Appendix J – Details of Council Tax Charges for the District Gloucestershire County Council set its budget on 17 February 2021 and has issued a precept on this Council for 2021/22 of £64,223,244, which equates to a Band D rate of £1,409.22. This is an increase of 4.75% on the 2020/21 Band D rate, consisting of a 2.76% Adult Social Care levy and 1.99% council tax increase. The Police and Crime Commissioner for Gloucestershire set its budget on 8 February 2021 and has issued a precept on this Council for 2021/22 of £12,308,502, which equates to a Band D rate of £270.08. This is an increase of 4.99% on the Band D rate for 2020/21. Stroud District Council’s precept on the Collection Fund for 2021/22 is £9,913,163, which equates to a Band D rate of £217.52. This is an increase or 2.35% from the 2020/21 Band D rate. The parish and town councils have issued precepts for 2021/22 totalling £4,380,120 including special expenses, which equates to an average Band D of £96.11. This represents an increase of 1.91% on the average 2020/21 Band D of £94.31. Further details of Council Tax charges are shown in the text and tables below. 1. It should be noted that the Council has calculated: (a) the Council Tax Base 2021/22 for the whole Council area as 45,573.57 [Item T in the formula in Section 31B(3) of the Local Government Finance Act 1992, as amended (the “Act”)] and, (b) for dwellings in those parts of its area to which a Parish precept relates as in the attached Appendix B column 2. 2. Calculate that the Council Tax requirement for the for the Council’s own purposes for 2021/22 (excluding Parish precepts) is £9,913,163. 3. That the following amounts be calculated for the year 2021/22 in accordance with Sections 30 to 36 of the Act: (a) £104,222,620 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 taking into account all precepts issued to it by Parish Councils. (b) £89,929,500 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. (c) £14,293,283 being the amount by which the aggregate at 3(a) above exceeds the aggregate at 3(b) above, calculated by the Council in accordance with Section 31A(4) of the Act as its Council Tax requirement for the year. (Item R in the formula in Section 31B of the Act). (d) £313.63 being the amount at 3(c) above (Item R), all divided by Item T (1(a)) above, calculated by the Council, in accordance with Section 31B of the Act, as the basic amount of its Council Tax for the year (Basic Band ‘D’ including Parish precepts). (e) £4,380,120 being the aggregate amount of all special items (Parish precepts) referred to in Section 34(1) of the Act (as per Table 1). (f) £217.52 being the amount at 3(d) above less the result given by dividing the amount at 3(e) above by Item T (1 (a) above), 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 Parish precept relates. (Basic Band ‘D’ excluding Parish/Town Councils). 4. That it be noted that for the year 2021/22 Gloucestershire County Council and The Police and Crime Commissioner for Gloucestershire 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 shown below: Gloucestershire County Council Office of the Police and Crime Valuation (£) Commissioner for Gloucestershire Bands ASC General Total (£) DisrA** 86.51 696.39 782.90 150.04 A 103.81 835.67 939.48 180.05 B 121.12 974.94 1,096.06 210.06 C 138.42 1,114.22 1,252.64 240.07 D 155.72 1,253.50 1,409.22 270.08 E 190.32 1,532.06 1,722.38 330.10 F 224.93 1,810.61 2,035.54 390.12 G 259.53 2,089.17 2,348.70 450.13 H 311.44 2,507.00 2,818.44 540.16 *Band DisrA provides for a discount for disabled people living in a band A property 5. That, having calculated the aggregate in each case of the amounts at 3(d) and 4 above, the Council in accordance with Section 30 and 36 of the Local Government Finance Act 1992, hereby sets the amounts of Council Tax for the year 2021/22 for each of the categories of dwellings shown in Table 4. 6. The Council has determined that its relevant basic amount of Council Tax for 2021/22 is not excessive in accordance with principles approved under Section 52ZB Local Government Finance Act 1992. As the billing authority, the Council has not been notified by a major precepting authority that its relevant basic amount of Council Tax for 2021/22 is excessive and that the billing authority is not required to hold a referendum in accordance with Section 52ZK Local Government Finance Act 1992. Table 1: Calculation of Council Tax Rate – 2021/22 Parish Tax Parish District Total Band Area Name Precept (£) Base Band D (£) Band D (£) D (£) Alderley 0 45.82 0.00 217.52 217.52 Alkington 8,500 313.40 27.12 217.52 244.64 Arlingham 3,662 223.48 16.39 217.52 233.91 Berkeley 126,535 794.83 159.20 217.52 376.72 Bisley-with-Lypiatt 67,928 1,072.68 63.33 217.52 280.85 Brimscombe and Thrupp 49,250 717.54 68.64 217.52 286.16 Brookthorpe-with-Whaddon 17,350 156.65 110.76 217.52 328.28 Cainscross 255,000 2,107.93 120.97 217.52 338.49 Cam 276,270 3,141.25 87.95 217.52 305.47 Chalford 171,015 2,449.09 69.83 217.52 287.35 Coaley 13,200 366.60 36.01 217.52 253.53 Cranham 8,775 243.05 36.10 217.52 253.62 Dursley 500,300 2,414.38 207.22 217.52 424.74 Eastington 97,080 964.77 100.63 217.52 318.15 Elmore 2,472 92.25 26.80 217.52 244.32 Frampton-on-Severn 18,000 544.34 33.07 217.52 250.59 Fretherne-with-Saul 32,500 282.47 115.06 217.52 332.58 Frocester 1,100 72.32 15.21 217.52 232.73 Ham and Stone 9,765 354.57 27.54 217.52 245.06 Hamfallow 18,475 396.27 46.62 217.52 264.14 Hardwicke 52,650 1,477.73 35.63 217.52 253.15 Harescombe 5,080 101.50 50.05 217.52 267.57 Haresfield 9,551 157.97 60.46 217.52 277.98 Hillesley & Tresham 4,420 293.24 15.07 217.52 232.59 Hinton 38,672 415.30 93.12 217.52 310.64 Horsley 32,130 357.56 89.86 217.52 307.38 Hunts Grove 24,160 821.22 29.42 217.52 246.94 Kings Stanley 28,990 985.32 29.42 217.52 246.94 Kingswood 109,063 577.16 188.96 217.52 406.48 Leonard Stanley 35,402 673.95 52.53 217.52 270.05 Longney & Epney 3,950 140.67 28.08 217.52 245.60 Minchinhampton 110,000 2,567.99 42.84 217.52 260.36 Miserden 10,200 196.74 51.85 217.52 269.37 Moreton Valence 7,000 78.90 88.72 217.52 306.24 Nailsworth 350,726 2,149.51 163.17 217.52 380.69 North Nibley 18,400 395.79 46.49 217.52 264.01 Nympsfield 10,000 167.08 59.85 217.52 277.37 Owlpen 0 21.26 0.00 217.52 217.52 Painswick 109,700 1,800.73 60.92 217.52 278.44 Pitchcombe 3,250 140.89 23.07 217.52 240.59 Randwick & Westrip 18,791 555.61 33.82 217.52 251.34 Rodborough 101,311 1,989.37 50.93 217.52 268.45 Slimbridge 62,065 479.21 129.52 217.52 347.04 Standish 13,154 197.53 66.59 217.52 284.11 Stinchcombe 5,550 214.84 25.83 217.52 243.35 Stonehouse 336,995 2,365.54 142.46 217.52 359.98 Stroud 744,829 4,292.91 173.50 217.52 391.02 Uley 18,710 525.64 35.59 217.52 253.11 Upton St Leonards 39,939 1,201.21 33.25 217.52 250.77 Whiteshill & Ruscombe 39,350 467.72 84.13 217.52 301.65 Whitminster 17,775 364.43 48.77 217.52 266.29 Woodchester 12,700 558.60 22.74 217.52 240.26 Wotton-under-Edge 328,027 2,086.76 157.19 217.52 374.71 Total parishes 4,379,717 45,573.57 Special Expenses Ham & Stone Burial Area 403.04 98.38 4.10 Total including special expense 4,380,120 Table 2: Parish Council Tax charges for all parts of the Stroud District by band – 2021/22 Disr A* Band A Band B Band C Band D Band E Band F Band G Band H Part of the Council's area (£) (£) (£) (£) (£) (£) (£) (£) (£) Alderley 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Alkington 15.07 18.08 21.09 24.11 27.12 33.15 39.18 45.20 54.24 Arlingham 9.10 10.92 12.74 14.57 16.39 20.03 23.67 27.31 32.77 Berkeley 88.44 106.13 123.82 141.51 159.20 194.57 229.95 265.33 318.40 Bisley-with-Lypiatt 35.18 42.22 49.25 56.29 63.33 77.40 91.47 105.54 126.65 Brimscombe & Thrupp 38.13 45.76 53.38 61.01 68.64 83.89 99.14 114.40 137.27 Brookthorpe-with-Whaddon 61.53 73.84 86.14 98.45 110.76 135.37 159.98 184.59 221.51 Cainscross 67.21 80.65 94.09 107.53 120.97 147.85 174.74 201.62 241.94 Cam 48.86 58.63 68.40 78.18 87.95 107.49 127.04 146.58 175.90 Chalford 38.79 46.55 54.31 62.07 69.83 85.35 100.86 116.38 139.66 Coaley 20.00 24.00 28.01 32.01 36.01 44.01 52.01 60.01 72.01 Cranham 20.06 24.07 28.08 32.09 36.10 44.13 52.15 60.17 72.21 Dursley 115.12 138.15 161.17 184.20 207.22 253.27 299.32 345.37 414.44 Eastington 55.90 67.08 78.26 89.45 100.63 122.99 145.35 167.71 201.25 Elmore 14.89 17.86 20.84 23.82 26.80 32.75 38.71 44.66 53.59 Frampton-on-Severn 18.37 22.05 25.72 29.39 33.07 40.42 47.76 55.11 66.14 Fretherne-with-Saul 63.92 76.70 89.49 102.27 115.06 140.62 166.19 191.76 230.11 Frocester 8.45 10.14 11.83 13.52 15.21 18.59 21.97 25.35 30.42 Ham & Stone 15.30 18.36 21.42 24.48 27.54 33.66 39.78 45.90 55.08 Hamfallow 25.90 31.08 36.26 41.44 46.62 56.98 67.34 77.70 93.24 Hardwicke 19.79 23.75 27.71 31.67 35.63 43.55 51.46 59.38 71.26 Harescombe 27.81 33.37 38.93 44.49 50.05 61.17 72.29 83.42 100.10 Haresfield 33.59 40.31 47.03 53.74 60.46 73.90 87.33 100.77 120.92 Hillesley & Tresham 8.37 10.05 11.72 13.40 15.07 18.42 21.77 25.12 30.15 Hinton 51.73 62.08 72.43 82.77 93.12 113.81 134.50 155.20 186.24 Horsley 49.92 59.91 69.89 79.87 89.86 109.83 129.80 149.77 179.72 Hunts Grove 16.34 19.61 22.88 26.15 29.42 35.96 42.50 49.03 58.84 Kings Stanley 16.35