Precept/Rates 2008/2009
The Precept Requirement for the year 2008/2009 is £185,300.00, which is based on estimates of income and expenditure as set out below: -
EXPENDITURE
EXPENDITURE
|
ESTIMATE 2007/08
|
ESTIMATE 2008/09
|
LABOUR
|
110,060.00
|
125,681.00
|
ADMINISTRATION
|
18,720.00
|
22,687.00
|
LEISURE FACILITIES
|
24,335.00
|
23,410.00
|
CEMETERIES
|
5,025.00
|
10,200.00
|
CHRISTMAS/
SOCIAL ACTIVITIES
|
9,600.00
|
13,800.00
|
WESTERN DRIVE
|
12,830.00
|
10,080.00
|
GRANTS TO OTHER
BODIES
|
500.00
|
500.00
|
REPAYMENT OF LOANS
|
12,735.00
|
12,735.00
|
VEHICLE
|
1,700.00
|
2,000.00
|
CONTINGENCY/
RESERVES
|
7,008.00
|
6,006.00
|
YOUTH COUNCIL
|
100.00
|
100.00
|
ELECTION 2007
|
2,300.00
|
-
|
EQUIPMENT REPLACEMENT
|
10,000.00
|
10,000.00
|
INCOME
INCOME
|
ESTIMATE 2007/08
|
ESTIMATE 2008/09
|
LEISURE FACILITIES
|
3,900.00
|
3,700.00
|
CEMETERIES
|
20,000.00
|
24,000.00
|
INTEREST
|
3,750.00
|
3,950.00
|
SNOW WARDEN SCHEME
|
100.00
|
280.00
|
SOCIAL EVENTS
|
1200.00
|
500.00
|
BALANCE B/FWD (FROM PREVIOUS YEAR)
|
33,303.00
|
19,469.00
|
PRECEPT FOR THE YEAR
ESTIMATED EXPENDITURE
|
214,913.00
|
237,199.00
|
LESS ESTIMATED INCOME
|
62,253.00
|
51,899.00
|
Click on the following link to view (printable version) Precept/Rates for 2006/2007 and 2007/2008: -