16th June 2020 – Detailed Income and Expenditure by Budget Heading 31/03/2020

Princess Committee Report – Month no. 12

108PRINCESSActual Year to dateCurrent Annual
Bud
Variance Annual TotalFunds Available% Spent
1000INCOME – RENT1,2501,25000100.00%
1010INCOME – LETTING30,67230,000-6720102.20%
1063INCOME – PERFORMING RIGHTS1,6370-1,63700.00%
1090INCOME – TECHNICIAN6761,500824045.10%
1091INCOME – PHOTOCOPIES323250-730129.10%
1168INCOME – DONATIONS4170-41700.00%
1320INCOME – REFRESHMENTS/LETS2180-21800.00%
1321INCOME – BOX OFFICE4,5312,000-2,5310226.50%
1323INCOME – CAFE28,21227,000-1,2120104.50%
1334INCOME – ART SALES176150-260117.00%
1335INCOME – LITTLE MIX + £347-1,51801,51800.00%
1338INCOME – OPEN STUDIO1,1731,20027097.70%
1340INCOME – ONLY FOOLS 1119 +£516-879087900.00%
1349INCOME – CHRISTMAS TEA TIME T1900-19000.00%
1351INCOME – BEADERS2110-21100.00%
1362INCOME – PARCHMENT GROUP946800-1460118.30%
1363INCOME – THE ZOOTS 0519 +£420-345034500.00%
1780INCOME – PV CELLS1,0903,5002,410031.10%
PRINCESS :- Income68,97967,650-1,3290102.00%
Actual Year to dateCurrent Annual BudVariance Annual TotalFunds Available% Spent
4000SALARIES & WAGES53,82153,750-71-71100.10%
4001EMPLOYERS NAT INSURANCE4,2724,200-72-72101.70%
4002EMPLOYERS S\ANNUATION7,9778,50052352393.90%
4011BUSINESS RATES8,7159,00028528596.80%
4012WATER RATES3,3052,400-905-905137.70%
4014ELECTRICITY7,0078,0701,0631,06386.80%
4015GAS4,0163,250-766-766123.60%
4016CLEANING etc2,1752,40022522590.60%
4018PRINCESS MAINT & RENEWALS2,0002,00000100.00%
4019PHOTOCOPY CHARGES237300636379.10%
4020MISCELLANEOUS EXPENDITURE1,3351,300-35-35102.70%
4021TELEPHONE & BROADBAND4,1794,000-179-179104.50%
4024MEMBERSHIP/SUBSCRIPTIONS04040400.00%
4025INSURANCES4,2314,300696998.40%
4028TECH 18/191,5200-1,520-1,5200.00%
4032PUBLICITY6,0176,000-17-17100.30%
4033IT MAINTENANCE AND SUPPORT1,3152,00068568565.70%
4036SECURITY & ALARMS3,5272,500-1,027-1,027141.10%
4037PROPERTY MAINTENANCE4273,4303,0033,00312.40%
4052TRADE WASTE DISPOSAL2,3242,50017617693.00%
4053STATUTORY BUILDING CHECKS14514500100.00%
4054CAFE/BAR EXPENDITURE11,83113,8001,9691,96985.70%
4063PERFORMING RIGHTS1,1241,60047647670.30%
4064CARD PAYMENT FEES00000.00%
4065BOX OFFICE CHARGES4,1682,500-1,668-1,668166.70%
4066STAGE SOUND/LIGHTING3,1542,820-334-334111.80%
4067CATERING EXPENDITURE2,4772,500232399.10%
4072ART SALES EXPENDITURE01001001000.00%
4392FOOTFALL MONITORS858500100.10%
PrincessIndirect Expenditure141,387143,4902,1032,10398.50%
less Transfer to EMR1,0000000.00%
Movement to/(from) Gen Reserve-73,4080000.00%
Princess :- Income68,97967,650-1,3290102.00%
Expenditure141,387143,4902,1032,10398.50%
Net Income over Expenditure-72,408-75,840-3,43200.00%
less Transfer to EMR1,0000000.00%
Movement to/(from) Gen Reserve-73,4080000.00%
Grand Totals:- Income68,97967,650-1,3290102.00%
Expenditure141,387143,4902,1032,10398.50%
Net Income over Expenditure-72,408-75,840-3,43200.00%
less Transfer to EMR1,0000000.00%
Movement to/(from) Gen Reserve-73,4080000.00%

The Mayor Councillor Mike Facey said “It was with sadness that Burnham-on-Sea and Highbridge Town Council learnt of the death of Prince Philip, Duke of Edinburgh.”

The flags in the towns of Burnham and Highbridge will be flown at half-mast during this time of national mourning.

Online Book of Condolence

Privacy Policy

Burnham-on-Sea and Highbridge Town Council takes your privacy seriously please see the Council’s privacy notice here.

We use cookies to help make this site better. Read more about our cookie policy.

Skip to content