Agenda item
REVENUE BUDGET 2022/23 AND CAPITAL PROGRAMME 2022/23 – 2024/25 AND SETTING THE COUNCIL TAX FOR EACH CATEGORY OF DWELLING IN THE COUNCIL’S AREA FOR 2022/23
Report of Director of Resources enclosed.
Minutes:
Consideration was given to the written report of the Director of Resources concerning the budget for 2022/23 and the setting of the different amounts of Council Tax for different parts of the Council’s area where special items applied (Parish Precepts).
The report set out the budget summary of the financial year 2022/2023 which contained details of revenue and capital requirements. Approval of the budget proposals contained in the report was proposed by Councillor S Atkinson and seconded by Councillor S Hore.
The Leader presented his budget speech outlining the key economic issues that had been taken into account in setting the budget. He was pleased that it was proposed to remove the 12% reduction in support to working age local council tax support claimants.
As a consequence, Policy and Finance Committee had recommended a £5 increase in Council Tax for the financial year 2022/23.
The Leader recommended the Council’s budget and Council Tax for 2022/2023.
The Leader expressed his thanks for the time and effort Committee, Officers and the Budget Working Group had dedicated to achieving the budget as presented.
In supporting the proposals, Councillor Fletcher hoped that the Council would retain ownership of the Over 60’s premises in Longridge and the former Salvation Army premises in Clitheroe. He also hoped that the Council’s Discretionary Council TaxRebate funding would be targeted at those most vulnerable residents.
The following Members voted for the motion:
J Alcock |
S Fletcher |
D Peat |
T Austin |
M French |
S Rainford |
S Atkinson |
G Hibbert |
M Robinson |
R Bennett |
J Hill |
J Rogerson |
S Bibby |
M Hindle |
J Schumann |
D Birtwhistle |
S Hirst |
G Scott |
A Brown |
B Holden |
R Sherras |
S Brunskill |
S Hore |
R Thompson |
R Buller |
A Humphreys |
R Walsh |
J Clark |
G Mirfin |
|
L Edge |
R Newmark |
|
S Farmer |
D O’Rourke |
|
K Fletcher |
S O’Rourke |
|
The motion was carried unanimously.
RESOLVED: That the Council:
1. approve the following submitted by the Policy and Finance Committee:
a) the revised estimates of 2021/22 and the revenue estimates for 2022/23;
b) the revised capital programme for 2021/22 and the forward capital programme for 2022/23 to 2024/25.
2. approve the Prudential indicators, borrowing limits and MRP Policy Statement as set out in Annex 1 of the report;
3. note that under delegated powers in accordance with Section 84 of the Local Government Finance Act 2003, the Council determined the following amounts for 2022/23, in accordance with the Local Authority’s (Calculation of Council Tax Base) Regulation 1992 (as amended) as its Council Tax base for the year:
a) 24,553 being the amount of its Council Tax Base for the whole district [item T and the formula in Section 31B of the Local Government Finance Act 1992 as amended (the Act)], and
b)
Parish Area |
Tax base |
Aighton, Bailey & Chaigley |
493 |
Balderstone |
196 |
Barrow |
733 |
Bashall Eaves, Great Mitton & Little Mitton |
206 |
Billington & Langho |
2,189 |
Bolton by Bowland, Gisburn Forest & Sawley |
485 |
Bowland Forest (High) |
77 |
Bowland Forest (Low) |
82 |
Bowland with Leagram |
83 |
Chatburn |
395 |
Chipping |
537 |
Clayton le Dale |
515 |
Clitheroe |
5,869 |
Dinckley |
46 |
Downham |
51 |
Dutton |
105 |
Gisburn |
237 |
Grindleton |
358 |
Horton |
49 |
Hothersall |
77 |
Longridge |
3,052 |
Mearley |
8 |
Mellor |
992 |
Newsholme |
20 |
Newton |
141 |
Osbaldeston |
102 |
Paythorne |
46 |
Pendleton |
111 |
Ramsgreave |
282 |
Read |
585 |
Ribchester |
671 |
Rimington & Middop |
235 |
Sabden |
562 |
Salesbury |
193 |
Simonstone |
500 |
Slaidburn & Easington |
156 |
Thornley with Wheatley |
173 |
Twiston |
37 |
Waddington |
452 |
West Bradford |
376 |
Whalley |
1,772 |
Wilpshire |
1,078 |
Wiswell |
181 |
Worston |
45 |
|
24,553 |
being the amounts calculated by the Council, in accordance with Regulation 6 of the regulations, as the amounts of its council tax base for the year for dwellings in those parts of its area to which one or more special items relate.
4. Calculate that the Council Tax requirement for the Council’s own purposes for 2022/23 (excluding Parish precepts) is £3,945,422.
5. Calculate the following amounts for 2022/23, in accordance with Sections 31 to 36 of the Act:
a) |
£31,347,407 |
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.
|
b) |
£26,884,638
|
Being the aggregate of the amounts which the Council estimates for the items set out in Section 31A(3) of the Act.
|
c) |
£4,462,769 |
Being the amount by which the aggregate at 8.5(a) above exceeds the aggregate at 8.5(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) |
£181.76 |
Being the amount at 8.5(c) above (Item R), all divided by Item T (8.3(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 (including Parish precepts).
|
e) |
£517,347 |
Being the aggregate amount of all special items (Parish precepts) referred to in Section 34(1) of the Act.
|
f) |
£160.69 |
Being the amount at 5(d) above less the result given by dividing the amount at 5(e) above by Item T (3(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.
|
g) |
Aggregate of the basic amount of council tax for Ribble Valley Borough Council and Parish precept for Band D properties: |
Parts of the Council's area |
£ |
Aighton, Bailey & Chaigley |
173.87 |
Balderstone |
181.10 |
Barrow |
189.34 |
Bashall Eaves, Great Mitton & Little Mitton |
168.57 |
Billington & Langho |
171.81 |
Bolton by Bowland, Gisburn Forest & Sawley |
160.69 |
Bowland Forest Higher |
188.83 |
Bowland Forest Lower |
175.32 |
Bowland with Leagram |
172.74 |
Chatburn |
189.48 |
Chipping |
181.51 |
Clayton le Dale |
166.52 |
Clitheroe |
181.28 |
Dinckley |
160.69 |
Downham |
160.69 |
Dutton |
165.45 |
Gisburn |
186.01 |
Grindleton |
183.04 |
Horton |
160.69 |
Hothersall |
173.68 |
Longridge |
188.09 |
Mearley |
160.69 |
Mellor |
185.89 |
Newsholme |
160.69 |
Newton |
171.33 |
Osbaldeston |
170.49 |
Paythorne |
160.69 |
Pendleton |
177.36 |
Ramsgreave |
171.85 |
Read |
181.17 |
Ribchester |
178.31 |
Rimington & Middop |
188.35 |
Sabden |
188.95 |
Salesbury |
185.56 |
Simonstone |
177.49 |
Slaidburn & Easington |
173.83 |
Thornley with Wheatley |
169.36 |
Twiston |
160.69 |
Waddington |
201.65 |
West Bradford |
181.11 |
Whalley |
195.53 |
Wilpshire |
178.92 |
Wiswell |
199.50 |
Worston |
160.69 |
Being the amount given by adding to the amount at 8.5(f) above to the amounts of the special item or items relating to dwellings in those parts of the Council’s area mentioned above divided in each case by the amount contained in 8.3(b), 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) Aggregate of the basic amount of council tax for Ribble Valley Borough Council and Parish precept for Band D properties by valuation band:
|
VALUATION BANDS |
|||||||
|
A £ |
B £ |
C £ |
D £ |
E £ |
F £ |
G £ |
H £ |
Aighton, Bailey & Chaigley |
115.92 |
135.23 |
154.56 |
173.87 |
212.51 |
251.15 |
289.79 |
347.74 |
Balderstone |
120.74 |
140.85 |
160.98 |
181.10 |
221.35 |
261.59 |
301.84 |
362.20 |
Barrow |
126.23 |
147.26 |
168.31 |
189.34 |
231.42 |
273.49 |
315.57 |
378.68 |
Bashall Eaves, Great Mitton & Little Mitton |
112.38 |
131.11 |
149.84 |
168.57 |
206.03 |
243.49 |
280.95 |
337.14 |
Billington & Langho |
114.54 |
133.63 |
152.72 |
171.81 |
209.99 |
248.17 |
286.35 |
343.62 |
Bolton by Bowland, Gisburn Forest & Sawley |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Bowland Forest Higher |
125.89 |
146.87 |
167.85 |
188.83 |
230.79 |
272.76 |
314.72 |
377.66 |
Bowland Forest Lower |
116.88 |
136.36 |
155.84 |
175.32 |
214.28 |
253.24 |
292.20 |
350.64 |
Bowland with Leagram |
115.16 |
134.35 |
153.55 |
172.74 |
211.13 |
249.52 |
287.90 |
345.48 |
Chatburn |
126.32 |
147.37 |
168.43 |
189.48 |
231.59 |
273.70 |
315.80 |
378.96 |
Chipping |
121.01 |
141.17 |
161.35 |
181.51 |
221.85 |
262.18 |
302.52 |
363.02 |
Clayton le Dale |
111.02 |
129.51 |
148.02 |
166.52 |
203.53 |
240.53 |
277.54 |
333.04 |
Clitheroe |
120.86 |
140.99 |
161.14 |
181.28 |
221.57 |
261.85 |
302.14 |
362.56 |
Dinckley |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Downham |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Dutton |
110.30 |
128.68 |
147.07 |
165.45 |
202.22 |
238.99 |
275.75 |
330.90 |
Gisburn |
124.01 |
144.67 |
165.35 |
186.01 |
227.35 |
268.68 |
310.02 |
372.02 |
Grindleton |
122.03 |
142.36 |
162.71 |
183.04 |
223.72 |
264.39 |
305.07 |
366.08 |
Horton |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Hothersall |
115.79 |
135.08 |
154.39 |
173.68 |
212.28 |
250.87 |
289.47 |
347.36 |
Longridge |
125.40 |
146.29 |
167.20 |
188.09 |
229.89 |
271.69 |
313.49 |
376.18 |
Mearley |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Mellor |
123.93 |
144.58 |
165.24 |
185.89 |
227.20 |
268.51 |
309.82 |
371.78 |
Newsholme |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Newton |
114.22 |
133.26 |
152.30 |
171.33 |
209.40 |
247.48 |
285.55 |
342.66 |
Osbaldeston |
113.66 |
132.60 |
151.55 |
170.49 |
208.38 |
246.27 |
284.15 |
340.98 |
Paythorne |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Pendleton |
118.24 |
137.95 |
157.66 |
177.36 |
216.77 |
256.19 |
295.60 |
354.72 |
Ramsgreave |
114.57 |
133.66 |
152.76 |
171.85 |
210.04 |
248.23 |
286.42 |
343.70 |
Read |
120.78 |
140.91 |
161.04 |
181.17 |
221.43 |
261.69 |
301.95 |
362.34 |
Ribchester |
118.88 |
138.68 |
158.50 |
178.31 |
217.94 |
257.56 |
297.19 |
356.62 |
Rimington & Middop |
125.57 |
146.49 |
167.43 |
188.35 |
230.21 |
272.06 |
313.92 |
376.70 |
Sabden |
125.97 |
146.96 |
167.96 |
188.95 |
230.94 |
272.93 |
314.92 |
377.90 |
Salesbury |
123.71 |
144.32 |
164.95 |
185.56 |
226.80 |
268.03 |
309.27 |
371.12 |
Simonstone |
118.33 |
138.05 |
157.77 |
177.49 |
216.93 |
256.38 |
295.82 |
354.98 |
Slaidburn & Easington |
115.89 |
135.20 |
154.52 |
173.83 |
212.46 |
251.09 |
289.72 |
347.66 |
Thornley with Wheatley |
112.91 |
131.72 |
150.55 |
169.36 |
207.00 |
244.63 |
282.27 |
338.72 |
Twiston |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
Waddington |
134.44 |
156.84 |
179.25 |
201.65 |
246.46 |
291.27 |
336.09 |
403.30 |
West Bradford |
120.74 |
140.86 |
160.99 |
181.11 |
221.36 |
261.61 |
301.85 |
362.22 |
Whalley |
130.36 |
152.08 |
173.81 |
195.53 |
238.98 |
282.43 |
325.89 |
391.06 |
Wilpshire |
119.28 |
139.16 |
159.04 |
178.92 |
218.68 |
258.44 |
298.20 |
357.84 |
Wiswell |
133.00 |
155.17 |
177.34 |
199.50 |
243.83 |
288.17 |
332.50 |
399.00 |
Worston |
107.13 |
124.98 |
142.84 |
160.69 |
196.40 |
232.11 |
267.82 |
321.38 |
being the amounts given by multiplying (as appropriate) the amounts at 5(f) or 5(g) 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.
6. Note, that for 2022/23 Lancashire County Council has 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.
Valuation Bands |
|||||||
A £ |
B £ |
C £ |
D £ |
E £ |
F £ |
G £ |
H £ |
1,009.53 |
1,177.78 |
1,346.04 |
1,514.29 |
1,850.80 |
2,187.31 |
2,523.82 |
3,028.58 |
7. Note, that for 2022/23 the Police and Crime Commissioner for Lancashire has 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.
Valuation Bands |
|||||||
A £ |
B £ |
C £ |
D £ |
E £ |
F £ |
G £ |
H £ |
157.63 |
183.91 |
210.18 |
236.45 |
288.99 |
341.54 |
394.08 |
472.90 |
8. Note, that for 2022/23 the Lancashire Combined Fire Authority has 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.
Valuation Bands |
|||||||
A £ |
B £ |
C £ |
D £ |
E £ |
F £ |
G £ |
H £ |
51.51 |
60.10 |
68.68 |
77.27 |
94.44 |
111.61 |
128.78 |
154.54 |
9. Having calculated the aggregate in each case of the amounts at 5(h), 6, 7 and 8 above, the Council, in accordance with Section 30(2) of the Act, hereby sets the following amounts as the amounts of Council Tax for 2022/23 for each of the categories of dwellings shown below:
|
VALUATION BANDS |
|||||||
|
A £ |
B £ |
C £ |
D £ |
E £ |
F £ |
G £ |
H £ |
Aighton, Bailey & Chaigley |
1,334.59 |
1,557.02 |
1,779.46 |
2,001.88 |
2,446.74 |
2,891.61 |
3,336.47 |
4,003.76 |
Balderstone |
1,339.41 |
1,562.64 |
1,785.88 |
2,009.11 |
2,455.58 |
2,902.05 |
3,348.52 |
4,018.22 |
Barrow |
1,344.90 |
1,569.05 |
1,793.21 |
2,017.35 |
2,465.65 |
2,913.95 |
3,362.25 |
4,034.70 |
Bashall Eaves, Great Mitton & Little Mitton |
1,331.05 |
1,552.90 |
1,774.74 |
1,996.58 |
2,440.26 |
2,883.95 |
3,327.63 |
3,993.16 |
Billington & Langho |
1,333.21 |
1,555.42 |
1,777.62 |
1,999.82 |
2,444.22 |
2,888.63 |
3,333.03 |
3,999.64 |
Bolton by Bowland, Gisburn Forest & Sawley |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Bowland Forest (High) |
1,344.56 |
1,568.66 |
1,792.75 |
2,016.84 |
2,465.02 |
2,913.22 |
3,361.40 |
4,033.68 |
Bowland Forest (Low) |
1,335.55 |
1,558.15 |
1,780.74 |
2,003.33 |
2,448.51 |
2,893.70 |
3,338.88 |
4,006.66 |
Bowland with Leagram |
1,333.83 |
1,556.14 |
1,778.45 |
2,000.75 |
2,445.36 |
2,889.98 |
3,334.58 |
4,001.50 |
Chatburn |
1,344.99 |
1,569.16 |
1,793.33 |
2,017.49 |
2,465.82 |
2,914.16 |
3,362.48 |
4,034.98 |
Chipping |
1,339.68 |
1,562.96 |
1,786.25 |
2,009.52 |
2,456.08 |
2,902.64 |
3,349.20 |
4,019.04 |
Clayton le Dale |
1,329.69 |
1,551.30 |
1,772.92 |
1,994.53 |
2,437.76 |
2,880.99 |
3,324.22 |
3,989.06 |
Clitheroe |
1,339.53 |
1,562.78 |
1,786.04 |
2,009.29 |
2,455.80 |
2,902.31 |
3,348.82 |
4,018.58 |
Dinckley |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Downham |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Dutton |
1,328.97 |
1,550.47 |
1,771.97 |
1,993.46 |
2,436.45 |
2,879.45 |
3,322.43 |
3,986.92 |
Gisburn |
1,342.68 |
1,566.46 |
1,790.25 |
2,014.02 |
2,461.58 |
2,909.14 |
3,356.70 |
4,028.04 |
Grindleton |
1,340.70 |
1,564.15 |
1,787.61 |
2,011.05 |
2,457.95 |
2,904.85 |
3,351.75 |
4,022.10 |
Horton |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Hothersall |
1,334.46 |
1,556.87 |
1,779.29 |
2,001.69 |
2,446.51 |
2,891.33 |
3,336.15 |
4,003.38 |
Longridge |
1,344.07 |
1,568.08 |
1,792.10 |
2,016.10 |
2,464.12 |
2,912.15 |
3,360.17 |
4,032.20 |
Mearley |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Mellor |
1,342.60 |
1,566.37 |
1,790.14 |
2,013.90 |
2,461.43 |
2,908.97 |
3,356.50 |
4,027.80 |
Newsholme |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Newton |
1,332.89 |
1,555.05 |
1,777.20 |
1,999.34 |
2,443.63 |
2,887.94 |
3,332.23 |
3,998.68 |
Osbaldeston |
1,332.33 |
1,554.39 |
1,776.45 |
1,998.50 |
2,442.61 |
2,886.73 |
3,330.83 |
3,997.00 |
Paythorne |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Pendleton |
1,336.91 |
1,559.74 |
1,782.56 |
2,005.37 |
2,451.00 |
2,896.65 |
3,342.28 |
4,010.74 |
Ramsgreave |
1,333.24 |
1,555.45 |
1,777.66 |
1,999.86 |
2,444.27 |
2,888.69 |
3,333.10 |
3,999.72 |
Read |
1,339.45 |
1,562.70 |
1,785.94 |
2,009.18 |
2,455.66 |
2,902.15 |
3,348.63 |
4,018.36 |
Ribchester |
1,337.55 |
1,560.47 |
1,783.40 |
2,006.32 |
2,452.17 |
2,898.02 |
3,343.87 |
4,012.64 |
Rimington & Middop |
1,344.24 |
1,568.28 |
1,792.33 |
2,016.36 |
2,464.44 |
2,912.52 |
3,360.60 |
4,032.72 |
Sabden |
1,344.64 |
1,568.75 |
1,792.86 |
2,016.96 |
2,465.17 |
2,913.39 |
3,361.60 |
4,033.92 |
Salesbury |
1,342.38 |
1,566.11 |
1,789.85 |
2,013.57 |
2,461.03 |
2,908.49 |
3,355.95 |
4,027.14 |
Simonstone |
1,337.00 |
1,559.84 |
1,782.67 |
2,005.50 |
2,451.16 |
2,896.84 |
3,342.50 |
4,011.00 |
Slaidburn & Easington |
1,334.56 |
1,556.99 |
1,779.42 |
2,001.84 |
2,446.69 |
2,891.55 |
3,336.40 |
4,003.68 |
Thornley with Wheatley |
1,331.58 |
1,553.51 |
1,775.45 |
1,997.37 |
2,441.23 |
2,885.09 |
3,328.95 |
3,994.74 |
Twiston |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
Waddington |
1,353.11 |
1,578.63 |
1,804.15 |
2,029.66 |
2,480.69 |
2,931.73 |
3,382.77 |
4,059.32 |
West Bradford |
1,339.41 |
1,562.65 |
1,785.89 |
2,009.12 |
2,455.59 |
2,902.07 |
3,348.53 |
4,018.24 |
Whalley |
1,349.03 |
1,573.87 |
1,798.71 |
2,023.54 |
2,473.21 |
2,922.89 |
3,372.57 |
4,047.08 |
Wilpshire |
1,337.95 |
1,560.95 |
1,783.94 |
2,006.93 |
2,452.91 |
2,898.90 |
3,344.88 |
4,013.86 |
Wiswell |
1,351.67 |
1,576.96 |
1,802.24 |
2,027.51 |
2,478.06 |
2,928.63 |
3,379.18 |
4,055.02 |
Worston |
1,325.80 |
1,546.77 |
1,767.74 |
1,988.70 |
2,430.63 |
2,872.57 |
3,314.50 |
3,977.40 |
10. Approve a change to the Local Council Tax Support to remove the 12% reduction in support to working age claimants from 1 April 2022.
Supporting documents: