|
ITEM EX6B - ANNEX 3 EXECUTIVE – 22 JANUARY 2002REVENUE
BUDGET AND MEDIUM TERM FINANCIAL
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Council Tax Calculation 2002/03 |
£000 |
|
|
County Council Budget Requirement |
442,282 |
|
|
Less Revenue Support Grant |
-109,324 |
|
|
National Non-Domestic Rates |
-167,889 |
|
|
165,069 |
||
|
Less Collection Fund Adjustments |
-1,500 |
|
|
Council Tax Income Required |
163,569 |
(P) |
|
Relevant Tax Base (Band D Equivalent Properties) |
229,108 |
|
|
Council Tax Base (Assuming losses on collection) |
224,864 |
(B) |
|
Band D Council Tax |
£727.41 |
(P/B) |
Each £1 million variation in budget will change the Band D Council Tax by about £4.45 or 0.6%.
The calculation of the Council Tax for the other bands is shown below in Table 1, along with a comparison with the current year’s Council Tax. Table 2 analyses the tax base over each District Council area and allocates the estimated County Council precept to each area relative to their tax base.
Assuming a Band D Council Tax of £727.41, the Council Tax for other bands is as follows:
|
Property Band |
Property Values |
Band D Proportion |
2001/02 £ p |
2002/03 £ p |
|
A |
Up to £40,000 |
6/9 |
466.19 |
484.94 |
|
B |
Over £40,000 and up to £52,000 |
7/9 |
543.88 |
565.76 |
|
C |
Over £52,000 and up to £68,000 |
8/9 |
621.58 |
646.59 |
|
D |
Over £68,000 and up to £88,000 |
9/9 |
699.28 |
727.41 |
|
E |
Over £88,000 and up to £120,000 |
11/9 |
854.68 |
889.06 |
|
F |
Over £120,000 and up to £160,000 |
13/9 |
1,010.07 |
1,050.70 |
|
G |
Over £160,000 and up to £320,000 |
15/9 |
1,165.47 |
1,212.35 |
|
H |
Over £320,000 |
18/9 |
1,398.56 |
1,454.82 |
N.B. The appropriate District/Parish and Police Council Tax will need to be added to give the total Council Tax charge.
The County Council precept (£163.569m) is the sum of the Council Tax income required to fund the Council’s budget.
|
District Council |
Provisional Relevant Tax Base |
Council Tax Base |
Assumed Precept Due |
|
|
Collection Rate % |
Number |
£000 |
||
|
Cherwell |
47,396 |
97.06 |
46,004 |
33,464 |
|
Oxford City |
43,211 |
97.21 |
42,005 |
30,555 |
|
South Oxfordshire |
54,194 |
98.02 |
53,123 |
38,642 |
|
Vale of White Horse |
46,772 |
98.66 |
46,147 |
33,568 |
|
West Oxfordshire |
37,535 |
100.13 |
37,585 |
27,340 |
|
229,108 |
224,864 |
163,569 |
||
These figures are for information at this stage. The Council Tax Base figures are subject to written confirmation. Any change to the Council Tax bases will affect the Council Tax for the County Council and the precepts due from the Districts. Tables 1 and 2 will be redrawn and presented to Council in February for formal approval. Formal approval is required under the Council Tax legislation for:
The information must be given to District Councils by 1 March 2002.
Again Oxfordshire breached these thresholds and was called in by the DTLR to explain the reasons for the increases. However, as outlined in paragraph 8 of the report, the Secretary of State decided not to use his powers this year.
Return to TOP