|
|
|
APPENDIX 8 |
|
|
||||
CALCULATION OF BRIGHTON & HOVE'S COUNCIL TAX REQUIREMENT AND COUNCIL TAX 2021/22 |
||||
|
|
|
|
|
CALCULATIONS REQUIRED UNDER THE LOCAL GOVERNMENT FINANCE ACT 1992 |
||||
|
||||
S31A |
Expenditure |
£ |
£ |
|
|
|
Gross Revenue expenditure on Brighton & Hove services |
762,736,820 |
|
|
|
Transfer from business rates collection fund |
35,080,412 |
|
|
|
Transfer to council tax collection fund |
1,970,236 |
|
|
|
Contingency |
1,385,000 |
|
|
|
Levies |
186,351 |
|
|
|
Special items |
28,084 |
|
|
|
Parish precept |
51,024 |
|
|
|
|
|
801,437,927 |
|
Income |
|
|
|
|
|
Government Grants, fees and charges |
544,242,714 |
|
|
|
Business Rates Local Share |
59,277,189 |
|
|
|
Contribution from reserves |
41,953,000 |
|
|
|
|
|
645,472,903 |
|
|
|
|
|
|
Council Tax Requirement (R) |
|
155,965,024 |
|
|
|
|
|
|
S31B |
R = Council Tax Requirement |
|
155,965,024 |
|
|
T = Taxbase |
|
89,493.0 |
|
|
R/T =Basic Council Tax |
|
1,742.76 |
|
|
|
|
|
|
|
|
|
|
|
S34 |
(i) S34 (2) |
|
|
|
|
B = Section 31B Calculation |
|
1,742.76 |
|
|
A = Total of Special Items (as defined in S35) |
|
79,108 |
|
|
T = Taxbase |
|
89,493.0 |
|
|
B - (A / T) = Council Tax for areas with no special items |
|
1,741.88 |
|
|
(ii) S34 (3) |
|
|
|
|
C = Section 34 (2) calculation |
|
1,741.88 |
|
|
S = |
|
|
|
|
Rottingdean Parish special item |
|
51,024 |
|
|
Hanover Crescent Enclosure Committee special item |
|
8,357 |
|
|
Marine Square Enclosure Committee special item |
|
11,647 |
|
|
Royal Crescent Enclosure Committee special item |
|
8,080 |
|
|
TP = |
|
|
|
|
Rottingdean Parish taxbase |
|
1,576.7 |
|
|
Hanover Crescent Enclosure Committee taxbase |
|
39.5 |
|
|
Marine Square Enclosure Committee taxbase |
|
70.7 |
|
|
Royal Crescent Enclosure Committee taxbase |
|
31.0 |
|
|
C + (S / TP) = Council Tax for areas with special items:- |
|
||
|
Rottingdean Parish |
|
1,774.24 |
|
|
Hanover Crescent Enclosure Committee |
|
1,953.45 |
|
|
Marine Square Enclosure Committee |
|
1,906.62 |
|
|
Royal Crescent Enclosure Committee |
|
2,002.53 |