-
The parish precept is an amount collected via council tax to cover expenditure in the Parish
-
The 2005/06 Parish Precept was 45 pence per household per week
-
The Precept is calculated in accordance with the arcane formula outlined in table 1.
Summary:
-
The operation of the precept is detailed in Table 1.
-
The precept figures published by PCC agree with UPC audited published accounts.
-
The Urban subsidy is lower than the Rural subsidy, both are inflation linked, there does not appear to be a rationale for this amount,
-
The number of registered electors can change,
-
The number of band-D equivalent properties can change but is unlikely to vary significantly,
Table 1
|
Factors |
Basis |
Actual |
|
|
|
|
|
|
|
Registered Electors |
A |
189 |
From PCC |
|
|
|
|
|
|
Band D equiv houses |
B |
117.17 |
From PCC |
|
|
|
|
|
|
Rural Subsidy |
C |
£3.79 |
|
|
|
|
|
|
|
Burial Costs |
D |
£0.00 |
|
|
|
|
|
|
|
%age Burial recovery |
E |
75% |
Gross Precept G - enter from Budget |
|
|
|||
|
Playground Costs |
F |
£0.00 |
|
|
|
|
|
|
|
Model increment |
|
£500.00 |
|
|
|
|
|
|
|
|
|
Actual |
Model Projection |
|||||
|
Gross Precept |
G |
3487 |
1500 |
2000.00 |
2500.00 |
3000.00 |
3500.00 |
4000.00 |
|
Less: Rural subsidy |
H=A*C |
716 |
716 |
716 |
716 |
716 |
716 |
716 |
|
Less: Burial subsidy |
I=D*E |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Less: Playgrounds |
J=F |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
Rechargeable precept |
K=G-H-I-J |
2,771 |
784 |
1,284 |
1,784 |
2,284 |
2,784 |
3,284 |
|
|
|
|
|
|
|
|
|
|
|
Parish Precept |
L=K/B |
£23.65 |
£6.69 |
£10.96 |
£15.23 |
£19.49 |
£23.76 |
£28.03 |
|
|
|
|
|
|
|
|
|
|
|
Notes: |
|
|
|
|
|
|
|
|
|
1) Only 75% of burial ground costs are subsidised, the costs do not appear to be defined. |
|
|
||||||
|
2) Playgrounds must be owned by the Parish Council to claim the subsidy. |
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
Where a PC is a burial authority, 75% of the costs are subsidised. There does not appear to be a definition as to what comprises burial costs. UPC is not a burial authority.
Playground costs are 100% subsidised only where the PC owns the playground land.
As UPC does not own the land currently called The Playing Field this subsidy is not available to UPC.

