Agenda item

Council Tax 2024 / 25

Minutes:

The Chairperson moved the recommendations set out agenda item 9e and in accordance with earlier notification the voting was as follows:

 

For the recommendation:

Councillors M G Bassenger, V J Bell, S J Burwood, J Driver, M F L Durham, A Fittock, A S Fluker, T Fittock, L J Haywood, J C Hughes, K Jennings, K M H Lagan, A M Lay, M R Miller, S J N Morgan, M G Neall, R G Pratt, R H Siddall, U G C Siddall-Norman, N D Spenceley, P L Spenceley, E L Stephens, J C Stilts, N J Swindle and M E Thompson.

 

Against the recommendation: None.

 

Abstain: None.

 

The Chairperson declared that these recommendations were therefore agreed.

 

RESOLVED

 

(xii)           that Maldon District Council’s Council Tax Requirement for 2024 / 25 is set at £5,947,173;

 

(xiii)          that the Maldon District Council’s Band D Council Tax (excluding Parish precepts) is set at £225.27, reflecting an increase of £6.52 (2.98%), all other bands being determined in accordance with the relevant Sections of the Local Government Finance Act 1992, as amended;

 

(xiv)         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;

 

(xv)           that the Council calculates its Council Tax Base for the year 2024 / 25 as follows:

 

(a)      for the whole district as 26,400.2 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

509.1

Asheldham

70.3

Bradwell-on-Sea

341.1

Burnham-on-Crouch

3,712.0

Cold Norton

508.3

Dengie

47.6

Goldhanger

318.1

Great Braxted

181.5

Great Totham

1,338.1

Hazeleigh

57.5

Heybridge

2,820.9

Heybridge Basin

273.8

Langford

90.1

Latchingdon

484.1

Little Braxted

80.0

Little Totham

194.6

Maldon

5,907.3

Mayland

1,484.9

Mundon

146.4

North Fambridge

537.3

Purleigh

585.8

Southminster

1,633.3

St. Lawrence

593.7

Steeple

187.7

Stow Maries

83.4

Tillingham

405.9

Tollesbury

1,031.0

Tolleshunt D'arcy

446.5

Tolleshunt Knights

426.4

Tolleshunt Major

271.3

Ulting

78.9

Wickham Bishops

1,018.9

Woodham Mortimer

258.9

Woodham Walter

275.3

 

26,400.2

 

1.                Calculate that the Council Tax Requirement for the Council’s own purposes for 2024/25 (excluding Parish precepts) is £5,947,173.

 

2.                That the following amounts be calculated by the Council for the year 2023 / 24 in accordance with new Sections 31 to 36 of the Act as amended:

(a)        £31,527,937   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)        £23,788,461   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)        £7,739,477     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)        £293.16          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)        £1,792,273     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)         £225.27          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 2024 / 25

 

Town/Parish

Local Precept

Town/Parish Band D

District + Town/Parish Band D

Althorne

27,000.00

53.03

278.30

Asheldham

4,365.00

62.09

287.36

Bradwell-on-Sea

28,840.00

84.55

309.82

Burnham-on-Crouch

198,390.00

53.45

278.72

Cold Norton

44,694.00

87.93

313.20

Dengie

2,955.00

62.08

287.35

Goldhanger

12,000.00

37.72

262.99

Great Braxted

13,977.00

77.01

302.28

Great Totham

35,754.00

26.72

251.99

Hazeleigh

1,363.00

23.70

248.97

Heybridge

210,000.00

74.44

299.71

Heybridge Basin

31,500.00

115.05

340.32

Langford

7,195.00

79.86

305.13

Latchingdon

40,000.00

82.63

307.90

Little Braxted

4,886.00

61.08

286.35

Little Totham

9,055.00

46.53

271.80

Maldon

457,122.00

77.38

302.65

Mayland

105,322.00

70.93

296.20

Mundon

7,500.00

51.23

276.50

North Fambridge

22,960.00

42.73

268.00

Purleigh

48,000.00

81.94

307.21

Southminster

155,089.00

94.95

320.22

St. Lawrence

34,233.00

57.66

282.93

Steeple

11,613.00

61.87

287.14

Stow Maries

7,020.00

84.17

309.44

Tillingham

37,200.00

91.65

316.92

Tollesbury

118,257.00

114.70

339.97

Tolleshunt D'arcy

24,766.00

55.47

280.74

Tolleshunt Knights

15,000.00

35.18

260.45

Tolleshunt Major

10,000.00

36.86

262.13

Ulting

6,305.00

79.91

305.18

Wickham Bishops

22,530.00

22.11

247.38

Woodham Mortimer

6,137.00

23.70

248.97

Woodham Walter

31,245.00

113.49

338.76

 

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

185.53

216.46

247.38

278.30

340.14

401.99

463.83

556.60

Asheldham

191.57

223.50

255.43

287.36

351.22

415.08

478.93

574.72

Bradwell-on-Sea

206.55

240.97

275.40

309.82

378.67

447.52

516.37

619.64

Burnham-on-Crouch

185.81

216.78

247.75

278.72

340.66

402.60

464.53

557.44

Cold Norton

208.80

243.60

278.40

313.20

382.80

452.40

522.00

626.40

Dengie

191.57

223.49

255.42

287.35

351.21

415.06

478.92

574.70

Goldhanger

175.33

204.55

233.77

262.99

321.43

379.87

438.32

525.98

Great Braxted

201.52

235.11

268.69

302.28

369.45

436.63

503.80

604.56

Great Totham

167.99

195.99

223.99

251.99

307.99

363.99

419.98

503.98

Hazeleigh

165.98

193.64

221.31

248.97

304.30

359.62

414.95

497.94

Heybridge

199.81

233.11

266.41

299.71

366.31

432.91

499.52

599.42

Heybridge Basin

226.88

264.69

302.51

340.32

415.95

491.57

567.20

680.64

Langford

203.42

237.32

271.23

305.13

372.94

440.74

508.55

610.26

Latchingdon

205.27

239.48

273.69

307.90

376.32

444.74

513.17

615.80

Little Braxted

190.90

222.72

254.53

286.35

349.98

413.62

477.25

572.70

Little Totham

181.20

211.40

241.60

271.80

332.20

392.60

453.00

543.60

Maldon

201.77

235.39

269.02

302.65

369.91

437.16

504.42

605.31

Mayland

197.47

230.38

263.29

296.20

362.02

427.84

493.67

592.40

Mundon

184.33

215.06

245.78

276.50

337.94

399.39

460.83

553.00

North Fambridge

178.67

208.44

238.22

268.00

327.56

387.11

446.67

536.00

Purleigh

204.81

238.94

273.08

307.21

375.48

443.75

512.02

614.42

Southminster

213.48

249.06

284.64

320.22

391.38

462.54

533.70

640.44

St. Lawrence

188.62

220.06

251.49

282.93

345.80

408.68

471.55

565.86

Steeple

191.43

223.33

255.24

287.14

350.95

414.76

478.57

574.28

Stow Maries

206.29

240.68

275.06

309.44

378.20

446.97

515.73

618.88

Tillingham

211.28

246.49

281.71

316.92

387.35

457.77

528.20

633.84

Tollesbury

226.65

264.42

302.20

339.97

415.52

491.07

566.62

679.94

Tolleshunt D'arcy

187.16

218.35

249.55

280.74

343.13

405.51

467.90

561.48

Tolleshunt Knights

173.63

202.57

231.51

260.45

318.33

376.21

434.08

520.90

Tolleshunt Major

174.75

203.88

233.00

262.13

320.38

378.63

436.88

524.26

Ulting

203.45

237.36

271.27

305.18

373.00

440.82

508.63

610.36

Wickham Bishops

164.92

192.41

219.89

247.38

302.35

357.33

412.30

494.76

Woodham Mortimer

165.98

193.64

221.31

248.97

304.30

359.62

414.95

497.94

Woodham Walter

225.84

263.48

301.12

338.76

414.04

489.32

564.60

677.52

 

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 2024 / 25 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

£1,015.02

E

£1,860.87

B

£1,184.19

F

£2,199.21

C

£1,353.36

G

£2,537.55

D

£1,522.53

H

£3,045.06

Essex PFCC F&RA

A

£164.28

E

£301.18

Essex Police and

B

£191.66

F

£355.94

Crime Commissioner

C

£219.04

G

£410.70

 

D

£246.42

H

£492.84

Essex PFCC F&RA

A

£55.08

E

£100.98

Essex Fire and Rescue Authority

B

£64.26

F

£119.34

C

£73.44

G

£137.70

 

D

£82.62

H

£165.24

 

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 2024 / 25 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 2024 / 25 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 2024 / 25 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 2024/25

 

 

Parish/Area

Band A

Band B

Band C

Band D

Band E

Band F

Band G

Band H

Althorne

1,419.91

1,656.57

1,893.22

2,129.87

2,603.17

3,076.48

3,549.78

4,259.74

Asheldham

1,425.95

1,663.61

1,901.27

2,138.93

2,614.25

3,089.57

3,564.88

4,277.86

Bradwell-on-Sea

1,440.93

1,681.08

1,921.24

2,161.39

2,641.70

3,122.01

3,602.32

4,322.78

Burnham-on-Crouch

1,420.19

1,656.89

1,893.59

2,130.29

2,603.69

3,077.09

3,550.48

4,260.58

Cold Norton

1,443.18

1,683.71

1,924.24

2,164.77

2,645.83

3,126.89

3,607.95

4,329.54

Dengie

1,425.95

1,663.60

1,901.26

2,138.92

2,614.24

3,089.55

3,564.87

4,277.84

Goldhanger

1,409.71

1,644.66

1,879.61

2,114.56

2,584.46

3,054.36

3,524.27

4,229.12

Great Braxted

1,435.90

1,675.22

1,914.53

2,153.85

2,632.48

3,111.12

3,589.75

4,307.70

Great Totham

1,402.37

1,636.10

1,869.83

2,103.56

2,571.02

3,038.48

3,505.93

4,207.12

Hazeleigh

1,400.36

1,633.75

1,867.15

2,100.54

2,567.33

3,034.11

3,500.90

4,201.08

Heybridge

1,434.19

1,673.22

1,912.25

2,151.28

2,629.34

3,107.40

3,585.47

4,302.56

Heybridge Basin

1,461.26

1,704.80

1,948.35

2,191.89

2,678.98

3,166.06

3,653.15

4,383.78

Langford

1,437.80

1,677.43

1,917.07

2,156.70

2,635.97

3,115.23

3,594.50

4,313.40

Latchingdon

1,439.65

1,679.59

1,919.53

2,159.47

2,639.35

3,119.23

3,599.12

4,318.94

Little Braxted

1,425.28

1,662.83

1,900.37

2,137.92

2,613.01

3,088.11

3,563.20

4,275.84

Little Totham

1,415.58

1,651.51

1,887.44

2,123.37

2,595.23

3,067.09

3,538.95

4,246.74

Maldon

1,436.15

1,675.50

1,914.86

2,154.22

2,632.94

3,111.65

3,590.37

4,308.45

Mayland

1,431.85

1,670.49

1,909.13

2,147.77

2,625.05

3,102.33

3,579.62

4,295.54

Mundon

1,418.71

1,655.17

1,891.62

2,128.07

2,600.97

3,073.88

3,546.78

4,256.14

North Fambridge

1,413.05

1,648.55

1,884.06

2,119.57

2,590.59

3,061.60

3,532.62

4,239.14

Purleigh

1,439.19

1,679.05

1,918.92

2,158.78

2,638.51

3,118.24

3,597.97

4,317.56

Southminster

1,447.86

1,689.17

1,930.48

2,171.79

2,654.41

3,137.03

3,619.65

4,343.58

St. Lawrence

1,423.00

1,660.17

1,897.33

2,134.50

2,608.83

3,083.17

3,557.50

4,269.00

Steeple

1,425.81

1,663.44

1,901.08

2,138.71

2,613.98

3,089.25

3,564.52

4,277.42

Stow Maries

1,440.67

1,680.79

1,920.90

2,161.01

2,641.23

3,121.46

3,601.68

4,322.02

Tillingham

1,445.66

1,686.60

1,927.55

2,168.49

2,650.38

3,132.26

3,614.15

4,336.98

Tollesbury

1,461.03

1,704.53

1,948.04

2,191.54

2,678.55

3,165.56

3,652.57

4,383.08

Tolleshunt D'arcy

1,421.54

1,658.46

1,895.39

2,132.31

2,606.16

3,080.00

3,553.85

4,264.62

Tolleshunt Knights

1,408.01

1,642.68

1,877.35

2,112.02

2,581.36

3,050.70

3,520.03

4,224.04

Tolleshunt Major

1,409.13

1,643.99

1,878.84

2,113.70

2,583.41

3,053.12

3,522.83

4,227.40

Ulting

1,437.83

1,677.47

1,917.11

2,156.75

2,636.03

3,115.31

3,594.58

4,313.50

Wickham Bishops

1,399.30

1,632.52

1,865.73

2,098.95

2,565.38

3,031.82

3,498.25

4,197.90

Woodham Mortimer

1,400.36

1,633.75

1,867.15

2,100.54

2,567.33

3,034.11

3,500.90

4,201.08

Woodham Walter

1,460.22

1,703.59

1,946.96

2,190.33

2,677.07

3,163.81

3,650.55

4,380.66

 

Supporting documents: