REPORT OF THE DIRECTOR OF CORPORATE SERVICES

COUNTY COUNCIL

 

6th March 2019

 

SETTING THE COUNCIL TAX FOR THE FINANCIAL YEAR BEGINNING   1st APRIL 2019

 

Name:

C Moore, Director of Corporate Services

DIRECTORATE

Corporate Services

TELEPHONE NO.

01267 224121

AUTHOR &  DESIGNATION

R Hemingway, Head of Financial Services

DIRECTORATE

Corporate Services

TELEPHONE NO

01267 224886

 

 

The Revenue Budget 2019/20 was finalised and presented to County Council on the 20th February 2019 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 2019/20.

 

Recommendations

 

1.    That it be noted that the Revenue Budget 2019/20, together with outlook for 2020/21 and 2021/22, and the Five Year Capital Programme (Council Fund) 2019/24 was approved by County Council on the 20th February 2019.

 

2.    That it be noted that:

a.    the County Council General Fund Reserve at 31st March 2019 is estimated to be £8.5m and that the Revenue Budget for 2019/20 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 2019/20.

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 17th December 2018, the Executive Board calculated the following amounts for the year 2019/20 in accordance with regulations made under Section 33(5) of the Local Government Finance Act 1992: -

 

(a) 72,440.46   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

717.37

LLANYCRWYS

104.05

ABERNANT

130.62

PENCARREG

533.11

BRONWYDD

269.15

NEWCASTLE EMLYN

460.93

CILYMAENLLWYD

343.44

CARMARTHEN TOWN

5466.86

CYNWYL ELFED

450.32

AMMANFORD

1907.62

EGLWYSCUMMIN

186.27

CWMAMMAN

1555.70

GORSLAS

1950.64

LLANDEILO

778.71

HENLLANFALLTEG

218.72

LLANDOVERY

766.67

LAUGHARNE

558.58

BETTWS

874.52

LLANARTHNEY

396.84

CILYCWM

224.09

LLANBOIDY

430.52

CYNWYL GAEO

427.38

LLANDDAROG

542.27

DYFFRYN CENNEN

505.83

LLANDDOWROR

331.32

LLANDDEUSANT

126.53

LLANDYFAELOG

618.54

LLANDYBIE

4287.08

LLANGAIN

286.16

LLANEGWAD

702.80

LLANGYNDEYRN

1451.64

LLANFAIR AR Y BRYN

263.13

LLANGUNNOR

1140.23

LLANFIHANGEL ABERBYTHYCH

576.31

LLANGYNIN

134.06

LLANFYNYDD

224.16

LLANGYNOG

230.67

LLANGADOG

612.74

LLANLLAWDDOG

332.65

LLANGATHEN

263.82

LLANPUMPSAINT

322.69

LLANSADWRN

221.78

LLANSTEFFAN

560.82

LLANSAWEL

193.62

LLANWINIO

198.60

LLANWRDA

233.93

MEIDRIM

269.00

MANORDEILO & SALEM

777.60

NEWCHURCH & MERTHYR

299.63

MYDDFAI

178.62

PENDINE

157.02

QUARTER BACH

942.42

ST CLEARS

1319.07

TALLEY

239.90

ST ISHMAEL

764.11

LLANELLI TOWN

8780.01

TRELECH

323.52

LLANELLI RURAL

8097.23

WHITLAND

697.81

PEMBREY & BURRY PORT

3182.03

CENARTH

530.13

KIDWELLY TOWN

1375.63

LLANFIHANGEL-AR-ARTH

895.60

LLANEDI

2235.18

LLANFIHANGEL RHOS-Y-CORN

216.67

LLANGENNECH

1928.57

LLANGELER

1474.10

LLANNON

1912.58

LLANLLWNI

312.69

PONTYBEREM

988.85

LLANYBYDDER

585.14

TRIMSARAN

843.86

 

 

 

 

 

 

TOTAL

72,440.46

 

 

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 2019-20 in accordance with sections 32 to 36 of the Local Government Finance Act 1992: -

 

(a)  £566,089,479    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 £6,081,751)

 

(b) £209,047,750    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) £357,041,729  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) £260,034,859     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)  £1,339.13           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)  £6,081,751          being the aggregate amount of all special items referred to in Section 34(1) of the Act.

 

(g)  £1,255.17            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

1,299.54

LLANYCRWYS

1,267.18

ABERNANT

1,276.22

PENCARREG

1,280.49

BRONWYDD

1,286.52

NEWCASTLE EMLYN

1,317.29

CILYMAENLLWYD

1,272.64

CARMARTHEN

1,388.27

CYNWYL ELFED

1,283.57

AMMANFORD

1,355.34

EGLWYSCUMMIN

1,287.38

CWMAMAN

1,406.16

GORSLAS

1,301.68

LLANDEILO

1,338.87

HENLLANFALLTEG

1,280.77

LLANDOVERY

1,333.60

LAUGHARNE

1,309.60

BETWS

1,291.76

LLANARTHNE

1,305.57

CILYCWM

1,277.48

LLANBOIDY

1,316.01

CYNWYL GAEO

1,269.21

LLANDDAROG

1,288.31

DYFFRYN CENNEN

1,265.05

LLANDDOWROR & LLANMILOE

1,309.80

LLANDDEUSANT

1,276.90

LLANDYFAELOG

1,289.61

LLANDYBIE

1,297.16

LLANGAIN

1,289.67

LLANEGWAD

1,269.40

LLANGYNDEYRN

1,290.92

LLANFAIR AR-Y-BRYN

1,272.27

LLANGUNNOR

1,281.48

LLANFIHANGEL ABERBYTHYCH

1,285.54

LLANGYNIN

1,281.74

LLANFYNYDD

1,286.40

LLANGYNOG

1,294.19

LLANGADOG

1,287.81

LLANLLAWDDOG

1,276.60

LLANGATHEN

1,282.46

LLANPUMSAINT

1,280.17

LLANSADWRN

1,282.22

LLANSTEFFAN & LLANYBRI

1,294.40

LLANSAWEL

1,280.99

LLANWINIO

1,295.45

LLANWRDA

1,300.06

MEIDRIM

1,301.64

MANORDEILO & SALEM

1,275.75

NEWCHURCH & MERTHYR

1,276.86

MYDDFAI

1,273.09

PENDINE

1,302.17

CWARTER BACH

1,360.40

ST CLEARS

1,320.16

TALLEY

1,288.52

ST ISHMAELS

1,299.67

LLANELLI TOWN

1,358.81

TRELECH A'R BETWS

1,255.17

LLANELLI RURAL

1,383.80

WHITLAND

1,333.99

PEMBREY & BURRY PORT

1,398.67

CENARTH

1,272.15

KIDWELLY

1,375.63

LLANFIHANGEL-AR-ARTH

1,309.88

LLANEDI

1,351.90

LLANFIHANGEL RHOS-Y-CORN

1,289.78

LLANGENNECH

1,368.98

LLANGELER

1,276.62

LLANNON

1,423.76

LLANLLWNI

1,296.74

PONTYBEREM

1,368.41

LLANYBYDDER

1,330.37

TRIMSARAN

1,335.48

 

 

            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)

 

 

 

 

 

2019-20

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

ABERGWILI

866.36

1,010.75

1,155.15

1,299.54

1,588.33

1,877.11

2,165.90

2,599.08

3,032.26

ABERNANT

850.81

992.61

1,134.42

1,276.22

1,559.83

1,843.43

2,127.03

2,552.44

2,977.85

BRONWYDD

857.68

1,000.62

1,143.58

1,286.52

1,572.42

1,858.30

2,144.20

2,573.04

3,001.88

CILYMAENLLWYD

848.43

989.83

1,131.24

1,272.64

1,555.45

1,838.25

2,121.07

2,545.28

2,969.49

CYNWYL ELFED

855.71

998.33

1,140.95

1,283.57

1,568.81

1,854.04

2,139.28

2,567.14

2,995.00

EGLWYSCUMMIN

858.25

1,001.29

1,144.34

1,287.38

1,573.47

1,859.55

2,145.63

2,574.76

3,003.89

GORSLAS

867.79

1,012.41

1,157.05

1,301.68

1,590.95

1,880.20

2,169.47

2,603.36

3,037.25

HENLLANFALLTEG

853.85

996.15

1,138.47

1,280.77

1,565.39

1,850.00

2,134.62

2,561.54

2,988.46

LAUGHARNE

873.07

1,018.57

1,164.09

1,309.60

1,600.63

1,891.64

2,182.67

2,619.20

3,055.73

LLANARTHNE

870.38

1,015.44

1,160.51

1,305.57

1,595.70

1,885.82

2,175.95

2,611.14

3,046.33

LLANBOIDY

877.34

1,023.56

1,169.79

1,316.01

1,608.46

1,900.90

2,193.35

2,632.02

3,070.69

LLANDDAROG

858.87

1,002.02

1,145.17

1,288.31

1,574.60

1,860.89

2,147.18

2,576.62

3,006.06

LLANDDOWROR & LLANMILOE

873.20

1,018.73

1,164.27

1,309.80

1,600.87

1,891.93

2,183.00

2,619.60

3,056.20

LLANDYFAELOG

859.74

1,003.03

1,146.32

1,289.61

1,576.19

1,862.77

2,149.35

2,579.22

3,009.09

LLANGAIN

859.78

1,003.07

1,146.38

1,289.67

1,576.27

1,862.85

2,149.45

2,579.34

3,009.23

LLANGYNDEYRN

860.61

1,004.05

1,147.49

1,290.92

1,577.79

1,864.66

2,151.53

2,581.84

3,012.15

LLANGUNNOR

854.32

996.70

1,139.10

1,281.48

1,566.26

1,851.02

2,135.80

2,562.96

2,990.12

LLANGYNIN

854.49

996.91

1,139.33

1,281.74

1,566.57

1,851.40

2,136.23

2,563.48

2,990.73

LLANGYNOG

862.79

1,006.59

1,150.39

1,294.19

1,581.79

1,869.38

2,156.98

2,588.38

3,019.78

LLANLLAWDDOG

851.07

992.91

1,134.76

1,276.60

1,560.29

1,843.97

2,127.67

2,553.20

2,978.73

LLANPUMSAINT

853.45

995.68

1,137.93

1,280.17

1,564.66

1,849.13

2,133.62

2,560.34

2,987.06

LLANSTEFFAN & LLANYBRI

862.93

1,006.75

1,150.58

1,294.40

1,582.05

1,869.69

2,157.33

2,588.80

3,020.27

LLANWINIO

863.63

1,007.57

1,151.51

1,295.45

1,583.33

1,871.20

2,159.08

2,590.90

3,022.72

MEIDRIM

867.76

1,012.38

1,157.02

1,301.64

1,590.90

1,880.14

2,169.40

2,603.28

3,037.16

NEWCHURCH & MERTHYR

851.24

993.11

1,134.99

1,276.86

1,560.61

1,844.35

2,128.10

2,553.72

2,979.34

PENDINE

868.11

1,012.80

1,157.49

1,302.17

1,591.54

1,880.91

2,170.28

2,604.34

3,038.40

ST CLEARS

880.11

1,026.79

1,173.48

1,320.16

1,613.53

1,906.89

2,200.27

2,640.32

3,080.37

ST ISHMAELS

866.45

1,010.85

1,155.27

1,299.67

1,588.49

1,877.30

2,166.12

2,599.34

3,032.56

TRELECH A'R BETWS

836.78

976.24

1,115.71

1,255.17

1,534.10

1,813.02

2,091.95

2,510.34

2,928.73

 

 

 

 

 

 

 

 

2019-20

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

WHITLAND

889.33

1,037.54

1,185.77

1,333.99

1,630.44

1,926.87

2,223.32

2,667.98

3,112.64

CENARTH

848.10

989.45

1,130.80

1,272.15

1,554.85

1,837.55

2,120.25

2,544.30

2,968.35

LLANFIHANGEL-AR-ARTH

873.25

1,018.79

1,164.34

1,309.88

1,600.97

1,892.05

2,183.13

2,619.76

3,056.39

LLANFIHANGEL RHOS-Y-CORN

859.85

1,003.16

1,146.47

1,289.78

1,576.40

1,863.01

2,149.63

2,579.56

3,009.49

LLANGELER

851.08

992.92

1,134.78

1,276.62

1,560.32

1,844.00

2,127.70

2,553.24

2,978.78

LLANLLWNI

864.49

1,008.57

1,152.66

1,296.74

1,584.91

1,873.07

2,161.23

2,593.48

3,025.73

LLANYBYDDER

886.91

1,034.73

1,182.55

1,330.37

1,626.01

1,921.64

2,217.28

2,660.74

3,104.20

LLANYCRWYS

844.79

985.58

1,126.39

1,267.18

1,548.78

1,830.37

2,111.97

2,534.36

2,956.75

PENCARREG

853.66

995.93

1,138.22

1,280.49

1,565.05

1,849.59

2,134.15

2,560.98

2,987.81

NEWCASTLE EMLYN

878.19

1,024.56

1,170.93

1,317.29

1,610.02

1,902.75

2,195.48

2,634.58

3,073.68

CARMARTHEN

925.51

1,079.76

1,234.02

1,388.27

1,696.78

2,005.28

2,313.78

2,776.54

3,239.30

AMMANFORD

903.56

1,054.15

1,204.75

1,355.34

1,656.53

1,957.71

2,258.90

2,710.68

3,162.46

CWMAMAN

937.44

1,093.68

1,249.92

1,406.16

1,718.64

2,031.12

2,343.60

2,812.32

3,281.04

LLANDEILO

892.58

1,041.34

1,190.11

1,338.87

1,636.40

1,933.92

2,231.45

2,677.74

3,124.03

LLANDOVERY

889.07

1,037.24

1,185.43

1,333.60

1,629.96

1,926.31

2,222.67

2,667.20

3,111.73

BETWS

861.17

1,004.70

1,148.23

1,291.76

1,578.82

1,865.87

2,152.93

2,583.52

3,014.11

CILYCWM

851.65

993.59

1,135.54

1,277.48

1,561.37

1,845.25

2,129.13

2,554.96

2,980.79

CYNWYL GAEO

846.14

987.16

1,128.19

1,269.21

1,551.26

1,833.30

2,115.35

2,538.42

2,961.49

DYFFRYN CENNEN

843.37

983.92

1,124.49

1,265.05

1,546.18

1,827.29

2,108.42

2,530.10

2,951.78

LLANDDEUSANT

851.27

993.14

1,135.03

1,276.90

1,560.66

1,844.41

2,128.17

2,553.80

2,979.43

LLANDYBIE

864.77

1,008.90

1,153.03

1,297.16

1,585.42

1,873.67

2,161.93

2,594.32

3,026.71

LLANEGWAD

846.27

987.31

1,128.36

1,269.40

1,551.49

1,833.57

2,115.67

2,538.80

2,961.93

LLANFAIR AR-Y-BRYN

848.18

989.54

1,130.91

1,272.27

1,555.00

1,837.72

2,120.45

2,544.54

2,968.63

LLANFIHANGEL ABERBYTHYCH

857.03

999.86

1,142.71

1,285.54

1,571.22

1,856.89

2,142.57

2,571.08

2,999.59

LLANFYNYDD

857.60

1,000.53

1,143.47

1,286.40

1,572.27

1,858.13

2,144.00

2,572.80

3,001.60

LLANGADOG

858.54

1,001.63

1,144.72

1,287.81

1,573.99

1,860.17

2,146.35

2,575.62

3,004.89

LLANGATHEN

854.97

997.47

1,139.97

1,282.46

1,567.45

1,852.44

2,137.43

2,564.92

2,992.41

LLANSADWRN

854.81

997.28

1,139.75

1,282.22

1,567.16

1,852.09

2,137.03

2,564.44

2,991.85

LLANSAWEL

853.99

996.32

1,138.66

1,280.99

1,565.66

1,850.32

2,134.98

2,561.98

2,988.98

 

 

 

 

 

 

2019-20

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

LLANWRDA

866.71

1,011.15

1,155.61

1,300.06

1,588.97

1,877.86

2,166.77

2,600.12

3,033.47

MANORDEILO & SALEM

850.50

992.25

1,134.00

1,275.75

1,559.25

1,842.75

2,126.25

2,551.50

2,976.75

MYDDFAI

848.73

990.18

1,131.64

1,273.09

1,556.00

1,838.90

2,121.82

2,546.18

2,970.54

CWARTER BACH

906.93

1,058.09

1,209.25

1,360.40

1,662.71

1,965.02

2,267.33

2,720.80

3,174.27

TALLEY

859.01

1,002.18

1,145.35

1,288.52

1,574.86

1,861.19

2,147.53

2,577.04

3,006.55

LLANELLI TOWN

905.87

1,056.85

1,207.83

1,358.81

1,660.77

1,962.72

2,264.68

2,717.62

3,170.56

LLANELLI RURAL

922.53

1,076.29

1,230.05

1,383.80

1,691.31

1,998.82

2,306.33

2,767.60

3,228.87

PEMBREY & BURRY PORT

932.45

1,087.85

1,243.27

1,398.67

1,709.49

2,020.30

2,331.12

2,797.34

3,263.56

KIDWELLY

917.09

1,069.93

1,222.79

1,375.63

1,681.33

1,987.02

2,292.72

2,751.26

3,209.80

LLANEDI

901.27

1,051.47

1,201.69

1,351.90

1,652.33

1,952.74

2,253.17

2,703.80

3,154.43

LLANGENNECH

912.65

1,064.76

1,216.87

1,368.98

1,673.20

1,977.41

2,281.63

2,737.96

3,194.29

LLANNON

949.17

1,107.37

1,265.57

1,423.76

1,740.15

2,056.54

2,372.93

2,847.52

3,322.11

PONTYBEREM

912.27

1,064.32

1,216.37

1,368.41

1,672.50

1,976.59

2,280.68

2,736.82

3,192.96

TRIMSARAN

890.32

1,038.70

1,187.10

1,335.48

1,632.26

1,929.02

2,225.80

2,670.96

3,116.12

 

 

 

  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 2019/20 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

£

£

£

£

£

£

£

£

£

 

 

 

 

 

 

 

 

 

165.71

193.32

220.94

248.56

303.80

359.03

414.27

497.12

579.97

 

 

 

 

 

 

 

 

 

 

 

 

 

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 2019/20 for each of the categories of dwellings shown overleaf:-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

2019-20

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

ABERGWILI

1,032.07

1,204.07

1,376.09

1,548.10

1,892.13

2,236.14

2,580.17

3,096.20

3,612.23

ABERNANT

1,016.52

1,185.93

1,355.36

1,524.78

1,863.63

2,202.46

2,541.30

3,049.56

3,557.82

BRONWYDD

1,023.39

1,193.94

1,364.52

1,535.08

1,876.22

2,217.33

2,558.47

3,070.16

3,581.85

CILYMAENLLWYD

1,014.14

1,183.15

1,352.18

1,521.20

1,859.25

2,197.28

2,535.34

3,042.40

3,549.46

CYNWYL ELFED

1,021.42

1,191.65

1,361.89

1,532.13

1,872.61

2,213.07

2,553.55

3,064.26

3,574.97

EGLWYSCUMMIN

1,023.96

1,194.61

1,365.28

1,535.94

1,877.27

2,218.58

2,559.90

3,071.88

3,583.86

GORSLAS

1,033.50

1,205.73

1,377.99

1,550.24

1,894.75

2,239.23

2,583.74

3,100.48

3,617.22

HENLLANFALLTEG

1,019.56

1,189.47

1,359.41

1,529.33

1,869.19

2,209.03

2,548.89

3,058.66

3,568.43

LAUGHARNE

1,038.78

1,211.89

1,385.03

1,558.16

1,904.43

2,250.67

2,596.94

3,116.32

3,635.70

LLANARTHNE

1,036.09

1,208.76

1,381.45

1,554.13

1,899.50

2,244.85

2,590.22

3,108.26

3,626.30

LLANBOIDY

1,043.05

1,216.88

1,390.73

1,564.57

1,912.26

2,259.93

2,607.62

3,129.14

3,650.66

LLANDDAROG

1,024.58

1,195.34

1,366.11

1,536.87

1,878.40

2,219.92

2,561.45

3,073.74

3,586.03

LLANDDOWROR & LLANMILOE

1,038.91

1,212.05

1,385.21

1,558.36

1,904.67

2,250.96

2,597.27

3,116.72

3,636.17

LLANDYFAELOG

1,025.45

1,196.35

1,367.26

1,538.17

1,879.99

2,221.80

2,563.62

3,076.34

3,589.06

LLANGAIN

1,025.49

1,196.39

1,367.32

1,538.23

1,880.07

2,221.88

2,563.72

3,076.46

3,589.20

LLANGYNDEYRN

1,026.32

1,197.37

1,368.43

1,539.48

1,881.59

2,223.69

2,565.80

3,078.96

3,592.12

LLANGUNNOR

1,020.03

1,190.02

1,360.04

1,530.04

1,870.06

2,210.05

2,550.07

3,060.08

3,570.09

LLANGYNIN

1,020.20

1,190.23

1,360.27

1,530.30

1,870.37

2,210.43

2,550.50

3,060.60

3,570.70

LLANGYNOG

1,028.50

1,199.91

1,371.33

1,542.75

1,885.59

2,228.41

2,571.25

3,085.50

3,599.75

LLANLLAWDDOG

1,016.78

1,186.23

1,355.70

1,525.16

1,864.09

2,203.00

2,541.94

3,050.32

3,558.70

LLANPUMSAINT

1,019.16

1,189.00

1,358.87

1,528.73

1,868.46

2,208.16

2,547.89

3,057.46

3,567.03

LLANSTEFFAN & LLANYBRI

1,028.64

1,200.07

1,371.52

1,542.96

1,885.85

2,228.72

2,571.60

3,085.92

3,600.24

LLANWINIO

1,029.34

1,200.89

1,372.45

1,544.01

1,887.13

2,230.23

2,573.35

3,088.02

3,602.69

MEIDRIM

1,033.47

1,205.70

1,377.96

1,550.20

1,894.70

2,239.17

2,583.67

3,100.40

3,617.13

NEWCHURCH & MERTHYR

1,016.95

1,186.43

1,355.93

1,525.42

1,864.41

2,203.38

2,542.37

3,050.84

3,559.31

PENDINE

1,033.82

1,206.12

1,378.43

1,550.73

1,895.34

2,239.94

2,584.55

3,101.46

3,618.37

ST CLEARS

1,045.82

1,220.11

1,394.42

1,568.72

1,917.33

2,265.92

2,614.54

3,137.44

3,660.34

ST ISHMAELS

1,032.16

1,204.17

1,376.21

1,548.23

1,892.29

2,236.33

2,580.39

3,096.46

3,612.53

TRELECH A'R BETWS

1,002.49

1,169.56

1,336.65

1,503.73

1,837.90

2,172.05

2,506.22

3,007.46

3,508.70

 

 

 

 

 

 

 

2019-20

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

WHITLAND

1,055.04

1,230.86

1,406.71

1,582.55

1,934.24

2,285.90

2,637.59

3,165.10

3,692.61

CENARTH

1,013.81

1,182.77

1,351.74

1,520.71

1,858.65

2,196.58

2,534.52

3,041.42

3,548.32

LLANFIHANGEL-AR-ARTH

1,038.96

1,212.11

1,385.28

1,558.44

1,904.77

2,251.08

2,597.40

3,116.88

3,636.36

LLANFIHANGEL RHOS -Y-CORN

1,025.56

1,196.48

1,367.41

1,538.34

1,880.20

2,222.04

2,563.90

3,076.68

3,589.46

LLANGELER

1,016.79

1,186.24

1,355.72

1,525.18

1,864.12

2,203.03

2,541.97

3,050.36

3,558.75

LLANLLWNI

1,030.20

1,201.89

1,373.60

1,545.30

1,888.71

2,232.10

2,575.50

3,090.60

3,605.70

LLANYBYDDER

1,052.62

1,228.05

1,403.49

1,578.93

1,929.81

2,280.67

2,631.55

3,157.86

3,684.17

LLANYCRWYS

1,010.50

1,178.90

1,347.33

1,515.74

1,852.58

2,189.40

2,526.24

3,031.48

3,536.72

PENCARREG

1,019.37

1,189.25

1,359.16

1,529.05

1,868.85

2,208.62

2,548.42

3,058.10

3,567.78

NEWCASTLE EMLYN

1,043.90

1,217.88

1,391.87

1,565.85

1,913.82

2,261.78

2,609.75

3,131.70

3,653.65

CARMARTHEN

1,091.22

1,273.08

1,454.96

1,636.83

2,000.58

2,364.31

2,728.05

3,273.66

3,819.27

AMMANFORD

1,069.27

1,247.47

1,425.69

1,603.90

1,960.33

2,316.74

2,673.17

3,207.80

3,742.43

CWMAMAN

1,103.15

1,287.00

1,470.86

1,654.72

2,022.44

2,390.15

2,757.87

3,309.44

3,861.01

LLANDEILO

1,058.29

1,234.66

1,411.05

1,587.43

1,940.20

2,292.95

2,645.72

3,174.86

3,704.00

LLANDOVERY

1,054.78

1,230.56

1,406.37

1,582.16

1,933.76

2,285.34

2,636.94

3,164.32

3,691.70

BETWS

1,026.88

1,198.02

1,369.17

1,540.32

1,882.62

2,224.90

2,567.20

3,080.64

3,594.08

CILYCWM

1,017.36

1,186.91

1,356.48

1,526.04

1,865.17

2,204.28

2,543.40

3,052.08

3,560.76

CYNWYL GAEO

1,011.85

1,180.48

1,349.13

1,517.77

1,855.06

2,192.33

2,529.62

3,035.54

3,541.46

DYFFRYN CENNEN

1,009.08

1,177.24

1,345.43

1,513.61

1,849.98

2,186.32

2,522.69

3,027.22

3,531.75

LLANDDEUSANT

1,016.98

1,186.46

1,355.97

1,525.46

1,864.46

2,203.44

2,542.44

3,050.92

3,559.40

LLANDYBIE

1,030.48

1,202.22

1,373.97

1,545.72

1,889.22

2,232.70

2,576.20

3,091.44

3,606.68

LLANEGWAD

1,011.98

1,180.63

1,349.30

1,517.96

1,855.29

2,192.60

2,529.94

3,035.92

3,541.90

LLANFAIR-AR-Y-BRYN

1,013.89

1,182.86

1,351.85

1,520.83

1,858.80

2,196.75

2,534.72

3,041.66

3,548.60

LLANFIHANGEL ABERBYTHYCH

1,022.74

1,193.18

1,363.65

1,534.10

1,875.02

2,215.92

2,556.84

3,068.20

3,579.56

LLANFYNYDD

1,023.31

1,193.85

1,364.41

1,534.96

1,876.07

2,217.16

2,558.27

3,069.92

3,581.57

LLANGADOG

1,024.25

1,194.95

1,365.66

1,536.37

1,877.79

2,219.20

2,560.62

3,072.74

3,584.86

LLANGATHEN

1,020.68

1,190.79

1,360.91

1,531.02

1,871.25

2,211.47

2,551.70

3,062.04

3,572.38

LLANSADWRN

1,020.52

1,190.60

1,360.69

1,530.78

1,870.96

2,211.12

2,551.30

3,061.56

3,571.82

LLANSAWEL

1,019.70

1,189.64

1,359.60

1,529.55

1,869.46

2,209.35

2,549.25

3,059.10

3,568.95

 

 

 

 

 

 

 

 

2019-20

 

 

 

 

COMMUNITY

BAND A

BAND B

BAND C

BAND D

BAND E

BAND F

BAND G

BAND H

BAND I

 

£

£

£

£

£

£

£

£

£

LLANWRDA

1,032.42

1,204.47

1,376.55

1,548.62

1,892.77

2,236.89

2,581.04

3,097.24

3,613.44

MANORDEILO & SALEM

1,016.21

1,185.57

1,354.94

1,524.31

1,863.05

2,201.78

2,540.52

3,048.62

3,556.72

MYDDFAI

1,014.44

1,183.50

1,352.58

1,521.65

1,859.80

2,197.93

2,536.09

3,043.30

3,550.51

QUARTER BACH

1,072.64

1,251.41

1,430.19

1,608.96

1,966.51

2,324.05

2,681.60

3,217.92

3,754.24

TALLEY

1,024.72

1,195.50

1,366.29

1,537.08

1,878.66

2,220.22

2,561.80

3,074.16

3,586.52

LLANELLI TOWN

1,071.58

1,250.17

1,428.77

1,607.37

1,964.57

2,321.75

2,678.95

3,214.74

3,750.53

LLANELLI RURAL

1,088.24

1,269.61

1,450.99

1,632.36

1,995.11

2,357.85

2,720.60

3,264.72

3,808.84

PEMBREY & BURRY PORT

1,098.16

1,281.17

1,464.21

1,647.23

2,013.29

2,379.33

2,745.39

3,294.46

3,843.53

KIDWELLY

1,082.80

1,263.25

1,443.73

1,624.19

1,985.13

2,346.05

2,706.99

3,248.38

3,789.77

LLANEDI

1,066.98

1,244.79

1,422.63

1,600.46

1,956.13

2,311.77

2,667.44

3,200.92

3,734.40

LLANGENNECH

1,078.36

1,258.08

1,437.81

1,617.54

1,977.00

2,336.44

2,695.90

3,235.08

3,774.26

LLANNON

1,114.88

1,300.69

1,486.51

1,672.32

2,043.95

2,415.57

2,787.20

3,344.64

3,902.08

PONTYBEREM

1,077.98

1,257.64

1,437.31

1,616.97

1,976.30

2,335.62

2,694.95

3,233.94

3,772.93

TRIMSARAN

1,056.03

1,232.02

1,408.04

1,584.04

1,936.06

2,288.05

2,640.07

3,168.08

3,696.09