Agenda item

Council Tax 2023 / 24

Minutes:

RESOLVED

 

(v)      that Maldon District Council’s Council Tax Requirement for 2023 / 24 is set at £5,663,960;

 

(vi)             that the Maldon District Council’s Band D Council Tax (excluding Parish precepts) is set at £218.75, reflecting an increase of £6.35 (2.99%), all other bands being determined in accordance with the relevant Sections of the Local Government Finance Act 1992, as amended;

 

(vii)          that the precept demands and level of Band D Council Tax of the Essex County Council, the Essex Police, Fire and Crime Commissioner Fire and Rescue Authority for both Police and Fire, and the various Parish Councils within the District be determined as set out in the report, all other bands being determined in accordance with the relevant Sections of the Local Government Finance Act 1992, as amended;

 

(viii)          that the Council calculate its Council Tax Base for the year 2023 / 24 as follows:

 

(a)      for the whole district as 25,892.3 Item T in the formula in Section 31B of the Local Government Finance Act 1992 (the Act), as amended by the Localism Act 2011; and

 

(b)       for dwellings in those parts of its district to which a Parish precept relates as listed below:

Althorne

511.0

Asheldham

64.1

Bradwell-on-Sea

340.7

Burnham-on-Crouch

3,602.0

Cold Norton

502.8

Dengie

48.9

Goldhanger

313.0

Great Braxted

179.7

Great Totham

1,290.7

Hazeleigh

60.4

Heybridge

2,830.1

Heybridge Basin

271.2

Langford

90.5

Latchingdon

506.6

Little Braxted

81.9

Little Totham

196.6

Maldon

5,660.2

Mayland

1,492.6

Mundon

149.6

North Fambridge

461.2

Purleigh

582.6

Southminster

1,634.1

St. Lawrence

590.0

Steeple

189.3

Stow Maries

88.9

Tillingham

394.5

Tollesbury

1,003.0

Tolleshunt D'arcy

449.4

Tolleshunt Knights

420.6

Tolleshunt Major

275.3

Ulting

76.0

Wickham Bishops

1,003.5

Woodham Mortimer

258.8

Woodham Walter

272.1

 

    25,892.3

 

1.       Calculate that the Council Tax Requirement for the Council’s own purposes for 2023/24 (excluding Parish precepts) is £5,664,960.

 

2.       That the following amounts be calculated by the Council for the year 2022 / 23 in accordance with new Sections 31 to 36 of the Act as amended:

(a)     £28,877,311          being the aggregate of the amounts which the Council estimates for the items set out in Section 31A(2) of the Act, taking into account all precepts issued to it by Parish Councils (i.e. gross expenditure including Parish precepts)

(b)     £21,560,384          being the aggregate of the amounts which the Council estimates for the items set out in Section 31A(3) of the Act (i.e. gross income including government grants)

(c)     £7,316,927           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) (i.e. Council Tax Requirement including Parish precepts).

(d)     £282.59                  being the amount at 3(c) above (Item R) divided by the amount at 1(a) above (Item T), calculated by the Council, in accordance with Section 31B of the Act, as the basic amount of its Council Tax for the year (i.e. average Band D Council Tax including Parish precepts)

(e)     £1,652,967            being the aggregate amount of all special items (Parish precepts) referred to in Section 34(1) of the Act (i.e. Parish Council precepts)

(f)      £218.75                  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 special item relates (i.e. District Council Band D Council Tax excluding Parish precepts).

(g)     Basic Amount of Council Tax by Parish 2023 / 24

 

Town/Parish

Local Precept

Town/Parish Band D

District + Town/Parish Band D

Althorne

25,000.00

48.92

267.67

Asheldham

4,009.00

62.47

281.22

Bradwell-on-Sea

27,540.00

80.83

299.58

Burnham-on-Crouch

198,390.00

55.08

273.83

Cold Norton

41,600.00

82.74

301.49

Dengie

3,056.00

62.47

281.22

Goldhanger

10,500.00

33.55

252.30

Great Braxted

10,231.00

56.93

275.68

Great Totham

17,243.00

13.36

232.11

Hazeleigh

1,256.55

20.79

239.54

Heybridge

204,000.00

72.08

290.83

Heybridge Basin

34,000.00

125.37

344.12

Langford

6,183.00

68.31

287.06

Latchingdon

44,495.00

87.80

306.55

Little Braxted

4,775.00

58.30

277.05

Little Totham

8,790.00

44.71

263.46

Maldon

392,996.00

69.43

288.18

Mayland

102,254.00

68.51

287.26

Mundon

7,000.00

46.79

265.54

North Fambridge

22,330.00

48.42

267.17

Purleigh

47,000.00

80.67

299.42

Southminster

140,990.00

86.28

305.03

St. Lawrence

33,214.00

56.29

275.04

Steeple

11,064.00

58.44

277.19

Stow Maries

7,020.00

78.96

297.71

Tillingham

37,200.00

94.29

313.04

Tollesbury

107,510.34

107.19

325.94

Tolleshunt D'Arcy

22,721.40

50.56

269.31

Tolleshunt Knights

10,800.00

25.67

244.42

Tolleshunt Major

8,900.00

32.32

251.07

Ulting

4,317.00

56.80

275.55

Wickham Bishops

22,536.00

22.46

241.21

Woodham Mortimer

5,380.46

20.79

239.54

Woodham Walter

28,665.00

105.35

324.10

 

These amounts are calculated by adding to the amount at 3(f) above, the amounts of the special item or items relating to dwellings in those parts of the Councils area mentioned above divided in each case by the amount at 1(b) above, calculated by the Council, in accordance with Section 34(3) of the Act, as the basic amounts of its Council Tax for the year for dwellings in those parts of its area to which one or more special items relate.

 

(h)        Calculation of Basic Amounts of Council Tax by Parish for Different Valuation Bands

 

PARISH

Band A

Band B

Band C

Band D

Band E

Band F

Band G

Band H

Althorne

178.44

208.19

237.92

267.67

327.15

386.63

446.11

535.34

Asheldham

187.48

218.73

249.97

281.22

343.71

406.20

468.70

562.44

Bradwell-on-Sea

199.72

233.01

266.29

299.58

366.15

432.72

499.30

599.16

Burnham-on-Crouch

182.55

212.98

243.40

273.83

334.68

395.53

456.38

547.66

Cold Norton

200.99

234.49

267.99

301.49

368.49

435.48

502.48

602.98

Dengie

187.48

218.73

249.97

281.22

343.71

406.20

468.70

562.44

Goldhanger

168.20

196.23

224.26

252.30

308.37

364.43

420.50

504.60

Great Braxted

183.78

214.42

245.04

275.68

336.94

398.20

459.46

551.36

Great Totham

154.74

180.53

206.32

232.11

283.69

335.27

386.85

464.22

Hazeleigh

159.69

186.31

212.92

239.54

292.77

346.00

399.23

479.08

Heybridge

193.88

226.20

258.51

290.83

355.46

420.09

484.71

581.66

Heybridge Basin

229.41

267.65

305.88

344.12

420.59

497.06

573.53

688.24

Langford

191.37

223.27

255.16

287.06

350.85

414.64

478.43

574.12

Latchingdon

204.36

238.43

272.48

306.55

374.67

442.79

510.91

613.10

Little Braxted

184.70

215.48

246.26

277.05

338.62

400.18

461.75

554.10

Little Totham

175.64

204.91

234.18

263.46

322.01

380.55

439.10

526.92

Maldon

192.12

224.14

256.16

288.18

352.22

416.26

480.30

576.36

Mayland

191.50

223.43

255.34

287.26

351.09

414.93

478.76

574.52

Mundon

177.02

206.53

236.03

265.54

324.55

383.56

442.56

531.08

North Fambridge

178.11

207.80

237.48

267.17

326.54

385.91

445.28

534.34

Purleigh

199.61

232.88

266.15

299.42

365.96

432.49

499.03

598.84

Southminster

203.35

237.25

271.13

305.03

372.81

440.60

508.38

610.06

St. Lawrence

183.36

213.92

244.48

275.04

336.16

397.28

458.40

550.08

Steeple

184.79

215.59

246.39

277.19

338.79

400.38

461.98

554.38

Stow Maries

198.47

231.55

264.63

297.71

363.87

430.02

496.18

595.42

Tillingham

208.69

243.48

278.25

313.04

382.60

452.17

521.73

626.08

Tollesbury

217.29

253.51

289.72

325.94

398.37

470.80

543.23

651.88

Tolleshunt D'arcy

179.54

209.46

239.38

269.31

329.16

389.00

448.85

538.62

Tolleshunt Knights

162.94

190.11

217.26

244.42

298.73

353.05

407.36

488.84

Tolleshunt Major

167.38

195.28

223.17

251.07

306.86

362.65

418.45

502.14

Ulting

183.70

214.32

244.93

275.55

336.78

398.01

459.25

551.10

Wickham Bishops

160.80

187.61

214.40

241.21

294.81

348.41

402.01

482.42

Woodham Mortimer

159.69

186.31

212.92

239.54

292.77

346.00

399.23

479.08

Woodham Walter

216.06

252.08

288.08

324.10

396.12

468.14

540.16

648.20

 

These amounts are calculated by multiplying the amounts at 3(g) above by the number which, in the proportion set out in Section 5(1) of the Act, is applicable to dwellings listed in a particular valuation band, divided by the number which in that proportion is applicable to dwellings listed in valuation Band D, calculated by the Council, in accordance with Section 36(1) of the Act, as the amounts to be taken into account for the year, in respect of categories of dwellings listed in different valuation bands.

 

That it be noted for the year 2023 / 24 the major precepting authorities have issued precepts to the Council, in accordance with Section 40 of the Local Government Finance Act 1992, for each category of dwellings in the Council’s area as indicated in the table below:

 

Precepting Authority

Valuation Bands

Essex County Council

A

£966.78

E

£1,772.43

B

£1,127.91

F

£2,094.69

C

£1,289.04

G

£2,416.95

D

£1,450.17

H

£2,900.34

Essex PFCC F&RA*

A

£155.64

E

£285.35

Essex Police and

B

£181.59

F

£337.23

Crime Commissioner

C

£207.53

G

£389.11

 

D

£233.47

H

£466.93

Essex PFCC F&RA*

A

£53.52

E

£98.12

Essex Fire and Rescue Authority

B

£62.44

F

£115.96

C

£71.36

G

£133.80

 

D

£80.28

H

£160.56

* Essex Police, Fire and Crime Commissioner Fire and Rescue Authority

 

5.    That, having calculated the aggregate in each case of the amounts at 3(h) and 4 above, the Council, in accordance with Sections 30 and 36 of the Local Government Finance Act 1992 as amended, hereby sets the following amounts as the amounts of Council Tax for the year 2023 / 24 for each part of its area and for each of the categories of dwelling shown in Table A attached.

 

6.    Determines that the Council’s basic amount of Council Tax for 2023 / 24 is not excessive in accordance with the principles approved under Section 52ZB of the Local Government Finance Act 1992, as amended.

 

As the billing authority, the Council has not been notified by a major precepting authority that its relevant basic amount of Council Tax for 2023 / 24 is excessive and that the billing authority is not required to hold a referendum in accordance with Section 52ZK of the Local Government Finance Act 1992, as amended.

 

 TABLE A

Total Council Tax Amounts (£) by Band and Area 2023 / 24

 

 

Parish/Area

Band A

Band B

Band C

Band D

Band E

Band F

Band G

Band H

Althorne

1,354.38

1,580.13

1,805.85

2,031.59

2,483.05

2,934.51

3,385.97

4,063.17

Asheldham

1,363.42

1,590.67

1,817.90

2,045.14

2,499.61

2,954.08

3,408.56

4,090.27

Bradwell-on-Sea

1,375.66

1,604.95

1,834.22

2,063.50

2,522.05

2,980.60

3,439.16

4,126.99

Burnham-on-Crouch

1,358.49

1,584.92

1,811.33

2,037.75

2,490.58

2,943.41

3,396.24

4,075.49

Cold Norton

1,376.93

1,606.43

1,835.92

2,065.41

2,524.39

2,983.36

3,442.34

4,130.81

Dengie

1,363.42

1,590.67

1,817.90

2,045.14

2,499.61

2,954.08

3,408.56

4,090.27

Goldhanger

1,344.14

1,568.17

1,792.19

2,016.22

2,464.27

2,912.31

3,360.36

4,032.43

Great Braxted

1,359.72

1,586.36

1,812.97

2,039.60

2,492.84

2,946.08

3,399.32

4,079.19

Great Totham

1,330.68

1,552.47

1,774.25

1,996.03

2,439.59

2,883.15

3,326.71

3,992.05

Hazeleigh

1,335.63

1,558.25

1,780.85

2,003.46

2,448.67

2,893.88

3,339.09

4,006.91

Heybridge

1,369.82

1,598.14

1,826.44

2,054.75

2,511.36

2,967.97

3,424.57

4,109.49

Heybridge Basin

1,405.35

1,639.59

1,873.81

2,108.04

2,576.49

3,044.94

3,513.39

4,216.07

Langford

1,367.31

1,595.21

1,823.09

2,050.98

2,506.75

2,962.52

3,418.29

4,101.95

Latchingdon

1,380.30

1,610.37

1,840.41

2,070.47

2,530.57

2,990.67

3,450.77

4,140.93

Little Braxted

1,360.64

1,587.42

1,814.19

2,040.97

2,494.52

2,948.06

3,401.61

4,081.93

Little Totham

1,351.58

1,576.85

1,802.11

2,027.38

2,477.91

2,928.43

3,378.96

4,054.75

Maldon

1,368.06

1,596.08

1,824.09

2,052.10

2,508.12

2,964.14

3,420.16

4,104.19

Mayland

1,367.44

1,595.37

1,823.27

2,051.18

2,506.99

2,962.81

3,418.62

4,102.35

Mundon

1,352.96

1,578.47

1,803.96

2,029.46

2,480.45

2,931.44

3,382.42

4,058.91

North Fambridge

1,354.05

1,579.74

1,805.41

2,031.09

2,482.44

2,933.79

3,385.14

4,062.17

Purleigh

1,375.55

1,604.82

1,834.08

2,063.34

2,521.86

2,980.37

3,438.89

4,126.67

Southminster

1,379.29

1,609.19

1,839.06

2,068.95

2,528.71

2,988.48

3,448.24

4,137.89

St. Lawrence

1,359.30

1,585.86

1,812.41

2,038.96

2,492.06

2,945.16

3,398.26

4,077.91

Steeple

1,360.73

1,587.53

1,814.32

2,041.11

2,494.69

2,948.26

3,401.84

4,082.21

Stow Maries

1,374.41

1,603.49

1,832.56

2,061.63

2,519.77

2,977.90

3,436.04

4,123.25

Tillingham

1,384.63

1,615.42

1,846.18

2,076.96

2,538.50

3,000.05

3,461.59

4,153.91

Tollesbury

1,393.23

1,625.45

1,857.65

2,089.86

2,554.27

3,018.68

3,483.09

4,179.71

Tolleshunt D'Arcy

1,355.48

1,581.40

1,807.31

2,033.23

2,485.06

2,936.88

3,388.71

4,066.45

Tolleshunt Knights

1,338.88

1,562.05

1,785.19

2,008.34

2,454.63

2,900.93

3,347.22

4,016.67

Tolleshunt Major

1,343.32

1,567.22

1,791.10

2,014.99

2,462.76

2,910.53

3,358.31

4,029.97

Ulting

1,359.64

1,586.26

1,812.86

2,039.47

2,492.68

2,945.89

3,399.11

4,078.93

Wickham Bishops

1,336.74

1,559.55

1,782.33

2,005.13

2,450.71

2,896.29

3,341.87

4,010.25

Woodham Mortimer

1,335.63

1,558.25

1,780.85

2,003.46

2,448.67

2,893.88

3,339.09

4,006.91

Woodham Walter

1,392.00

1,624.02

1,856.01

2,088.02

2,552.02

3,016.02

3,480.02

4,176.03

 

Supporting documents: