REPORT OF THE DIRECTOR OF CORPORATE SERVICES

COUNTY COUNCIL

 

8th March 2017

 

SETTING THE COUNCIL TAX FOR THE FINANCIAL YEAR BEGINNING   1st APRIL 2017

 

HEAD OF SERVICE & DESIGNATION.

O Bowen, Head of Financial Services

DIRECTORATE

Corporate Services

TELEPHONE NO.

01267 224886

AUTHOR &  DESIGNATION

O Bowen, Head of Financial Services

DIRECTORATE

Corporate Services

TELEPHONE NO

01267 224886

 

 

The Revenue Budget 2017/18 was finalised and presented to County Council on the 22nd February 2017 and the Authority has now received all the precept requirements from the Town and Community Councils and Police and Crime Commissioner for Dyfed Powys.

 

This report now concludes the formal budget setting process and requires County Council to formally set the Budget Requirement and Council Tax for 2017/18.

 

Recommendations 

 

1.    That it be noted that the Revenue Budget 2017/18, together with outlook for 2018/19 and 2019/20, and the Five Year Capital Programme (Council Fund) 2017/22 was approved by County Council on the 22nd February 2017.

 

2.    That it be noted that:

a.    the County Council General Fund Reserve at 31st March 2017 is estimated to be £7.4m and that the Revenue Budget for 2017/18 includes no proposals for the use of the General Fund Reserve.

b.    the Director of Corporate Services after taking account of the above confirms that the estimated level of financial reserves is adequate for the financial year 2017/18.

c.    the Director of Corporate Services confirms that the build up of the County Council estimates for the purpose of the calculation under section 32 of the Local Government Finance Act 1992 has been undertaken in a robust manner.

 

3.    That it be noted that at its meeting on 22nd December 2016, the Executive Board calculated the following amounts for the year 2017/18 in accordance with regulations made under Section 33(5) of the Local Government Finance Act 1992: -

 

(a) £71,598.56  being the amount calculated by the Council, in accordance with the Local Authorities (Calculation of Tax Base) (Wales) Regulations 1995, as its council tax base for the year.

  

 

 

 

 

    (b)  

COMMUNITY

TAX BASE

COMMUNITY

TAX BASE

ABERGWILI

725.11

LLANYCRWYS

101.11

ABERNANT

127.13

PENCARREG

524.85

BRONWYDD

274.28

NEWCASTLE EMLYN

447.10

CILYMAENLLWYD

328.36

CARMARTHEN TOWN

5,330.33

CYNWYL ELFED

453.16

AMMANFORD

1,909.52

EGLWYSCUMMIN

183.79

CWMAMAN

1,535.36

GORSLAS

1,874.01

LLANDEILO

777.26

HENLLANFALLTEG

215.54

LLANDOVERY

771.75

LAUGHARNE

553.09

BETTWS

875.96

LLANARTHNEY

384.24

CILYCWM

219.62

LLANBOIDY

424.67

CYNWYL GAEO

426.92

LLANDDAROG

545.82

DYFFRYN CENNEN

518.36

LLANDDOWROR & LLANMILOE

336.24

LLANDDEUSANT

123.33

LLANDYFAELOG

602.93

LLANDYBIE

4,220.23

LLANGAIN

281.71

LLANEGWAD

695.80

LLANGYNDEYRN

1,375.50

LLANFAIR-AR-Y-BRYN

270.18

LLANGUNNOR

1,142.24

LLANFIHANGEL ABERBYTHYCH

567.20

LLANGYNIN

131.24

LLANFYNYDD

222.21

LLANGYNOG

226.74

LLANGADOG

610.73

LLANLLAWDDOG

323.35

LLANGATHEN

262.41

LLANPUMPSAINT

321.56

LLANSADWRN

222.24

LLANSTEFFAN & LLANYBRI

559.55

LLANSAWEL

194.76

LLANWINIO

197.25

LLANWRDA

229.53

MEIDRIM

260.28

MANORDEILO & SALEM

774.15

NEWCHURCH & MERTHYR

306.74

MYDDFAI

178.60

PENDINE

157.66

QUARTER BACH

932.63

ST CLEARS

1,305.46

TALLEY

243.99

ST ISHMAELS

750.07

LLANELLI TOWN

8,646.89

TRELECH A’R BETWS

321.08

LLANELLI RURAL

8,030.80

WHITLAND

695.59

PEMBREY & BURRY PORT

3,178.94

CENARTH

531.51

KIDWELLY TOWN

1,360.17

LLANFIHANGEL-AR-ARTH

887.06

LLANEDI

2,165.59

LLANFIHANGEL RHOS-Y-CORN

215.43

LLANGENNECH

1,913.71

LLANGELER

1,470.92

LLANNON

1,886.62

LLANLLWNI

317.03

PONTYBEREM

987.22

LLANYBYDDER

584.70

TRIMSARAN

851.45

 

 

 

 

 

 

TOTAL

71,598.56

 

 

being the amounts calculated by the Council, in accordance with Regulation 6 of the above 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.    That the following amounts be now calculated by the Council for the year 2017-18 in accordance with sections 32 to 36 of the Local Government Finance Act 1992: -

 

(a)  £545,380,012    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 (including Community Council Precepts totaling £5,397,444)

 

(b) £205,905,575    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) £339,474,437  being the amount by which the aggregate at 4(a) above exceeds the aggregate at 4(b) above, calculated by the Council, in accordance with Section 32(4) of the Act, as its budget requirement for the year.

 

(d) £252,052,742     being the aggregate of the sums which the Council estimates will be payable for the year into its council fund in respect of redistributed non-domestic rates, revenue support grant, or additional grant less discretionary non-domestic rate relief.

 

(e)  £1,221.00           being the amount at 4(c) above less the amount at 4(d) above, all divided by the amount at 3 above, calculated by the Council, in accordance with Section 33(1) of the Act, as the basic amount of its council tax for the year.

 

(f)  £5,397,444          being the aggregate amount of all special items referred to in Section 34(1) of the Act.

 

(g)  £1,145.61            being the amount at 4(e) above less the result given by dividing the

amount at 4(f) above by the amount at 3 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(h)

 

BASIC

 

BASIC

COMMUNITY

AMOUNT OF

COMMUNITY

AMOUNT OF

 

COUNCIL

 

COUNCIL

 

TAX

 

TAX

 

         £

 

        £

ABERGWILI

1,182.57

LLANYCRWYS

1,156.98

ABERNANT

1,165.27

PENCARREG

1,169.43

BRONWYDD

1,177.99

NEWCASTLE EMLYN

1,205.28

CILYMAENLLWYD

1,163.88

CARMARTHEN

1,272.11

CYNWYL ELFED

1,171.61

AMMANFORD

1,211.42

EGLWYSCUMMIN

1,178.26

CWMAMAN

1,289.04

GORSLAS

1,186.26

LLANDEILO

1,221.67

HENLLANFALLTEG

1,159.53

LLANDOVERY

1,214.32

LAUGHARNE

1,198.04

BETWS

1,170.73

LLANARTHNE

1,192.46

CILYCWM

1,168.38

LLANBOIDY

1,181.93

CYNWYL GAEO

1,159.66

LLANDDAROG

1,176.84

DYFFRYN CENNEN

1,155.26

LLANDDOWROR & LLANMILOE

1,191.71

LLANDDEUSANT

1,163.45

LLANDYFAELOG

1,179.19

LLANDYBIE

1,188.26

LLANGAIN

1,179.05

LLANEGWAD

1,159.98

LLANGYNDEYRN

1,181.53

LLANFAIR-AR-Y-BRYN

1,162.27

LLANGUNNOR

1,171.87

LLANFIHANGEL ABERBYTHYCH

1,176.46

LLANGYNIN

1,170.72

LLANFYNYDD

1,172.61

LLANGYNOG

1,178.45

LLANGADOG

1,178.36

LLANLLAWDDOG

1,167.04

LLANGATHEN

1,173.05

LLANPUMSAINT

1,167.61

LLANSADWRN

1,172.61

LLANSTEFFAN & LLANYBRI

1,183.14

LLANSAWEL

1,164.86

LLANWINIO

1,176.03

LLANWRDA

1,180.46

MEIDRIM

1,184.03

MANORDEILO & SALEM

1,163.69

NEWCHURCH & MERTHYR

1,166.80

MYDDFAI

1,161.85

PENDINE

1,192.61

QUARTER BACH

1,225.14

ST CLEARS

1,206.26

TALLEY

1,178.40

ST ISHMAELS

1,188.94

LLANELLI TOWN

1,238.13

TRELECH A'R BETWS

1,145.61

LLANELLI RURAL

1,271.50

WHITLAND

1,204.82

PEMBREY & BURRY PORT

1,249.24

CENARTH

1,162.54

KIDWELLY

1,237.41

LLANFIHANGEL-AR-ARTH

1,196.34

LLANEDI

1,240.27

LLANFIHANGEL RHOS-Y-CORN

1,180.42

LLANGENNECH

1,247.87

LLANGELER

1,166.68

LLANNON

1,295.52

LLANLLWNI

1,183.78

PONTYBEREM

1,253.85

LLANYBYDDER

1,190.08

TRIMSARAN

1,219.16

 

 

            being the amounts given by adding to the amount at 4(g) above, the amounts of the special items relating to dwellings in those parts of the Council's area mentioned above divided in each case by the amount at 3(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.


(i)

 

 

 

 

 

2017-18

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

ABERGWILI

788.38

919.78

1,051.17

1,182.57

1,445.36

1,708.16

1,970.95

2,365.14

2,759.33

ABERNANT

776.85

906.32

1,035.80

1,165.27

1,424.22

1,683.17

1,942.12

2,330.54

2,718.96

BRONWYDD

785.33

916.21

1,047.10

1,177.99

1,439.77

1,701.54

1,963.32

2,355.98

2,748.64

CILYMAENLLWYD

775.92

905.24

1,034.56

1,163.88

1,422.52

1,681.16

1,939.80

2,327.76

2,715.72

CYNWYL ELFED

781.07

911.25

1,041.43

1,171.61

1,431.97

1,692.33

1,952.68

2,343.22

2,733.76

EGLWYSCUMMIN

785.51

916.42

1,047.34

1,178.26

1,440.10

1,701.93

1,963.77

2,356.52

2,749.27

GORSLAS

790.84

922.65

1,054.45

1,186.26

1,449.87

1,713.49

1,977.10

2,372.52

2,767.94

HENLLANFALLTEG

773.02

901.86

1,030.69

1,159.53

1,417.20

1,674.88

1,932.55

2,319.06

2,705.57

LAUGHARNE

798.69

931.81

1,064.92

1,198.04

1,464.27

1,730.50

1,996.73

2,396.08

2,795.43

LLANARTHNE

794.97

927.47

1,059.96

1,192.46

1,457.45

1,722.44

1,987.43

2,384.92

2,782.41

LLANBOIDY

787.95

919.28

1,050.60

1,181.93

1,444.58

1,707.23

1,969.88

2,363.86

2,757.84

LLANDDAROG

784.56

915.32

1,046.08

1,176.84

1,438.36

1,699.88

1,961.40

2,353.68

2,745.96

LLANDDOWROR & LLANMILOE

794.47

926.89

1,059.30

1,191.71

1,456.53

1,721.36

1,986.18

2,383.42

2,780.66

LLANDYFAELOG

786.13

917.15

1,048.17

1,179.19

1,441.23

1,703.27

1,965.32

2,358.38

2,751.44

LLANGAIN

786.03

917.04

1,048.04

1,179.05

1,441.06

1,703.07

1,965.08

2,358.10

2,751.12

LLANGYNDEYRN

787.69

918.97

1,050.25

1,181.53

1,444.09

1,706.65

1,969.22

2,363.06

2,756.90

LLANGUNNOR

781.25

911.45

1,041.66

1,171.87

1,432.29

1,692.70

1,953.12

2,343.74

2,734.36

LLANGYNIN

780.48

910.56

1,040.64

1,170.72

1,430.88

1,691.04

1,951.20

2,341.44

2,731.68

LLANGYNOG

785.63

916.57

1,047.51

1,178.45

1,440.33

1,702.21

1,964.08

2,356.90

2,749.72

LLANLLAWDDOG

778.03

907.70

1,037.37

1,167.04

1,426.38

1,685.72

1,945.07

2,334.08

2,723.09

LLANPUMSAINT

778.41

908.14

1,037.88

1,167.61

1,427.08

1,686.55

1,946.02

2,335.22

2,724.42

LLANSTEFFAN & LLANYBRI

788.76

920.22

1,051.68

1,183.14

1,446.06

1,708.98

1,971.90

2,366.28

2,760.66

LLANWINIO

784.02

914.69

1,045.36

1,176.03

1,437.37

1,698.71

1,960.05

2,352.06

2,744.07

MEIDRIM

789.35

920.91

1,052.47

1,184.03

1,447.15

1,710.27

1,973.38

2,368.06

2,762.74

NEWCHURCH & MERTHYR

777.87

907.51

1,037.16

1,166.80

1,426.09

1,685.38

1,944.67

2,333.60

2,722.53

PENDINE

795.07

927.59

1,060.10

1,192.61

1,457.63

1,722.66

1,987.68

2,385.22

2,782.76

ST CLEARS

804.17

938.20

1,072.23

1,206.26

1,474.32

1,742.38

2,010.43

2,412.52

2,814.61

ST ISHMAELS

792.63

924.73

1,056.84

1,188.94

1,453.15

1,717.36

1,981.57

2,377.88

2,774.19

TRELECH A'R BETWS

763.74

891.03

1,018.32

1,145.61

1,400.19

1,654.77

1,909.35

2,291.22

2,673.09

 

 

 

 

 

 

 

 

2017-18

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

WHITLAND

803.21

937.08

1,070.95

1,204.82

1,472.56

1,740.30

2,008.03

2,409.64

2,811.25

CENARTH

775.03

904.20

1,033.37

1,162.54

1,420.88

1,679.22

1,937.57

2,325.08

2,712.59

LLANFIHANGEL-AR-ARTH

797.56

930.49

1,063.41

1,196.34

1,462.19

1,728.05

1,993.90

2,392.68

2,791.46

LLANFIHANGEL RHOS-Y-CORN

786.95

918.10

1,049.26

1,180.42

1,442.74

1,705.05

1,967.37

2,360.84

2,754.31

LLANGELER

777.79

907.42

1,037.05

1,166.68

1,425.94

1,685.20

1,944.47

2,333.36

2,722.25

LLANLLWNI

789.19

920.72

1,052.25

1,183.78

1,446.84

1,709.90

1,972.97

2,367.56

2,762.15

LLANYBYDDER

793.39

925.62

1,057.85

1,190.08

1,454.54

1,719.00

1,983.47

2,380.16

2,776.85

LLANYCRWYS

771.32

899.87

1,028.43

1,156.98

1,414.09

1,671.19

1,928.30

2,313.96

2,699.62

PENCARREG

779.62

909.56

1,039.49

1,169.43

1,429.30

1,689.18

1,949.05

2,338.86

2,728.67

NEWCASTLE EMLYN

803.52

937.44

1,071.36

1,205.28

1,473.12

1,740.96

2,008.80

2,410.56

2,812.32

CARMARTHEN

848.07

989.42

1,130.76

1,272.11

1,554.80

1,837.49

2,120.18

2,544.22

2,968.26

AMMANFORD

807.61

942.22

1,076.82

1,211.42

1,480.62

1,749.83

2,019.03

2,422.84

2,826.65

CWMAMAN

859.36

1,002.59

1,145.81

1,289.04

1,575.49

1,861.95

2,148.40

2,578.08

3,007.76

LLANDEILO

814.45

950.19

1,085.93

1,221.67

1,493.15

1,764.63

2,036.12

2,443.34

2,850.56

LLANDOVERY

809.55

944.47

1,079.40

1,214.32

1,484.17

1,754.02

2,023.87

2,428.64

2,833.41

BETWS

780.49

910.57

1,040.65

1,170.73

1,430.89

1,691.05

1,951.22

2,341.46

2,731.70

CILYCWM

778.92

908.74

1,038.56

1,168.38

1,428.02

1,687.66

1,947.30

2,336.76

2,726.22

CYNWYL GAEO

773.11

901.96

1,030.81

1,159.66

1,417.36

1,675.06

1,932.77

2,319.32

2,705.87

DYFFRYN CENNEN

770.17

898.54

1,026.90

1,155.26

1,411.98

1,668.71

1,925.43

2,310.52

2,695.61

LLANDDEUSANT

775.63

904.91

1,034.18

1,163.45

1,421.99

1,680.54

1,939.08

2,326.90

2,714.72

LLANDYBIE

792.17

924.20

1,056.23

1,188.26

1,452.32

1,716.38

1,980.43

2,376.52

2,772.61

LLANEGWAD

773.32

902.21

1,031.09

1,159.98

1,417.75

1,675.53

1,933.30

2,319.96

2,706.62

LLANFAIR-AR-Y-BRYN

774.85

903.99

1,033.13

1,162.27

1,420.55

1,678.83

1,937.12

2,324.54

2,711.96

LLANFIHANGEL ABERBYTHYCH

784.31

915.02

1,045.74

1,176.46

1,437.90

1,699.33

1,960.77

2,352.92

2,745.07

LLANFYNYDD

781.74

912.03

1,042.32

1,172.61

1,433.19

1,693.77

1,954.35

2,345.22

2,736.09

LLANGADOG

785.57

916.50

1,047.43

1,178.36

1,440.22

1,702.08

1,963.93

2,356.72

2,749.51

LLANGATHEN

782.03

912.37

1,042.71

1,173.05

1,433.73

1,694.41

1,955.08

2,346.10

2,737.12

LLANSADWRN

781.74

912.03

1,042.32

1,172.61

1,433.19

1,693.77

1,954.35

2,345.22

2,736.09

LLANSAWEL

776.57

906.00

1,035.43

1,164.86

1,423.72

1,682.58

1,941.43

2,329.72

2,718.01

 

 

 

 

 

 

2017-18

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

LLANWRDA

786.97

918.14

1,049.30

1,180.46

1,442.78

1,705.11

1,967.43

2,360.92

2,754.41

MANORDEILO & SALEM

775.79

905.09

1,034.39

1,163.69

1,422.29

1,680.89

1,939.48

2,327.38

2,715.28

MYDDFAI

774.57

903.66

1,032.76

1,161.85

1,420.04

1,678.23

1,936.42

2,323.70

2,710.98

QUARTER BACH

816.76

952.89

1,089.01

1,225.14

1,497.39

1,769.65

2,041.90

2,450.28

2,858.66

TALLEY

785.60

916.53

1,047.47

1,178.40

1,440.27

1,702.13

1,964.00

2,356.80

2,749.60

LLANELLI TOWN

825.42

962.99

1,100.56

1,238.13

1,513.27

1,788.41

2,063.55

2,476.26

2,888.97

LLANELLI RURAL

847.67

988.94

1,130.22

1,271.50

1,554.06

1,836.61

2,119.17

2,543.00

2,966.83

PEMBREY & BURRY PORT

832.83

971.63

1,110.44

1,249.24

1,526.85

1,804.46

2,082.07

2,498.48

2,914.89

KIDWELLY

824.94

962.43

1,099.92

1,237.41

1,512.39

1,787.37

2,062.35

2,474.82

2,887.29

LLANEDI

826.85

964.65

1,102.46

1,240.27

1,515.89

1,791.50

2,067.12

2,480.54

2,893.96

LLANGENNECH

831.91

970.57

1,109.22

1,247.87

1,525.17

1,802.48

2,079.78

2,495.74

2,911.70

LLANNON

863.68

1,007.63

1,151.57

1,295.52

1,583.41

1,871.31

2,159.20

2,591.04

3,022.88

PONTYBEREM

835.90

975.22

1,114.53

1,253.85

1,532.48

1,811.12

2,089.75

2,507.70

2,925.65

TRIMSARAN

812.77

948.24

1,083.70

1,219.16

1,490.08

1,761.01

2,031.93

2,438.32

2,844.71

 

 

 

  being the amounts given by multiplying the amounts at 4(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 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.

 


 

5.  That it be noted for the year 2017/18 that the Police and Crime Commissioner for Dyfed Powys has stated the following amounts in a precept issued to the Council, in accordance with Sections 40 of the Local Government Finance Act 1992, for each of the categories of dwellings shown below: -

 

 

           

Band A

Band B

Band C

Band D

Band E

Band F

Band G

Band H

Band

I

£

£

£

£

£

£

£

£

£

 

 

 

 

 

 

 

 

 

142.58

166.34

190.11

213.87

261.40

308.92

356.45

427.74

499.03

 

 

 

 

 

 

 

 

 

 

 

 

 

6. That, having calculated the aggregate in each case of the amounts at 4(i) and 5 above, the Council in accordance with Section 30(2) of the Local government Finance Act 1992, hereby sets the following amounts as the amounts of council tax for the year 2017/18 for each of the categories of dwellings shown overleaf:-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

2017-18

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

ABERGWILI

930.96

1,086.12

1,241.28

1,396.44

1,706.76

2,017.08

2,327.40

2,792.88

3,258.36

ABERNANT

919.43

1,072.66

1,225.91

1,379.14

1,685.62

1,992.09

2,298.57

2,758.28

3,217.99

BRONWYDD

927.91

1,082.55

1,237.21

1,391.86

1,701.17

2,010.46

2,319.77

2,783.72

3,247.67

CILYMAENLLWYD

918.50

1,071.58

1,224.67

1,377.75

1,683.92

1,990.08

2,296.25

2,755.50

3,214.75

CYNWYL ELFED

923.65

1,077.59

1,231.54

1,385.48

1,693.37

2,001.25

2,309.13

2,770.96

3,232.79

EGLWYSCUMMIN

928.09

1,082.76

1,237.45

1,392.13

1,701.50

2,010.85

2,320.22

2,784.26

3,248.30

GORSLAS

933.42

1,088.99

1,244.56

1,400.13

1,711.27

2,022.41

2,333.55

2,800.26

3,266.97

HENLLANFALLTEG

915.60

1,068.20

1,220.80

1,373.40

1,678.60

1,983.80

2,289.00

2,746.80

3,204.60

LAUGHARNE

941.27

1,098.15

1,255.03

1,411.91

1,725.67

2,039.42

2,353.18

2,823.82

3,294.46

LLANARTHNE

937.55

1,093.81

1,250.07

1,406.33

1,718.85

2,031.36

2,343.88

2,812.66

3,281.44

LLANBOIDY

930.53

1,085.62

1,240.71

1,395.80

1,705.98

2,016.15

2,326.33

2,791.60

3,256.87

LLANDDAROG

927.14

1,081.66

1,236.19

1,390.71

1,699.76

2,008.80

2,317.85

2,781.42

3,244.99

LLANDDOWROR & LLANMILOE

937.05

1,093.23

1,249.41

1,405.58

1,717.93

2,030.28

2,342.63

2,811.16

3,279.69

LLANDYFAELOG

928.71

1,083.49

1,238.28

1,393.06

1,702.63

2,012.19

2,321.77

2,786.12

3,250.47

LLANGAIN

928.61

1,083.38

1,238.15

1,392.92

1,702.46

2,011.99

2,321.53

2,785.84

3,250.15

LLANGYNDEYRN

930.27

1,085.31

1,240.36

1,395.40

1,705.49

2,015.57

2,325.67

2,790.80

3,255.93

LLANGUNNOR

923.83

1,077.79

1,231.77

1,385.74

1,693.69

2,001.62

2,309.57

2,771.48

3,233.39

LLANGYNIN

923.06

1,076.90

1,230.75

1,384.59

1,692.28

1,999.96

2,307.65

2,769.18

3,230.71

LLANGYNOG

928.21

1,082.91

1,237.62

1,392.32

1,701.73

2,011.13

2,320.53

2,784.64

3,248.75

LLANLLAWDDOG

920.61

1,074.04

1,227.48

1,380.91

1,687.78

1,994.64

2,301.52

2,761.82

3,222.12

LLANPUMSAINT

920.99

1,074.48

1,227.99

1,381.48

1,688.48

1,995.47

2,302.47

2,762.96

3,223.45

LLANSTEFFAN & LLANYBRI

931.34

1,086.56

1,241.79

1,397.01

1,707.46

2,017.90

2,328.35

2,794.02

3,259.69

LLANWINIO

926.60

1,081.03

1,235.47

1,389.90

1,698.77

2,007.63

2,316.50

2,779.80

3,243.10

MEIDRIM

931.93

1,087.25

1,242.58

1,397.90

1,708.55

2,019.19

2,329.83

2,795.80

3,261.77

NEWCHURCH & MERTHYR

920.45

1,073.85

1,227.27

1,380.67

1,687.49

1,994.30

2,301.12

2,761.34

3,221.56

PENDINE

937.65

1,093.93

1,250.21

1,406.48

1,719.03

2,031.58

2,344.13

2,812.96

3,281.79

ST CLEARS

946.75

1,104.54

1,262.34

1,420.13

1,735.72

2,051.30

2,366.88

2,840.26

3,313.64

ST ISHMAELS

935.21

1,091.07

1,246.95

1,402.81

1,714.55

2,026.28

2,338.02

2,805.62

3,273.22

TRELECH A’R BETWS

906.32

1,057.37

1,208.43

1,359.48

1,661.59

1,963.69

2,265.80

2,718.96

3,172.12

 

 

 

 

 

 

 

2017-18

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

WHITLAND

945.79

1,103.42

1,261.06

1,418.69

1,733.96

2,049.22

2,364.48

2,837.38

3,310.28

CENARTH

917.61

1,070.54

1,223.48

1,376.41

1,682.28

1,988.14

2,294.02

2,752.82

3,211.62

LLANFIHANGEL-AR-ARTH

940.14

1,096.83

1,253.52

1,410.21

1,723.59

2,036.97

2,350.35

2,820.42

3,290.49

LLANFIHANGEL RHOS-Y-CORN

929.53

1,084.44

1,239.37

1,394.29

1,704.14

2,013.97

2,323.82

2,788.58

3,253.34

LLANGELER

920.37

1,073.76

1,227.16

1,380.55

1,687.34

1,994.12

2,300.92

2,761.10

3,221.28

LLANLLWNI

931.77

1,087.06

1,242.36

1,397.65

1,708.24

2,018.82

2,329.42

2,795.30

3,261.18

LLANYBYDDER

935.97

1,091.96

1,247.96

1,403.95

1,715.94

2,027.92

2,339.92

2,807.90

3,275.88

LLANYCRWYS

913.90

1,066.21

1,218.54

1,370.85

1,675.49

1,980.11

2,284.75

2,741.70

3,198.65

PENCARREG

922.20

1,075.90

1,229.60

1,383.30

1,690.70

1,998.10

2,305.50

2,766.60

3,227.70

NEWCASTLE EMLYN

946.10

1,103.78

1,261.47

1,419.15

1,734.52

2,049.88

2,365.25

2,838.30

3,311.35

CARMARTHEN

990.65

1,155.76

1,320.87

1,485.98

1,816.20

2,146.41

2,476.63

2,971.96

3,467.29

AMMANFORD

950.19

1,108.56

1,266.93

1,425.29

1,742.02

2,058.75

2,375.48

2,850.58

3,325.68

CWMAMAN

1,001.94

1,168.93

1,335.92

1,502.91

1,836.89

2,170.87

2,504.85

3,005.82

3,506.79

LLANDEILO

957.03

1,116.53

1,276.04

1,435.54

1,754.55

2,073.55

2,392.57

2,871.08

3,349.59

LLANDOVERY

952.13

1,110.81

1,269.51

1,428.19

1,745.57

2,062.94

2,380.32

2,856.38

3,332.44

BETWS

923.07

1,076.91

1,230.76

1,384.60

1,692.29

1,999.97

2,307.67

2,769.20

3,230.73

CILYCWM

921.50

1,075.08

1,228.67

1,382.25

1,689.42

1,996.58

2,303.75

2,764.50

3,225.25

CYNWYL GAEO

915.69

1,068.30

1,220.92

1,373.53

1,678.76

1,983.98

2,289.22

2,747.06

3,204.90

DYFFRYN CENNEN

912.75

1,064.88

1,217.01

1,369.13

1,673.38

1,977.63

2,281.88

2,738.26

3,194.64

LLANDDEUSANT

918.21

1,071.25

1,224.29

1,377.32

1,683.39

1,989.46

2,295.53

2,754.64

3,213.75

LLANDYBIE

934.75

1,090.54

1,246.34

1,402.13

1,713.72

2,025.30

2,336.88

2,804.26

3,271.64

LLANEGWAD

915.90

1,068.55

1,221.20

1,373.85

1,679.15

1,984.45

2,289.75

2,747.70

3,205.65

LLANFAIR-AR-Y-BRYN

917.43

1,070.33

1,223.24

1,376.14

1,681.95

1,987.75

2,293.57

2,752.28

3,210.99

LLANFIHANGEL ABERBYTHYCH

926.89

1,081.36

1,235.85

1,390.33

1,699.30

2,008.25

2,317.22

2,780.66

3,244.10

LLANFYNYDD

924.32

1,078.37

1,232.43

1,386.48

1,694.59

2,002.69

2,310.80

2,772.96

3,235.12

LLANGADOG

928.15

1,082.84

1,237.54

1,392.23

1,701.62

2,011.00

2,320.38

2,784.46

3,248.54

LLANGATHEN

924.61

1,078.71

1,232.82

1,386.92

1,695.13

2,003.33

2,311.53

2,773.84

3,236.15

LLANSADWRN

924.32

1,078.37

1,232.43

1,386.48

1,694.59

2,002.69

2,310.80

2,772.96

3,235.12

LLANSAWEL

919.15

1,072.34

1,225.54

1,378.73

1,685.12

1,991.50

2,297.88

2,757.46

3,217.04

 

 

 

 

 

 

 

 

2017-18

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

LLANWRDA

929.55

1,084.48

1,239.41

1,394.33

1,704.18

2,014.03

2,323.88

2,788.66

3,253.44

MANORDEILO & SALEM

918.37

1,071.43

1,224.50

1,377.56

1,683.69

1,989.81

2,295.93

2,755.12

3,214.31

MYDDFAI

917.15

1,070.00

1,222.87

1,375.72

1,681.44

1,987.15

2,292.87

2,751.44

3,210.01

QUARTER BACH

959.34

1,119.23

1,279.12

1,439.01

1,758.79

2,078.57

2,398.35

2,878.02

3,357.69

TALLEY

928.18

1,082.87

1,237.58

1,392.27

1,701.67

2,011.05

2,320.45

2,784.54

3,248.63

LLANELLI TOWN

968.00

1,129.33

1,290.67

1,452.00

1,774.67

2,097.33

2,420.00

2,904.00

3,388.00

LLANELLI RURAL

990.25

1,155.28

1,320.33

1,485.37

1,815.46

2,145.53

2,475.62

2,970.74

3,465.86

PEMBREY & BURRY PORT

975.41

1,137.97

1,300.55

1,463.11

1,788.25

2,113.38

2,438.52

2,926.22

3,413.92

KIDWELLY

967.52

1,128.77

1,290.03

1,451.28

1,773.79

2,096.29

2,418.80

2,902.56

3,386.32

LLANEDI

969.43

1,130.99

1,292.57

1,454.14

1,777.29

2,100.42

2,423.57

2,908.28

3,392.99

LLANGENNECH

974.49

1,136.91

1,299.33

1,461.74

1,786.57

2,111.40

2,436.23

2,923.48

3,410.73

LLANNON

1,006.26

1,173.97

1,341.68

1,509.39

1,844.81

2,180.23

2,515.65

3,018.78

3,521.91

PONTYBEREM

978.48

1,141.56

1,304.64

1,467.72

1,793.88

2,120.04

2,446.20

2,935.44

3,424.68

TRIMSARAN

955.35

1,114.58

1,273.81

1,433.03

1,751.48

2,069.93

2,388.38

2,866.06

3,343.74