Content

Councillor Liz Leyshon proposed the
recommendations, which were seconded by Councillor Bill Revans.
 
Having been duly proposed and seconded, the
Council Resolved to:-
In respect of the
Robustness of the Budget
a.         
Confirm that it has had regard to the report of the Council’s
Interim Chief Finance Officer (Section 151 Officer) (Appendix A) as
to the robustness of the estimates made for the purposes of the
calculations of the budget in making the calculation of its budget
requirement confirming the robustness of the Budget estimates and
the adequacy of the financial reserves, noting in particular their
warning about the forecast deficits and the lack of Financial
Sustainability over the period 2026/27 to 2029/30, as required by
Section 25 of the Local Government Act 2003;
 
In respect of the
General Fund Revenue Budget 2025/26
b.        
Having considered the detailed Equalities Impact Assessments
Appendix L, approve the Savings and Income
generation plans outlined in Appendices B(i) B(ii) and B(iii).
c.         
Approve the additional funding for new Growth requirements set out
in Appendix C.
d.        
Approve the General Fund Net Revenue Budget for 2025/26 of
£622.089m and the individual Executive and Service
Directorate Budgets for 2025/26 as outlined in Appendix
D.
e.         
Note the MTFP Movements set out in Appendix E from
the report that was presented to Executive in October 2024.
f.          
Approve the MTFP for the next five years set out in Appendix
F and the MTFS 2025/26 – 2029/30 Strategy Document set
out in Appendix G.
g.        
Approve the changes to the Fees and Charges schedule for 2025/26
set out in Appendix H.
h.        
Note the Specific Revenue Grants Schedule 2025/26 set out in
Appendix I
i.          
Note the Parking Account for 2025/26 set out in Appendix K
j.          
Note the MTFP Cumulative Equalities Impact Assessment set out in
Appendix L
k.         
Note the 2025/26 Budget Consultation Feedback set out in
Appendix M
l.          
Note and agree that the 2025/26 Budget had been balanced. The
budget includes £43.000m of Exceptional Financial Support
from MHCLG in the form of a Capitalisation Direction which enabled
operational expenditure to be capitalised as set out in Appendix
AA and Appendix D.
m.       
Note and accept the conditions set out in the Minister’s
‘minded to approve’
Exceptional Financial Support letter dated 20 February 2025 set out
in Appendix A, Annex A(i), that Somerset Council would need to accept
and fulfil in order to secure the Capitalisation Direction of up to
£43.000m.
 
 
In respect of the
Dedicated Schools Grant (DSG)
n.        
Note that the forecast spending on the Dedicated Schools Grant, set
out in Appendix J(i)
was forecast to exceed the funding provided by government by
£33.914m in 2025/26 and was projected to reach a cumulative
deficit of £99.125m by 31 March 2026.
o.        
Note the overall Dedicated Schools Grant allocation of
£481.393m for 2025/26 and breakdown by block set out in
Appendix J(ii).
p.        
Approve the distribution of the Schools Block of £416.883m in
compliance with the National Funding Formula and as recommended by
Schools Forum on 15 January 2025 and agree that any changes to the
budget reasonably required as a result to the 2025/26 DSG
settlement were delegated for decision to the Chief Finance Officer
(Section 151 Officer) Appendix J(i)
and J(ii).
In respect of the
Earmarked Reserves
q.        
Note the annual review of reserves and that the level of General
Reserves was maintained within the risk-based assessment range of
£33.254m minimum to £60.000m appropriate level.
r.          
Note the Earmarked Reserves reprofiling as set out in Appendix
N.
s.         
Note the overall estimated position of Earmarked Reserves outlined
in Appendix AA, Table 17 and the
proposed use of reserves detailed in Appendix N
which included the estimated use of Earmarked Reserves during the
year.
 
In respect of the
General Fund Capital
t.          
Consider and approve the Capital Investment Strategy for 2025/26 to
2029/30 set out in Appendix O
u.        
Approve the £235.103m new Capital proposals 2025/26 to
2029/30 set out in Appendix P
v.         
Approve the revised Capital Programme of £1,077.384m 2024/25
to 2029/30, as set out in Appendices Q(i) and Q(ii)
w.       
Approve the Flexible use of Capital Receipts Strategy 2024/25 and
2025/26 as set out in Appendix S.
 
In respect of the
Treasury Management Strategy and Prudential Indicators 2025/26
x.         
Approve the Treasury Management Strategy 2025/26, the Treasury
Management Policy Statement 2025/26, the Prudential Indicators and
the Annual Investment Strategy 2025/26 as set out in Appendix
R(i)
y.         
Approve the Minimum Revenue Provision 2024/25 & 2025/26 set out
in Appendix R(ii)
z.         
Approve the Non Treasury Investment
Strategy 2025/26 set out in Appendix T
 
In respect of Council
Tax
aa.     
Approve the calculations for determining the Council Tax
requirement for the year 2025/26 in accordance with the Local
Government Finance Act 1992 set out in the Council Tax Resolution
in Appendix U.
bb.     
Agree to continue the Council Tax precept of £14.65, included
in the overall Band D Council Tax for the shadow Somerset Rivers
Authority (representing no increase for 2025/26). This resulted in
a Council Tax Requirement of £3,112,887 for the Somerset
Rivers Authority.
cc.     
Approve the increase in Council Tax for a Band D property for
Somerset Council, including the Somerset Rivers Authority Precept,
by £129.43 for 2025/26, giving a Band D Council Tax of
£1,857.61 per year, being:
i) The General Band D Council Tax by 5.49%,
£94.87, being the maximum 2.99% permitted without a
referendum and the additional 2.5% permitted by the Ministry of
Housing Communities and Local Government as part of the Local
Government Finance Settlement for 2025/26; and
ii) The Adult Social Care
Precept by 2.00%, £34.56.
dd.     
Approve a Special Expenses rate of £151,509 as detailed in
Appendix U.
ee.     
Approve the precept requirement of £394,863,503 (including
Special Expenses Rate) £394,711,994 (excluding Special
Expenses Rates).
ff.        
Approve the 7.49% increase formal Council Tax resolution, in
Appendix U, for Council Tax incorporating:
·    
5.49% General Council Tax (including an additional 2.5% EFS)
and
·    
2.00% Adult Social Care Precept and
·    
Note the precepting bodies precepts as below:
 

2024/25 £

2025/26 £

Increase %

Somerset Council

1,498.80

1,593.67

5.49

Somerset Council – Social Care

229.38

263.94

2.00

Somerset Council
Total

1,728.18

1,857.61

7.49

Police and Crime Commissioner

279.20

293.20

5.01

Devon and Somerset Fire Authority

99.68

104.68

5.02

Sub-Total

2,107.06

2,255.49

7.04

Special Expenses Average

1.11

0.71

(36.04)

City, Town and Parish Council (average)

158.86

182.42

14.84

Total

2,267.03

2,438.62

7.57

 
gg.     
Note the Council Tax Scenarios set out in Appendix V
hh.     
Approve the formal Council Tax resolution below:
·    
The Council Tax Base for the year 2025/26 was calculated in
accordance with the provisions of the Local Authorities
(Calculation of Council Tax Base) (England) Regulations 1992 as
amended and made under Section 33 (5) of the Local Government
Finance Act 1992, (referred to hereinafter as “the
Act”).
 
 
 
 
 

Legislation

Plain English

1

a

212,483.78

The Council Tax Base 2025/26 for the whole
Council area [Item T in the formula in Section 31B (3) of the Local
Government Finance Act 1992, as amended (the "Act")] and, for
dwellings in those parts of its area to which a Parish precept
related as in Appendix U(iii).

The Tax Base for the whole District and the
Tax Base for each City/Town/Parish.

 
·    
Calculate that the Council Tax requirement for the Council’s
own purposes for 2025/26 (excluding Parish precepts) was:
 

£

Council Tax
Requirement

2

a

391,599,107

(excluding Parish precepts)

3,112,887

with an additional requirement for the
Somerset Rivers Authority

 
·    
That the Council calculated the following amounts for 2025/26 in
accordance with Sections 31B and 34 to 36 of the Act (as amended by
the Localism Act 2011 and Local Government Regulations 2012).
 
 

£

Legislation

Plain English

3

a

1,375,125,232

being the aggregate of the amounts which the
Council estimates for the items set out in Section 31A (2) of the
Act, taking into account all precepts
issued to it by Parish Councils.

The estimated gross revenue expenditure
(including transfers to reserves and deficits on the collection
fund) for the General Fund, Special Expenses account, other General
Fund revenue reserves and Parish/City/Town precepts
 

b

941,500,138

being the aggregate of the amounts which the
Council estimates for the items set out in Section 31A (3) of the
Act

The estimated gross revenue income (including
the transfer of the surplus on the Collection Fund, formula grant
and transfers from reserves) for the same funds as mentioned
above.
 

c

433,625,094

Being the amount by which the aggregate
expenditure at 3(a) above exceeds the aggregate income 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.]
 

The net (expenditure less income) funding
requirement for the General Fund and Special Expenses accounts plus
the Parish precepts issued for the year.
 

d

2,040.74

Being the amount at 3(c) above (Item R), all
divided by Item T (1(a) above), calculated by the Council, in
accordance with Section 31B (1) of the Act, as the basic amount of
it’s Council Tax for the
year.

The average Band D Council Tax across Somerset
inclusive of parish precepts and Special expenses. It is not
actually charged anywhere in Somerset but must be calculated by law
as part of the Council Tax setting process.
 

e

38,913,100

Being the aggregate amount of all special
items referred to in Section 34(1) of the Act.

The total of Parish precepts received for the
year and the net Special expenses.
 

f

1,857.61

Being the amount at 3(d) above less the result
given by dividing the amount at 3(e) above by Item T (2 above),
calculated by the Council, in accordance with Section 34(2) of the
Act, as the basic amount of its Council Tax for the year for
dwellings in those parts of its area to which no special items
relates.

This is the Band D Council Tax for Somerset
Council (including the Somerset Rivers Authority) only.
 

 
·    
To note that the Police Authority and the Fire Authority have
issued precepts to the Council in accordance with Section 40 of the
Local Government Finance Act 1992 for each category of dwellings in
the Council’s area as indicated in the table below.
 
·    
That the Council, in accordance with Sections 30 and 36 of the
Local Government Finance Act 1992, hereby set the aggregate amounts
shown in Appendix U as the amounts of Council Tax for
2025/26 for each part of its area and for each of the categories of
dwellings.