May 2025 Agenda (19th)
|
Year Ending |
|
|
|
31 March 2024 £ |
31 March 2025 £ |
Please round all figures to the nearest £1.Do not leave any boxes blank and report £0 or Nil balances.All figures must agree to underlying financial records |
1. Balances brought forward |
182,251 |
189,150 |
Total balances and reserves at the beginning of the year as recorded in the financial records.Value must agree to Box 7 of previous year |
2. (+) Precept or Rates and Levies |
109,375 |
110,745 |
Total amount of precept (or for IDBs rates and levies) received or receivable in the year.Exclude any grants received. |
3. (+) Total other receipts |
47,811 |
24,217 |
Total income or receipts as recorded in the cashbook less the precept of rates/levies received (line 2). Include any grants received. |
4. (-) Staff costs |
7,671 |
68,712 |
Total expenditure or payments made to and on behalf of all employees.Include gross salaries and wages, employers NI contributions, employers pension contributions, gratuities and severance payments. |
5. (-) Loan interest/ capital repayments |
94,397 |
3,836 |
Total expenditure or payments as recorded in the cashbook less staff costs (line 4) and loan interest/capital repayments (line 5). |
6. (-) All other payments |
189,150 |
170,348 |
Total expenditure or payments as recorded in the cashbook less staff costs (line 4) and loan interest/capital repayments (line 5). |
7. (=) Balances carried forward |
189,150 |
81,216 |
Total balances and reserves at the end of the year.Must equal (1+2+3) - (4+5+6) |
8. Total value of cash |
189,150 |
81,216 |
The sum of all current and deposit bank accounts, cash holdings and short term investments held as at 31 March – To agree with bank reconciliation. |
9. Total fixed assets plus long term investments and assets |
528,873 |
657,660 |
The value of all the property the authority owns – it is made up of all its fixed assets and long terms investments as at 31 March. |
10. Total borrowings |
3,836 |
Nil |
The outstanding capital balance as at 31 March of all loans from third parties (including PWLB). |
Application |
25/0259/LBC (25/0425/HOUS) |
Proposal |
Retrospective installation of electric vehicle charging point box on west elevation |
Location |
83 Church Street, Heckington |
Application |
25/0488/VARCON |
Proposal |
Application to vary Condition 3 (approved plans) to increase garage length by 1018mm attached to planning permission 24/1489/HOUS – Erection of single storey extensions to house and garage. |
Location |
32 Oak Way, Heckington, NG34 9FG |
Application |
25/0485 |
Proposal |
Retrospective application for siting an InPost Parcel Locker |
Location |
Four Winds Service Station, Boston Road, East Heckington |
Application |
Application for prior notification of proposed development by telecommunications code systems operators |
Proposal |
20m High Valmont climable Monopole on 5.2 x 5.2 x 1.4m deep concrete base with Config 1 Circular Headframe for 6No. Antenna Apertures at 60/180/400 and 4No. 600 Dishes. RRU’s BOBS and Active Routers to be fixed to headframe below antennas and associated ancillary works. |
Location |
Small Business Park, Station Road, Heckington |
Application |
25/0489/HOUS |
Proposal |
Proposed single storey extensions to the front of the property including external cladding at first floor level to front elevation. |
Location |
25 Wellington Close, Heckington, NG34 9GZ |
Application |
25/0297/HOUS |
Proposal |
Proposed erection of first floor side extension |
Location |
11 Pocklington Way, Heckington |
Decision |
APPROVED, 24 April 2025 |
Application |
25/0162/HOUS |
Proposal |
Application to vary condition 7 (approved plans) attached to planning permission 23/1313/HOUS – Erection of two storey side and rear extension, single storey rear extension and renovation of outbuildings and garden store (revised description and plans) – installation of log burner and associated flue to outbuilding. |
Location |
61 High Street, Heckington, NG34 9QU |
Decision |
APPROVED, 29 April 2025 |
Application |
25/0015/PMA |
Proposal |
Change of use from Commercial, Business and Service (Use Class E) to a dwelling (Use Class C3), Prior Approval Development |
Location |
Garwick Farm, Boston Road, Heckington |
Application |
25/0280/FTPATH |
Proposal |
Section 119 of the Highways Act 1980 - Diversion of footpath |
Location |
No 9 Land off Burton Road, Heckington |
Application |
24/1383/FUL |
Proposal |
Extension of hard standing to perimeter of existing farm building including extending associated farm track (retrospective) along with the erection of a new farm shed. |
Location |
Land off Side Bar Lane, Heckington |
Application |
25/0013/PMA |
Proposal |
Change of use from commercial, business and service to two dwellings |
Location |
Garwick Farm, Boston Road, Heckington |
Application |
25/0351/PMA |
Proposal |
Installation of roof mounted solar PV to front elevation |
Location |
Building C Heckington Business Park Station Road |
Application |
25/0165/OUT AMENDED |
Proposal |
Application for outline planning permission with some matters reserved (access to be considered) for the erection of 47 dwellings. AMENDED – Additional and amended documents/plans consist of revised transport statement, site access junction levels plan, proposed site access arrangement and agents response. |
Location |
Land to the south of Sleaford Road, Heckington |
Current Account |
6,884.87 |
Bank Account S106 |
28,482.82 |
Bank Account Deposit |
84,573.55 |
AMC Account |
0.00 |
TOTAL |
119,941.24 |
Current Account |
14,058.98 |
Bank Account S106 |
38,562.82 |
Bank Account Deposit |
64,573.55 |
AMC Account |
3,437.20 |
TOTAL |
89,650.85 |
ACCOUNT |
DESCRIPTION |
AMOUNT |
S106 |
NKDC S106 all-weather cricket pitch |
10,080.00 |
Deposit |
|
Nil |
Current |
Colin Ward Funeral Directors (Burial) |
130.00 |
|
HMRC Vat Refund 2024/25 |
10,132.00 |
AMC |
|
Nil |
TOTAL |
As of 6 May2025 date of bank reconciliation |
20,342.00 |
Company Name |
Description |
Budget Head |
NET |
VAT |
GROSS |
Pestforce |
Pest Control for Cemetery |
Cemetery |
550.00 |
0.00 |
550.00 |
Andrew Ward |
Salary (Week 3 - 24 April 2025) |
Salaries |
|
|
|
NEST |
Pension Contribution, Caretaker, 24 April 2025 |
Salaries |
|
|
|
Forceshift Skip Hire |
8 Yard Skip |
Allotments |
262.50 |
52.50 |
315.00 |
HMRC |
Quarter 4 |
Salaries |
|
|
|
Road phone NRB |
Hire of Walkie Talkies |
General |
40.00 |
8.00 |
48.00 |
SKU Electrical |
Electrical works at the Pavilion |
Pavilion |
6034.17 |
1606.83 |
7641.00 |
Heidi Wilson |
Clerk April Salary |
Salaries |
|
|
|
NEST |
Pension Contribution, Clerk, 28 April 2025 |
Salaries |
|
|
|
SRP Hire Solutions |
Portaloo Hire (April) |
General |
100.00 |
20.00 |
120.00 |
Turnbulls |
Clothing for Caretaker |
Caretaker |
70.62 |
14.12 |
84.74 |
Richard Wells Plastering |
Roof Tunnels |
Pavilion |
600.00 |
0.00 |
600.00 |
Steve Wright |
COSHH |
Cemetery |
45.00 |
0.00 |
45.00 |
JJ Contracts |
Window Cleaning, April |
Chambers |
25.00 |
0.00 |
25.00 |
Safety Screens Commercial Rubber |
Rubber interlocking flooring for Workshop |
Cemetery |
434.08 |
86.82 |
520.90 |
Andrew Ward |
Salary (Week 4 - 2 May 2025) |
Salaries |
|
|
|
6 May 2025, date of bank reconciliation |
|
|
33897.78 |
2822.93 |
36720.71 |
Amazon |
Reimbursement to Clerk for cemetery fencing H&S |
Cemetery |
34.37 |
6.87 |
41.24 |
Amazon |
Lever Arch Files |
General |
39.82 |
7.98 |
47.80 |
Amazon |
Cemetery signage H&S |
Cemetery |
9.47 |
1.90 |
11.37 |
Andrew Ward |
Salary (Week 5 - 8 May 2025) |
Salaries |
|
|
|
PKF Littlejohn |
External Audit Fees |
General |
6293.00 |
1258.60 |
7551.60 |
Screwfix |
Blue Paper Roll |
Caretaker |
20.82 |
4.17 |
24.99 |
Amazon |
Stihl Strimmer Wire |
Caretaker |
39.99 |
0.00 |
39.99 |
ElanCity |
Warranty Year 1 and 2 |
General |
248.61 |
49.72 |
298.33 |
|
|
|
33981.44 |
2839.68 |
36821.12 |