Agenda item
BUDGET AND COUNCIL TAX 2018/19
- Meeting of Budget Meeting, Council, Wednesday, 21st February, 2018 7.00 p.m. (Item 5.)
- View the background to item 5.
To consider the proposals of the Mayor and Executive for the Council’s Budget and Council Tax 2018/19. Please note that this report includes the General Fund Revenue and Capital Budget and Medium Term Financial Plan Plan 2018/19 - 2020/21, the Housing Revenue Account and the Treasury Management Strategy Statement.
Minutes:
Mayor John Biggs moved, the budget proposals of the Mayor and Executive as set out in the agenda pack. Councillor David Edgar seconded the proposals.
Four amendments were moved as follows:
(i) Amendment proposed by Councillor Ohid Ahmed and seconded by Councillor Oliur Rahman
(ii) Amendment proposed by Councillor Rabina Khan and seconded by Councillor Abdul Asad
(iii)Amendment proposed by Councillor Andrew Wood and seconded by Councillor Chris Chapman
(iv)Amendment proposed by Councillor Shafiqul Haque and seconded by Councillor Abdul Mukit MBE. This amendment was accepted by the Mayor as a ‘friendly amendment’ and the substantive motion was adjusted as required
Following debate, the amendment proposed by CouncillorOhid Ahmed was put to a recorded vote and was defeated.
The Mayor and Councillors recorded their votes on the amendment as follows:-
Councillor |
For |
Against |
Abstain |
Absent |
Khales Uddin Ahmed |
|
x |
|
|
Ohid Ahmed |
x |
|
||
Rajib Ahmed |
|
x |
|
|
Shafi Ahmed |
|
|
x |
|
Suluk Ahmed |
|
x |
||
Sabina Akhtar |
|
x |
|
|
Mahbub Alam |
x |
|
||
Shah Alam |
|
x |
||
Amina Ali |
|
x |
|
|
Abdul Asad |
|
x |
||
Craig Aston |
|
|
x |
|
Asma Begum |
|
x |
|
|
Mayor John Biggs |
|
x |
|
|
Rachel Blake |
|
x |
|
|
Chris Chapman |
|
x |
|
|
Dave Chesterton |
|
x |
|
|
Gulam Kibria Choudhury |
x |
|
||
Andrew Cregan |
|
x |
|
|
Julia Dockerill |
|
|
x |
|
David Edgar |
|
x |
|
|
Marc Francis |
|
x |
|
|
Amy Whitelock Gibbs |
|
x |
|
|
Peter Golds |
|
x |
|
|
Shafiqul Haque |
|
x |
||
Clare Harrisson |
|
x |
|
|
Danny Hassell |
|
x |
|
|
Sirajul Islam |
|
x |
|
|
Denise Jones |
|
x |
|
|
Aminur Khan |
|
x |
||
Rabina Khan |
|
x |
||
Shiria Khatun |
|
x |
|
|
Abjol Miah |
|
x |
||
Ayas Miah |
|
x |
|
|
Harun Miah |
x |
|
||
Mohammed Maium Miah |
x |
|
||
Mohammed Mufti Miah |
x |
|||
Mohammed Abdul Mukit |
|
x |
|
|
Muhammed Ansar Mustaquim |
x |
|
||
Joshua Peck |
|
x |
|
|
John Pierce |
|
x |
|
|
Oliur Rahman |
x |
|
||
Gulam Robbani |
|
x |
||
Candida Ronald |
|
x |
|
|
Rachael Saunders |
|
x |
|
|
Helal Uddin |
|
x |
|
|
Andrew Wood |
|
x |
|
|
Total Votes |
8 |
27 |
7 |
The amendment proposed by Councillor Rabina Khan was put to a recorded vote and was defeated.
The Mayor and Councillors recorded their votes on the amendment as follows:-
Councillor |
For |
Against |
Abstain |
Absent |
Khales Uddin Ahmed |
|
x |
|
|
Ohid Ahmed |
x |
|||
Rajib Ahmed |
|
x |
|
|
Shafi Ahmed |
x |
|
|
|
Suluk Ahmed |
|
x |
||
Sabina Akhtar |
|
x |
|
|
Mahbub Alam |
x |
|||
Shah Alam |
x |
|||
Amina Ali |
|
x |
|
|
Abdul Asad |
x |
|||
Craig Aston |
|
|
x |
|
Asma Begum |
|
x |
|
|
Mayor John Biggs |
|
x |
|
|
Rachel Blake |
|
x |
|
|
Chris Chapman |
|
x |
|
|
Dave Chesterton |
|
x |
|
|
Gulam Kibria Choudhury |
|
x |
||
Andrew Cregan |
|
x |
|
|
Julia Dockerill |
|
|
x |
|
David Edgar |
|
x |
|
|
Marc Francis |
|
x |
|
|
Amy Whitelock Gibbs |
|
x |
|
|
Peter Golds |
|
x |
|
|
Shafiqul Haque |
|
x |
||
Clare Harrisson |
|
x |
|
|
Danny Hassell |
|
x |
|
|
Sirajul Islam |
|
x |
|
|
Denise Jones |
|
x |
|
|
Aminur Khan |
x |
|||
Rabina Khan |
x |
|||
Shiria Khatun |
|
x |
|
|
Abjol Miah |
x |
|||
Ayas Miah |
|
x |
|
|
Harun Miah |
x |
|||
Mohammed Maium Miah |
x |
|||
Mohammed Mufti Miah |
|
x |
||
Mohammed Abdul Mukit |
|
x |
|
|
Muhammed Ansar Mustaquim |
x |
|||
Joshua Peck |
|
x |
|
|
John Pierce |
|
x |
|
|
Oliur Rahman |
x |
|||
Gulam Robbani |
|
x |
||
Candida Ronald |
|
x |
|
|
Rachael Saunders |
|
x |
|
|
Helal Uddin |
|
x |
|
|
Andrew Wood |
|
x |
|
|
Total Votes |
6 |
27 |
9 |
The amendment proposed by Councillor Andrew Wood was put to a recorded vote and was defeated.
The Mayor and Councillors recorded their votes on the amendment as follows:-
Councillor |
For |
Against |
Abstain |
Absent |
Khales Uddin Ahmed |
|
x |
|
|
Ohid Ahmed |
x |
|
||
Rajib Ahmed |
|
x |
|
|
Shafi Ahmed |
|
x |
|
|
Suluk Ahmed |
|
x |
||
Sabina Akhtar |
|
x |
|
|
Mahbub Alam |
x |
|
||
Shah Alam |
|
x |
||
Amina Ali |
|
x |
|
|
Abdul Asad |
|
x |
||
Craig Aston |
|
|
x |
|
Asma Begum |
|
x |
|
|
Mayor John Biggs |
|
x |
|
|
Rachel Blake |
|
x |
|
|
Chris Chapman |
x |
|
||
Dave Chesterton |
|
x |
|
|
Gulam Kibria Choudhury |
|
x |
|
|
Andrew Cregan |
|
x |
|
|
Julia Dockerill |
|
|
x |
|
David Edgar |
|
x |
|
|
Marc Francis |
|
x |
|
|
Amy Whitelock Gibbs |
|
x |
|
|
Peter Golds |
x |
|
||
Shafiqul Haque |
|
x |
|
|
Clare Harrisson |
|
x |
|
|
Danny Hassell |
|
x |
|
|
Sirajul Islam |
|
x |
|
|
Denise Jones |
|
x |
|
|
Aminur Khan |
|
x |
||
Rabina Khan |
|
x |
||
Shiria Khatun |
|
x |
|
|
Abjol Miah |
|
x |
||
Ayas Miah |
|
x |
|
|
Harun Miah |
x |
|
||
Mohammed Maium Miah |
|
x |
||
Mohammed Mufti Miah |
|
x |
||
Mohammed Abdul Mukit |
|
x |
|
|
Muhammed Ansar Mustaquim |
x |
|
||
Joshua Peck |
|
x |
|
|
John Pierce |
|
x |
|
|
Oliur Rahman |
x |
|
||
Gulam Robbani |
|
x |
||
Candida Ronald |
|
x |
|
|
Rachael Saunders |
|
x |
|
|
Helal Uddin |
|
x |
|
|
Andrew Wood |
x |
|
||
Total Votes |
3 |
38 |
0 |
(Note: Councillor Maium Miah was not present for the voting on this amendment)
The substantive budget motion including the ‘friendly amendment’ were then put to a recorded vote and were agreed.
The Mayor and Councillors recorded their votes on the budget proposals as follows:-
Councillor |
For |
Against |
Abstain |
Absent |
Khales Uddin Ahmed |
x |
|
|
|
Ohid Ahmed |
x |
|
||
Rajib Ahmed |
x |
|
||
Shafi Ahmed |
|
x |
|
|
Suluk Ahmed |
|
x |
||
Sabina Akhtar |
x |
|
||
Mahbub Alam |
x |
|
||
Shah Alam |
|
x |
||
Amina Ali |
x |
|
||
Abdul Asad |
|
x |
||
Craig Aston |
|
|
x |
|
Asma Begum |
x |
|
||
Mayor John Biggs |
x |
|
|
|
Rachel Blake |
x |
|
||
Chris Chapman |
|
x |
|
|
Dave Chesterton |
x |
|
||
Gulam Kibria Choudhury |
|
x |
|
|
Andrew Cregan |
|
x |
|
|
Julia Dockerill |
|
|
x |
|
David Edgar |
x |
|
||
Marc Francis |
x |
|
||
Amy Whitelock Gibbs |
x |
|
||
Peter Golds |
|
x |
|
|
Shafiqul Haque |
x |
|
||
Clare Harrisson |
x |
|
||
Danny Hassell |
x |
|
||
Sirajul Islam |
x |
|
||
Denise Jones |
x |
|
||
Aminur Khan |
|
x |
||
Rabina Khan |
|
x |
||
Shiria Khatun |
x |
|
||
Abjol Miah |
|
x |
||
Ayas Miah |
x |
|
||
Harun Miah |
x |
|
||
Mohammed Maium Miah |
x |
|
||
Mohammed Mufti Miah |
|
x |
||
Mohammed Abdul Mukit |
x |
|
||
Muhammed Ansar Mustaquim |
x |
|
||
Joshua Peck |
x |
|
||
John Pierce |
x |
|
||
Oliur Rahman |
x |
|
||
Gulam Robbani |
|
x |
||
Candida Ronald |
x |
|
||
Rachael Saunders |
x |
|
||
Helal Uddin |
x |
|
||
Andrew Wood |
|
x |
|
|
Total Votes |
24 |
18 |
0 |
RESOLVED
1. That the contents of the report be noted
2. To note that there will be a review of the Adult Social Care Charging scheme during 2018/19 to evaluate its impact, to ensure that all recipients of Social Care are properly assessed and to see what additional safeguards or allowances can be introduced to ensure that those who contribute do so at a level that minimises charges while ensuring that a reasonable contribution is made towards the ever increasing costs of adult social care. We note that the crisis of adult social care funding is a creation of the Government, as a direct result of the cuts they have made in local government spending.
3. To note that the Burial Subsidy remains the same although is restricted to Kemnal park.
4. To note that the Council Tax, other that the ‘Adult Social Care Precept’ will be frozen for 2018/19, and that the Mayor has indicated his wish to continue with the lowest possible Council Tax compatible with meeting the needs of people in our community.”
General Fund Revenue Budget and Council Tax Requirement 2018-19
1. To agree a General Fund revenue budget of £343.730m and a total Council Tax Requirement for Tower Hamlets in 2018-19 of £93.777m as set out in the table below.
|
Total |
Savings |
Growth |
Adjustments |
Total |
||||
Service |
2017-18 |
Approved |
Prior year deleted |
New |
Approved |
New |
Approved |
New |
2018-19 |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Health, Adult & Community |
105,985 |
(1,985) |
717 |
- |
2,057 |
697 |
(2,821) |
316 |
104,966 |
Public Health |
33,521 |
(749) |
- |
- |
(925) |
- |
- |
- |
31,847 |
Children Services |
103,462 |
(2,313) |
339 |
(300) |
(135) |
879 |
6 |
4,718 |
106,657 |
Place |
64,610 |
(2,285) |
200 |
- |
578 |
(141) |
1,823 |
1,392 |
66,176 |
Governance |
12,751 |
(4) |
- |
- |
- |
- |
- |
100 |
12,847 |
Resources |
25,095 |
(2,075) |
- |
- |
(252) |
80 |
(7,213) |
615 |
16,250 |
Net Service Costs |
345,424 |
(9,410) |
1,256 |
(300) |
1,323 |
1,515 |
(8,205) |
7,141 |
338,743 |
Other Net Costs |
|
|
|
|
|
|
|
|
|
Capital Charges |
6,997 |
- |
- |
(1,458) |
- |
- |
- |
- |
5,539 |
Levies |
1,796 |
- |
- |
- |
- |
- |
- |
- |
1,796 |
Pensions |
13,290 |
- |
- |
- |
- |
- |
- |
- |
13,290 |
Corporate Contingency |
3,150 |
- |
- |
- |
- |
- |
- |
- |
3,150 |
Other Corporate Costs |
(25,097) |
(4,150) |
- |
- |
196 |
(1,860) |
5,270 |
- |
(25,642) |
Total Other Net costs |
135 |
(4,150) |
- |
(1,458) |
196 |
(1,860) |
5,270 |
- |
(1,867) |
Inflation |
354 |
- |
- |
- |
4,231 |
2,269 |
- |
- |
6,854 |
Total Financing Requirement |
345,913 |
(13,560) |
1,256 |
(1,758) |
5,750 |
1,924 |
(2,935) |
7,141 |
343,730 |
Funding |
|
|
|
|
|
|
|
|
|
Revenue Support Grant |
|
|
|
|
|
|
|
|
|
Retained Business Rates |
(185,265) |
(4,100) |
- |
- |
- |
8,275 |
- |
- |
(181,090) |
Business Rates (London Pilot) |
- |
- |
- |
- |
- |
(8,000) |
- |
- |
(8,000) |
Council Tax |
(85,837) |
- |
|
(7,940) |
- |
- |
- |
- |
(93,777) |
Collection Fund Surplus |
- |
- |
|
- |
- |
- |
- |
- |
- |
- Council Tax |
(1,000) |
- |
|
(1,500) |
1,000 |
- |
- |
- |
(1,500) |
- Retained Business Rates |
- |
- |
|
- |
- |
11,357 |
- |
- |
11,357 |
Core Grants |
|
|
|
|
|
|
|
|
|
- Public Health Grant |
(35,974) |
- |
|
- |
925 |
- |
- |
- |
(35,049) |
- NHB |
(19,330) |
(5,000) |
|
- |
20,407 |
- |
- |
- |
(3,923) |
- Strategic School Improvement Fund |
(2,772) |
- |
|
- |
2,572 |
- |
- |
- |
(200) |
- Improved Better Care fund |
(1,640) |
- |
|
(6,071) |
- |
- |
- |
- |
(7,711) |
- Additional Improved Better Care Fund grant (NEW) |
(7,017) |
- |
|
- |
- |
- |
2,821 |
- |
(4,196) |
- Adult Social Care Support Grant |
(1,500) |
- |
|
- |
1,500 |
(916) |
- |
- |
(916) |
- Local Lead Flood |
(32) |
(2) |
|
- |
- |
- |
- |
- |
(34) |
Reserves |
|
|
|
|
|
|
|
|
|
- Earmarked (Corporate) |
(6,094) |
- |
|
- |
- |
- |
114 |
(7,141) |
(13,121) |
- General Fund (Smoothing) |
- |
- |
|
- |
- |
- |
- |
- |
- |
Total Financing |
(346,460) |
(9,102) |
|
(15,512) |
26,404 |
10,717 |
2,935 |
(7,141) |
(338,160) |
2. To agree a Council Tax for Tower Hamlets in 2018-19 of £986.14 at Band D resulting in a Council Tax for all other band taxpayers, before any discounts, and excluding the GLA precept, as set out in the table below:-
This incorporates a 2% increase on the previous year in respect of the Adult Social Care ‘Precept’ announced by the government in the 2017 budget.
BAND |
PROPERTY VALUE
|
RATIO TO BAND D |
LBTH COUNCIL TAX FOR EACH BAND £ |
|
FROM £ |
TO £ |
|||
A |
0 |
40,000 |
6/9 |
657.43
|
B |
40,001 |
52,000 |
7/9 |
767.00
|
C |
52,001 |
68,000 |
8/9 |
876.57
|
D |
68,001 |
88,000 |
9/9 |
986.14
|
E |
88,001 |
120,000 |
11/9 |
1,205.28
|
F |
120,001 |
160,000 |
13/9 |
1,424.42
|
G |
160,001 |
320,000 |
15/9 |
1,643.57
|
H |
320,001 |
And over |
18/9 |
1,972.28
|
3. To agree that for the London Borough of Tower Hamlets in 2018-19:-
(a) The Council Tax for Band D taxpayers, before any discounts and including the GLA precept, shall be £1,280.37 as shown below:
|
£ (Band D, No Discounts) |
LBTH |
986.14 |
GLA |
294.23 |
Total |
1,280.37 |
(b) The Council Tax for taxpayers in all other bands, before any discounts, and including the GLA precept shall be as detailed in the table below:
BAND
|
PROPERTY VALUE |
RATIO TO BAND D
|
LBTH £ |
GLA £ |
TOTAL £ |
|
FROM £ |
TO £ |
|||||
A |
0 |
40,000 |
6/9 |
657.43 |
196.15 |
853.58 |
B |
40,001 |
52,000 |
7/9 |
767.00 |
228.85 |
995.85 |
C |
52,001 |
68,000 |
8/9 |
876.57 |
261.54 |
1,138.11 |
D |
68,001 |
88,000 |
9/9 |
986.14 |
294.23 |
1,280.37 |
E |
88,001 |
120,000 |
11/9 |
1,205.28 |
359.61 |
1,564.89 |
F |
120,001 |
160,000 |
13/9 |
1,424.42 |
425.00 |
1,849.42 |
G |
160,001 |
320,000 |
15/9 |
1,643.57 |
490.38 |
2,133.95 |
H |
320,001 |
and over |
18/9 |
1,972.28 |
588.46 |
2,560.74 |
4 To approve the statutory calculations of this Authority’s Council Tax Requirement in 2018-19, detailed in Appendix A to the Council report, undertaken by the Corporate Director Resources (Chief Financial Officer) in accordance with the requirements of Sections 31 to 36 of the Local Government Finance Act 1992.
5 To approve the Treasury Management Strategy Statement, the Annual Investment Strategy and the Minimum Revenue Provision Policy Statement as presented to Audit Committee on 23 January 2018.
6 To approve the General Fund Capital and Revenue Budgets and Medium Term Financial Plan 2018-2021 as amended following final settlement announcement as agreed by the Mayor in Cabinet on 30 January as set out in the report of the Mayor in Cabinet and summarised in the tables below.
Summary of Medium Term Financial Plan 2017-2021
|
|
2017-18 |
2018-19 |
2019-20 |
2020-21 |
|
|
£'000 |
£'000 |
£'000 |
£'000 |
Net Service Costs |
361,985 |
345,913 |
343,730 |
331,895 |
|
Growth |
|
|
|
|
|
|
Approved |
(16,344) |
(1,416) |
1,053 |
(7,458) |
|
New |
15,517 |
6,796 |
(6,215) |
7,515 |
Savings |
|
|
|
|
|
|
Approved |
- |
(13,560) |
(13,174) |
|
|
Prior Year - deleted |
|
1,256 |
|
|
|
New |
(20,396) |
(1,758) |
- |
(9,030) |
Inflation |
5,150 |
6,500 |
6,500 |
6,500 |
|
Total Funding Requirement |
345,913 |
343,730 |
331,895 |
329,422 |
|
Revenue Support Grant |
(53,958) |
- |
(33,281) |
(30,498) |
|
Retained Business Rates |
(131,307) |
(181,090) |
(139,555) |
(139,555) |
|
Business Rates (London Pilot) |
- |
(8,000) |
- |
- |
|
Council Tax |
(85,837) |
(93,777) |
(98,030) |
(103,756) |
|
Collection Fund Surplus |
|
|
|
|
|
|
Council Tax |
(1,000) |
(1,500) |
- |
- |
|
Retained Business Rates |
- |
11,357 |
- |
- |
Core Grants |
(68,265) |
(52,029) |
(52,588) |
(50,478) |
|
Earmarked Reserves |
(6,094) |
(13,121) |
(7,577) |
(5,465) |
|
Total Funding |
(346,460) |
(338,160) |
(331,032) |
(329,753) |
|
Budget Gap (excl use of Reserves) |
(548) |
5,570 |
863 |
(331) |
|
Unallocated Contingencies |
- |
- |
- |
- |
|
Budgeted Reserve Contribution GF smoothing (Approved Feb 2017) |
548 |
(5,459) |
|
- |
|
Budgeted Reserve Contribution |
(0) |
(111) |
(863) |
331 |
|
Unfunded Gap |
- |
0 |
- |
- |
|
|
|
31/03/2018 |
31/03/2019 |
31/03/2020 |
31/03/2021 |
Balance on General Fund Reserves (£000s) |
32,288 |
26,718 |
25,855 |
26,186 |
Detailed Analysis of the Medium Term Financial Plan by Service Area 2017-18 to 2020-21
|
Total |
Savings |
Growth |
Adjustments |
Total |
Savings |
Growth |
Adjustments |
Total |
Savings |
Growth |
Adjustments |
Total |
||||||||||
Service |
2017-18 |
Approved |
Prior year deleted |
New |
Approved |
New |
Approved |
New |
2018-19 |
Approved |
New |
Approved |
New |
Approved |
New |
2019-20 |
Approved |
New |
Approved |
New |
Approved |
New |
2020-21 |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Health, Adult & Community |
105,985 |
(1,985) |
717 |
- |
2,057 |
697 |
(2,821) |
316 |
104,966 |
(2,242) |
- |
2,125 |
814 |
(2,122) |
(43) |
103,498 |
- |
(1,000) |
- |
3,499 |
(2,074) |
4 |
103,927 |
Public Health |
33,521 |
(749) |
- |
- |
(925) |
- |
- |
- |
31,847 |
(411) |
- |
(730) |
- |
- |
- |
30,706 |
- |
- |
- |
- |
- |
- |
30,706 |
Children Services |
103,462 |
(2,313) |
339 |
(300) |
(135) |
879 |
6 |
4,718 |
106,657 |
(3,011) |
- |
(414) |
- |
(370) |
(4,487) |
98,375 |
- |
(650) |
- |
- |
(2,120) |
2,000 |
97,605 |
Place |
64,610 |
(2,285) |
200 |
- |
578 |
(141) |
1,823 |
1,392 |
66,176 |
(1,781) |
- |
577 |
132 |
(225) |
(219) |
64,660 |
- |
(580) |
- |
744 |
(1,598) |
(98) |
63,128 |
Governance |
12,751 |
(4) |
- |
- |
- |
- |
- |
100 |
12,847 |
(4) |
- |
- |
- |
- |
- |
12,843 |
- |
- |
- |
- |
- |
- |
12,843 |
Resources |
25,095 |
(2,075) |
- |
- |
(252) |
80 |
(7,213) |
615 |
16,250 |
(525) |
- |
- |
- |
- |
(200) |
15,525 |
- |
(1,900) |
- |
- |
(1,666) |
1,367 |
13,326 |
Net Service Costs |
345,424 |
(9,410) |
1,256 |
(300) |
1,323 |
1,515 |
(8,205) |
7,141 |
338,743 |
(7,974) |
- |
1,558 |
946 |
(2,717) |
(4,949) |
325,608 |
- |
(4,130) |
- |
4,243 |
(7,458) |
3,272 |
321,535 |
Other Net Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Capital Charges |
6,997 |
- |
- |
(1,458) |
- |
- |
- |
- |
5,539 |
- |
- |
- |
- |
- |
- |
5,539 |
- |
- |
- |
- |
- |
- |
5,539 |
Levies |
1,796 |
- |
- |
- |
- |
- |
- |
- |
1,796 |
- |
- |
- |
- |
- |
- |
1,796 |
- |
- |
- |
- |
- |
- |
1,796 |
Pensions |
13,290 |
- |
- |
- |
- |
- |
- |
- |
13,290 |
- |
- |
- |
- |
- |
- |
13,290 |
- |
- |
- |
- |
- |
- |
13,290 |
Corporate Contingency |
3,150 |
- |
- |
- |
- |
- |
- |
- |
3,150 |
- |
- |
- |
- |
- |
- |
3,150 |
- |
- |
- |
- |
- |
- |
3,150 |
Other Corporate Costs |
(25,097) |
(4,150) |
- |
- |
196 |
(1,860) |
5,270 |
- |
(25,642) |
(5,200) |
- |
2,212 |
(2,212) |
- |
- |
(30,842) |
- |
(4,900) |
- |
- |
- |
- |
(35,742) |
Total Other Net costs |
135 |
(4,150) |
- |
(1,458) |
196 |
(1,860) |
5,270 |
- |
(1,867) |
(5,200) |
- |
2,212 |
(2,212) |
- |
- |
(7,067) |
- |
(4,900) |
- |
- |
- |
- |
(11,967) |
Inflation |
354 |
- |
- |
- |
4,231 |
2,269 |
- |
- |
6,854 |
- |
- |
4,440 |
2,060 |
- |
- |
13,354 |
- |
- |
- |
6,500 |
- |
- |
19,854 |
Total Financing Requirement |
345,913 |
(13,560) |
1,256 |
(1,758) |
5,750 |
1,924 |
(2,935) |
7,141 |
343,730 |
(13,174) |
- |
8,210 |
794 |
(2,717) |
(4,949) |
331,895 |
- |
(9,030) |
- |
10,743 |
(7,458) |
3,272 |
329,422 |
Funding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Revenue Support Grant |
|
|
|
|
|
|
|
|
|
- |
- |
- |
(33,281) |
- |
- |
(33,281) |
- |
2,783 |
- |
- |
- |
- |
(30,498) |
Retained Business Rates |
(185,265) |
(4,100) |
- |
- |
- |
8,275 |
- |
- |
(181,090) |
101,821 |
- |
- |
(60,286) |
- |
- |
(139,555) |
- |
- |
- |
- |
- |
- |
(139,555) |
Business Rates (London Pilot) |
- |
- |
- |
- |
- |
(8,000) |
- |
- |
(8,000) |
- |
- |
- |
8,000 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Council Tax |
(85,837) |
- |
|
(7,940) |
- |
- |
- |
- |
(93,777) |
- |
(4,253) |
- |
- |
- |
- |
(98,030) |
- |
(5,726) |
- |
- |
- |
- |
(103,756) |
Collection Fund Surplus |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- Council Tax |
(1,000) |
- |
|
(1,500) |
1,000 |
- |
- |
- |
(1,500) |
- |
- |
- |
1,500 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- Retained Business Rates |
- |
- |
|
- |
- |
11,357 |
- |
- |
11,357 |
- |
- |
- |
(11,357) |
- |
- |
(0) |
- |
- |
- |
- |
- |
- |
(0) |
Core Grants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
- Public Health Grant |
(35,974) |
- |
|
- |
925 |
- |
- |
- |
(35,049) |
- |
- |
730 |
- |
- |
- |
(34,319) |
- |
- |
- |
- |
- |
- |
(34,319) |
- NHB |
(19,330) |
(5,000) |
|
- |
20,407 |
- |
- |
- |
(3,923) |
(5,000) |
- |
5,741 |
- |
- |
- |
(3,182) |
- |
- |
- |
- |
- |
- |
(3,182) |
- Strategic School Improvement Fund |
(2,772) |
- |
|
- |
2,572 |
- |
- |
- |
(200) |
- |
- |
- |
- |
- |
- |
(200) |
- |
- |
- |
- |
- |
- |
(200) |
- Improved Better Care fund |
(1,640) |
- |
|
(6,071) |
- |
- |
- |
- |
(7,711) |
- |
(5,066) |
- |
- |
- |
- |
(12,777) |
- |
- |
- |
- |
- |
- |
(12,777) |
- Additional Improved Better Care Fund grant (NEW) |
(7,017) |
- |
|
- |
- |
- |
2,821 |
- |
(4,196) |
- |
- |
- |
- |
2,122 |
- |
(2,074) |
- |
- |
- |
- |
2,074 |
- |
- |
- Adult Social Care Support Grant |
(1,500) |
- |
|
- |
1,500 |
(916) |
- |
- |
(916) |
- |
- |
- |
916 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- Local Lead Flood |
(32) |
(2) |
|
- |
- |
- |
- |
- |
(34) |
(2) |
- |
- |
- |
- |
- |
(36) |
- |
36 |
- |
- |
- |
- |
(0) |
Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
- Earmarked (Corporate) |
(6,094) |
- |
|
- |
- |
- |
114 |
(7,141) |
(13,121) |
- |
- |
- |
- |
595 |
4,949 |
(7,577) |
- |
- |
- |
- |
5,384 |
(3,272) |
(5,465) |
- General Fund (Smoothing) |
- |
- |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total Financing |
(346,460) |
(9,102) |
|
(15,512) |
26,404 |
10,717 |
2,935 |
(7,141) |
(338,160) |
96,819 |
(9,319) |
6,471 |
(94,509) |
2,717 |
4,949 |
(331,032) |
- |
(2,907) |
- |
- |
7,458 |
(3,272) |
(329,753) |
LONDON BOROUGH OF TOWER HAMLETS
COUNCIL 21ST FEBRURAY 2018
BUDGET & COUNCIL TAX STATUTORY CALCULTATIONS
SETTING THE AMOUNT OF COUNCIL TAX FOR THE COUNCIL'S AREA
1. That the revenue estimates for 2018-19 be approved.
2. That it be noted that, at its meeting on 9th January 2018, Cabinet calculated 95,095 as its Council Tax base for the year 2018-19 [Item T in the formula in Section 31B of the Local Government Finance Act 1992, as amended (the “Act”)]
3. That the following amounts be now calculated by the council for the year 2018-19 in accordance with Section 31 to 36 of the Local Government Finance Act 1992 as amended and the Local Authorities (Alteration of Requisite Calculations) (England) Regulations 2011:
(a) |
£1,285,757,063 |
Being the aggregate of the amounts which the council estimates for the items set out in Section 31A(2) of The Act. [Gross Expenditure] |
(b) |
£1,191,980,080 |
Being the aggregate of the amounts which the Council estimates for the items set out in Section 31A(3) of The Act. [Gross Income] |
(c) |
£93,776,983 |
Being the amount by which the aggregate at 3(a) above exceeds the aggregate at 3(b) above, calculated by the Council, in accordance with Section 31A(4) of The Act, as its council tax requirement for the year. (Item R in the formula in Section 31B of The Act). [Council Tax Requirement] |
(d) |
£986.14 |
Being the amount at 3(c) above (Item R), all divided by Item T (2 above), calculated by the Council, in accordance with Section 31B(1) of The Act, as the basic amount of its Council Tax for the year. [Council Tax] |
LONDON BOROUGH OF TOWER HAMLETS
COUNCIL 21ST FEBRURAY 2018
BUDGET & COUNCIL TAX STATUTORY CALCULTATIONS
(e) |
VALUATION BAND |
LBTH £
|
|
|
A |
657.43 |
|
|
B |
767.00 |
|
|
C |
876.57 |
|
|
D |
986.14 |
|
|
E |
1,205.28 |
|
|
F |
1,424.42 |
|
|
G |
1,643.57 |
|
|
H |
1,972.28 |
|
Being the amount given by multiplying the amount at 3(d) above by the number which, in the proportion set out in Section 5(1) of The Act, is applicable to dwellings listed in a particular valuation band divided by the number which in that proportion is applicable to dwellings listed in valuation band D, calculated by the Council, in accordance with Section 36(1) of The Act, as the amount to be taken into account for the year in respect of categories of dwellings listed in different valuation bands.
LONDON BOROUGH OF TOWER HAMLETS COUNCIL 21ST FEBRURAY 2018 BUDGET & COUNCIL TAX STATUTORY CALCULTATIONS
|
4. That it be noted that for the year 2018-19 the Greater London Authority has stated the following amounts in precepts issued to the council, in accordance with Section 40 of the Local Government Finance Act 1992, for each of the categories of dwellings shown below:-
VALUATION BAND |
GLA £
|
A |
196.15 |
B |
228.85 |
C |
261.54 |
D |
294.23 |
E |
359.61 |
F |
425.00 |
G |
490.38 |
H |
588.46 |
5. That, having calculated the aggregate in each case of the amounts at 3(d) and 4 above, the council, in accordance with Section 30(2) of the Local Government Finance Act 1992, hereby sets the following amounts as the amounts of Council Tax for the year 2018-19 for each of the categories of dwellings shown below:-
VALUATION BAND |
TOTAL COUNCIL TAX £
|
A |
853.58 |
B |
995.85 |
C |
1,138.11 |
D |
1,280.37 |
E |
1,564.89 |
F |
1,849.42 |
G |
2,133.95 |
H |
2,560.74 |
LONDON BOROUGH OF TOWER HAMLETS
COUNCIL 21ST FEBRURAY 2018
BUDGET & COUNCIL TAX STATUTORY CALCULTATIONS
6. That the council hereby determines in accordance with Section 52ZB of the Local Government Finance Act 1992, that its relevant basic amount of Council Tax for 2018-19 is not excessive in accordance with the principles approved by the Secretary of State under Section 52ZC of the Local Government Finance Act 1992. As the billing authority, the council has not been notified by a major precepting authority that its relevant basic amount of Council Tax for 2018-19 is excessive and that the billing authority is not required to hold a referendum in accordance with Section 52ZK of the Local Government Finance Act 1992.
Supporting documents:
- 5.1 - Budget and Council Tax - Report from Cabinet to Council, item 5. PDF 101 KB
- 5.1a Budget Motion - February Council, item 5. PDF 123 KB
- 5.1b The Councils 2018 19 Budget Report, item 5. PDF 271 KB
- 5.1c Budget Report Pack Appendices (Revised 12-02-2018), item 5. PDF 2 MB
- 5.1d Treasury Management Strategy Statement1819 for Council, item 5. PDF 234 KB
- 5.1e Annex A - TMSS 1819 for Council 210218, item 5. PDF 431 KB
- 5.1f Appendix A - Counterparty Credit List as at 2018 01 31, item 5. PDF 42 KB
- 5.1g Independent Group Budget Amendments Part One 2018, item 5. PDF 158 KB
- 5.1h Independent Group Budget Amendments Part Two 2018, item 5. PDF 125 KB
- 5.1i Independent Group Budget Amendment - Officer Comments.final, item 5. PDF 48 KB
- 5.1j PATH Group Budget Amendments 2018, item 5. PDF 185 KB
- 5.1k PATH Budget Amendments - Officer Comments.final, item 5. PDF 49 KB
- 5.1l Conservative Group Budget Amendments 2018, item 5. PDF 57 KB
- 5.1m Conservative Budget Amendments - Officer comments.final, item 5. PDF 49 KB
- 5.1n Cllr Haque Budget Amendment 2018, item 5. PDF 45 KB
- 5.1o Cllr Haque Budget Amendments - Officer comments.final, item 5. PDF 48 KB