TOTAL EXPENDITURE AND PARISH PRECEPTS					Appendix 7
a)	£213,164,712	being the aggregate of the amounts which the Council estimates for
		the items set out in Section 32(2)[a] to [e] of the Act, which includes
		Parish and Town Council Precepts totalling			£543,712	which are
		detailed at (e) below.
b)	£79,628,000	being the aggregate of the amounts which the Council estimates for
		the items set out in Section 32(3)[a] to [c] of the Act.
c)	£133,536,712	being the amount by which the aggregate at (a) above exceeds the
		aggregate at (b) above, calculated by the Council, in accordance with
		Section 32(4) of the Act, as its budget requirement for the year,
		which includes	£543,712	in respect of Parish and Town Council
		Precepts.
d)	£88,350,897	being the aggregate of the sums which the Council estimates will be
		payable for the year into its General Fund in respect of redistributed
		Non-Domestic Rates, Revenue Support Grant or additional grant,
		calculated in accordance with the Collection Fund (General)(England)
		Directions 2002&the Local Authorities(Alteration of Requisite Calculations)
		(England) Regulations 2002.
e)	Parish & Town Council Precepts
	Arreton	5.84
	Bembridge	21.38
	Brading	26.41
	Brighstone	10.32
	Calbourne	18.19
	Chale	11.60
	Cowes	17.87
	East Cowes	15.65
	Freshwater	13.20
	Gatcombe	13.56
	Godshill	11.97
	Gurnard	13.26
	Lake	9.73
	Nettlestone & Seaview	9.60
	Newchurch	7.57
	Niton & Whitwell	9.29
	Rookley	10.15
	Sandown	27.77
	Shalfleet	11.98
	Shanklin	14.66
	Shorwell	7.56
	St Helens	16.39
	Totland	18.95
	Ventnor	32.09
	Wootton	11.80
	Wroxall	11.96
	Yarmouth	19.35
		being the amounts precepted by Parish and Town Councils divided by
		the respective amounts contained in paragraph (b) of Appendix 6 above.
f)	£906.68	being the amount at [c] above less the amount at [d] above, all divided
		by the amount of its Tax Base, calculated by the
		Council, in accordance with Section 33(1) of the Act as the basic
		amount of its Council Tax for the year.
g)	£895.77	being the amount at [c] above net of Parish and Town Council Precepts
		less the amount at d) above, all divided by the amount of its Tax Base
		, calculated by the Council in accordance with Section
		33(1) of the Act as the basic amount of its Council Tax for the year for
		those parts of its area to which no Parish and Town Council Precepts
		relate.
h)	Part of the Council's Area	£
	Arreton	901.61
	Bembridge	917.15
	Brading	922.18
	Brighstone	906.09
	Calbourne	913.96
	Chale	907.37
	Cowes	913.64
	East Cowes	911.42
	Freshwater	908.97
	Gatcombe	909.33
	Godshill	907.74
	Gurnard	909.03
	Lake	905.50
	Nettlestone & Seaview	905.37
	Newchurch	903.34
	Niton & Whitwell	905.06
	Rookley	905.92
	Sandown	923.54
	Shalfleet	907.75
	Shanklin	910.43
	Shorwell	903.33
	St Helens	912.16
	Totland	914.72
	Ventnor	927.86
	Wootton	907.57
	Wroxall	907.73
	Yarmouth	915.12
	Unparished	895.77
	being the amounts given by adding to the amount at (g) above the amounts of the Parish and Town
	Council Precepts relating to dwellings in those parts of the Council's area contained at (e) 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 which are parished.
I)	Valuation Bands - Parts of the Council's Area
	As detailed below, the amounts given by multiplying the amounts at paragraph (h) 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, 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.