BPC ESTIMATED EXPENDITURE FOR 2009/2010

BROUGHTON PARISH COUNCIL

WebSTAT - Free Web Statistics


ESTIMATED EXPENDITURE FOR 2009/2010 

 

Clerk’s Salary  4,250.00 
Chairman’s Allowance  210.00 
Subscriptions, printing, publications and incidentals  1,500.00 
Publication costs of “Broughton News”  650.00 
Insurances  800.00 
Postages and Telephones  250.00 
Audit Fees   150.00 
Bank Charges  40.00 
Electricity  55.00 
Repairs and Renewals   250.00 
Rents and hire charges  175.00 
Parish plan account – ringfenced balance held  185.00 
Parish plan – VAT to be recycled  400.00 
Street Lighting Improvements  750.00 
Pocket Park  1,500.00 
S.137 Expenditure (Grants and discretionary expenditure etc.)  1,000.00 
 ------------- 
13,165.00 
-------------- 
Contingencies (potential significant additional expenditure)
Clerk’s contractual retirement gratuity   2,000.00 
Costs of recruitment new Clerk  450.00 
Festive lights expenditure yet to be invoiced  2,500.00 
------------ 
4,950.00 
------------ 
Balances (most recent statements as at 18 Nov 2009) 
Community Account (11 Nov)  9,923.26 
Business Premium Account (30 Sept)  8,291.31
------------- 
18,214.57 
------------- 
Grant 2009/10 (KBC imposed)  6,410.00 
Recoverable VAT  100.00 
Suggested precept  4,000.00 
18 November 2009