|
Area:- |
|
Brighton and Hove (Whole) |
|
|
|
|
Appendix 1 |
|||
|
Band: |
A |
A |
B |
C |
D |
E |
F |
G |
H |
|
|
Range (£'k): |
entitled to disabled relief reduction |
<40 |
40-52 |
52-68 |
68-88 |
88-120 |
120-160 |
160-320 |
>320 |
Total |
|
1. Number of dwellings on list |
0 |
28,426 |
29,348 |
34,490 |
19,734 |
11,309 |
4,644 |
2,778 |
204 |
130,933 |
|
2. Estimate of number of dwellings |
|
|
|
|
|
|
|
|
|
|
|
not listed * |
0 |
108 |
202 |
82 |
43 |
18 |
8 |
3 |
2 |
466 |
|
3. Estimate of number of dwellings |
|
|
|
|
|
|
|
|
|
|
|
listed which will not be in band |
0 |
(25) |
(58) |
(127) |
(97) |
(73) |
(32) |
(35) |
(20) |
(467) |
|
4. Estimated exempt dwellings |
0 |
(2,499) |
(1,634) |
(2,829) |
(1,126) |
(351) |
(101) |
(91) |
(18) |
(8,649) |
|
5. Disabled relief dwellings from band |
|
|
|
|
|
|
|
|
|
|
|
above |
25 |
58 |
127 |
97 |
73 |
32 |
35 |
20 |
0 |
467 |
|
6. Number of chargeable dwellings |
|
|
|
|
|
|
|
|
|
|
|
(sum lines 1 - 5) |
25 |
26,068 |
27,985 |
31,713 |
18,627 |
10,935 |
4,554 |
2,675 |
168 |
122,750 |
|
7. Single person discounts |
(17) |
(15,055) |
(11,606) |
(9,607) |
(4,774) |
(2,390) |
(857) |
(402) |
(14) |
(44,722) |
|
8. All but one resident disregarded |
0 |
(8) |
(28) |
(41) |
(34) |
(23) |
(30) |
(39) |
(14) |
(217) |
|
9. All residents disregarded |
0 |
(438) |
(563) |
(517) |
(239) |
(117) |
(28) |
(18) |
0 |
(1,920) |
|
10. Second Home Job Related |
0 |
(4) |
(2) |
(3) |
(3) |
(2) |
(1) |
0 |
0 |
(15) |
|
11. Empty Property Premium (up to 5 yrs) |
0 |
51 |
46 |
32 |
17 |
8 |
2 |
4 |
4 |
164 |
|
12. Empty Property Premium (5 – 10yrs) |
0 |
3 |
7 |
4 |
0 |
2 |
1 |
0 |
0 |
17 |
|
13. Empty Property Premium (over 10 yrs) |
0 |
2 |
3 |
2 |
0 |
0 |
1 |
0 |
0 |
8 |
|
14. Council Tax Reduction (CTR) |
0 |
(4,884) |
(3,841) |
(2,838) |
(833) |
(238) |
(62) |
(19) |
0 |
(12,715) |
|
15. Total number of appropriate |
|
|
|
|
|
|
|
|
|
|
|
percentage discounts |
|
|
|
|
|
|
|
|
|
|
|
(Lines 7&8x0.25) + (Lines 9&10x0.50) +(Lines 11&13x1.0) + (Line 12 * 2.0) + (Line 13 * 3.0) |
(4.25) |
(8,700.25) |
(6,829.25) |
(5,345.00) |
(2,087.75) |
(865.25) |
(291.75) |
(139.50) |
(6.50) |
(24,269.50) |
|
16. Aggregate of Lines 6+15 |
20.75 |
17,367.75 |
21,155.75 |
26,368.00 |
16,539.25 |
10,069.75 |
4,262.25 |
2,535.50 |
161.50 |
98,480.50 |
|
17. Ratio to Band D |
0.5556 |
0.6667 |
0.7778 |
0.8889 |
1.0000 |
1.2222 |
1.4444 |
1.6667 |
2.0000 |
|
|
18. Relevant Amount (Line 16xLine 17) |
11.50 |
11,578.50 |
16,454.50 |
23,438.20 |
16,539.30 |
12,307.50 |
6,156.60 |
4,225.80 |
323.00 |
|
|
|
|
|
|
|
|
|
Aggregate of Relevant Amounts |
91,034.9 |
||
|
May contain minor rounding adjustments. |
|
|
|
|
|
|
Collection Rate |
|
98.30% |
|
|
|
|
|
|
|
|
|
Adjustment (contributions in lieu) |
5.7 |
||
|
|
|
|
|
|
|
|
TAXBASE |
|
|
89,493.0 |
* This reflects the part year effect of the 628 dwellings forecast to be added by 31 March 2022