Council tax payers in South Wales could have to pay £26 more for their policing next year.
Proposals for South Wales Police’s precept include a 7.37% increase in the amount paid by residents in the region.
It would result in a budget for South Wales Police of £410.12 milion with £195.89 million coming from the precept.
Residents in the Vale of Glamorgan would generate £24.2 million - with neighbouring Cardiff paying a precept of £58.2 million and Bridgend generating just over £21 million.
Band A properties would pay £252.45, Band B would pay £294.52, Band C would pay £336.60, Band D £378.67, Band E £462.82, Band F £546.97, Band G £631.12, Band H £757.34, and Band I £883.56.
The force’s four-year capital programme would be worth £147.1 million.
The budget plans - which go before the police and crime panel next Tuesday - said that initially a £24 precept was proposed which would result in a £2 million budget deficit with few levers to pull to help achieve a balanced budget.
The chief constable, Jeremy Vaughan, has decided that removing 13 whole-time equivalent (WTE) officers from the police officer establishment would help achieve a balanced budget.
This still leaves a budget gap of £1 million and the commissioner’s only realistic choice, without compromising operational policing, is to raise the precept by £26 noting that each £1 increase in precept raises £500,000, the report said.
It added that compared to the other Welsh forces the proposed £26 (7.37%) increase is the second-lowest.
The report said the police and crime commissioner, in consultation with the chief constable and via public consultation, has considered carefully the level of precept required to either balance the budget or leave the force with a requirement to find further savings on top of the £72 million it has removed from its budget since 2011-12.
The standstill budget gap facing the force next year is £15.5 million before precept income but once growth in the tax base has been included then the budget gap is £13.5 million.
The main cost pressures for 2025-26 include £17 million in pay inflation, £2 million in “incremental drift”, £2 million in debt financing costs, £1 million in reduction in the vacancy factor, and £1 million in contract inflation.
The report said the £14.8 million increase in government funding from £228.7 million in 2024-25 to £243.5m in 2025-26 appears to be an improvement on previous year.
But it said the analysis shows that, once funding to meet new costs such as changes to the rates/thresholds for employers’ national insurance contributions and the implementation of the neighbourhood policing guarantee (NPG) have been taken into account, the actual increase in funding is only £2.3 million (1.1%).
The report said the police settlement for 2025-26 is a real-terms cut in funding and no funding is provided towards capital expenditure with the costs continuing to fall onto the revenue budget in the form of direct contributions to capital or borrowing costs.
It said unavoidable cost pressures for 2025-26 have resulted in a budget gap of £13.5 million before any increase in precept is considered and that £72 million of previous savings made by the force means there are limited options available in terms of new savings to help balance the budget.
It said the force has an established value-for-money programme in place and has generated significant productivity gains to date.
The chief constable has agreed to a reduction of 13 whole-time equivalent officers (non-neighbourhood and youth engagement officers) as a measure to help balance the budget.

Barry’s Own Daniel White to Walk 190 Miles Back to Where His Round Table Story Began
1,300 people attend Flying Start Family Fun Day
Dispersal order put in place to tackle anti-social behaviour
Interim Chief Executive Appointed at Cardiff and Vale University Health Board
Cardiff Theatre Marks 50 Years of Service for Long‑Standing Staff Member
Council to review use of GP letters as evidence for disability claims
Plans have been put in place to redevelop a complex with more than 20 flats
Vale Council Reaccredited Under White Ribbon Scheme as Part of Ongoing Work to Tackle Violence Against Women and Girls
Two Vale Restaurants Among Those Set to Close as Whitbread Shuts Brewers Fayre and Beefeater Chains
Vale Council Issues Safety Warning After Gas Canisters Found in Household Recycling
Cogan Primary School Praised for its Inclusive Culture and Strong Leadership in Estyn Inspection
Senedd Members Call to Tackle Substance Use Stigma
Calls for Welsh Government to Match England's Pub Business Rates Cut
Caerdydd Penarth MS backs campaign to make rail station more accessible
Barry Waterfront Regeneration Project Moves a Step Closer
Age Cymru Responds to VAT cut to household electricity bills
Old Post Office in St Brides Major could be converted into a new house and set of flats
Kanishka Narayan retains AI Minister role as Burnham Signals Early Priorities
Victorian Building on Broad Street could become a new daycare centre