STANDLAKE PARISH COUNCIL - BUDGET 2009 - 2010
	Budget 2008/09		Budget 2009/10
GENERAL ADMIN
Audit Fees	350		400
Clerk Expenses	400		400
Clerk Salary	4750		5513
Insurance	1000		1000
Legal fees
OALC\ORCC\OFPA Subs	260		280
Course Fees
Member's Expenses(Chairman)	160		170
Repairs/ Maintenance	100		100
Y Club/V Hall hire	160		180
Village Info Sheet
Election Expenses	0		0
Communications - leaflets etc	250		250
Website Hosting\Domaine renewal	50
Total	7,480		8,293.00
Graveyard Extension & Car Park	2,500
Loan Repayment	3,646		4285.92
Total	6,146		4,285.92
GRANTS/DONATIONS
Donations - misc	150		150
Village Hall	1,620		200
Youth Club			400
FOSS -			1000
Total	1,770		1,750.00
PARKS/OPEN SPACES
Mowing	2,600		3000
Tree Maintenance	500		500
Pground Maint & Inspection	1,500		1500
Hedge Rec Ground/Tennis courts	1,150
Churchyard upkeep	550		650
Total	6,300		5,650.00
SUB TOTAL	21,696		19,978.92
LESS ANTICIPATED INCOME
LWTC Rent	500		500
Bank Interest	600		200
Total	1,100		700
BUDGET FIGURE	20,596		19,278.92
Required Reserves	7000		8000
Estimated Bank Surplus	5000		8500
Add to/Subtract from Budget figure	2000		-500
PRECEPT 08/09	22596	PRECEPT 09/10	18,778.92
Actual Precept	23,000	Actual Precept	19,000.00