Appendix 1
Perth and Kinross Council · 21 December 2022
Back to Perth Common Good Fund Committee — 21 December 2022 and its agenda
Text extracted from the council's PDF. Layout and reading order may differ from the original.
Page 1
Appendix 1 PERTH COMMON GOOD FUND FINANCIAL STATEMENT FOR FINANCIAL YEAR 2022/23 AS AT 31 OCTOBER 2022 2022/23 Budget Actual to date Committed and Under Consideration Projected Outturn Projection Over/(Under) Spend £ £ £ £ £ Expenditure Property Costs Rent & Rates 1,300 1,163 - 1,300 - Repairs and Maintenance - General 15,000 - - 13,500 (1,500) Depreciation & Impairment 3,400 - - 3,400 - 19,700 1,163 - 18,200 (1,500) Supplies and Services Financial Assistance - St Johns Kirk Carillon 2,000 - 2,000 2,000 - Financial Assistance - Fireworks 16,500 15,000 5,594 22,094 5,594 Financial Assistance - Small Grants 60,000 14,149 19,612 54,406 (5,594) Financial Assistance - Capital Grants 40,000 - 37,000 40,000 - Administration Charges 15,000 - - 15,000 - Legal Fees - - - 1,500 1,500 Printing, Stationery, Advertising and Postages 500 - - 500 - 134,000 29,149 64,206 135,500 1,500 Christmas Events Rent, Rates & other property costs (storage for Christmas lights) 15,000 10,350 4,650 15,000 - Erect, Dismantle and Maintain Christmas Lights 20,000 - 16,987 20,000 - Switch on Ceremony 40,000 - 40,000 40,000 - 75,000 10,350 61,637 75,000 - Total Expenditure 228,700 40,662 125,843 228,700 - Income Rents, Fees & Charges 244,000 185,639 - 274,625 30,625 Interest on Investments 6,000 - - 16,500 10,500 Fishing Permits 900 254 - 900 - Total Income 250,900 185,893 - 292,025 41,125 Surplus / (Deficit) 22,200 145,231 (125,843) 63,325 41,125 Estimated Opening Balance 01/04/22 1,818,992 1,818,992 Surplus / (Deficit) 22,200 63,325 Projected Common Good Fund Balance at 31 March 2023 1,841,192 1,882,317 Earmarked in Reserves:- Minimum Revenue Account Balance (1,500,000) (1,500,000) Repair and Renewal Reserve (120,000) (120,000) Projected Uncommitted Closing Balance at 31 March 2023 221,192 262,317
Page 2
Appendix 1 PERTH COMMON GOOD FUND FINANCIAL STATEMENT FOR FINANCIAL YEAR 2022/23 AS AT 31 OCTOBER 2022 Grants Small Grants Capital Grants Meeting Paid Perthshire Musical (Competition) Festival Association (Perform in Perth) 4,569£ 26/04/2022 Perth Chinese Association 9,000£ 26/04/2022 St Johns RC Academy Parent Council - annual prizegiving 580£ 22/06/2022 Total Paid 14,149£ -£ Committed PLUS Perth and Kinross 1,920£ 26/04/2022 PKAVS Mental Health & Wellbeing Hub (The Walled Garden) 17,000£ 26/04/2022 St. John’s Kirk of Perth 20,000£ 26/04/2022 Black Watch Castle & Museum - Jubilee Celebrations 685£ 22/06/2022 P&K District Scout Council - World Scout Jamboree 2023 900£ 28/09/2022 Perth Strathearn Round Table - Perth Fireworks Display 2023 5,594£ 28/09/2022 Total Committed 9,099£ 37,000£ Under Consideration Perth Amateur Operatice Society - Musical March 2023 3,420£ 22/12/2022 Perthshire Music Festival - March 2023 5,424£ 22/12/2022 Moncreiffe Tea Dance Group - Christmas Party 2022 255£ 22/12/2022 St John's Kirk - Carillon 2022/23 2,000£ 22/12/2022 Perth Orchestral Society 4,400£ 22/12/2022 Tulloch Primary School - Pantomime December 2022 480£ 22/12/2022 Buttons & Bows Baby Bank 540£ 22/12/2022 Perth Festival of Arts - Annual Arts Festival May 2023 1,588£ 22/12/2022 Total Under Consideration 18,107£ -£ Total £ 41,355 £ 37,000