Appendix 6 South Cambridgeshire District
Total Page:16
File Type:pdf, Size:1020Kb
UPDATED VERSION – 21.2.18 APPENDIX 6 SOUTH CAMBRIDGESHIRE DISTRICT COUNCIL COUNCIL MEETING – 22 February 2018 Agenda item 8(c) Council Resolution: Setting the Council tax for 2018-19 (A) The formal Council Resolution to be passed in order to set the Council Tax for 2018-19 is that the following amounts be now calculated by the Council for the year 2018-19 accordance with Sections 31 to 36 of the Local Government Finance Act 1992: (a) £90,664,825 being the aggregate of the amounts which the Council estimates for the items set out in Section 31A (2) (a) to (f) of the Act (gross expenditure including parish precepts, the Housing Revenue Account and additions to reserves) (b) £75,516,060 being the aggregate of the amounts which the Council estimates for the items set out in Section 31A (3) (a) to (d) of the Act (gross income including the Housing Revenue Account and use of reserves) (c) £14,013,850 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 (net expenditure to be met from council tax) being the district amount of £8,616,458 and the parish precepts of £5,397,392 (d) £228.20 being the amount calculated by the Council, in accordance with Section 31B of the Act, as the basic amount of its council tax for the year (average council tax for a band D property for the District including parishes) (e) £5,397,392 being the aggregate amount of all special items referred to in Section 34(1) of the Act (parish precepts) (f) £140.31 being the amount calculated by the Council, in accordance with Section 34(2) of the Act, as the basic amount of its council tax for the year for dwellings in those parts of its area to which no special item relates (average council tax for a Band D property for the District excluding parishes), the amounts being for each of the categories of dwellings shown below in Table 1 (g) In accordance with Section 34(3) of the Act, the basic amounts of Council Tax for the year for dwellings in those parts of its area to which a special item relates are shown by addition the amounts for Band D for the District Council in Table 1 and Appendix A (h) In accordance with Section 36(1) of the Act, the amounts to be taken into account for the year in respect of categories of dwellings listed in different valuation bands are shown by adding the amounts for each band in Table 1 and Appendix A. That it be noted that for the year 2018-19 Cambridgeshire County Council, Cambridgeshire Police and Crime Commissioner, Cambridgeshire and Peterborough Fire Authority and the Cambridgeshire and Peterborough Combined Authority have stated the following amounts in precepts issued to the Council, in accordance with Section 40 of the Local Government Finance Act 1992, for each of the categories of dwellings as shown in Table 1: Table 1 Band Band Band C Band D Band Band Band G Band A B £ £ E F £ H £ £ £ £ £ County Council 833.22 972.09 1,110.96 1,249.83 1,527.57 1,805.31 2,083.05 2,499.66 Police & Crime 132.48 154.56 176.64 198.72 242.88 287.04 331.20 397.44 Commissioner District Council 93.54 109.13 124.72 140.31 171.49 202.67 233.85 280.62 Fire Authority 45.84 53.48 61.12 68.76 84.04 99.32 114.60 137.52 Cambridgeshire and Peterborough 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Combined Authority (i) That the Council, in accordance with Section 30(2) of the Local Government Finance act 1992, hereby sets the amounts set out in Appendix B as the amounts of Council Tax for the year 2018-19 for each of the categories of dwellings shown in Appendix B. SUPPORTING INFORMATION IN RESPECT OF SETTING THE COUNCIL TAX Including the precepts from the County Council, the Police and Crime Commissioner, Fire Authority and all of the parishes, the formal Council Resolution would produce a Council Tax for an Band D property of: Change from £ previous year District General Expenses 140.31 +3.70% Council Special Expenses for Parish Precepts 87.89 +5.11% (average) County 1,249.83 +4.99% Council Police & Crime 198.72 +6.40% Commissioner Fire Authority 68.76 +2.96% Combined 0.00 0.00% Authority Total 1745.51 +4.97% On these figures the council tax would range from £1,105.08 for Band A to £3,595.62 for Band H before any discounts or benefits. Appendix C shows the General Fund summary including Parish precepts and the final Formula Grant figure. Appendices Appendix A: Parish Councils Appendix B: County, Police, Fire, District and Parishes Appendix C: General Fund Summary including Parish Precepts APPENDIX A PARISH Parish Council Special Expenses per dwelling Valuation bands A B C D E F G H £ p £ p £ p £ p £ p £ p £ p £ p Great Abington 21.31 24.87 28.42 31.97 39.07 46.18 53.28 63.94 Little Abington 43.82 51.12 58.43 65.73 80.34 94.94 109.55 131.46 Abington Pigotts 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Arrington 48.05 56.05 64.06 72.07 88.09 104.10 120.12 144.14 Babraham 65.47 76.38 87.29 98.20 120.02 141.84 163.67 196.40 Balsham 43.93 51.26 58.58 65.90 80.54 95.19 109.83 131.80 Bar Hill 59.89 69.88 79.86 89.84 109.80 129.77 149.73 179.68 Barrington 74.06 86.40 98.75 111.09 135.78 160.46 185.15 222.18 Bartlow 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Barton 37.99 44.32 50.65 56.98 69.64 82.30 94.97 113.96 Bassingbourn 41.09 47.94 54.79 61.64 75.34 89.04 102.73 123.28 Bourn 51.23 59.76 68.30 76.84 93.92 110.99 128.07 153.68 Boxworth 16.15 18.84 21.53 24.22 29.60 34.98 40.37 48.44 Caldecote 66.66 77.77 88.88 99.99 122.21 144.43 166.65 199.98 Cambourne 86.78 101.24 115.71 130.17 159.10 188.02 216.95 260.34 Carlton 22.04 25.71 29.39 33.06 40.41 47.75 55.10 66.12 Castle Camps 43.23 50.43 57.64 64.84 79.25 93.66 108.07 129.68 Caxton 56.03 65.37 74.71 84.05 102.73 121.41 140.08 168.10 Childerley 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Chishill 47.04 54.88 62.72 70.56 86.24 101.92 117.60 141.12 Comberton 43.47 50.71 57.96 65.20 79.69 94.18 108.67 130.40 Conington 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Coton 47.85 55.83 63.80 71.78 87.73 103.68 119.63 143.56 Cottenham 93.46 109.04 124.61 140.19 171.34 202.50 233.65 280.38 Croxton 39.63 46.24 52.84 59.45 72.66 85.87 99.08 118.90 Croydon 20.12 23.47 26.83 30.18 36.89 43.59 50.30 60.36 Dry Drayton 30.87 36.01 41.16 46.30 56.59 66.88 77.17 92.60 Duxford 65.49 76.40 87.32 98.23 120.06 141.89 163.72 196.46 Elsworth 41.83 48.81 55.78 62.75 76.69 90.64 104.58 125.50 Eltisley 43.90 51.22 58.53 65.85 80.48 95.12 109.75 131.70 Great & Little Eversden 47.20 55.07 62.93 70.80 86.53 102.27 118.00 141.60 Fen Ditton 49.85 58.16 66.47 74.78 91.40 108.02 124.63 149.56 Fen Drayton 39.74 46.36 52.99 59.61 72.86 86.10 99.35 119.22 Fowlmere 44.03 51.36 58.70 66.04 80.72 95.39 110.07 132.08 Foxton 39.89 46.54 53.19 59.84 73.14 86.44 99.73 119.68 Fulbourn 61.17 71.37 81.56 91.76 112.15 132.54 152.93 183.52 Gamlingay 91.76 107.05 122.35 137.64 168.23 198.81 229.40 275.28 Girton 43.49 50.73 57.98 65.23 79.73 94.22 108.72 130.46 Little Gransden 37.96 44.29 50.61 56.94 69.59 82.25 94.90 113.88 Grantchester 55.38 64.61 73.84 83.07 101.53 119.99 138.45 166.14 Graveley 42.05 49.05 56.06 63.07 77.09 91.10 105.12 126.14 Hardwick 42.53 49.61 56.70 63.79 77.97 92.14 106.32 127.58 Harlton 39.00 45.50 52.00 58.50 71.50 84.50 97.50 117.00 Harston 49.37 57.60 65.83 74.06 90.52 106.98 123.43 148.12 Haslingfield 90.51 105.60 120.68 135.77 165.94 196.11 226.28 271.54 Hatley 37.97 44.30 50.63 56.96 69.62 82.28 94.93 113.92 Hauxton 40.91 47.72 54.54 61.36 75.00 88.63 102.27 122.72 Heydon 35.20 41.07 46.93 52.80 64.53 76.27 88.00 105.60 Hildersham 77.15 90.00 102.86 115.72 141.44 167.15 192.87 231.44 Hinxton 51.26 59.80 68.35 76.89 93.98 111.06 128.15 153.78 Histon 70.87 82.69 94.50 106.31 129.93 153.56 177.18 212.62 APPENDIX A PARISH Parish Council Special Expenses per dwelling Valuation bands A B C D E F G H £ p £ p £ p £ p £ p £ p £ p £ p Horningsea 69.39 80.95 92.52 104.08 127.21 150.34 173.47 208.16 Horseheath 32.12 37.47 42.83 48.18 58.89 69.59 80.30 96.36 Ickleton 48.39 56.46 64.52 72.59 88.72 104.85 120.98 145.18 Impington 70.87 82.69 94.50 106.31 129.93 153.56 177.18 212.62 Kingston 51.36 59.92 68.48 77.04 94.16 111.28 128.40 154.08 Knapwell 36.47 42.54 48.62 54.70 66.86 79.01 91.17 109.40 Landbeach 42.21 49.24 56.28 63.31 77.38 91.45 105.52 126.62 Linton 66.17 77.20 88.23 99.26 121.32 143.38 165.43 198.52 Litlington 42.63 49.74 56.84 63.95 78.16 92.37 106.58 127.90 Lolworth 37.09 43.27 49.45 55.63 67.99 80.35 92.72 111.26 Longstanton 49.29 57.50 65.72 73.93 90.36 106.79 123.22 147.86 Longstowe 37.67 43.95 50.23 56.51 69.07 81.63 94.18 113.02 Madingley 46.06 53.74 61.41 69.09 84.44 99.80 115.15 138.18 Melbourn 83.31 97.19 111.08 124.96 152.73 180.50 208.27 249.92 Meldreth 52.25 60.95 69.66 78.37 95.79 113.20 130.62 156.74 Milton 47.47 55.39 63.30 71.21 87.03 102.86 118.68 142.42 Guilden Morden 52.85 61.66 70.47 79.28 96.90 114.52 132.13 158.56 Steeple Morden 38.09 44.43 50.78 57.13 69.83 82.52 95.22 114.26 Newton 25.59 29.85 34.12 38.38 46.91 55.44 63.97 76.76 Oakington/Westwick 40.05 46.72 53.40 60.07 73.42 86.77 100.12 120.14 Orchard Park 63.13 73.66 84.18 94.70 115.74 136.79 157.83 189.40 Orwell 61.12 71.31 81.49 91.68 112.05 132.43 152.80 183.36 Over 31.59 36.86 42.12 47.39 57.92 68.45 78.98 94.78 Pampisford 50.60 59.03 67.47 75.90 92.77 109.63 126.50 151.80 Papworth Everard 57.59 67.19 76.79 86.39 105.59 124.79 143.98 172.78 Papworth St Agnes 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Rampton 50.29 58.68 67.06 75.44 92.20 108.97 125.73 150.88 Sawston 83.90 97.88 111.87 125.85 153.82 181.78 209.75 251.70