APPENDIX 7

 

CALCULATION OF BRIGHTON & HOVE'S COUNCIL TAX REQUIREMENT AND COUNCIL TAX 2024/25

 

 

 

 

 

CALCULATIONS REQUIRED UNDER THE LOCAL GOVERNMENT FINANCE ACT 1992

 

S31A

Expenditure

£

£

 

 

Gross Revenue expenditure on Brighton & Hove services

846,046,159

 

 

 

Transfer to business rates collection fund         

1,815,571

 

 

 

Transfer to council tax collection fund

1,173,600

 

 

 

Contribution from reserves        

371,000

 

 

 

Contingency

1,282,000

 

 

 

Levies

206,905

 

 

 

Special items

33,936

 

 

 

Parish precept

55,980

 

 

 

 

 

850,985,151

 

Income

 

 

 

 

Government Grants, fees and charges

610,036,542

 

 

 

Business Rates Local Share

55,800,629

 

 

 

 

 

665,837,171

 

 

 

 

 

 

Council Tax Requirement (R)

 

185,147,980

 

 

 

 

 

S31B

R = Council Tax Requirement

 

185,147,980

 

T = Taxbase

 

93,574.4

 

R/T =Basic Council Tax

 

1,978.62

 

 

 

 

 

 

 

 

 

S34

(i) S34 (2)

 

 

 

B = Section 31B Calculation

 

1,978.62

 

A = Total of Special Items (as defined in S35)

 

89,916

 

T = Taxbase

 

93,574.4

 

B - (A / T) = Council Tax for areas with no special items

 

1,977.66

 

(ii) S34 (3)

 

 

 

C = Section 34 (2) calculation

 

1,977.66

 

S =

 

 

 

Rottingdean Parish special item

 

55,980

 

Hanover Crescent Enclosure Committee special item

 

11,006

 

Marine Square Enclosure Committee special item

 

12,830

 

Royal Crescent Enclosure Committee special item

 

10,100

 

TP =

 

 

 

Rottingdean Parish taxbase

 

1,706.2

 

Hanover Crescent Enclosure Committee taxbase

 

42.7

 

Marine Square Enclosure Committee taxbase

 

69.5

 

Royal Crescent Enclosure Committee taxbase

 

29.7

 

C + (S / TP) = Council Tax for areas with special items:-

 

 

Rottingdean Parish

 

2,010.47

 

Hanover Crescent Enclosure Committee

 

2,235.41

 

Marine Square Enclosure Committee

 

2,162.26

 

Royal Crescent Enclosure Committee

 

2,317.73