Agenda item

Setting the Council Tax

Minutes:

RESOLVED:

 

That the following amounts be 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)     £28,870,396      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)     £21,511,150      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)     £7,359,246        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)     £219.62              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 – 2022/23

 

Parish

£

Alstonefield

219.81

Alton

195.64

Bagnall

190.24

Biddulph

233.93

Blore

178.62

Bradnop

174.68

Brown Edge

193.24

Butterton

213.34

Caverswall

183.45

Cheadle

243.57

Checkley

204.92

Cheddleton

198.68

Consall

182.67

Cotton

223.14

Dilhorne

185.58

Draycott

190.56

Endon

186.95

Farley

193.91

Fawfieldhead

206.39

Forsbrook

219.54

Grindon

190.80

Heathylee

174.06

Heaton

175.40

Hollinsclough

185.87

Horton

179.58

Ilam

183.65

Ipstones

207.32

Kingsley

192.74

Leek

242.31

Leekfrith

172.90

Longnor

208.40

Longsdon

180.62

Oakamoor

190.86

Onecote

198.43

Quarnford

184.65

Rushton

177.37

Sheen

182.01

Tittesworth

184.14

Warslow

215.80

Waterhouses

208.49

Werrington

215.72

Wetton

201.42

Whiston

192.55

 

APPENDIX C

Local Council Tax All Bands – 2022/23

 

Parish

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

 

£

£

£

£

£

£

£

£

Alstonefield

146.54

170.97

195.38

219.81

268.65

317.51

366.35

439.62

Alton

130.43

152.17

173.90

195.64

239.11

282.59

326.07

391.28

Bagnall

126.83

147.97

169.10

190.24

232.51

274.79

317.07

380.48

Biddulph

155.95

181.95

207.94

233.93

285.91

337.90

389.88

467.86

Blore

119.08

138.93

158.77

178.62

218.31

258.01

297.70

357.24

Bradnop

116.45

135.87

155.27

174.68

213.49

252.32

291.13

349.36

Brown Edge

128.83

150.30

171.77

193.24

236.18

279.13

322.07

386.48

Butterton

142.23

165.93

189.63

213.34

260.75

308.16

355.57

426.68

Caverswall

122.30

142.69

163.06

183.45

224.21

264.99

305.75

366.90

Cheadle

162.38

189.45

216.50

243.57

297.69

351.83

405.95

487.14

Checkley

136.61

159.39

182.15

204.92

250.45

296.00

341.53

409.84

Cheddleton

132.45

154.53

176.60

198.68

242.83

286.99

331.13

397.36

Consall

121.78

142.08

162.37

182.67

223.26

263.86

304.45

365.34

Cotton

148.76

173.56

198.34

223.14

272.72

322.32

371.90

446.28

Dilhorne

123.72

144.34

164.96

185.58

226.82

268.06

309.30

371.16

Draycott

127.04

148.22

169.38

190.56

232.90

275.26

317.60

381.12

Endon

124.63

145.41

166.17

186.95

228.49

270.04

311.58

373.90

Farley

129.27

150.82

172.36

193.91

237.00

280.10

323.18

387.82

Fawfieldhead

137.59

160.53

183.45

206.39

252.25

298.12

343.98

412.78

Forsbrook

146.36

170.76

195.14

219.54

268.32

317.12

365.90

439.08

Grindon

127.20

148.40

169.60

190.80

233.20

275.60

318.00

381.60

Heathylee

116.04

135.38

154.72

174.06

212.74

251.42

290.10

348.12

Heaton

116.93

136.43

155.91

175.40

214.37

253.36

292.33

350.80

Hollinsclough

123.91

144.57

165.21

185.87

227.17

268.48

309.78

371.74

Horton

119.72

139.68

159.62

179.58

219.48

259.40

299.30

359.16

Ilam

122.43

142.84

163.24

183.65

224.46

265.28

306.08

367.30

Ipstones

138.21

161.25

184.28

207.32

253.39

299.47

345.53

414.64

Kingsley

128.49

149.91

171.32

192.74

235.57

278.41

321.23

385.48

Leek

161.54

188.47

215.38

242.31

296.15

350.01

403.85

484.62

Leekfrith

115.27

134.48

153.69

172.90

211.32

249.75

288.17

345.80

Longnor

138.93

162.09

185.24

208.40

254.71

301.03

347.33

416.80

Longsdon

120.41

140.49

160.55

180.62

220.75

260.90

301.03

361.24

Oakamoor

127.24

148.45

169.65

190.86

233.27

275.69

318.10

381.72

Onecote

132.29

154.34

176.38

198.43

242.52

286.62

330.72

396.86

Quarnford

123.10

143.62

164.13

184.65

225.68

266.72

307.75

369.30

Rushton

118.25

137.96

157.66

177.37

216.78

256.20

295.62

354.74

Sheen

121.34

141.57

161.78

182.01

222.45

262.91

303.35

364.02

Tittesworth

122.76

143.22

163.68

184.14

225.06

265.98

306.90

368.28

Warslow

143.87

167.85

191.82

215.80

263.75

311.71

359.67

431.60

Waterhouses

138.99

162.16

185.32

208.49

254.82

301.16

347.48

416.98

Werrington

143.81

167.79

191.75

215.72

263.65

311.60

359.53

431.44

Wetton

134.28

156.66

179.04

201.42

246.18

290.94

335.70

402.84

Whiston

128.37

149.76

171.15

192.55

235.34

278.13

320.92

385.10

 

 

 

APPENDIX D

Total Council Tax – 2022/23

Parish

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

 

£

£

£

£

£

£

£

£

Alstonefield

1,300.02

1,516.69

1,733.35

1,950.03

2,383.37

2,816.72

3,250.05

3,900.06

Alton

1,283.91

1,497.89

1,711.87

1,925.86

2,353.83

2,781.80

3,209.77

3,851.72

Bagnall

1,280.31

1,493.69

1,707.07

1,920.46

2,347.23

2,774.00

3,200.77

3,840.92

Biddulph

1,309.43

1,527.67

1,745.91

1,964.15

2,400.63

2,837.11

3,273.58

3,928.30

Blore

1,272.56

1,484.65

1,696.74

1,908.84

2,333.03

2,757.22

3,181.40

3,817.68

Bradnop

1,269.93

1,481.59

1,693.24

1,904.90

2,328.21

2,751.53

3,174.83

3,809.80

Brown Edge

1,282.31

1,496.02

1,709.74

1,923.46

2,350.90

2,778.34

3,205.77

3,846.92

Butterton

1,295.71

1,511.65

1,727.60

1,943.56

2,375.47

2,807.37

3,239.27

3,887.12

Caverswall

1,275.78

1,488.41

1,701.03

1,913.67

2,338.93

2,764.20

3,189.45

3,827.34

Cheadle

1,315.86

1,535.17

1,754.47

1,973.79

2,412.41

2,851.04

3,289.65

3,947.58

Checkley

1,290.09

1,505.11

1,720.12

1,935.14

2,365.17

2,795.21

3,225.23

3,870.28

Cheddleton

1,285.93

1,500.25

1,714.57

1,928.90

2,357.55

2,786.20

3,214.83

3,857.80

Consall

1,275.26

1,487.80

1,700.34

1,912.89

2,337.98

2,763.07

3,188.15

3,825.78

Cotton

1,302.24

1,519.28

1,736.31

1,953.36

2,387.44

2,821.53

3,255.60

3,906.72

Dilhorne

1,277.20

1,490.06

1,702.93

1,915.80

2,341.54

2,767.27

3,193.00

3,831.60

Draycott

1,280.52

1,493.94

1,707.35

1,920.78

2,347.62

2,774.47

3,201.30

3,841.56

Endon

1,278.11

1,491.13

1,704.14

1,917.17

2,343.21

2,769.25

3,195.28

3,834.34

Farley

1,282.75

1,496.54

1,710.33

1,924.13

2,351.72

2,779.31

3,206.88

3,848.26

Fawfieldhead

1,291.07

1,506.25

1,721.42

1,936.61

2,366.97

2,797.33

3,227.68

3,873.22

Forsbrook

1,299.84

1,516.48

1,733.11

1,949.76

2,383.04

2,816.33

3,249.60

3,899.52

Grindon

1,280.68

1,494.12

1,707.57

1,921.02

2,347.92

2,774.81

3,201.70

3,842.04

Heathylee

1,269.52

1,481.10

1,692.69

1,904.28

2,327.46

2,750.63

3,173.80

3,808.56

Heaton

1,270.41

1,482.15

1,693.88

1,905.62

2,329.09

2,752.57

3,176.03

3,811.24

Hollinsclough

1,277.39

1,490.29

1,703.18

1,916.09

2,341.89

2,767.69

3,193.48

3,832.18

Horton

1,273.20

1,485.40

1,697.59

1,909.80

2,334.20

2,758.61

3,183.00

3,819.60

Ilam

1,275.91

1,488.56

1,701.21

1,913.87

2,339.18

2,764.49

3,189.78

3,827.74

Ipstones

1,291.69

1,506.97

1,722.25

1,937.54

2,368.11

2,798.68

3,229.23

3,875.08

Kingsley

1,281.97

1,495.63

1,709.29

1,922.96

2,350.29

2,777.62

3,204.93

3,845.92

Leek

1,315.02

1,534.19

1,753.35

1,972.53

2,410.87

2,849.22

3,287.55

3,945.06

Leekfrith

1,268.75

1,480.20

1,691.66

1,903.12

2,326.04

2,748.96

3,171.87

3,806.24

Longnor

1,292.41

1,507.81

1,723.21

1,938.62

2,369.43

2,800.24

3,231.03

3,877.24

Longsdon

1,273.89

1,486.21

1,698.52

1,910.84

2,335.47

2,760.11

3,184.73

3,821.68

Oakamoor

1,280.72

1,494.17

1,707.62

1,921.08

2,347.99

2,774.90

3,201.80

3,842.16

Onecote

1,285.77

1,500.06

1,714.35

1,928.65

2,357.24

2,785.83

3,214.42

3,857.30

Quarnford

1,276.58

1,489.34

1,702.10

1,914.87

2,340.40

2,765.93

3,191.45

3,829.74

Rushton

1,271.73

1,483.68

1,695.63

1,907.59

2,331.50

2,755.41

3,179.32

3,815.18

Sheen

1,274.82

1,487.29

1,699.75

1,912.23

2,337.17

2,762.12

3,187.05

3,824.46

Tittesworth

1,276.24

1,488.94

1,701.65

1,914.36

2,339.78

2,765.19

3,190.60

3,828.72

Warslow

1,297.35

1,513.57

1,729.79

1,946.02

2,378.47

2,810.92

3,243.37

3,892.04

Waterhouses

1,292.47

1,507.88

1,723.29

1,938.71

2,369.54

2,800.37

3,231.18

3,877.42

Werrington

1,297.29

1,513.51

1,729.72

1,945.94

2,378.37

2,810.81

3,243.23

3,891.88

Wetton

1,287.76

1,502.38

1,717.01

1,931.64

2,360.90

2,790.15

3,219.40

3,863.28

Whiston

1,281.85

1,495.48

1,709.12

1,922.77

2,350.06

2,777.34

3,204.62

3,845.54

 

Supporting documents: