Minutes:
Councillor
Gareth Lloyd, Cabinet Member for
Finance and Procurement Services and Public Protection presented the report to
the Council relating to the Council Tax Setting for 2022/23.
Following a vote, it was RESOLVED to note the following:
(i)
at its meeting
on 07 December 2021 the following amounts were approved by the Council’s
Cabinet for the year 2022/23 in accordance with regulations made under Section
33(5) of the Local Government Finance Act 1992:
(a)
32,063.08 being the amount calculated by the Council,
in accordance with the Local Authorities (Calculation of Council Tax Base)
(Wales) Regulations 1995, as amended by the Local Authorities (Calculation of
Council Tax Base) and Council Tax (Prescribed Classes of Dwellings) (Wales)
(Amendment) Regulations 2004, as its Council Tax Base for the area.
(b)
PART OF THE COUNCIL’S AREA
COUNCIL TAX BASE 32,063.08
being the amounts calculated by the Council, in accordance with
Regulation 6 of the 1995 Regulations (as amended by the 2004 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;
(ii) approve the amounts calculated by the
Council for the year 2022/23 in accordance with Sections 32 to 36 of the Local
Government Finance Act 1992 as set out below:-
(a) £251,857,115 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. This includes £221,000 in respect of National
Non-Domestic Rates Relief.
(b) £84,757,000 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) £167,100,115 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.
(d) £119,418,759 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 and its revenue support
grant.
(e) £1,487.11 being the
amount at (c) above, less the amount at (d) above divided by the Council 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.
(f) £1,257,222 being the
aggregate amount of all special items referred to in Section 34(1) of the Act.
(g) £1,447.90 being the amount at (e) above
less the result given by dividing the amount at (f) above by the Council Tax Base
calculated by the Council, in accordance with Section 34(2) of the Act, as the
basic amount of its Council Tax for the year.
(h)
PART OF THE COUNCIL’S AREA
being the amounts given by adding to the
amount at (ii)(g) above 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 at (i)(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)
PART OF THE COUNCIL’S AREA
THE TOWN AND |
Band |
Band |
Band |
Band |
Band |
Band |
Band |
Band |
Band |
||||||||
COMMUNITY COUNCIL |
A |
B |
C |
D |
E |
F |
G |
H |
I |
||||||||
AREAS OF: |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
||||||||
Aberystwyth |
1051.64 |
1226.91 |
1402.18 |
1577.46 |
1928.01 |
2278.55 |
2629.10 |
3154.92 |
3680.74 |
||||||||
Aberaeron |
1001.30 |
1168.17 |
1335.06 |
1501.94 |
1835.71 |
2169.47 |
2503.24 |
3003.88 |
3504.52 |
||||||||
Aberteifi
/ Cardigan |
996.16 |
1162.17 |
1328.20 |
1494.23 |
1826.29 |
2158.33 |
2490.39 |
2988.46 |
3486.53 |
||||||||
Llanbedr
P.S. / Lampeter |
991.74 |
1157.03 |
1322.32 |
1487.61 |
1818.19 |
2148.77 |
2479.35 |
2975.22 |
3471.09 |
||||||||
Cei
Newydd / New Quay |
979.77 |
1143.06 |
1306.35 |
1469.65 |
1796.24 |
2122.83 |
2449.42 |
2939.30 |
3429.18 |
||||||||
Borth |
983.32 |
1147.19 |
1311.08 |
1474.97 |
1802.75 |
2130.51 |
2458.29 |
2949.94 |
3441.59 |
||||||||
Ceulanamaesmawr |
988.99 |
1153.81 |
1318.65 |
1483.48 |
1813.15 |
2142.80 |
2472.47 |
2966.96 |
3461.45 |
||||||||
Blaenrheidol |
980.14 |
1143.49 |
1306.85 |
1470.21 |
1796.93 |
2123.64 |
2450.35 |
2940.42 |
3430.49 |
||||||||
Geneu'r
Glyn |
982.59 |
1146.35 |
1310.11 |
1473.88 |
1801.41 |
2128.94 |
2456.47 |
2947.76 |
3439.05 |
||||||||
Llanbadarn
Fawr |
994.68 |
1160.46 |
1326.24 |
1492.02 |
1823.58 |
2155.14 |
2486.70 |
2984.04 |
3481.38 |
||||||||
Llangynfelin |
975.66 |
1138.27 |
1300.88 |
1463.49 |
1788.71 |
2113.93 |
2439.15 |
2926.98 |
3414.81 |
||||||||
Llanfarian |
978.45 |
1141.52 |
1304.59 |
1467.67 |
1793.82 |
2119.97 |
2446.12 |
2935.34 |
3424.56 |
||||||||
Llangwyryfon |
973.73 |
1136.01 |
1298.30 |
1460.59 |
1785.17 |
2109.74 |
2434.32 |
2921.18 |
3408.04 |
||||||||
Llanilar |
975.88 |
1138.52 |
1301.17 |
1463.82 |
1789.12 |
2114.41 |
2439.70 |
2927.64 |
3415.58 |
||||||||
Llanrhystud |
978.22 |
1141.25 |
1304.29 |
1467.33 |
1793.41 |
2119.48 |
2445.55 |
2934.66 |
3423.77 |
||||||||
Melindwr |
974.29 |
1136.66 |
1299.05 |
1461.43 |
1786.20 |
2110.95 |
2435.72 |
2922.86 |
3410.00 |
||||||||
Pontarfynach |
975.10 |
1137.60 |
1300.12 |
1462.64 |
1787.68 |
2112.70 |
2437.74 |
2925.28 |
3412.82 |
||||||||
Tirymynach |
981.76 |
1145.38 |
1309.01 |
1472.64 |
1799.90 |
2127.15 |
2454.40 |
2945.28 |
3436.16 |
||||||||
Trawsgoed |
972.04 |
1134.04 |
1296.05 |
1458.06 |
1782.08 |
2106.09 |
2430.10 |
2916.12 |
3402.14 |
||||||||
Trefeurig |
976.50 |
1139.25 |
1302.00 |
1464.75 |
1790.25 |
2115.75 |
2441.25 |
2929.50 |
3417.75 |
||||||||
Faenor |
992.84 |
1158.30 |
1323.78 |
1489.25 |
1820.20 |
2151.14 |
2482.09 |
2978.50 |
3474.91 |
||||||||
Ysgubor-y-Coed |
979.81 |
1143.10 |
1306.41 |
1469.71 |
1796.32 |
2122.91 |
2449.52 |
2939.42 |
3429.32 |
||||||||
Llanddewi
Brefi |
984.48 |
1148.56 |
1312.64 |
1476.72 |
1804.88 |
2133.04 |
2461.20 |
2953.44 |
3445.68 |
||||||||
Llangeitho |
975.32 |
1137.86 |
1300.42 |
1462.97 |
1788.08 |
2113.18 |
2438.29 |
2925.94 |
3413.59 |
||||||||
Lledrod |
969.90 |
1131.54 |
1293.19 |
1454.84 |
1778.14 |
2101.43 |
2424.74 |
2909.68 |
3394.62 |
||||||||
Nantcwnlle |
968.86 |
1130.32 |
1291.80 |
1453.28 |
1776.24 |
2099.18 |
2422.14 |
2906.56 |
3390.98 |
||||||||
Tregaron |
995.32 |
1161.19 |
1327.08 |
1492.97 |
1824.75 |
2156.51 |
2488.29 |
2985.94 |
3483.59 |
||||||||
Ysbyty
Ystwyth |
974.88 |
1137.35 |
1299.83 |
1462.31 |
1787.27 |
2112.22 |
2437.19 |
2924.62 |
3412.05 |
||||||||
Ystrad
Fflur |
980.76 |
1144.22 |
1307.68 |
1471.14 |
1798.06 |
2124.98 |
2451.90 |
2942.28 |
3432.66 |
||||||||
Ystrad
Meurig |
973.94 |
1136.25 |
1298.58 |
1460.90 |
1785.55 |
2110.19 |
2434.84 |
2921.80 |
3408.76 |
||||||||
Ciliau
Aeron |
973.16 |
1135.35 |
1297.54 |
1459.74 |
1784.13 |
2108.51 |
2432.90 |
2919.48 |
3406.06 |
||||||||
Henfynyw |
974.49 |
1136.90 |
1299.31 |
1461.73 |
1786.56 |
2111.39 |
2436.22 |
2923.46 |
3410.70 |
||||||||
Llanarth |
973.02 |
1135.18 |
1297.35 |
1459.52 |
1783.86 |
2108.19 |
2432.54 |
2919.04 |
3405.54 |
||||||||
Llandysiliogogo |
977.84 |
1140.81 |
1303.78 |
1466.76 |
1792.71 |
2118.65 |
2444.60 |
2933.52 |
3422.44 |
||||||||
Llanfair
Clydogau |
973.06 |
1135.22 |
1297.40 |
1459.58 |
1783.94 |
2108.28 |
2432.64 |
2919.16 |
3405.68 |
||||||||
Llanfihangel
Ystrad |
975.46 |
1138.03 |
1300.61 |
1463.19 |
1788.35 |
2113.50 |
2438.65 |
2926.38 |
3414.11 |
||||||||
Llangybi |
974.88 |
1137.36 |
1299.84 |
1462.32 |
1787.28 |
2112.24 |
2437.20 |
2924.64 |
3412.08 |
||||||||
Llanllwchaearn |
979.94 |
1143.25 |
1306.58 |
1469.90 |
1796.55 |
2123.19 |
2449.84 |
2939.80 |
3429.76 |
||||||||
Llansantffraed |
985.58 |
1149.84 |
1314.10 |
1478.37 |
1806.90 |
2135.42 |
2463.95 |
2956.74 |
3449.53 |
||||||||
Llanwenog |
975.75 |
1138.37 |
1300.99 |
1463.62 |
1788.87 |
2114.12 |
2439.37 |
2927.24 |
3415.11 |
||||||||
Llanwnnen |
976.37 |
1139.09 |
1301.82 |
1464.55 |
1790.01 |
2115.46 |
2440.92 |
2929.10 |
3417.28 |
||||||||
Dyffryn
Arth |
982.32 |
1146.04 |
1309.76 |
1473.48 |
1800.92 |
2128.36 |
2455.80 |
2946.96 |
3438.12 |
||||||||
Aberporth |
989.79 |
1154.75 |
1319.71 |
1484.68 |
1814.61 |
2144.54 |
2474.47 |
2969.36 |
3464.25 |
||||||||
Beulah |
982.59 |
1146.35 |
1310.11 |
1473.88 |
1801.41 |
2128.94 |
2456.47 |
2947.76 |
3439.05 |
||||||||
Llandyfriog |
977.40 |
1140.30 |
1303.20 |
1466.10 |
1791.90 |
2117.70 |
2443.50 |
2932.20 |
3420.90 |
||||||||
Llandysul |
990.00 |
1154.99 |
1319.99 |
1484.99 |
1814.99 |
2144.98 |
2474.99 |
2969.98 |
3464.97 |
||||||||
Llangoedmor |
999.78 |
1166.41 |
1333.04 |
1499.67 |
1832.93 |
2166.19 |
2499.45 |
2999.34 |
3499.23 |
||||||||
Llangrannog |
981.02 |
1144.52 |
1308.02 |
1471.53 |
1798.54 |
2125.54 |
2452.55 |
2943.06 |
3433.57 |
||||||||
Penbryn |
975.45 |
1138.02 |
1300.59 |
1463.17 |
1788.32 |
2113.47 |
2438.62 |
2926.34 |
3414.06 |
||||||||
Troedyraur |
975.48 |
1138.05 |
1300.63 |
1463.21 |
1788.37 |
2113.52 |
2438.69 |
2926.42 |
3414.15 |
||||||||
Y
Ferwig |
991.35 |
1156.57 |
1321.79 |
1487.02 |
1817.47 |
2147.92 |
2478.37 |
2974.04 |
3469.71 |
being the amounts given by multiplying the amounts at (ii)(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.
(iii) note the amounts in precepts issued to
the Council by the Police and Crime Commissioner for Dyfed-Powys for 2022/23 in
accordance with Section 47 of the Police Reform and Social Responsibility Act,
for each category of dwelling as shown below:-
Dyfed-Powys Police
Council Tax
VALUATION BANDS
A |
B |
C |
D |
E |
F |
G |
H |
I |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
193.44 |
225.68 |
257.92 |
290.16 |
354.64 |
419.12 |
483.60 |
580.32 |
677.04 |
(iv) set the Council Tax in accordance with
Section 30 of the Local Government Finance Act 1992. Having calculated the
aggregate in each case of the amounts at (ii) (i) and (iii) 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
2022/23 for each of the categories of dwellings.
THE TOWN AND |
Band |
Band |
Band |
Band |
Band |
Band |
Band |
Band |
Band |
||||||||
COMMUNITY COUNCIL |
A |
B |
C |
D |
E |
F |
G |
H |
I |
||||||||
AREAS OF: |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
||||||||
Aberystwyth |
1245.08 |
1452.59 |
1660.10 |
1867.62 |
2282.65 |
2697.67 |
3112.70 |
3735.24 |
4357.78 |
||||||||
Aberaeron |
1194.74 |
1393.85 |
1592.98 |
1792.10 |
2190.35 |
2588.59 |
2986.84 |
3584.20 |
4181.56 |
||||||||
Aberteifi
/ Cardigan |
1189.60 |
1387.85 |
1586.12 |
1784.39 |
2180.93 |
2577.45 |
2973.99 |
3568.78 |
4163.57 |
||||||||
Llanbedr
P.S. / Lampeter |
1185.18 |
1382.71 |
1580.24 |
1777.77 |
2172.83 |
2567.89 |
2962.95 |
3555.54 |
4148.13 |
||||||||
Cei
Newydd / New Quay |
1173.21 |
1368.74 |
1564.27 |
1759.81 |
2150.88 |
2541.95 |
2933.02 |
3519.62 |
4106.22 |
||||||||
Borth |
1176.76 |
1372.87 |
1569.00 |
1765.13 |
2157.39 |
2549.63 |
2941.89 |
3530.26 |
4118.63 |
||||||||
Ceulanamaesmawr |
1182.43 |
1379.49 |
1576.57 |
1773.64 |
2167.79 |
2561.92 |
2956.07 |
3547.28 |
4138.49 |
||||||||
Blaenrheidol |
1173.58 |
1369.17 |
1564.77 |
1760.37 |
2151.57 |
2542.76 |
2933.95 |
3520.74 |
4107.53 |
||||||||
Geneu'r
Glyn |
1176.03 |
1372.03 |
1568.03 |
1764.04 |
2156.05 |
2548.06 |
2940.07 |
3528.08 |
4116.09 |
||||||||
Llanbadarn
Fawr |
1188.12 |
1386.14 |
1584.16 |
1782.18 |
2178.22 |
2574.26 |
2970.30 |
3564.36 |
4158.42 |
||||||||
Llangynfelin |
1169.10 |
1363.95 |
1558.80 |
1753.65 |
2143.35 |
2533.05 |
2922.75 |
3507.30 |
4091.85 |
||||||||
Llanfarian |
1171.89 |
1367.20 |
1562.51 |
1757.83 |
2148.46 |
2539.09 |
2929.72 |
3515.66 |
4101.60 |
||||||||
Llangwyryfon |
1167.17 |
1361.69 |
1556.22 |
1750.75 |
2139.81 |
2528.86 |
2917.92 |
3501.50 |
4085.08 |
||||||||
Llanilar |
1169.32 |
1364.20 |
1559.09 |
1753.98 |
2143.76 |
2533.53 |
2923.30 |
3507.96 |
4092.62 |
||||||||
Llanrhystud |
1171.66 |
1366.93 |
1562.21 |
1757.49 |
2148.05 |
2538.60 |
2929.15 |
3514.98 |
4100.81 |
||||||||
Melindwr |
1167.73 |
1362.34 |
1556.97 |
1751.59 |
2140.84 |
2530.07 |
2919.32 |
3503.18 |
4087.04 |
||||||||
Pontarfynach |
1168.54 |
1363.28 |
1558.04 |
1752.80 |
2142.32 |
2531.82 |
2921.34 |
3505.60 |
4089.86 |
||||||||
Tirymynach |
1175.20 |
1371.06 |
1566.93 |
1762.80 |
2154.54 |
2546.27 |
2938.00 |
3525.60 |
4113.20 |
||||||||
Trawsgoed |
1165.48 |
1359.72 |
1553.97 |
1748.22 |
2136.72 |
2525.21 |
2913.70 |
3496.44 |
4079.18 |
||||||||
Trefeurig |
1169.94 |
1364.93 |
1559.92 |
1754.91 |
2144.89 |
2534.87 |
2924.85 |
3509.82 |
4094.79 |
||||||||
Faenor |
1186.28 |
1383.98 |
1581.70 |
1779.41 |
2174.84 |
2570.26 |
2965.69 |
3558.82 |
4151.95 |
||||||||
Ysgubor-y-Coed |
1173.25 |
1368.78 |
1564.33 |
1759.87 |
2150.96 |
2542.03 |
2933.12 |
3519.74 |
4106.36 |
||||||||
Llanddewi
Brefi |
1177.92 |
1374.24 |
1570.56 |
1766.88 |
2159.52 |
2552.16 |
2944.80 |
3533.76 |
4122.72 |
||||||||
Llangeitho |
1168.76 |
1363.54 |
1558.34 |
1753.13 |
2142.72 |
2532.30 |
2921.89 |
3506.26 |
4090.63 |
||||||||
Lledrod |
1163.34 |
1357.22 |
1551.11 |
1745.00 |
2132.78 |
2520.55 |
2908.34 |
3490.00 |
4071.66 |
||||||||
Nantcwnlle |
1162.30 |
1356.00 |
1549.72 |
1743.44 |
2130.88 |
2518.30 |
2905.74 |
3486.88 |
4068.02 |
||||||||
Tregaron |
1188.76 |
1386.87 |
1585.00 |
1783.13 |
2179.39 |
2575.63 |
2971.89 |
3566.26 |
4160.63 |
||||||||
Ysbyty
Ystwyth |
1168.32 |
1363.03 |
1557.75 |
1752.47 |
2141.91 |
2531.34 |
2920.79 |
3504.94 |
4089.09 |
||||||||
Ystrad
Fflur |
1174.20 |
1369.90 |
1565.60 |
1761.30 |
2152.70 |
2544.10 |
2935.50 |
3522.60 |
4109.70 |
||||||||
Ystrad
Meurig |
1167.38 |
1361.93 |
1556.50 |
1751.06 |
2140.19 |
2529.31 |
2918.44 |
3502.12 |
4085.80 |
||||||||
Ciliau
Aeron |
1166.60 |
1361.03 |
1555.46 |
1749.90 |
2138.77 |
2527.63 |
2916.50 |
3499.80 |
4083.10 |
||||||||
Henfynyw |
1167.93 |
1362.58 |
1557.23 |
1751.89 |
2141.20 |
2530.51 |
2919.82 |
3503.78 |
4087.74 |
||||||||
Llanarth |
1166.46 |
1360.86 |
1555.27 |
1749.68 |
2138.50 |
2527.31 |
2916.14 |
3499.36 |
4082.58 |
||||||||
Llandysiliogogo |
1171.28 |
1366.49 |
1561.70 |
1756.92 |
2147.35 |
2537.77 |
2928.20 |
3513.84 |
4099.48 |
||||||||
Llanfair
Clydogau |
1166.50 |
1360.90 |
1555.32 |
1749.74 |
2138.58 |
2527.40 |
2916.24 |
3499.48 |
4082.72 |
||||||||
Llanfihangel
Ystrad |
1168.90 |
1363.71 |
1558.53 |
1753.35 |
2142.99 |
2532.62 |
2922.25 |
3506.70 |
4091.15 |
||||||||
Llangybi |
1168.32 |
1363.04 |
1557.76 |
1752.48 |
2141.92 |
2531.36 |
2920.80 |
3504.96 |
4089.12 |
||||||||
Llanllwchaearn |
1173.38 |
1368.93 |
1564.50 |
1760.06 |
2151.19 |
2542.31 |
2933.44 |
3520.12 |
4106.80 |
||||||||
Llansantffraed |
1179.02 |
1375.52 |
1572.02 |
1768.53 |
2161.54 |
2554.54 |
2947.55 |
3537.06 |
4126.57 |
||||||||
Llanwenog |
1169.19 |
1364.05 |
1558.91 |
1753.78 |
2143.51 |
2533.24 |
2922.97 |
3507.56 |
4092.15 |
||||||||
Llanwnnen |
1169.81 |
1364.77 |
1559.74 |
1754.71 |
2144.65 |
2534.58 |
2924.52 |
3509.42 |
4094.32 |
||||||||
Dyffryn
Arth |
1175.76 |
1371.72 |
1567.68 |
1763.64 |
2155.56 |
2547.48 |
2939.40 |
3527.28 |
4115.16 |
||||||||
Aberporth |
1183.23 |
1380.43 |
1577.63 |
1774.84 |
2169.25 |
2563.66 |
2958.07 |
3549.68 |
4141.29 |
||||||||
Beulah |
1176.03 |
1372.03 |
1568.03 |
1764.04 |
2156.05 |
2548.06 |
2940.07 |
3528.08 |
4116.09 |
||||||||
Llandyfriog |
1170.84 |
1365.98 |
1561.12 |
1756.26 |
2146.54 |
2536.82 |
2927.10 |
3512.52 |
4097.94 |
||||||||
Llandysul |
1183.44 |
1380.67 |
1577.91 |
1775.15 |
2169.63 |
2564.10 |
2958.59 |
3550.30 |
4142.01 |
||||||||
Llangoedmor |
1193.22 |
1392.09 |
1590.96 |
1789.83 |
2187.57 |
2585.31 |
2983.05 |
3579.66 |
4176.27 |
||||||||
Llangrannog |
1174.46 |
1370.20 |
1565.94 |
1761.69 |
2153.18 |
2544.66 |
2936.15 |
3523.38 |
4110.61 |
||||||||
Penbryn |
1168.89 |
1363.70 |
1558.51 |
1753.33 |
2142.96 |
2532.59 |
2922.22 |
3506.66 |
4091.10 |
||||||||
Troedyraur |
1168.92 |
1363.73 |
1558.55 |
1753.37 |
2143.01 |
2532.64 |
2922.29 |
3506.74 |
4091.19 |
||||||||
Y
Ferwig |
1184.79 |
1382.25 |
1579.71 |
1777.18 |
2172.11 |
2567.04 |
2961.97 |
3554.36 |
4146.75 |
Supporting documents: