Our income and expenditure
Last Updated: 27 May 2022
Council Tax levels for South Lakeland District Council
| Band | Council Tax level |
|---|---|
| A | £133.03 |
| B | £155.20 |
| C | £177.39 |
| D | £199.54 |
| E | £243.88 |
| F | £288.22 |
| G | £332.57 |
| H | £399.08 |
How our Council Tax requirement is calculated
We estimate the future cost of our services and the degree to which it is offset by income that will be generated by the fees and charges which apply for certain activities.
The net budget requirement of £14,034,200 for 2020 to 2021 is to be met from:
- retained Non Domestic Rates of £4,564,900
- Government grants of £433,500
- increased by a collection fund deficit of £85,100
- income from Council Tax payers of £9,121,400
Our budget takes account of inflation and changes in its fees and charges together with identified trends in actual expenditure and income levels. Net expenditure on services decreased by £537,100.
This is mainly as a result of the Customer Connect programme to focus on the needs of the customer and delivering faster, better and more cost-effective services. This is offset by some one-off growth including funding for climate change and carbon reduction.
In addition, the level of central government support through business rates and general grant income has increased by £1,027,800. This is the last year of the current funding arrangements and this increase is expected to be a one-off.
| How our budget requirement has changed | £'000.00 |
|---|---|
| budget requirement for our services 2021 to 2022 | 3,521.8 |
| increase or in net expenditure (excluding capital charges) | 833.9 |
| increase in net interest payable | 75.2 |
| changes in use of General Fund balances and reserves relating to collection fund deficits | 4,500.3 |
| other net use of General Fun balances and reserves to fund one-off expenditure | -603.7 |
| Budget Requirement for our service 2022 to 2023 | 8,397.3 |
Budget and financial year reports
Our income and expenditure
| Gross expenditure 2021 to 2022 £000 | Income 2021 to 2022 £000 | Net expenditure 2021 to 2022 £000 | Service | Gross expenditure 2022 to 2023 £000 | Income 2022 to 2023 £000 | Net expenditure 2022 to 2023 £000 |
|---|---|---|---|---|---|---|
| 6,570.6 | -1,034.3 | 5,536.3 | Director of Strategy - Innovation and Resources | 6,921.7 | -223.4 | 6,698.3 |
| 0.0 | 0.0 | 0.0 | of which: Council Tax Energy Rebate | 5,370.0 | -5,370.0 | 0.0 |
| 2,961.3 | -93.4- | 2,867.9 | Operational lead - Customer and Locality Services | 2,815.6 | -98.2- | 2,717.4 |
| 6,789.8 | -1,730.1 | 5,059.7 | Operational lead - Place and Environment | 7,823.4 | -1,722.4 | 6,101.0 |
| 26,852.9 | -17,252.1 | 9,600.8 | Operational lead - People, Welfare and Income Maximisation | 18,589.2 | -14,835.8 | 3,753.4 |
| 13,866.3 | -8,796.5 | 5,069.8 | Operational lead - Delivery and Commercial Services | 13,928.1 | -9,947.9 | 3,980.2 |
| How our Council Tax requirement is calculated | 2021 to 2022 £000 | 2022 to 2023 £000 |
|---|---|---|
| Cost of services (net expenditure) | 28,134.5 | 23,250.3 |
| Financing Entries and Statutory Account Requirements | -14,084.7 | -8,221.6 |
| Net increase/(decrease) in General Fund Balances and Reserves | -10,528.0 | -6,631.4 |
| Our budget requirement | 3,521.8 | 8,397.3 |
| Non-Domestic Rates | -4,659.2 | -4,682.0 |
| Other Grants | -809.2 | -858.5 |
| Our demand on collection fund | 1,946.6 | 2,856.8 |
| Collection fund surplus/deficit | 11,232.0 | 6,731.7 |
| Our Council Tax requirement | 9,285.4 | 9,588.5 |