Financial Information (updated 20.09.24)
Annual Governance and Accountability Return (AGAR) - Financial Year to 31st March 2024
Financial Reports 2022/23 are Here →
2024-2025 Budget
EXPENDITURE | ||
Administration | ||
Insurance | £ 1,815.75 | |
Subscriptions | £ 1,000.00 | |
Audit Fee | £ 1,000.00 | |
Legal & Professional fees | £ 2,000.00 | |
Election Fees | £ 3,000.00 | |
Stationery & Postage | £ 1,234.65 | |
Parish Council Web Site | £ 800.00 | |
Parish Newsletter | £ 2,520.00 | |
VH room hire | £ 400.00 | |
V.Hall rent to Church | £ 450.00 | |
V Hall Wifi | £ 268.25 | |
Staffing Costs | £ 48,291.17 | |
Clerk & Asst Clerk Expenses | £ 700.00 | |
Clerk & Asst Clerk Training | £ 1,000.00 | |
Asst Clerk Office Equipment | - | |
Parish Councillors' Allowances | £ 2,859.00 | |
TOTALS | £ 67,338.82 | |
Common Land and Recreation Field | ||
Village Grass Cutting | £ 10,000.00 | |
Waste Collection (including fly-tipping) | £ 3,675.00 | |
Village Tree works | £ 2,000.00 | |
Village Handyperson | £ 10,582.00 | |
Village General Maintenance inc footpaths | £ 6,000.00 | |
Village - Equipment | £ 500.00 | |
Play Equipment Maintenance | £ 1,000.00 | |
TOTALS | £ 33,757.00 | |
Allotment | ||
Allotment water supply | £ 620.00 | |
Allotment rent | £ 285.00 | |
Allotment maintenance | £ 500.00 | |
TOTALS | £ 1,405.00 | |
Grants and Transfers | ||
Grants & S137 payments | £ 1,500.00 | |
Grant - Churchyard | £ 1,500.00 | |
Grant - Village Hall | £ 600.00 | |
George Gibbs Memorial - Wan Prim School | £ 300.00 | |
TOTALS | £ 3,900.00 | |
Hooper's Field | £ 14,500.00 | |
Total expenditure minus capital projects | £ 120,900.82 | |
Capital Costs/Projects | ||
Play Equipment (allocated sum to build up reserve) | £ 5,000.00 | |
Website | £ 3,000.00 | |
Hoopers Upgrades | £ 9,000.00 | |
Bowls Match fund | £ 2,400.00 | |
Totals | £ 19,400.00 | |
Total expenditure | £ 140,300.82 | |
INCOME | ||
Precept | £ 137,272.86 | |
CTS Grant | £ 1,278.00 | |
Bank Interest | £ 400.00 | |
Allotment Rent | £ 1,350.00 | |
Total Income | £ 140,300.86 |