Askam & Ireleth Parish Council
Monthly Finance
Accounts Sheet 2026 -2027
INCOME AND EXPENDITURE 21 JULY 2026
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
BUDGET |
VARIANCE |
| Clerk's Salary & Pension |
811.2 |
811.2 |
811.2 |
811.2 |
|
|
|
|
|
|
|
3244.8 |
10124 |
6879.2 |
| Room Rental |
|
|
|
100 |
|
|
|
|
|
|
|
100 |
312 |
212 |
| Admin ,Stationery,Photocopies |
|
|
7.33 |
|
|
|
|
|
|
|
|
7.33 |
800 |
792.67 |
| Insurance |
|
|
1659.63 |
|
|
|
|
|
|
|
|
1659.63 |
1659.63 |
0 |
| Telephone |
20 |
20 |
20 |
20 |
|
|
|
|
|
|
|
80 |
240 |
160 |
| Postage |
|
|
8.19 |
3.8 |
|
|
|
|
|
|
|
11.99 |
30 |
18.01 |
| Litter Bins, Benches & Signage, Gazebo |
|
|
25.09 |
55.83 |
|
|
|
|
|
|
|
80.92 |
3500 |
3419.08 |
| Park and Memorial Garden Extra Work |
|
|
|
|
|
|
|
|
|
|
|
0 |
4000 |
4000 |
| Extra landscaping incl plants for village planters |
|
300 |
925 |
40 |
|
|
|
|
|
|
|
1265 |
3500 |
2235 |
| Annual Ground Maintenance which includes: |
1100 |
1100 |
1100 |
1100 |
|
|
|
|
|
|
|
4400 |
12000 |
7600 |
| Duddon Road |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Askam Community Field |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Steel/Sharp Street Recreation area |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| New Road/Stafford Street/Drs area |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Headlands/Jubilee Garden |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Fallowfield Road and Alley |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Wakefield Street |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Jubilee Fountain area |
|
|
459 |
|
|
|
|
|
|
|
|
459 |
500 |
41 |
| Memorial Garden |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Turnstone Area |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Litter & Dog Waste |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Dog Fouling |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Litter Areas & Beach Cleaning |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Festivals |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Carnival Contribution |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Christmas Light Event |
|
|
|
|
|
|
|
|
|
|
|
0 |
4000 |
4000 |
| Remembrance Sunday & VE DAY 80 |
|
|
|
|
|
|
|
|
|
|
|
0 |
300 |
300 |
| Youth Activities |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Grant Aid S137 |
|
|
|
|
|
|
|
|
|
|
|
0 |
1000 |
1000 |
| Subscriptions/Training/Data Protection |
586.02 |
|
87.49 |
|
|
|
|
|
|
|
|
673.51 |
800 |
126.49 |
| Footpaths, Parks & RofW |
|
|
|
|
|
|
|
|
|
|
|
0 |
200 |
200 |
| Mileage & Expenses (Cllrs & Clerk) |
|
|
|
|
|
|
|
|
|
|
|
0 |
100 |
100 |
| VAT on Payments |
|
|
208.98 |
4.17 |
|
|
|
|
|
|
|
213.15 |
|
|
| Communications |
|
|
|
|
|
|
|
|
|
|
|
0 |
700 |
|
| Website |
|
|
|
|
|
|
|
|
|
|
|
0 |
250 |
250 |
| Highways, Signs & Crime Prevention, Safety |
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
| Decommissioning Police Pod |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
0 |
| Funding for public toilet |
|
|
|
|
|
|
|
|
|
|
|
0 |
200 |
200 |
| Audit and Election Costs |
|
|
100 |
|
|
|
|
|
|
|
|
100 |
450 |
350 |
| TOTAL EXPENDITURE |
2517.22 |
2231.2 |
5411.91 |
2135 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
12295.33 |
44665.63 |
32370.3 |
Scroll to view the full table
Incoming & Banking
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT |
TOTAL AFTER |
| Carried over |
26686.05 |
|
|
|
|
|
|
|
|
|
|
26686.05 |
|
| Precept |
|
44000 |
|
|
|
|
|
|
|
|
|
44000 |
|
| Bank Interest |
18.91 |
46.12 |
|
|
|
|
|
|
|
|
|
65.03 |
|
| Grants, Returned, Cancelled Cheques |
|
|
|
|
|
|
|
|
|
|
|
0 |
|
| VAT Reclaim |
|
2343.03 |
|
|
|
|
|
|
|
|
|
2343.03 |
|
| TOTAL INCOME |
26704.96 |
46389.15 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
73094.11 |
60798.78 |
Scroll to view the full table
Budget 2026 -2027
ASKAM AND IRELETH PARISH COUNCIL
AGREED BUDGET FOR 2026 - 2027
| Clerk's Salary & Pension |
10124 |
| Room Rental |
312 |
| Admin ,Stationery,Photocopies |
800 |
| Insurance |
2000 |
| Telephone |
240 |
| Postage |
30 |
| Litter Bins, Benches & Signage |
3500 |
| Steel Street Park, Memorial Garden & Jubilee |
4000 |
| Extra landscaping & ground maintenance * |
3500 |
| Annual Ground Maintenance Total for year which includes |
12000 |
| Duddon Road |
|
| Askam Community Field |
|
| Steel/Sharp Street Recreation area |
|
| New Road/Stafford Street/Dr Jain area |
|
| Headlands/Jubilee Garden |
|
| Fallowfield Road and Alley |
|
| Wakefield Street banking |
|
| Jubilee Fountain Area |
|
| Litter & Dog Waste |
|
| Dog Fouling |
|
| Litter Areas & Beach Cleaning |
|
| Festivals |
|
| Carnival Contribution |
|
| Christmas Light Event |
4000 |
| Remembrance Sunday |
300 |
| Youth Activities |
|
| Grant Aid S137 |
1000 |
| Subscriptions/Training |
800 |
| Footpaths, Parks & RofW |
200 |
| Mileage (Cllrs & Clerk) |
100 |
| VAT on Payments |
|
| Communications |
|
| Website |
700 |
| Highways, Signs & Crime Prevention |
250 |
| Funding for publc toilet |
200 |
| Audit & Election Costs |
300 |
| TOTAL |
44356 |
Scroll to view the full table
Askam & Ireleth Parish Council
monthly finance
Accounts Sheet 2026 -2027
INCOME AND EXPENDITURE 16 JUNE 2026
|
|
|
|
|
|
2025/2026 |
CURRENT |
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
BUDGET |
VARIANCE |
| Clerk's Salary & Pension |
811.2 |
811.2 |
811.2 |
|
|
|
|
|
|
|
|
2433.6 |
10124 |
7690.4 |
| Room Rental |
|
|
|
|
|
|
0 |
312 |
312 |
| Admin ,Stationery,Photocopies |
|
|
7.33 |
|
|
|
|
|
|
|
|
7.33 |
800 |
792.67 |
| Insurance |
|
|
1659.63 |
|
|
|
|
|
|
|
|
1659.63 |
1659.63 |
0 |
| Telephone |
20 |
20 |
20 |
|
|
|
|
|
|
|
|
60 |
240 |
180 |
| Postage |
|
|
8.19 |
|
|
|
|
|
|
|
|
8.19 |
30 |
21.81 |
| Litter Bins, Benches & Signage, Gazebo |
|
|
25.09 |
|
|
|
|
|
|
|
|
25.09 |
3500 |
3474.91 |
| Park and Memorial Garden Extra Work |
|
|
|
|
|
|
0 |
4000 |
4000 |
| Extra landscaping incl plants for village planters |
|
300 |
925 |
|
|
|
|
|
|
|
|
1225 |
3500 |
2275 |
| Annual Ground Maintenance which includes: |
1100 |
1100 |
1100 |
|
|
|
|
|
|
|
|
3300 |
12000 |
8700 |
| Duddon Road |
|
|
|
|
|
|
0 |
0 |
0 |
| Askam Community Field |
|
|
|
|
|
|
0 |
|
0 |
| Steel/Sharp Street Recreation area |
|
|
|
|
|
|
0 |
|
0 |
| New Road/Stafford Street/Drs area |
|
|
|
|
|
|
0 |
|
0 |
| Headlands/Jubilee Garden |
|
|
|
|
|
|
0 |
|
0 |
| Fallowfield Road and Alley |
|
|
|
|
|
|
0 |
|
0 |
| Wakefield Street |
|
|
|
|
|
|
0 |
|
0 |
| Jubilee Fountain area |
|
|
|
|
|
|
0 |
|
0 |
| Jubilee Fountain area |
|
|
459 |
|
|
|
|
|
|
|
|
459 |
500 |
41 |
| Memorial Garden |
|
|
|
|
|
|
0 |
0 |
0 |
| Turnstone Area |
|
|
|
|
|
|
0 |
0 |
0 |
| Litter & Dog Waste |
|
|
|
|
|
|
0 |
0 |
0 |
| Dog Fouling |
|
|
|
|
|
|
0 |
0 |
0 |
| Litter Areas & Beach Cleaning |
|
|
|
|
|
|
0 |
0 |
0 |
| Festivals |
|
|
|
|
|
|
0 |
|
0 |
| Carnival Contribution |
|
|
|
|
|
|
0 |
0 |
0 |
| Christmas Light Event |
|
|
|
|
|
|
0 |
4000 |
4000 |
| Remembrance Sunday & VE DAY 80 |
|
|
|
|
|
|
0 |
300 |
300 |
| Youth Activities |
|
|
|
|
|
|
0 |
|
0 |
| Grant Aid S137 |
|
|
|
|
|
|
0 |
1000 |
1000 |
| Subscriptions/Training/Data Protection |
586.02 |
|
87.49 |
|
|
|
|
|
|
|
|
673.51 |
800 |
126.49 |
| Footpaths, Parks & RofW |
|
|
|
|
|
|
0 |
200 |
200 |
| Mileage & Expenses (Cllrs & Clerk) |
|
|
|
|
|
|
0 |
100 |
100 |
| VAT on Payments |
|
|
208.98 |
|
|
|
|
|
|
|
|
208.98 |
| Communications |
|
|
|
|
|
|
0 |
700 |
|
| Website |
|
|
|
|
|
|
0 |
250 |
250 |
| Highways, Signs & Crime Prevention, Safety |
|
|
|
|
|
|
0 |
0 |
0 |
| Decommissioning Police Pod |
|
|
|
|
|
|
0 |
|
0 |
| Funding for public toilet |
|
|
|
|
|
|
0 |
200 |
200 |
| Audit and Election Costs |
|
|
100 |
|
|
|
|
|
|
|
|
100 |
450 |
350 |
| TOTAL EXPENDITURE |
2517.22 |
2231.2 |
5411.91 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
10160.33 |
44665.63 |
34505.3 |
Scroll to view the full table
INCOMING & BANKING
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT |
TOTAL AFTER |
|
|
|
|
|
|
|
TOTAL |
DEDUCTIONS |
| Carried over |
26686.05 |
|
|
|
|
|
|
26686.05 |
| Precept |
|
44000 |
|
|
|
|
|
44000 |
| Bank Interest |
18.91 |
46.12 |
|
|
|
|
|
65.03 |
| Grants, Returned, Cancelled Cheques |
|
|
|
|
|
|
0 |
| VAT Reclaim |
|
2343.03 |
|
|
|
|
|
2343.03 |
| TOTAL INCOME |
26704.96 |
46389.15 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
73094.11 |
62933.78 |
Scroll to view the full table
Budget 2026 - 2027
ASKAM AND IRELETH PARISH COUNCIL
AGREED BUDGET FOR 2026 - 2027
| Clerk's Salary & Pension |
|
10124 |
| Room Rental |
|
312 |
| Admin ,Stationery,Photocopies |
|
800 |
| Insurance |
|
2000 |
| Telephone |
|
240 |
| Postage |
|
30 |
| Litter Bins, Benches & Signage |
|
3500 |
| Steel Street Park, Memorial Garden & Jubilee |
|
4000 |
| Extra landscaping & ground maintenance * |
|
3500 |
| Annual Ground Maintenance Total for year which includes |
|
12000 |
| Duddon Road |
|
|
| Askam Community Field |
|
|
| Steel/Sharp Street Recreation area |
|
|
| New Road/Stafford Street/Dr Jain area |
|
|
| Headlands/Jubilee Garden |
|
|
| Fallowfield Road and Alley |
|
|
| Wakefield Street banking |
|
|
| Jubilee Fountain Area |
|
|
| Litter & Dog Waste |
|
|
| Dog Fouling |
|
|
| Litter Areas & Beach Cleaning |
|
|
| Festivals |
|
|
| Carnival Contribution |
|
|
| Christmas Light Event |
|
4000 |
| Remembrance Sunday |
|
300 |
| Youth Activities |
|
|
| Grant Aid S137 |
|
1000 |
| Subscriptions/Training |
|
800 |
| Footpaths, Parks & RofW |
|
200 |
| Mileage (Cllrs & Clerk) |
|
100 |
| VAT on Payments |
|
|
| Communications |
|
|
| Website |
|
700 |
| Highways, Signs & Crime Prevention |
|
250 |
| Funding for publc toilet |
|
200 |
| Audit & Election Costs |
|
300 |
| TOTAL |
|
44356 |
Scroll to view the full table
Income and Expenditure 19 May 2026
Expenditure
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
2025/2026 BUDGET |
CURRENT VARIANCE |
| Clerk's Salary & Pension |
811.20 |
811.20 |
|
|
|
|
|
|
|
|
|
|
1,622.40 |
10,124.00 |
8,501.60 |
| Room Rental |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
312.00 |
312.00 |
| Admin, Stationery, Photocopies |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
800.00 |
800.00 |
| Insurance |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
2,000.00 |
2,000.00 |
| Telephone |
20.00 |
20.00 |
|
|
|
|
|
|
|
|
|
|
40.00 |
240.00 |
200.00 |
| Postage |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
30.00 |
30.00 |
| Litter Bins, Benches & Signage, Gazebo |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
3,500.00 |
3,500.00 |
| Park and Memorial Garden Extra Work |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
4,000.00 |
4,000.00 |
| Extra landscaping incl plants for village planters |
|
300.00 |
|
|
|
|
|
|
|
|
|
|
300.00 |
3,500.00 |
3,200.00 |
| Annual Ground Maintenance which includes: |
1,100.00 |
1,100.00 |
|
|
|
|
|
|
|
|
|
|
2,200.00 |
12,000.00 |
9,800.00 |
| Duddon Road |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Askam Community Field |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Steel/Sharp Street Recreation area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| New Road/Stafford Street/Drs area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Headlands/Jubilee Garden |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Fallowfield Road and Alley |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Wakefield Street |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Memorial Garden |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Turnstone Area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Litter & Dog Waste |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Dog Fouling |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Litter Areas & Beach Cleaning |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Festivals |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Carnival Contribution |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Christmas Light Event |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
4,000.00 |
4,000.00 |
| Remembrance Sunday & VE DAY 80 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
300.00 |
300.00 |
| Youth Activities |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Grant Aid S137 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
1,000.00 |
1,000.00 |
| Subscriptions/Training/Data Protection |
586.02 |
|
|
|
|
|
|
|
|
|
|
|
586.02 |
800.00 |
213.98 |
| Footpaths, Parks & RofW |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
200.00 |
200.00 |
| Mileage & Expenses (Cllrs & Clerk) |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
100.00 |
100.00 |
| VAT on Payments |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
| Communications |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
700.00 |
|
| Website |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
250.00 |
250.00 |
| Highways, Signs & Crime Prevention, Safety |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Decommissioning Police Pod |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Funding for public toilet |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
200.00 |
200.00 |
| Audit and Election Costs |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
300.00 |
300.00 |
| TOTAL EXPENDITURE |
2,517.22 |
2,231.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,748.42 |
44,356.00 |
39,607.58 |
Incoming & Banking
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
TOTAL AFTER DEDUCTIONS |
| Carried over |
£26,686.05 |
|
|
|
|
|
|
|
|
|
|
|
£26,686.05 |
|
| Precept |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Bank Interest |
£18.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Grants, Returned, Cancelled Cheques |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| VAT Reclaim |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL INCOME |
£26,704.96 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£26,686.05 |
£21,937.63 |
Income and Expenditure 21 April 2026
Expenditure
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
2025/2026 BUDGET |
CURRENT VARIANCE |
| Clerk's Salary & Pension |
811.20 |
|
|
|
|
|
|
|
|
|
|
|
811.20 |
10,124.00 |
9,312.80 |
| Room Rental |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
312.00 |
312.00 |
| Admin ,Stationery,Photocopies |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
800.00 |
800.00 |
| Insurance |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
2,000.00 |
2,000.00 |
| Telephone |
20.00 |
|
|
|
|
|
|
|
|
|
|
|
20.00 |
240.00 |
220.00 |
| Postage |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
30.00 |
30.00 |
| Litter Bins, Benches & Signage, Gazebo |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
3,500.00 |
3,500.00 |
| Park and Memorial Garden Extra Work |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
4,000.00 |
4,000.00 |
| Extra landscaping incl plants for village planters |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
3,500.00 |
3,500.00 |
| Annual Ground Maintenance which includes: |
1,100.00 |
|
|
|
|
|
|
|
|
|
|
|
1,100.00 |
12,000.00 |
10,900.00 |
| Duddon Road |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Askam Community Field |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Steel/Sharp Street Recreation area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| New Road/Stafford Street/Drs area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Headlands/Jubilee Garden |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Fallowfield Road and Alley |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Wakefield Street |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Memorial Garden |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Turnstone Area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Litter & Dog Waste |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Dog Fouling |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Litter Areas & Beach Cleaning |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Festivals |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Carnival Contribution |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Christmas Light Event |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
4,000.00 |
4,000.00 |
| Remembrance Sunday & VE DAY 80 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
300.00 |
300.00 |
| Youth Activities |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Grant Aid S137 |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
1,000.00 |
1,000.00 |
| Subscriptions/Training/Data Protection |
586.02 |
|
|
|
|
|
|
|
|
|
|
|
586.02 |
800.00 |
213.98 |
| Footpaths, Parks & RofW |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
200.00 |
200.00 |
| Mileage & Expenses (Cllrs & Clerk) |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
100.00 |
100.00 |
| VAT on Payments |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
| Communications |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
700.00 |
|
| Website |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
250.00 |
250.00 |
| Highways, Signs & Crime Prevention, Safety |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Decommissioning Police Pod |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Funding for public toilet |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
200.00 |
200.00 |
| Audit and Election Costs |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
300.00 |
300.00 |
| TOTAL EXPENDITURE |
2,517.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,517.22 |
44,356.00 |
41,838.78 |
Incoming & Banking
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
TOTAL AFTER DEDUCTIONS |
| Carried over |
£26,686.05 |
|
|
|
|
|
|
|
|
|
|
|
£26,686.05 |
|
| Precept |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Bank Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Grants, Returned, Cancelled Cheques |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| VAT Reclaim |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| TOTAL INCOME |
£26,686.05 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£0.00 |
£26,686.05 |
£24,168.83 |
Income and Expenditure MAR 2026
Expenditure
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
2025/2026 BUDGET |
CURRENT VARIANCE |
| Clerk's Salary & Pension |
924.74 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
811.20 |
9,847.94 |
9,735.00 |
(112.94) |
| Room Rental |
|
|
|
100.00 |
|
|
|
20.00 |
125.00 |
|
|
75.00 |
320.00 |
300.00 |
(20.00) |
| Admin ,Stationery,Photocopies |
|
7.50 |
|
|
|
8.17 |
151.93 |
|
|
8.17 |
|
186.34 |
362.11 |
600.00 |
237.89 |
| Insurance |
|
1,614.03 |
|
|
|
|
|
|
|
|
|
|
1,614.03 |
1,614.03 |
0.00 |
| Telephone |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
20.00 |
240.00 |
240.00 |
0.00 |
| Postage |
|
6.96 |
|
|
|
|
|
|
|
|
|
|
6.96 |
30.00 |
23.04 |
| Litter Bins, Benches & Signage, Gazebo |
|
315.00 |
|
|
|
|
775.00 |
|
|
800.00 |
|
|
1,890.00 |
2,000.00 |
110.00 |
| Park and Memorial Garden Extra Work |
|
|
|
|
|
|
1,480.00 |
|
|
|
1,510.00 |
410.00 |
3,400.00 |
3,500.00 |
100.00 |
| Extra landscaping incl plants for village planters |
|
35.33 |
64.95 |
|
800.00 |
424.00 |
|
|
|
|
|
|
1,324.28 |
2,000.00 |
675.72 |
| Annual Ground Maintenance which includes: |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
866.15 |
10,393.80 |
10,500.00 |
106.20 |
| Duddon Road |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Askam Community Field |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Steel/Sharp Street Recreation area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| New Road/Stafford Street/Drs area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Headlands/Jubilee Garden |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Fallowfield Road and Alley |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Wakefield Street |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Jubilee Fountain area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Memorial Garden |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Turnstone Area |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Litter & Dog Waste |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Dog Fouling |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Litter Areas & Beach Cleaning |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Festivals |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
0.00 |
0.00 |
| Christmas Light Event |
|
|
|
|
|
119.16 |
|
|
200.00 |
|
2,210.00 |
|
2,529.16 |
3,500.00 |
970.84 |
| Remembrance Sunday |
|
7.99 |
|
|
|
17.32 |
110.00 |
25.64 |
50.00 |
|
|
|
210.95 |
300.00 |
89.05 |
| Youth Activities |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Grant Aid S137 |
|
|
|
|
|
|
|
|
|
|
|
600.00 |
600.00 |
1,000.00 |
400.00 |
| Subscriptions/Training/Data Protection |
|
87.49 |
|
570.15 |
|
|
|
|
|
52.00 |
42.00 |
|
751.64 |
760.00 |
8.36 |
| Footpaths, Parks & RofW |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
100.00 |
100.00 |
| Mileage & Expenses (Cllrs & Clerk) |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
100.00 |
100.00 |
| VAT on Payments |
|
24.67 |
12.99 |
|
212.00 |
182.14 |
326.38 |
333.23 |
346.46 |
443.63 |
206.30 |
255.23 |
2,343.03 |
|
|
| Communications |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
|
| Website |
|
|
|
|
|
|
|
|
|
|
|
500.00 |
500.00 |
300.00 |
(200.00) |
| Highways, Signs & Crime Prevention, Safety |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
200.00 |
200.00 |
| Decommissioning Police Pod |
|
|
|
|
|
|
|
|
|
|
|
|
0.00 |
|
0.00 |
| Funding for public toilet |
|
|
|
|
|
|
150.00 |
|
|
|
|
|
150.00 |
150.00 |
0.00 |
| Audit and Election Costs |
|
|
100.00 |
|
260.00 |
|
|
|
|
|
|
|
360.00 |
360.00 |
0.00 |
| TOTAL EXPENDITURE |
1,810.89 |
3,796.32 |
1,875.29 |
2,367.50 |
2,969.35 |
2,448.14 |
4,690.66 |
2,076.22 |
2,418.81 |
3,001.15 |
5,665.65 |
3,723.92 |
36,843.90 |
37,289.03 |
445.13 |
Incoming & Banking
|
APR |
MAY |
JUNE |
JULY |
AUG |
SEPT |
OCT |
NOV |
DEC |
JAN |
FEB |
MAR |
CURRENT TOTAL |
TOTAL AFTER DEDUCTIONS |
| Carried over |
£20,853.42 |
|
|
|
|
|
|
|
|
|
|
|
£20,853.42 |
|
| Precept |
£41,000.00 |
|
|
|
|
|
|
|
|
|
|
|
£41,000.00 |
|
| Bank Interest |
£20.36 |
£54.49 |
£52.76 |
£49.70 |
£43.51 |
£45.38 |
£39.94 |
£31.48 |
£36.07 |
£29.31 |
£24.03 |
£23.27 |
£450.30 |
|
| Grants, Returned, Cancelled Cheques |
|
|
|
|
|
|
|
|
|
|
|
£130.00 |
£130.00 |
|
| VAT Reclaim |
£1,526.23 |
|
|
|
|
|
|
|
|
|
|
|
£1,526.23 |
|
| TOTAL INCOME |
£63,400.01 |
£54.49 |
£52.76 |
£49.70 |
£43.51 |
£45.38 |
£39.94 |
£31.48 |
£36.07 |
£29.31 |
£24.03 |
£153.27 |
£63,959.95 |
£27,116.05 |
Accounts-Monthly-Oct-23.xls
Accounts-Monthly-Sept-2023.xls
Accounts-Monthly-MAy-2023.xls
Accounts-Monthly-Sheet-July-2023-.xls
Accounts-Monthly-Sheet-2022-2023.xls