The Commissioners Estimates of Income & Expenditure for the forthcoming financial year have to be submitted by early February each year and are subject to the approval of the Department of Local Govt & the Environment (DOLGE) only if the rate levied exceeds previous year by more than a given amount specified by DOLGE (this year no limit imposed).
|
|
|
| Arbory Parish Commissioners |
|
|
|
|
|
|
| Rates Account - Estimated for Year Ending 31 March 2012 |
ESTIMATES |
| |
|
2011/12 |
|
| INCOME |
|
|
|
| |
|
|
|
| Rates @ 88pence in the £ |
|
128,000 |
|
| Bank Interest |
|
|
|
| Commercial Refuse |
|
1,000 |
|
| Search Fees |
|
500 |
|
| Other Income |
|
1,650 |
|
|
|
|
|
| TOTAL INCOME |
|
131,150 |
|
|
|
|
|
|
|
|
|
| EXPENSES |
|
|
|
| |
|
|
|
| Clerks Salary & NI |
|
7,700 |
|
| Office Expenses |
|
1,500 |
|
| Insurance |
|
750 |
|
| Professional & Legal Fees |
|
3,500 |
|
| Rates Discount |
|
5,250 |
|
| Rates Collection |
|
2,000 |
|
| Election expenses |
|
2,000 |
|
| Parish Hall |
|
5,000 |
|
| Street Lights |
|
12,000 |
|
| Street Lights New & Repairs |
|
10,000 |
|
| Parks/Play Area |
|
3,500 |
|
| Swimming Pool |
|
4,000 |
|
| Refuse Collection |
|
28,000 |
|
| Refuse Disposal |
|
17,000 |
|
| Amenity Site |
|
24,500 |
|
| Bank Charges |
|
150 |
|
| Interest on Loans |
|
3,000 |
|
| Loan Repayments |
|
13,750 |
|
| Members Attendance Allowance |
360 |
|
| Misc Costs |
|
12 ,000 |
|
| Allotments Project |
|
500 |
|
|
|
|
|
| TOTAL EXPENSES |
|
156,460 |
|
|
|
|
|
| SURPLUS/DEFICIT |
|
(25,310) |
|
|
|
|
|
|
|
