Contact your Parish Council


28 January 2020


Medium Term Financial Strategy and Budget Proposals


Final Decision-Maker


Lead Head of Service/Lead Director

Mark Green, Director of Finance and Business Improvement

Lead Officer and Report Author

Mark Green, Director of Finance and Business Improvement



Wards affected



Executive Summary

This report forms part of the process of agreeing a budget for 2020/21 and setting next yearís Council Tax.† Following agreement by Council of an updated Medium Term Finance Strategy at its meeting on 18 December 2019, this report sets out budget proposals for services within the remit of this Committee.† These proposals with then be considered by Policy and Resources Committee at its meeting on 12 February 2020, with a view to determining a budget for submission to Council.



This report makes the following recommendations to this Committee:

1.   That the revenue budget proposals for services within the remit of this Committee, as set out in Appendix A, be agreed for submission to Policy and Resources Committee.

2.   That the capital budget proposals for services within the remit of this Committee, as set out in Appendix B, be agreed for submission to Policy and Resources Committee.






Economic Regeneration and Leisure Committee

28 January 2020

Policy and Resources Committee

12 February 2020


26 February 2020

Medium Term Financial Strategy and Budget Proposals








Impact on Corporate Priorities

The Medium Term Financial Strategy and the budget are a re-statement in financial terms of the priorities set out in the strategic plan. They reflect the Councilís decisions on the allocation of resources to all objectives of the strategic plan.

Section 151 Officer & Finance Team

Cross Cutting Objectives

The MTFS supports the cross-cutting objectives in the same way that it supports the Councilís other strategic priorities.

Section 151 Officer & Finance Team

Risk Management

This has been addressed in section 5 of the report.

Section 151 Officer & Finance Team


The budget strategy and the MTFS impact upon all activities of the Council. The future availability of resources to address specific issues is planned through this process. It is important that the committee gives consideration to the strategic financial consequences of the recommendations in this report.

Section 151 Officer & Finance Team


The process of developing the budget strategy will identify the level of resources available for staffing over the medium term.

Section 151 Officer & Finance Team


Under Section 151 of the Local Government Act 1972 (LGA 1972) the Section 151 Officer has statutory duties in relation to the financial administration and stewardship of the authority, including securing effective arrangements for treasury management.† The Medium Term Financial Strategy demonstrates the Councilís commitment to fulfilling itís duties under the Act.

The Council is required to set a council tax by the 11 March in any year and has a statutory obligation to set a balanced budget.† The budget requirements and basic amount of Council Tax must be calculated in accordance with the requirements of sections 31A and 31B to the Local Government Finance Act 1992 (as amended by sections 73-79 of the Localism Act 2011).

The Council is required to determine whether the basic amount of council tax is excessive as prescribed in regulations - section 52ZB of the 1992 Act as inserted under Schedule 5 to the Localism Act 2011.† The Council is required to hold a referendum of all registered electors in the borough if the prescribed requirements regarding whether the increase is excessive are met.†

Approval of the budget is a matter reserved for full Council upon recommendation by Policy and Resources Committee on budget and policy matters.

Mid Kent Legal Services

Privacy and Data Protection

Privacy and Data Protection is considered as part of the development of new budget proposals.† There are no specific implications arising from this report.


Policy and Information Team


The MFTS report scopes the possible impact of the Councilís future financial position on service delivery.† When a policy, service or function is developed, changed or reviewed, an evidence based equalities impact assessment will be undertaken.† Should an impact be identified appropriate mitigations with be identified.


Equalities and Corporate Policy Officer

Public Health



The resources to achieve the Councilís objectives are allocated through the development of the Medium Term Financial Strategy.

Public Health Officer

Crime and Disorder

The resources to achieve the Councilís objectives are allocated through the development of the Medium Term Financial Strategy.

Section 151 Officer & Finance Team


The resources to achieve the Councilís objectives are allocated through the development of the Medium Term Financial Strategy.

Section 151 Officer & Finance Team









Medium Term Financial Strategy


2.1 † At its meeting on 18 December 2019, Council agreed an updated Medium Term Financial Strategy (MTFS) for the next five years. The MTFS sets out in financial terms how the Strategic Plan will be delivered, given the resources available.†


2.2†† The MTFS builds on the previous yearís MTFS, which was developed in parallel with the Councilís new Strategic Plan.† There were relatively few new developments to be incorporated in the updated MTFS, given the recent adoption of a Strategic Plan and the delay in the introduction of a new local government funding regime from 2020/21 to 2021/22.† This means that, broadly speaking, a real terms Ďstand-stillí budget could be set for 2020/21.† Members have agreed that the principle of maintaining the level of Council Tax in real terms be adopted.


2.3     The financial projections underlying the MTFS were prepared under three different scenarios Ė adverse, neutral and favourable.† All three scenarios assumed that budget proposals for future years which have already been agreed by Council will be delivered, and that Council Tax is increased by 2% in 2020/21.† Existing budget savings proposals are shown in Appendix A for this Committee and total £3.4 million for all Committees over the MTFS period.


2.4     The Provisional Local Government Finance Settlement for 2020/21 was announced on 20 December 2019.† This confirmed the key assumptions incorporated in the MTFS:

-††††† Retained business rates income will be £3.260 million (the MTFS projection was £3.269 million)

-††††† New Homes Bonus has been retained for another year, giving £4.472 million to help fund our capital programme

-††††† The Council Tax referendum limit will be 2%

-††††† There will be no negative Revenue Support Grant.


2.5 † The outcomes for the Councilís budget gap, before allowing for any further growth or savings, are set out below.




















Scenario 1 Ė Favourable






Budget gap / (surplus)












Scenario 2 Ė Neutral






Budget gap / (surplus)












Scenario 3 Ė Adverse






Budget gap / (surplus)







2.6†† It can be seen that next yearís budget showed a small surplus in the neutral scenario, given the various assumptions underlying the projections.† However, in 2021/22 the budget gap will be significant under all three scenarios.† It is essential that the Council starts planning now for 2021/22, taking account of announcements from central government about the likely shape of future local government funding.


Revenue Budget Proposals


2.7 † As the MTFS Ďneutralí revenue projections indicate a broadly balanced position for 2020/21, no specific targets were set for savings or increased income generation in this year.† Service pressures, or new initiatives with revenue expenditure implications, will have to be funded from within the overall budget envelope, meaning savings or additional income growth to offset the expenditure growth.


2.8†† In subsequent years, the projections indicate a likely requirement either to make savings or generate increased income.† The MTFS strategic revenue projections include a contingency for future pressures of £1.6 million that can potentially be released in 2021/22 to avoid a cliff-edge where savings need to be made at short notice.


2.9†† Amended and new budget proposals for services within the remit of this Committee are set out in Appendix A.† As indicated above, they are confined to changes required to address new initiatives or budget pressures that cannot be accommodated.


Delays in existing savings

-      A review of the existing savings for 2020/21 indicates that two of them will not be delivered until the following year.† Additional income from a new cafť at Mote Park cannot be delivered until the building is complete.† The business rates at the museum have been appealed, but the outcome is not yet known.

-      Proceeds from the Kent Business Rates pool are allocated to form a reserve that may be used by the Economic Development and Regeneration service.† Accordingly, it is proposed that a contribution from this reserve is made to cover the shortfall arising from the delayed savings.† This will be a one-off contribution, so it is shown in Appendix A as a saving in 2020/21 and as growth the following year.

2.10†† Budget amendments have been developed, following the same principles, for services within the remit of the other Service Committees.† Taken in total, the savings proposals will allow a balanced budget to be set for 2020/21.


Capital Budget Proposals


2.11 Capital investment helps the Council to deliver its strategic priorities.† Accordingly, the capital programme includes a number of projects that support the ĎThriving Placeí priority that is of particular concern to this Committee.† The capital budget proposals are as follows:


†††††††† Mote Park Visitor Centre - £2.7 million


†††††††† Planning permission has recently been obtained for the new Visitor Centre at Mote Park and work is expected to get under way in 2020/21.† The scope of the work has been expanded to include toilet facilities that meet 'Changing Places' standards.


†††††††† Mote Park Dam Works - £1.8 million


†††††††† Mote Park Lake is effectively a reservoir retained by a dam at its western end. A review of dam safety under the Reservoirs Act 1975 included a mandatory recommendation that the spillway capacity be increased to reduce the risk of dam failure due to overtopping. This work therefore comes under the first heading set out in paragraph 2.6, 'required for statutory reasons'. Consultants have designed a suitable scheme and planning permission has been obtained.† Preliminary work is currently under way, with most of the work taking place in Summer 2020.


†††††††† Museum Development Plan - £389,000


†††††††† This amount represents the balance of funding set aside for development projects at Maidstone Museum.† It will be used to complement funding sought via a Heritage Lottery Fund bid which was submitted in November 2019.


Capital budget proposals are set out in Appendix B.







3.1 † Agree the budget proposals relating to this Committee as set out in Appendix A and B for onward submission to the Policy and Resources Committee.


3.2† Propose changes to the budget proposals.


3.3†† Make no comment on the budget proposals.





4.1†† The Policy and Resources Committee must recommend to Council at its meeting on 12 February 2020 a balanced budget and a proposed level of Council Tax for the coming year. The budget proposals included in this report will allow the Policy and Resources Committee to do this.† Accordingly, the preferred option is that this Committee agrees the budget proposals at Appendix A.



5.††† RISK

5.1†† The Council's MTFS is subject to a high degree of risk and uncertainty. In order to address this in a structured way and to ensure that appropriate mitigations are developed, the Council has developed a budget risk register.† This seeks to capture all known budget risks and to present them in a readily comprehensible way. The budget risk register is updated regularly and is reviewed by the Audit, Governance and Standards Committee at each of its meetings.






6.1†† Policy and Resources Committee received an initial report on the MTFS at its meeting on 23 July 2019 and it agreed the approach set out in that report to development of an MTFS for 2020/21 - 2024/25 and a budget for 2020/21.


6.2†† Service Committees and Policy and Resources Committee then considered a draft MTFS at their meetings in November 2018, and this was agreed for submission to Council. Council agreed the MTFS at its meeting on 18 December 2019.


6.3† Public consultation on the budget has been carried out.† Details are set out in Appendix C.† It can be seen that slightly more residents agreed that the Councilís budget provides value for money than disagreed.


6.4† There was resistance to the idea of Council Tax increases; this is an understandable stance to take, but if applied in practice would risk cuts to services, given that Council input costs continue to increase in line with inflation.† The Councilís position is that we will maintain a constant level of Council Tax in real terms, in other words it will increase by no more than the projected rate of inflation.


6.5† The most popular area for new investment was infrastructure.† This is addressed as part of the updated capital programme.





7.1†††† The timetable for developing the budget for 2020/21 is set out below.





January 2020

All Service Committees

Consider 20/21 budget proposals

12 February 2020

Policy and Resources Committee

Agree 20/21 budget proposals for recommendation to Council

26 February 2020


Approve 20/21 budget






The following documents are to be published with this report and form part of the report:

         Appendix A: Revenue Budget Proposals 2020/21 Ė 2024/25

         Appendix B: Capital Budget Proposals 2020/21 Ė 2024/25

         Appendix C: Residentsí Survey





There are no background papers.