Democracy Spraffa

Agenda Document Pack - Kinross-shire Local Committee - 18/08/2022

Perth and Kinross Council · 18 August 2022
Back to Kinross-shire Committee — 18 August 2022 and its agenda

Text extracted from the council's PDF. Layout and reading order may differ from the original.

Original council PDF · Download plain text

Page 1

Securing the future… • Improving services 
• Enhancing quality of life • Making the best use of public
resources 
Council Building
2 High Street
Perth
PH1 5PH 
11/08/2022 
A meeting of the Kinross-shire Local Committee will be held virtually on
Thursday, 18 August 2022 at 17:00. 
If you have any queries please contact Committee Services on (01738) 475000 or
email Committee@pkc.gov.uk. 
THOMAS GLEN
Chief Executive 
Those attending the meeting are requested to ensure that all notifications are
silent on their device and other devices are in silent mode. 
Please note that the meeting will be broadcast online and recorded.  The
recording will be publicly available on the Council’s website following the
meeting. 
Voting Members
Councillor Willie Robertson, Perth and Kinross Council (Convener)
Councillor Dave Cuthbert, Perth and Kinross Council (Vice-Convener)
Councillor Neil Freshwater, Perth and Kinross Council
Councillor Richard Watters, Perth and Kinross Council 
Non-Voting Members
Sarah Bruce-Jones, Fossoway Community Council
David Colliar, Kinross Community Council
Andy Miller, Portmoak Community Council
Margaret Ponton, Glenfard Community Council
Fran Principe-Gillespie, Cleish & Blairadam Community Council
Malcolm Thomson, Milnathort & Orwell Community Council 
Page 1 of 24

Page 2

Page 2 of 24

Page 3

Kinross-shire Local Committee 
Thursday, 18 August 2022 
AGENDA 
MEMBERS ARE REMINDED OF THEIR OBLIGATION TO DECLARE ANY
FINANCIAL OR NON-FINANCIAL INTEREST WHICH THEY MAY HAVE IN ANY
ITEM ON THIS AGENDA IN ACCORDANCE WITH THE COUNCILLORS’ CODE
OF CONDUCT. 
1 WELCOME AND APOLOGIES   
2 DECLARATIONS OF INTEREST   
3 MINUTE OF MEETING OF THE KINROSS-SHIRE LOCAL
COMMITTEE OF 30 JUNE 2022 FOR APPROVAL
(copy herewith) 
5 - 6 
4 MATTERS ARISING   
(i)  ROAD SAFETY UPDATE   
(ii)  BLAIRGONE PRIMARY SCHOOL   
5 APPLICATIONS FOR FINANCIAL ASSISTANCE
Report by Head of Cultural and Community Services (copy herewith
22/187) 
7 - 14 
6 2021/22 & 2022/23 FINANCIAL STATEMENTS
Report by Head of Finance (copy herewith 22/188) 
15 - 24 
Page 3 of 24

Page 4

Page 4 of 24

Page 5

KINROSS-SHIRE LOCAL COMMITTEE 
Minute of meeting of the Kinross-shire Local Committee held virtually on Thursday
30 June 2022 at 5.00pm. 
Present: Councillors W Robertson (Convener), D Cuthbert (Vice-Convener),
N Freshwater and R Watters. 
In Attendance:  B Renton, L Haxton, D McKeown and D Swann (Communities);
L Simpson, K Molley and A Brown (Corporate and Democratic Services). 
Councillor W Robertson, Convener, Presiding. 
The Convener led discussion on items 1-3 and P1 and Vice-Convener on item 4. 
1. WELCOME AND APOLOGIES 
The Convener welcomed all present to the meeting. 
Due to technical difficulties, Community Council members were unable to join
the meeting.  It can be assured that the problem has been resolved for future
meetings. 
2. DECLARATIONS OF INTEREST 
There were no Declarations of Interest made in terms of the Councillors’ Code
of Conduct. 
3. MINUTE OF PREVIOUS MEETING 
The minute of meeting of the Kinross-shire Local Committee of 21 April 2022
was submitted and approved as a correct record. 
4. MATTERS ARISING 
(i) Blairingone Primary School 
L Haxton provided a verbal update on Blairingone Primary School. At the
Kinross-shire Local Committee in January, a 12-month period had been
agreed to allow communities to come forward with proposals for the site. So
far, there had been interest from Fossoway Community Development Trust
and a meeting was being held later that evening to discuss their options. It be
requested that an update on Blairingone Primary School be brought back to
the August Committee. 
(ii) Road Safety 
D McKeown provided a verbal update on traffic regulation orders and various
road safety projects throughout Kinross-shire with reference to Drum and
Glenfarg. He added that officers plan to arrange meetings with ward
councillors to assess the road safety criteria. D McKeown advised that an
update on the projects at the A977 would be sent to elected members and
3
Page 5 of 24

Page 6

Fossoway Community Council. Members requested that road safety updates
be provided at all future Kinross-shire Local Committee meetings. 
IT WAS AGREED THAT THE PUBLIC AND PRESS SHOULD BE EXCLUDED
DURING CONSIDERATION OF THE FOLLOWING ITEMS IN ORDER TO AVOID
THE DISCLOSURE OF INFORMATION WHICH IS EXEMPT IN TERMS OF
SCHEDULE 7A TO THE LOCAL GOVERNMENT (SCOTLAND) ACT 1973. 
P1. SALE OF 82M2 OF LAND, PRIVATE PARKING AT MYRE COTTAGE, 11
SMITH STREET, KINROSS   
There was submitted a report by Head of Planning and Development (22/159)
seeking feedback from the Kinross-shire Committee on the proposal to sell 82m2 (or
thereby) of land at Myre Cottage, Smith Street, Kinross to the current owner of Myre
Cottage for the continued existing use as private parking and access to private
property, the sale proceeds generated will be allocate to the Kinross Common Good
Fund. 
Resolved: 
It be noted that feedback from Kinross-shire Local Committee Members be
incorporated in a future report to the Property Sub Committee on the proposal to
grant a sale of a part of the Myre Park title (82 square metres) to the current owner
of Myre Cottage on the basis of the terms contained in this Report and to be agreed
and to the satisfaction of the Head of Planning and Development and the Head of
Legal Services. 
Page 6 of 24

Page 7

PERTH AND KINROSS COUNCIL 
Kinross-shire Local Area Committee  
18 August 2022  
APPLICATIONS FOR FINANCIAL ASSISTANCE – 
KINROSS COMMON GOOD FUND  
Report by Head of Cultural and Community Services 
PURPOSE 
1.1 The report asks Kinross-shire Local Area Committee to consider one small
grant application and one capital grant application for financial assistance. 
2. RECOMMENDATION(S)
2.1  It is recommended that Committee: 
• Consider the applications and agree any financial assistance to be
awarded. 
3.  STRUCTURE OF REPORT 
3.1 This report is structured over the following sections: 
• Section 4: Background / Main Issues
• Section 5: Proposals: Small Grants
• Section 6: Proposals: Capital Grants
• Section 7: Conclusion 
4. BACKGROUND / MAIN ISSUES 
4.1 Perth and Kinross Council owns land and property which forms part of the 
Common Good of the former burghs in Perth and Kinross and has a statutory 
duty in terms of section 15 of the Local Government etc. (Scotland) Act 1994 
to administer this land and property “having regard to the interests of the 
inhabitants” of those former burghs. This duty also applies to the 
administration of the associated Common Good Funds. 
4.2 The Common Good Funds have traditionally demonstrated their support 
to local residents and organisations by distributing grants. These grant awards 
allow individuals and local organisations to carry out a wide range 
of community-based activities. 
5
Page 7 of 24

Page 8

4.3  Applications to Common Good Funds vary across the different former burghs 
of Perth and Kinross. This report is for the Kinross Common Good Fund. 
4.4  A summary of the projected surplus, committed grant funding, and the 
surplus remaining, is provided below:  
2022/23 projected surplus £5,131
Value of grants paid and committed  £0
Remaining projected uncommitted surplus £5,131
Value of funding requested and under
consideration 
£50,000
5. PROPOSALS – SMALL GRANTS 
Perth and District Scout Council (joint application between Kinross
Common Good Fund and Perth Common Good Fund) 
5.1 A grant has been requested from the Perth and District Scout Council towards
their World Scout Jamboree. The grant would contribute towards financial
support for young Scouts aged 14-17 and young leaders aged 18-25 to attend
the World Scout Jamboree in Korea 2023. The event, running from 1-12 August
this year, takes place every four years, enabling participants to meet other
scouts from different cultures, religions, countries and continents. The event
consists of team building, learning, and cultural activities. 
5.2 The grant will go towards funding the ticket costs for 1 scout and 1 young leader
from the Kinross Common Good Fund area to attend the event. The other 7
scouts and 2 young leaders attending the event are from the Perth Common
Good area and will be applying to the Perth Common Good fund for financial
support for their tickets. The Scouts are required to raise the travel and ticket
funds themselves with the assistance of local leaders. Part of the ticket costs
are used towards enabling Scouts from less affluent countries in the world to
attend. All 11 participants and their parents are running various fundraising
events over the next few months – a Duck Race, Ceilidhs, Race Nights, and
supermarket bag packing. 
5.3 The total cost of the project is estimated at £37,020, of which £15,115 has been
secured through other sources and £6000 is expected through further
fundraising activities. A breakdown of costs has been provided below. The
applicant has not received grant funding from the Common Good Fund in the
last three years, however the same event held in West Virginia in 2019 was
partly funded by the Perth Common Good Fund in 2018 (£1,575). 
Specific items Basis of Costing Amount
8 Scouts attendance fees 8 x £3,765 £30,120
3 International Service team members aged
18+ attendance fees
3 x £2,300 £6,900
Total proposed expenditure £37,020
Funding from Perth City Boys Club Trust (secured) £2,500
Page 8 of 24

Page 9

Funding from Jimmie Cairncross Charitable Trust (secured) £2,500
Funding from Forteviot Charitable Trust (secured) £3,765
Funding from Dunkeld Masonic Lodge (secured) £250
Funding from Thomson Charitable Trust (secured) £2,100
Funding from The Rotary Club of Perth (secured) £1,000
Fundraising activities – Duck Race (secured) £3,000
Fundraising activities – Other planned events (expected) £6,000
Funding from Perth Common Good Fund (requested) £900 
Additional Pending Funding
Basil Death Trust, Lethendy
Charitable Trust, Perth
Guildry (applied)
There are no maximum or minimum request
amounts applied to these funding sources. It
is up to each funder to determine how much
they are willing to give in support of the
project. 
Consideration 
5.4  This is a joint funding application between Kinross Common Good Fund and
Perth Common Good Fund. The group have raised £15,115 so far, with
£21,905 left to fund. The application to the Perth Common Good Fund, based
on Criteria 9.5, is estimated to provide the group with an additional £900 (for 7
Scouts and 2 Young Leaders) if the Perth Common Good Fund Committee
agree to award the considered amount. This would leave a gap of £21,005 left
to be funded. Committee is asked to consider the request in the report and
determine the level of any grant to be awarded for 1 Scout and 1 Young Leader
from the Kinross Common Good Fund area. There is an estimated fund of
£5,000 for Kinross Common Good Fund for 2022/23 and it is recommended
that any contribution does not exceed that figure. Communities Service staff
can offer support to the applicant to source the remaining funds to allow the trip
to go ahead. 
6. PROPOSALS – CAPITAL GRANTS 
King George V Playing Field, Kinross, Management Committee 
6.1 An application has been received from King George V (KGV) Playing Field,
Kinross, Management Committee for their KGV Pavilion / Changing Facilities
Extension project. The project involves extending the existing pavilion and
changing facilities situated at the King George V playing fields in Kinross. The
proposed extension will improve the capacity and quality of the facilities,
supporting the separation of male and female, adult and youth players including
more flexible changing arrangements for disabled and/or trans-gender players.
At present, the different age groups who use the space have to compromise
and restrict their use of the facilities to prevent overlap. Extending the facilities
would provide simultaneous fixture availability, increasing availability for all.
The extension will also provide improved facilities for meetings and social
activities for both affiliated sporting clubs and also the wider community. In
Page 9 of 24

Page 10

addition to this, improvements will be made to improve disabled/wheelchair
accessibility in the upstairs facilities, and the car parking facilities will be
upgraded to include 26 additional spaces. 
6.2 The project expects to benefit around 948 people of all ages from the Common
Good Area (affiliated club members). The project is also expected to benefit
around 500 other people from a mix of the Common Good area, elsewhere in
Perth and Kinross and outwith Perth and Kinross, as membership is likely to
increase. Planning permission was secured for the work in June 2019 and work
is now being restarted following the pandemic, after completing the foundation
work to protect the approved planning permission. Building work is set to
commence in October 2022, with the aim to be completed in time for the
2023/2024 season in August 2023. 
6.3 The total cost of the project is £280,000, of which £130,000 has been secured
and £100,000 (not including Common Good Fund request) is pending - a
breakdown of costs has been provided below. £50,000 has been requested
from the Kinross-shire Common Good Fund. The applicant has not received
grant funding from the Common Good Fund in the last three years. 
Specific items Basis of Costing Amount
Legal fees and charges – planning
permission
Actual incurred cost –
planning is complete
£1,200
Alterations to existing buildings -
extension
Quote £212,800
Extension to car park Quote £30,000
Architects and other professional fees –
drawings complete.
Quote £6,000
Ground works, electrical, plumbing,
labour, decorating
Quote from group
undertaking and
paying for the work.
£30,000
Total proposed expenditure £280,000
Contribution from Kinross Rugby Club members (secured) £30,000
Funding from Gannochy Trust (secured) £40,000
Funding from Arthur and Margaret Thompson Trust
(secured)
£60,000
Funding from Sport Scotland (pending) £50,000
Funding from Scottish Rugby Union Sustainability Fund
(pending)
£50,000
Funding requested £50,000 
6.4 The running costs of the pavilion will be covered by club subscriptions and other
fundraising efforts. Costs for running the existing downstairs changing facilities
(e.g. heating, lighting, water etc) are recharged to the clubs that use these
facilities. The upstairs club room facility is operated by Kinross Rugby Club and
is financed through subscriptions, bar takings and hire charges for the facility.
This operating model will continue post completion of the project. The Rugby
Club have agreed to enter into a management agreement to run the pavilion
and grassland pitches/areas, covering the 2045 lifespan of the current
agreement. The following table summarises the anticipated income generation
Page 10 of 24

Page 11

and revenue costs. Please note the current years accounts had £10k COVID
support, but the projected years do not.   
Income (£) Expenditure (£) Net (£)
Current position 72,707 64,931 7,776
Year 1 65,000 58,000 7,000
Year 2 68,250 60,900 7,350
Year 3 71,663 63,945 7,718
Year 4 73,812 65,863 7,949
Year 5 75,289 67,180 8,109 
Consideration 
6.5  The Committee is asked to consider the request in the report and determine 
the level of any grant to be awarded. There is an estimated fund of £5,000 for
Kinross Common Good Fund for 2022/23 and it is recommended that any
contribution does not exceed that figure. Communities Service staff can offer
support to the applicant to source the remaining funds to allow the project to go
ahead. 
7. CONCLUSION 
7.1 The Committee is asked to consider the applications and agree any financial
assistance to be awarded. 
Author(s) 
Name   Designation  Contact Details 
Lee Haxton  Community Planning
Team Leader 
Communityplanningpartnership@pkc.gov.uk     
Approved  
Name  Designation  Date 
Barbara Renton  Executive Director
(Communities) 
APPENDICES 
• None 
ANNEX 
Page 11 of 24

Page 12

1.  IMPLICATIONS, ASSESSMENTS, CONSULTATION, AND
COMMUNICATION 
Strategic Implications  Yes / None 
Community Plan / Single Outcome Agreement   Yes 
Corporate Plan   Yes 
Resource Implications    
Financial   Yes 
Workforce  None 
Asset Management (land, property, IST)  None 
Assessments    
Equality Impact Assessment  None 
Strategic Environmental Assessment  None 
Sustainability (community, economic, environmental)  None 
Legal and Governance   None 
Risk  None 
Consultation   
Internal   Yes
External   None 
Communication   
Communications Plan   None 
1.  Strategic Implications 
Community Plan  
1.1  The proposals will contribute to the Community Plan’s aim of safe, healthy
and inclusive communities and the outcome of communities will have 
improved quality of life. 
Corporate Plan 
1.2 The proposals will contribute to the Corporate Plan’s objectives of developing 
educated, responsible and informed citizens and the outcome of people are 
ready for life and work.  
2.  Resource Implications 
Financial    
2.1  The Head of Finance has been consulted and has indicated agreement with 
the proposals. The recommendations contained within this report will be 
funded from the 2022/23 Financial Assistance budget.  
Workforce 
2.2  Not applicable. 
Asset Management (land, property, IT) 
Page 12 of 24

Page 13

2.3  Not applicable. 
3.  Assessments 
Equality Impact Assessment   
3.1 Under the Equality Act 2010, the Council is required to eliminate 
discrimination, advance equality of opportunity, and foster good relations 
between equality groups. Carrying out Equality Impact Assessments for plans 
and policies allows the Council to demonstrate that it is meeting these duties. 
3.2 This section should reflect that the proposals have been considered under the 
Corporate Equalities Impact Assessment process (EqIA) with the following 
outcome: Assessed as not relevant for the purposes of EqIA.   
Strategic Environmental Assessment 
3.3  The Environmental Assessment (Scotland) Act 2005 places a duty on the
Council to identify and assess the environmental consequences of its
proposals. 
3.4  However, no action is required as the Act does not apply to the matters
presented in this report. This is because the Committee are requested to note
the contents of the report only and the Committee are not being requested to
approve, adopt or agree to an action or to set the framework for future
decisions.   
Sustainability    
3.5  Not applicable. 
Legal and Governance 
3.6  Not applicable. 
Risk 
3.7  Not applicable. 
4.  Consultation 
Internal 
4.1  The Head of Finance and the Head of Legal and Governance have been
consulted.  
Page 13 of 24

Page 14

External    
4.2  Not applicable. 
5.  Communication 
5.1  Not applicable. 
6.  BACKGROUND PAPERS 
6.1 None. 
Page 14 of 24

Page 15

KINROSS-SHIRE LOCAL COMMITTEE  
18 AUGUST 2022 
2021/22 & 2022/23 FINANCIAL STATEMENTS 
Report by Head of Finance
(Report No 22/188) 
1. PURPOSE OF REPORT 
This report provides the unaudited outturn for Financial Year 2021/22, and the
estimated income and Fund balance for Financial Year 2022/23. 
2. RECOMMENDATIONS 
The Committee is requested to: 
(i) Note the unaudited Income and Expenditure to the 31 March 2022 for
the Kinross Common Good Fund for the 2021/22 Financial Year, as set
out in Appendix 1 to the report. 
(ii) Note the projected Income to 31 March 2023 for the Kinross Common
Good Fund for the 2022/23 Financial Year, as set out in Appendix 2 to
the report. 
3. BACKGROUND / MAIN ISSUES 
3.1 This report provides an update on the unaudited outturn for Financial Year
2021/22, and the monitoring position for Financial Year 2022/23. 
4. PROPOSALS 
Financial Statement 2021/22 
4.1 As detailed in Appendix 1, there is a deficit of £1,335 for the Fund for
Financial Year 2021/22, and the unaudited Fund balance at 31 March 2022 is
£157,151.  The movement from the position previously reported to this
Committee relates to an increase in interest earned on deposits.   
Financial Statement 2022/23
4.2 On the basis of Appendix 2, the anticipated interest earned on deposits for
2022/23 is £1,700. 
4.3 In addition, the Committee agreed to the sale of 82 m2 of land at Myre Park,
Kinross at the meeting on 30 June 2022 (Report 22/159 refers). It is assumed
that the transaction will settle during the current financial year and the
anticipated £3,280 receipt is included in the income estimates for 2022/23. 
6
Page 15 of 24

Page 16

4.4 The total estimated income for financial year 2022/23 is, therefore, £4,980
and the anticipated Fund balance at 31 March 2023 is £162,131. 
4.5 There is one application for financial assistance which will be considered at
this meeting. In the event that the value of the funding award exceeds the
estimated income for the year, which is a decision open to the Committee, the
Fund balance will reduce accordingly.   
Author(s)
Name  Designation Contact Details
Donald Coyne  Senior Accountant CHXFinance@pkc.gov.uk 
Approved 
Name Designation Date
Stewart MacKenzie  Head of Finance 27 July 2022
Karen Donaldson  Chief Operating Officer 
Page 16 of 24

Page 17

ANNEX 
1. IMPLICATIONS, ASSESSMENTS, CONSULTATION AND COMMUNICATION 
Strategic Implications Yes / None
Community Plan / Single Outcome Agreement  None
Corporate Plan  Yes
Resource Implications  
Financial  Yes
Workforce None
Asset Management (land, property, IST) None
Assessments  
Equality Impact Assessment Yes 
Strategic Environmental Assessment Yes
Sustainability (community, economic, environmental) Yes
Legal and Governance  None
Risk None
Consultation 
Internal  Yes
External  None
Communication 
Communications Plan  None 
1. Strategic Implications      
Corporate Plan 
1.1  The Council’s Corporate Plan 2018 – 2023 lays out five outcome focussed
strategic objectives which provide clear strategic direction, inform decisions at
a corporate and service level and shape resources allocation.  They are as
follows:  
(i) Giving every child the best start in life;
(ii) Developing educated, responsible and informed citizens;
(iii) Promoting a prosperous, inclusive and sustainable economy;
(iv) Supporting people to lead independent, healthy and active lives; and
(v) Creating a safe and sustainable place for future generations. 
1.1 This report relates to all objectives.
2.  Resource Implications 
Financial 
2.1 There are no direct financial implications arising from this report other than
those reported within the body of the main report. 
Page 17 of 24

Page 18

3.  Assessments 
Equality Impact Assessment 
3.1 Under the Equality Act 2010, the Council is required to eliminate
discrimination, advance equality of opportunity, and foster good relations
between equality groups.  Carrying out Equality Impact Assessments for plans
and policies allows the Council to demonstrate that it is meeting these duties. 
3.2 The information contained within this report has been considered under the
Corporate Equalities Impact Assessment process (EqIA) and has been
assessed as not relevant for the purposes of EqIA. 
Strategic Environmental Assessment 
3.3 The Environmental Assessment (Scotland) Act 2005 places a duty on the
Council to identify and assess the environmental consequences of its
proposals. 
3.4 The information contained within this report has been considered under the
Act.  However, no action is required as the Act does not apply to the matters
presented in this report.   
Sustainability 
3.5 Under the provisions of the Local Government in Scotland Act 2003 the
Council has to discharge its duties in a way which contributes to the
achievement of sustainable development. In terms of the Climate Change Act,
the Council has a general duty to demonstrate its commitment to sustainability
and the community, environmental and economic impacts of its actions.   
3.6. The information contained within this report has been considered under the
Act.  However, no action is required as the Act does not apply to the matters
presented in this report.   
4. Consultation 
Internal 
4.1 The Chief Operating Officer has been consulted in the preparation of this
report.     
5. BACKGROUND PAPERS 
5.1 No background papers, as defined by Section 50D of the Local Government
(Scotland) Act 1973 (other than any containing confidential or exempt
information) were relied on to any material extent in preparing the above
report. 
Page 18 of 24

Page 19

6. APPENDICES 
• Appendix 1 – Unaudited Kinross Common Good Fund Financial
Statement for period to 31 March 2022 for Financial Year 2021/22.
• Appendix 2 – Kinross Common Good Fund Financial Statement as at
15 July 2022 for Financial Year 2022/23. 
Page 19 of 24

Page 20

Page 20 of 24

Page 21

Appendix 1
KINROSS COMMON GOOD FUND
UNAUDITED FINANCIAL STATEMENT FOR FINANCIAL YEAR 2021/22
£
Expenditure
Supplies and Services
Financial Assistance 1,655
Total Expenditure 1,655
Income
Interest Earned 320
Total Income 320
Surplus / (Deficit) (1,335)
Opening Balance 01/04/21 158,487
Surplus / (Deficit) (1,335)
Total Projected Closing Fund Balance at 31 March 2022 157,151
Minimum Account Balance (157,000)
Uncommitted Projected Closing Fund Balance at 31 March 2022 151
Grants
Paid & Committed Amount Meeting
Light Up Kinross 443£                 by email
Kinross-shire Move Greener 1,200£              16/06/2021
Total Paid & Committed 1,643£            
prior year accrual/payment 12£                  
Total Financial Assistance 1,655£            
Actual
31/03/22
6
Page 21 of 24

Page 22

Page 22 of 24

Page 23

Appendix 2
KINROSS COMMON GOOD FUND
FINANCIAL STATEMENT FOR FINANCIAL YEAR 2022/23 AS AT 15 JULY 2022
£ £ £
Expenditure
Supplies and Services
Financial Assistance 0 0 0
Total Expenditure 0 0 0
Income
Interest Earned 0 0 1,700
Sale of land 0 0 3,280
Total Income 0 0 4,980
Surplus / (Deficit) 0 0 4,980
Opening Balance 01/04/22 157,151 157,151
Surplus / (Deficit) 0 4,980
Total Projected Closing Fund Balance at 31 March 2022 157,151 162,131
Minimum Account Balance (157,000) (157,000)
Uncommitted Projected Closing Fund Balance at 31 March 2023 151 5,131
Grants
Under Consideration Amount Meeting
50,000£           18/08/2022
50,000£           
Projected
Outturn 
Actual to
15/07/22  Committed
King George V Playing Field Management Committee - pavilion extension
6
Page 23 of 24

Page 24

Page 24 of 24