Agenda item

Setting of the Council Tax 2021/22

Minutes:

RESOLVED:

 

That the following amounts be now calculated by the Council in accordance with Sections 31A and 31B of the Local Government Finance Act 1992 (as amended by the Localism Act 2011):

 

(a)    £29,297,542   being the aggregate of the amounts which the Council estimates for the items set out in Section 31A (2) of the Act. (Gross Expenditure on General Fund Services, Special District Expenses and Parish Precepts)

 

(b)    £22,232,390   being the aggregate of the amounts which the Council estimates for the items set out in Section 31A (3) of the Act. (Gross Income including External Financing and the Use of Reserves)

 

(c)    £7,065,152     being the amount by which the aggregate at (a) above exceeds the aggregate at (b) above calculated by the Council, in accordance with Section 31A (4) of the Act as its Council Tax requirement for the year (Amount to be Funded from Council Tax)

 

(d)    £212.42          being the amount at (c) above divided by the tax base, calculated by the Council, in accordance with Section 31 (B) of the Act, as the basic amount of its Council Tax for the year. (Average Local Council Tax)

 

(e)    Appendix B     being Council Tax for the SMDC District divided by the tax base plus the Parish Precept and any amounts of special items relating to dwellings in those parts of the Council’s area divided the local tax base. (Band D Charges for each Parish)

 

(f)     Appendix C     being the amounts given by multiplying the amount at (e) above by the number which, in the proportion 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 as the amounts to be taken into account for the year in respect of categories of dwellings listed in different valuation bands (Charges for all Bands)

 

(g)         Appendix D    being the aggregate of the local charges in (f) above and the amounts levied by major precepting authorities. (Total Council Tax charge for each Band in each Parish)

 

 

 

 

 

APPENDIX B

 

Local Council Tax at Band D – 2021/22

 

Parish

£

Alstonefield

207.99

Alton

189.37

Bagnall

182.80

Biddulph

227.76

Blore

178.40

Bradnop

169.94

Brown Edge

187.07

Butterton

208.60

Caverswall

178.72

Cheadle

234.96

Checkley

200.39

Cheddleton

189.55

Consall

177.57

Cotton

216.81

Dilhorne

181.07

Draycott

185.28

Endon

181.13

Farley

187.27

Fawfieldhead

201.65

Forsbrook

187.35

Grindon

186.06

Heathylee

169.32

Heaton

170.66

Hollinsclough

178.71

Horton

174.07

Ilam

178.40

Ipstones

202.58

Kingsley

186.73

Leek

239.24

Leekfrith

168.40

Longnor

203.66

Longsdon

176.13

Oakamoor

186.12

Onecote

192.49

Quarnford

180.14

Rushton

172.46

Sheen

174.76

Tittesworth

179.40

Warslow

209.78

Waterhouses

202.65

Werrington

211.06

Wetton

196.68

Whiston

186.53

 

 

APPENDIX C

Local Council Tax All Bands – 2021/22

 

Parish

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

 

£

£

£

£

£

£

£

£

Alstonefield

138.66

161.77

184.88

207.99

254.21

300.43

346.65

415.98

Alton

126.25

147.29

168.33

189.37

231.45

273.53

315.62

378.74

Bagnall

121.87

142.18

162.49

182.80

223.42

264.04

304.67

365.60

Biddulph

151.84

177.15

202.46

227.76

278.37

328.99

379.60

455.52

Blore

118.93

138.76

158.58

178.40

218.04

257.69

297.33

356.80

Bradnop

113.29

132.18

151.06

169.94

207.70

245.47

283.23

339.88

Brown Edge

124.71

145.50

166.28

187.07

228.64

270.21

311.78

374.14

Butterton

139.07

162.24

185.42

208.60

254.96

301.31

347.67

417.20

Caverswall

119.15

139.00

158.86

178.72

218.44

258.15

297.87

357.44

Cheadle

156.64

182.75

208.85

234.96

287.17

339.39

391.60

469.92

Checkley

133.59

155.86

178.12

200.39

244.92

289.45

333.98

400.78

Cheddleton

126.37

147.43

168.49

189.55

231.67

273.79

315.92

379.10

Consall

118.38

138.11

157.84

177.57

217.03

256.49

295.95

355.14

Cotton

144.54

168.63

192.72

216.81

264.99

313.17

361.35

433.62

Dilhorne

120.71

140.83

160.95

181.07

221.31

261.55

301.78

362.14

Draycott

123.52

144.11

164.69

185.28

226.45

267.63

308.80

370.56

Endon

120.75

140.88

161.00

181.13

221.38

261.63

301.88

362.26

Farley

124.85

145.65

166.46

187.27

228.89

270.50

312.12

374.54

Fawfieldhead

134.43

156.84

179.24

201.65

246.46

291.27

336.08

403.30

Forsbrook

124.90

145.72

166.53

187.35

228.98

270.62

312.25

374.70

Grindon

124.04

144.71

165.39

186.06

227.41

268.75

310.10

372.12

Heathylee

112.88

131.69

150.51

169.32

206.95

244.57

282.20

338.64

Heaton

113.77

132.74

151.70

170.66

208.58

246.51

284.43

341.32

Hollinsclough

119.14

139.00

158.85

178.71

218.42

258.14

297.85

357.42

Horton

116.05

135.39

154.73

174.07

212.75

251.43

290.12

348.14

Ilam

118.93

138.76

158.58

178.40

218.04

257.69

297.33

356.80

Ipstones

135.05

157.56

180.07

202.58

247.60

292.62

337.63

405.16

Kingsley

124.49

145.23

165.98

186.73

228.23

269.72

311.22

373.46

Leek

159.49

186.08

212.66

239.24

292.40

345.57

398.73

478.48

Leekfrith

112.27

130.98

149.69

168.40

205.82

243.24

280.67

336.80

Longnor

135.77

158.40

181.03

203.66

248.92

294.18

339.43

407.32

Longsdon

117.42

136.99

156.56

176.13

215.27

254.41

293.55

352.26

Oakamoor

124.08

144.76

165.44

186.12

227.48

268.84

310.20

372.24

Onecote

128.33

149.71

171.10

192.49

235.27

278.04

320.82

384.98

Quarnford

120.09

140.11

160.12

180.14

220.17

260.20

300.23

360.28

Rushton

114.97

134.14

153.30

172.46

210.78

249.11

287.43

344.92

Sheen

116.51

135.92

155.34

174.76

213.60

252.43

291.27

349.52

Tittesworth

119.60

139.53

159.47

179.40

219.27

259.13

299.00

358.80

Warslow

139.85

163.16

186.47

209.78

256.40

303.02

349.63

419.56

Waterhouses

135.10

157.62

180.13

202.65

247.68

292.72

337.75

405.30

Werrington

140.71

164.16

187.61

211.06

257.96

304.86

351.77

422.12

Wetton

131.12

152.97

174.83

196.68

240.39

284.09

327.80

393.36

Whiston

124.35

145.08

165.80

186.53

227.98

269.43

310.88

373.06

 

APPENDIX D

 

Total Council Tax – 2021/22

 

Parish

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

 

£

£

£

£

£

£

£

£

Alstonefield

1,257.31

1,466.85

1,676.41

1,885.96

2,305.07

2,724.16

3,143.27

3,771.92

Alton

1,244.90

1,452.37

1,659.86

1,867.34

2,282.31

2,697.26

3,112.24

3,734.68

Bagnall

1,240.52

1,447.26

1,654.02

1,860.77

2,274.28

2,687.77

3,101.29

3,721.54

Biddulph

1,270.49

1,482.23

1,693.99

1,905.73

2,329.23

2,752.72

3,176.22

3,811.46

Blore

1,237.58

1,443.84

1,650.11

1,856.37

2,268.90

2,681.42

3,093.95

3,712.74

Bradnop

1,231.94

1,437.26

1,642.59

1,847.91

2,258.56

2,669.20

3,079.85

3,695.82

Brown Edge

1,243.36

1,450.58

1,657.81

1,865.04

2,279.50

2,693.94

3,108.40

3,730.08

Butterton

1,257.72

1,467.32

1,676.95

1,886.57

2,305.82

2,725.04

3,144.29

3,773.14

Caverswall

1,237.80

1,444.08

1,650.39

1,856.69

2,269.30

2,681.88

3,094.49

3,713.38

Cheadle

1,275.29

1,487.83

1,700.38

1,912.93

2,338.03

2,763.12

3,188.22

3,825.86

Checkley

1,252.24

1,460.94

1,669.65

1,878.36

2,295.78

2,713.18

3,130.60

3,756.72

Cheddleton

1,245.02

1,452.51

1,660.02

1,867.52

2,282.53

2,697.52

3,112.54

3,735.04

Consall

1,237.03

1,443.19

1,649.37

1,855.54

2,267.89

2,680.22

3,092.57

3,711.08

Cotton

1,263.19

1,473.71

1,684.25

1,894.78

2,315.85

2,736.90

3,157.97

3,789.56

Dilhorne

1,239.36

1,445.91

1,652.48

1,859.04

2,272.17

2,685.28

3,098.40

3,718.08

Draycott

1,242.17

1,449.19

1,656.22

1,863.25

2,277.31

2,691.36

3,105.42

3,726.50

Endon

1,239.40

1,445.96

1,652.53

1,859.10

2,272.24

2,685.36

3,098.50

3,718.20

Farley

1,243.50

1,450.73

1,657.99

1,865.24

2,279.75

2,694.23

3,108.74

3,730.48

Fawfieldhead

1,253.08

1,461.92

1,670.77

1,879.62

2,297.32

2,715.00

3,132.70

3,759.24

Forsbrook

1,243.55

1,450.80

1,658.06

1,865.32

2,279.84

2,694.35

3,108.87

3,730.64

Grindon

1,242.69

1,449.79

1,656.92

1,864.03

2,278.27

2,692.48

3,106.72

3,728.06

Heathylee

1,231.53

1,436.77

1,642.04

1,847.29

2,257.81

2,668.30

3,078.82

3,694.58

Heaton

1,232.42

1,437.82

1,643.23

1,848.63

2,259.44

2,670.24

3,081.05

3,697.26

Hollinsclough

1,237.79

1,444.08

1,650.38

1,856.68

2,269.28

2,681.87

3,094.47

3,713.36

Horton

1,234.70

1,440.47

1,646.26

1,852.04

2,263.61

2,675.16

3,086.74

3,704.08

Ilam

1,237.58

1,443.84

1,650.11

1,856.37

2,268.90

2,681.42

3,093.95

3,712.74

Ipstones

1,253.70

1,462.64

1,671.60

1,880.55

2,298.46

2,716.35

3,134.25

3,761.10

Kingsley

1,243.14

1,450.31

1,657.51

1,864.70

2,279.09

2,693.45

3,107.84

3,729.40

Leek

1,278.14

1,491.16

1,704.19

1,917.21

2,343.26

2,769.30

3,195.35

3,834.42

Leekfrith

1,230.92

1,436.06

1,641.22

1,846.37

2,256.68

2,666.97

3,077.29

3,692.74

Longnor

1,254.42

1,463.48

1,672.56

1,881.63

2,299.78

2,717.91

3,136.05

3,763.26

Longsdon

1,236.07

1,442.07

1,648.09

1,854.10

2,266.13

2,678.14

3,090.17

3,708.20

Oakamoor

1,242.73

1,449.84

1,656.97

1,864.09

2,278.34

2,692.57

3,106.82

3,728.18

Onecote

1,246.98

1,454.79

1,662.63

1,870.46

2,286.13

2,701.77

3,117.44

3,740.92

Quarnford

1,238.74

1,445.19

1,651.65

1,858.11

2,271.03

2,683.93

3,096.85

3,716.22

Rushton

1,233.62

1,439.22

1,644.83

1,850.43

2,261.64

2,672.84

3,084.05

3,700.86

Sheen

1,235.16

1,441.00

1,646.87

1,852.73

2,264.46

2,676.16

3,087.89

3,705.46

Tittesworth

1,238.25

1,444.61

1,651.00

1,857.37

2,270.13

2,682.86

3,095.62

3,714.74

Warslow

1,258.50

1,468.24

1,678.00

1,887.75

2,307.26

2,726.75

3,146.25

3,775.50

Waterhouses

1,253.75

1,462.70

1,671.66

1,880.62

2,298.54

2,716.45

3,134.37

3,761.24

Werrington

1,259.36

1,469.24

1,679.14

1,889.03

2,308.82

2,728.59

3,148.39

3,778.06

Wetton

1,249.77

1,458.05

1,666.36

1,874.65

2,291.25

2,707.82

3,124.42

3,749.30

Whiston

1,243.00

1,450.16

1,657.33

1,864.50

2,278.84

2,693.16

3,107.50

3,729.00

 

 

Supporting documents: