.57

EPCS "District" functions - (excludes special case of city of London)

£370.77

£110.39

£123.77

Highways - (excludes special cases of City of London and Isles of Scilly)

£23,593

£2,070

£3,774

And in the league table of Unitary Authorities we were placed as follows:

Comparison of funding per client - Bath & NE Somerset

 

Where were we?

All Authorities

Quartile

Unitaries

 

(out of 150)

(1 is top, 4 is bottom)

(out of 46)

Primary Education

142

4

42

Secondary Education

125

4

39

Under 5 Education

125

4

39

High Cost Pupils

60

2

14

Youth & Community

135

4

41

LEA Central Functions

126

4

38

Social Services - Children

114

4

37

Social Services - Younger Adults

109

3

33

Social Services - Older People

127

4

38

EPCS - "County" functions

115

4

38

EPCS - "District" functions

256

3

42

Highways

121

4

41

More information on the settlement can be found on the ODPM website

http://www.local.odpm.gov.uk/finance/0304/grant.htm

Appendix 5

Base Financial Plan Commentary

(additional table to appendix 5)

1. The existing financial plan has been reviewed and updated for the following:

· Cost and timing variations

· Revised planning assumptions (part of this work was completed and reported to the Executive in November - eg pay, NI and interest rate assumptions).

· Risk and spending pressures

· Council Executive/Council decisions and Council Executive proposals

2. The proposed financial plan is based on the following key planning assumptions:

Pay

Non-teachers - 2003/04 in line with agreed 2002 and 2003 awards, 3% pa thereafter

Teachers - 4% from April 2003, 4% pa thereafter

Inflation

Generally at 2.5% but with additional provision of £300,000 in 2003/04 to cover increased contract costs.

Interest Rates

At 4% throughout

SSA or FSS growth

2003/04 per proposed grant settlement; thereafter in line with assumptions in Comprehensive Spending Review, adjusted for B&NES.

RSG or Formula Grant growth

2003/04 per proposed grant settlement; thereafter in line with assumptions in Comprehensive Spending Review.

3. The proposed financial plan produces the following key outputs:

Education

Annual revenue spending to grow in line with SSA/FSS cash increases

For 2003/04, including the incorporation of specific grants into SSA and other financing changes on teachers' pensions, this is £8.9M, or 13%.

For latter years a planning assumption of 5.6%growth pa has been included

Social Services

Annual revenue spending to grow in line with SSA/FSS cash increases (adjusted for resource equalisation)

For 2003/04, including the incorporation of specific grants into SSA, this is £3.4M, or 11%.

For latter years a planning assumption of 4.6% growth pa has been included

Fire

Annual revenue spending to grow in line with likely Fire Brigade levy - this appears to be based on SSA/FSS growth

For 2003/04 this is £0.6M, or 9.3%. No provision has been made for any extra cost of implementing a higher pay award.

For latter years a planning assumption of 6% growth pa has been included

Other Services

Annual net revenue spending to grow at levels from 1% - 5% pa - reflecting planning assumption of net 1% annual budget reductions, pay and other inflation, and specific development and savings items that were already in the base plan. These included items such as Customer Access, increased repairs, decriminalised parking, and increased waste costs and public transport investment. The full list can be seen in the financial plan on the website.

Provision for growth through new service developments of £400,000 pa from 2004/05.

Financing

Revenue contributions - the Plan assumes revenue contributions to capital of £500,000 pa. This will be reviewed in the light of the Capital Resources Plan.

Interest on balances - effect of loss of interest on cash balances as result of capital programme is estimated at £0.9M in 2003/04 and (including effect of new borrowing) approx £0.9M pa thereafter

The current plan would increase working balances to around 2.7% of net spend (not the 3% as planned because of the massive increase in the base budget). If schools are excluded, this amounts to around 5% of net spend

There is a contingency provision of £800,000 pa from 2004/05 for growth that will occur from cost and service pressures which have not yet been identified. Previous history supports that these will occur.

Net Revenue Shortfall

Net revenue spending is projected at £160.1M in 2003/04, leaving a shortfall to be financed of £5M from budget savings and/or income generation and Council Tax rises.

For future years the base plan shows total Council spending increasing by 5.3% - 5.7% pa with revenue deficits of £3.6 - £4.6m pa

Capital

Annual capital programmes in line with government allocations plus specific allocations for B&NES policy objectives.

Government allocations total approx £14M in 2003/04, including transport at £7.4M pa and Radstock schools at £3.5M.

Other existing allocations include

· Social Housing Grant programme - £3M pa in 2003/04 & 2004/05

· Planned Maintenance of buildings @ £1.5M pa and highways @ £250,000 pa (in addition to LTP)

· Disability Access works @ £375,000 pa

The plan also incorporates the following changes:

a) To update the provision for the Bath Spa Project in line with latest cost projections - requiring the drawdown of £1M from the Council's risk management reserve for major projects (which in turn requires the replenishment of the reserve)

b) To update the provision for the EPH Project in line with latest cost projections (as reported to the Executive in November 2002) - requiring capital provision of £8M over the life of the project

c) The inclusion of grant funding of £175,000 to the Norton Radstock Regeneration Company as approved by Council in November 2002

d) Provision for Unsupported Credit Approvals of £1.9M over 3 years to support the Council's proposed Public Service Agreement

e) A contingency of £1.3M in 2003/04, to be allocated in the budget.

f) The Plan will be amended to include the Bath Special School project - "bridging funding" pending capital receipts in 2005/06

Net Capital Shortfall

A total of £3M in 2003/04, to be drawn from internal cash reserves. This will still leave approx £1M of discretionary capital bids yet to be funded.

Over the remaining plan period approx £10M of unsupported borrowing will be required to meet the proposed programmes. This has been reflected in interest projections.

4. A summary of Plan outputs is attached as Table 1. The detailed Plan can be inspected on the Council Information Service at http://www.bathnes.gov.uk/resourcesplanning/FinancialPlan2002/base2003/Finplan0304base.htm .

5. As part of the preparation for this review, the high- level risks faced by this council have been reappraised. The risk register (Table 2) confirms the need for the Council to continue to build up its level of working balances over time.

6. Spending pressures facing the Council have been analysed. These are at an unprecedented level and have threatened to distort the entire financial planning process. Pressures are evident across the spectrum of Council services and stem from a range of issues, notably:

· Cost pressures, including pay, staff pensions and residential care fees

· Costs arising from government legislation and regulations

· Lost income from government grants

· Demographic pressures and internal cost pressures

7. The conclusion of the work on pressures is that there are a range of pressures over which the Council has little or no choice. To ignore these pressures would seriously compromise the robustness of the base plan and lead to overspending in future years. In total therefore £2.3M of spending pressures have been added to the base plan (listed in Appendix 3).

8. The financial plan provides a robust basis for future planning. It does however involve a high level of revenue shortfall in 2003/04, which will be addressed by options for further budget savings. There will be limited scope for Council to reduce the level of implied Council Tax rise significantly without reductions in service, particularly in the education and social services areas

Table 1

Base Four Year Plan - Summary Position

Revised Base Budget

 
           

All in £k

       

Key Data

Year 3 - 2002/03

Year 4 - 2003/04

Year 5 - 2004/05

Year 6- 2005/06

Year 7 - 2006/07

Net Revenue Shortfall to be met by Council Tax Increase or savings or reduced costs (non cumulative) £k

 

5,080

4,307

4,652

3,646

Net Revenue Spending (£k)

146,711

160,140

168,810

178,184

188,333

Increase in Overall Revenue Budget

4.1%

11.8%

5.3%

5.6%

5.7%

Increase in Social Services Revenue Spending

9.5%

10.7%

4.6%

4.6%

4.6%

Increase in Education Revenue Spending

4.8%

13.0%

5.6%

5.6%

5.6%

Increase in Fire Brigade levy

8.0%

9.3%

6.0%

6.0%

6.0%

Increase in Revenue Budget Non Education & Social Services budget (excluding Fire & other agency)

-2.7%

0.8%

2.4%

3.1%

4.6%

Increase in overall SSA predicted/actual

5.5%

19.6%

4.7%

4.7%

5.0%

Increase in grant predicted/actual

5.5%

12.6%

4.1%

4.0%

4.0%

Key Assumptions

         

Pay Inflation @ (APTC)

3.50%

4.00%

3.00%

3.00%

3.00%

Pay Inflation @ (Teachers)

3.60%

4.00%

4.00%

4.00%

4.00%

Inflation @

2.50%

2.50%

2.50%

2.50%

2.50%

Interest Rates @

4.50%

4.00%

4.00%

4.00%

4.00%

Funding by balances (£'000)

3,593

177

-134

0

0

Funding through Lambridge Reserve

350

-200

-150

0

0

Contingencies for service development, cost pressures and grant losses

0

0

1,200

2,415

3,600

 

Capital

         

Financial Plan spending funded from capital (£'000)

20,344

26,656

25,465

14,335

13,955

Of which Education

4,308

5,174

1,900

1,400

1,400

Social Services

454

2,376

8,600

-900

-1,400

Other

15,582

19,106

14,965

13,835

13,955