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.

Campaigners Take Fight for Fairer Pathways in Welsh Women’s Football to Parliament
Vale Councillor Gwyn John Launches His First Novel at Llantwit Major Book Signing
Pink poppy display commences with celebration of life
Former Barry office block converted into new homes for people at risk of homelessness
Welsh Government publishes independent report on Level 4 intervention at Cardiff and Vale UHB
Three CoastSnap stations set to be installed along the Glamorgan Heritage Coast
Daffodil Runner statue installed at Marie Curie Hospice in Penarth
Woman Dies After Incident in Leckwith as Police Investigation Continues
Vale entrepreneur wins national Innovate UK award for sustainable construction technology
Cardiff Airport retains top accessibility rating as regulator reports record demand for assistance
Open Doors event to showcase hidden world of Glamorgan Archives
New details have emerged of a new tree-lined public square that will replace a traffic dominated junction
Dyffryn Gardens’ Edwardian rose garden blooms again after decade-long restoration
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