2018-11-19 – Finance and Personnel Committee Meeting Minutes

Minutes of the Meeting of the Finance and Personnel Committee of Drayton Parish Council

held on Monday 19th November 2018 at the Drayton Village Hall (Lounge),Lockway, Drayton, OX14 4LF at 7.00pm

Present:

  1. Pat Athawes (Chairman)
  2. Richard Williams
  3. Graham Webb
  4. Matthew Lowy

In attendance:

  1. Lorraine Watling (Clerk)

Public

None


13) Apologies for absence

None


14a) Declarations of Interest:

None

14b) Dispensations received by the Clerk:

None


15) The Minutes of the Meetings of 17th September 2018:

were approved as a true record.

  • Proposed: Pat Athawes
  • Seconded: Richard Williams
  • Resolved: Unanimously

16) General Power of Competence:

It was noted that Drayton Parish Council no longer has the General Power of Competence due to its having insufficient elected Councillors.


17) Budget Review Based Upon Account Analysis for April-October 2018 (7 months)

The Committee received and considered a report of the receipts and payments for the current financial year to 31st October 2018 (7 Months), a budget forecast to 31st March 2019 and a suggested budget for 2019/20 (at Appendix A).

1. Budget Review:

The major differences forecast to year end are as follows:

(i) Income
  1. The figures in alpha differ slightly to the budget approved by Council in May 2018 as the precept requested was increased from £80k to £85k but alpha was not updated accordingly.
  2. VAT has not been included as it will be reclaimed and the amount will vary depending on the expenditure.
  3. The income has differed to that originally anticipated as follows:
    – The PC has received an insurance pay out of £435 for the concrete bin that was destroyed by a vehicle at the Village Hall
    – a budget of £2,000 was allocated to cemetery and memorial income and so far this year the Council has already received £2403.00
    – The income from the allotments is less than anticipated due to the timings of the receipts. A budget of £650 was included however allotment payments totalling £504 were receipted on 16/03/18 for year 2018/19 so were included in last years accounts. £121.00 for ground rent has been received.
  4. The total actual income as at 31 October 2018 is therefore £87,967.00 a difference of £305.00
(ii) Expenditure
  1. The Council is currently underspent largely due to the delays arising from Walnut Meadows.
  2. Staff: The appointment of an additional member of staff to work on the Councils projects has been delayed and therefore this budget has not been used.
  3. Grants and Donations: currently underspent although more grant applications are being considered in December 2018.
  4. S142: currently no expenditure against this budget but it is anticipated that a bill will be received.
  5. Burial Ground/Allotments: Currently underspent but the troughs have recently been reset by the Deputy Clerk and so there will be a charge for this, new signage may be made and the hedge may be cut in the spring.
  6. Play and Recreation: underspent as the new play area at Walnut Meadows has yet to be finished. Miller Homes will pay for a qualified RoSPA inspector to check the new equipment and produce a post installation report that will be given to the Parish Council before the Parish Council accepts the play area.
  7. Press and Public Relations, Public Amenities/Open Spaces, Room Hire and Legal and Other Professional Fees, Events and Drayton 2020 Projects: the delays at the Walnut Meadows development mean that these budgets are underspent.
2. Budget Forecast:

Although some budget lines will be overspent and others underspent the overall budget will be underspent at the end of the 2018/19 financial year. The major differences are as follows:

  1. Burial Ground/Memorials: It as anticipated that there will be more income than originally anticipated and less expenditure.
  2. Staff: Payments have been made to the existing staff for work done servicing the Projects Board Committee. The overall general staff budget line, the HMRC budget line and the pensions budget lines will therefore be overspent but this will be balanced out by the underspend on project specific staff costs.
  3. Training and Expenses: These budgets will be overspent due to the recent training that has been booked and the mileage that will arise from this. There is also a stationary bill to account for which will be paid in November and more may be required before the end of the year.
  4. Subscriptions: The budget for subscriptions was initially understated and so will be overspent.
  5. Grants and Donations: It is anticipated that this budget heading will be underspent but the budget line for s137 will be overspent.
  6. Play and Recreation and Public Amenities/open spaces: These budgets will be underspent due to the delayed handover of the new play area and pitches at Walnut Meadows.
  7. The budgets associated with Drayton Projects will be underspent due to the delays arising from Walnut Meadows. It is therefore recommended that an ear-marked reserve is established which will enable the Council to start saving towards the future significant capital costs that are anticipated. The more money that the Council puts into an earmarked reserve for the new pavilion, the less it will eventually need to borrow from the Public Works Loan Board. This will also reduce the associated debt interest that will be charged.

The current budget underspend is anticipated to be in the region of £36,800.

3. Budget for 2019/20.

The draft budget that went to the Finance Committee was based upon this years budget and forecast out-turn. At this stage the tax base for 2019/20 was not known.

The following assumptions were made:

  1. An ear marked reserve will have been started for the new pavilion opened using the forecasted underspend from the current year.
  2. Money will be allocated to the ear marked reserve in 2019/2020
Actions Required at the December 2018 Parish Council Meeting:

That the Parish Council:

  1. Formally notes the budget review, forecast and draft budget v1 (Appendix A)
  2. Discusses and agrees the Parish Council precept that will be requested from VWHDC for 2019/2020 and used for budgeting purposes.
  3. Considers the proposed budget, discusses and agrees any amendments such as a revised precept at the December 2018 Parish Council meeting in order that the final budget can be bought to the Parish Council for formal approval in January 2019.
  4. Gives approval for an ear marked reserve to be established for the new Pavilion – money will then be set aside annually for this purpose until the building is built. Although a Public Works Loan will still be required to fund the build the amount needed would be reduced.

18) Grants.

The Finance Committee received and considered a paper (Appendix B) from the Parish Clerk that noted the grants that had already been paid during 2018/19 and the five grant applications that had been received since the Finance Committee met in September. One of the applications received was from the DAMASCUS Youth Club requesting a grant for 2018-19. This was a duplication of the previous grant application which the Council had agreed and paid on 04/06/2018 and therefore this second grant application was not considered.

Actions Required at the December 2018 Parish Council Meeting:

That the Parish Council formally ratifies the following grant applications approved by the Finance Committee for payment in 2018/19.


  1. Organisation The Abingdon Bridge.
    Amount Approved £1,000.00
    Power Being Used LGA 1972 s137
    Approval resolved (unanimous)


  2. Organisation Drayton Football Club
    Amount Approved £350.00
    Power Being Used LGA 1972 s19
    The Finance Committee did not want to commit the new Council. It agreed to approve a grant for 5 cuts at £70 a cut between December 2018 and April 2019 (inclusive). A further grant for additional cuts can then be reviewed by the new Council in May 2019.
    Proposed: Cllr Richard Williams
    Seconded: Cllr P Athawes
    Approval resolved (unanimous)


  3. Organisation Oxfordshire South & Vale Citizens Advice Bureau
    Amount Approved £1,100.00
    Power Being Used LGA 1972 s137
    Proposed: Cllr Richard Williams
    Seconded: Cllr P Athawes
    Approval resolved (unanimous)


  4. Organisation Be Free Young Carers
    Amount Approved £375.00
    Power Being Used LGA 1972 s137

Total amount of grant expenditure: £2,825.00


19) Draft Expenditure Budget 2019-20:

This agenda item was received and considered by the Finance Committee with the Budget review and noted at minute 17 above.


20) Parish Council Debit Card:

As the Clerk is often the Responsible Financial Officer for a Parish Council it is good practice to minimise the need for them to use their personal finances when making purchases for the Parish Council. Many Parish Councils therefore have an Impress account or a Council Debit card which the Clerk is authorised to use as a form of ‘petty cash’ for stationary or other small purchases. The Clerk has set up the agreed frequent printing plan with the HP Instant Ink service at a cost of £7.99 for 300 pages a month – plus £1 a set for any additional sets of 25 pages, but has requested that a Council bank card be obtained and used for other on-line or other purchases when required. Unity Bank can issue such a bank card – it would be a cash card whereby the statement balance must be cleared at the end of each month.

Recommendation from the Finance Committee: That the Parish Council:

(a) authorises the Clerk to apply for a Parish Council bank card from the Unity Bank

(b) approves the rules and regulations relating to the use of the Council bank card attached at Appendix C


21) Personnel Matters

The Clerk has worked an additional 16 hours preparing the budget review and forecast for 2018/19 and draft budget for 2019/20. The Finance Committee Approved (unanimous) that the Clerk be paid 16 hours overtime for the additional work arising from budget review, forecast and drafting of the 2019/20 budget.

  • Proposed: Patricia Athawes
  • Seconded: Richard Williams
  • Resolved: Unanimously

22) Any Other Matters discussed by the Finance Committee:

(a) That the Clerk will try and schedule all future Finance Committee meetings to be held in the Caudwell Day Centre on the third Monday of the month and that a minimum of 1 hour will be allocated to these meetings.


23) The date of the next meeting.

The next Finance and Personnel Committee meeting will take place on Monday 21st January 2019 at 7.00pm, in the Caudwell Day Centre.

The meeting concluded at 9.15pm

Signed: Pat Athawes (Chairman, Finance and Personnel Committee)

Date: 21st January 2019


Appendix A

2018-19 Budget review Nov 2018

Cost Centre
Agreed Budget 2018-19
Budget Notes
Budget Actuals as at 31 Oct 2018 P7 (£’s)
Notes
Budget Forecast to 31st March 2019 (£’s)
Notes
Suggested Draft Budget for 2020-2021
Notes
Income (excluding VAT refunded)
100
Precept
£85,000
Assumes a tax base of 981 households keeping rate per household same as last year
£85,000.00
£85,000.00
£85,000.00
Assume no change
110
Other VWHDC Income
£0
CTRS grant ceased
110
Other grants (e,.g WREN; Drayton CT £30k)
£0
£0.00
£0.00
£0.00
120
Allotments
£650
£121.00
Payment of £504 receipted 16/03/18 for 2018-19 so in last years accts assume some of this is the ground rent
£121.00
When will we collect the 2019-20 allotment rent in 2019?
£692.00
Assume that the £650 was based on fees so increased by 6.5% as agreed at minute 183/18
130
Burial Ground/Memorials
£2,000
£2,403.00
£280 deposited in bank 17/11/8
£2,900.00
Difficult to forecast but winter is approaching this seems a reasonable estimate
£2,000.00
140
Interest
£12
£8.00
£12.00
£12.00
No dramatic variances expected
150
Other Income
£0
£435.00
£435.00
Insurance claim – bin at VH
£0.00
VAT
£0.00
£587 yet to be claimed and aware of a further £192 at present & £63 to come
£900.00
Depends on our expenditure
£1,000.00
VAT refund due but this is cost neutral as it balances out the VAT paid
Total Income
£87,662
£87,967.00
£89,768.00
£99,704.00
Earmark Reserves from 2019-20 Drayton 2020:
£0
Earmarked Reserve for Pavilion
£22,000.00
Total Allocation of Funds
£87,662
£87,662
£89,768.00
£110,704.00
(VAT costs excluded)
200
Administration
PWLB Loan Repayment and Service Charge
Assumes that loan is not actually taken out in 2018-19
Assumes that loan is not actually taken out in 2019-20
Elections
£4,000.00
VWHDC has said it’ll be between £3500-£4500
Salaries
£12,625
1% salary increase allowed for
£9,687.00
Chris has done some work for 2020NDP. In June also paid David
£14,957.00
Salaries net as pensions etc treated seperately P8-12 Clerk £3450, Deputy Clerk £1820
£12,900.00
New rates yet to be issued by NALC so assume 1% increase plus 1 increment for Clerk – £11897(approx £8446 net). Deputy Clerk already top of his scale 1% increase is £5753 (£4412 net)
Tax & NI
£3,265
£1,294.00
includes some for 2020NDP
£4,716.00
Extrapolated from deductions to date
£4,800.00
Staff Expenses – RSA allowance, mileage and stationary etc
£1,500
£1,394.00
£1,848.00
£165 due for RSA mileage for attending courses, stationary etc
£2,000.00
includes stationary, HP ink and mileage
Chairman’s Expenses
£75
£0.00
£29.00
Chairman attending SLCC meeting with Clerk Nov 18
£75.00
Room Hire
£450
£30.00
£320.00
Drayton VH? £110 last Nov. £60 to Caudwell Day Centre July-Sept and £120 Oct-March 2019
£450.00
Anticipate similar room hire requirements
Subscriptions
£225
£70.00
£785.00
£156 SLCC/£380 OALC/£90 ICCM/£53 OPFA/£35 ICO Memberships yet to be paid
£785.00
Insurance
£900
Allow for inflation and extra assets cover
£847.00
£847.00
£900.00
Allow for inflation and extra assets covered
Training Courses and Materials
£400
Allow for extra training costs for new staff
£422.00
£947.00
5 people on 3 OALC courses and mileage asociated with this
£810.00
Elections – may have new Cllrs so allow £85 x 6 and Clerk to attend some training or a conference £300
Audit Fees
£700
New external auditor
£420.00
This was the external auditor
£680.00
£260 for internal auditor
£930.00
May want some avice if the projecst start coming on line – IA charges £200 plus mileage so £230
Legal and Other Professional Fees
£650
£0.00
Rialta IT hosting
£567.00
£650.00
Bank Charges
£72
£36.00
£72.00
£72.00
Other costs
£1,000
£976.00
£1,087.00
New Arnold-Baker book on order
£1,200.00
203
Employee Pension Contribution
£700
Cost recovered from employees
£138.00
5 x £79 for Ps 8-12
£533.00
£600.00
203
Employee Pension Contribution
£700
Cost recovered from employees
£138.00
5 x £79 for Ps 8-12
£533.00
£600.00
205
Employer Pension Contribution
£3,000
Extra pension costs for new Clerk
£543.00
5 X £312 for Ps 8-12
£2,103.00
£2,500.00
210
Grants and Donations S19
£12,500
DAMASCUS £3,500; Village Hall £3,000; MGT £2,500; Football Club £1680; Other £1,820
£4,560.00
FODSA Village Fete £500 June, DAMASCUS Annual Grant for 2018 £3,500 June, FC- £70 May, £140 June, £210 Aug, £140 Oct
£6,240.00
Assumption that FC grant approved. NB £480 FC paid P8 under s137
£12,500.00
LGA 1976 s19 is the power to provide recreational facilities.What’s MGT?
220
S137
£1,000
Clean Slate £100 June 2018
£100.00
£480 Grass cutting grant to FC P8 Sept – Dec 3 months s137 payment P8
£3,055.00
Assumption that grants approved for The Abingdon Bridge £1000, Citizens Advice £1,100, and Be Free Carers £375
£1,000.00
The free resourse – for Councils not using the General Power of Competence – currently £7.86 per member of the electorate
230
S142
£1,000
£0.00
£100.00
Web site hosting for 2019-20 £100
£1,000.00
LGA 1072 s142 gives the power to have their own websites
240
Burial Ground/Allotments
£2,500
£559.00
£42 CWS P8 anticipate 4 more months at similar
£1,533.00
includes £450 fee for extra land to be consecrated, £250 for hedge cutting and £14 for water
£2,500.00
Allow for memorials to be tested
250
Play/Recreation
£3,500
Walnut Meadow play area to maintain and inspect
£921.00
£42 CWS P8 anticipate 4 more months at similar
£1,131.00
No new equipt to check
£2,500.00
Walnut Meadow play area to maintain and inspect
255
Press & Public Relations
£100
£12.00
£12.00
Nothing anticipated at present
£100.00
260
Public Amenities/Open Spaces
£7,500
Extra public space and facilities at Walnut Meadow
£3,809.00
£760 being paid to Green & Tidy, £125 to CWS P8
£5,424.00
Allows for 2 more cuts in N yr – £480 G&T, £250 CWS
£7,500.00
Extra public space and facilities at Walnut Meadow
270
ROW
£1,250
£538.00
£538.00
£1,000.00
280
Drayton2020 Administration (5 hrs pcw x £15.672)
David old rate so over estimated
Salaries
£4,000
Project Manager?
£0.00
£0.00
£2,800.00
Assume one would be employed starting P7 – 10 hrs a week @£14.36 gross. Assume 20% will go on tax and 5.5 % on employees pension
Tax & NI
£1,200
£0.00
£0.00
£1,262.00
From P7
Employee Pension Contribution
£900
£0.00
£0.00
£205.00
From P7
Employee Pension Contribution
£810.00
From P7
Room Hire
£200
£0.00
VH Hire?
£200.00
Legal and Other Professional Fees
£1,500
£0.00
£500.00
May need £500 to sort out hedge boundary
£1,500.00
Will probably be needed next year for Walnut Meadows
Advertising & Publicity
£0
£0.00
£0.00
£200.00
Advertising for a PM
Other costs
£300
£290.00
£290.00
£300.00
Events
£200
£0.00
£0.00
£200.00
Assume these will still be required
290
Miscellaneous
£450
£2,164.00
Unbudgeted costs e,g, new equipment etc. Microshade IT hosting due £474 for 3 qtrs. Invoice for hosting Rialtus cemetries software will need paying Feb £220
£2,637.00
£1,000.00
Drayton2020 Projects:
£24,000
£1,084.00
£24,000.00
Ear mark £22000 towards the new pavilion
£16,455.00
OPFA help with pitches
£3,000.00
VAT paid
£587.00
£900.00
Assume more expenditure
Total Payments
£87,662
Budget shown in alpha is £82,624 – precept figure was subsequently increased
£30,481.00
Figures from alpha
£75,851.00
£88,704.00
Potential Budget Surplus based on revised budget
£13,917
Suggest that this be added to the earmarked reserve for the pavilion

Appendix B

Grant Applications 2018-19

Approved as at 31st Oct 2018


  1. Drayton FC
    Amount £70.00
    Date Paid 14/05/2018
    Power LGA 1972 s19


  2. Drayton FC
    Amount £140.00
    Date Paid 04/06/2018
    Power LGA 1972 s19


  3. Julian Cook for Drayton FC
    Amount £210.00
    Date Paid 04/06/2018
    Power LGA 1972 s19


  4. Drayton FC
    Amount £140.00
    Date Paid 04/10/2018
    Power LGA 1972 s19


  5. Drayton FC
    Amount £420.00
    Date Paid 13/11/2018 Sept, Oct, Nov
    Power LGA 1972 S137


  6. Friends of Drayton School – Village Fete
    Amount £500.00
    Date Paid 04/06/2018
    Power LGA 1972 s19


  7. DAMASCUS Youth Project 2018-19
    Amount £3,500.00
    Date Paid 04/06/2018
    Power LGA 1972 s19


  8. Clean Slate
    Amount £100.00
    Date Paid 04/06/2018
    Power LGA 1972 S137

Grant Applications to Consider at Finance and Personnel Committee Meeting on 19/11/18/


  1. DAMASCUS Youth Project 2018-19
    Amount £3,500.00 Duplicate
    REPLICATION of grant application rec’d in June


  2. The Abingdon Bridge
    Amount £1,000.00
    For Running Costs
    Power LGA 1972 S137


  3. Drayton Football Club
    Amount £1,680.00
    For cuts between Dec 2018 and Nov 2019
    Power LGA 1972 s19


  4. Oxfordshire South & Vale Citizens Advice
    Amount £1,100.00
    To support the core advice service
    Power LGA 1972 S137


  5. Be Free Young Cares
    Amount £375.00
    Social Activities
    Power LGA 1972 S137

Total £7,655.00

LMW

17/11/2018


Appendix C

Rules for the use of the Drayton Parish Council Bank Card

The following procedures will be followed:

  1. The bank card will be used for purchases for Drayton Parish Council only.
  2. It will be used primarily for stationary and miscellaneous purchases that are made via the internet or in high street shops.
  3. The bank card will be kept locked away when not in use.
  4. The PIN number shall be kept secure.
  5. The use of the debit card is restricted to the Council’s Proper Officer – the Clerk/RFO.
  6. Purchases will be authorised by the Parish Council Chairman, the Vice Chairman, Chair of the F&PWG beforehand, or in the event that this is not possible, the Clerk will report the use of the bank card to them as soon as practicably possible after the event.
  7. The purchases made using the bank card will be checked against the bank statement every month.
  8. The Parish Clerk shall file the receipts for payment and/or supporting documentation on the finance file.
  9. The total monthly spending limit will not exceed £100 for any one item and £300 in any one month.
  10. The authorisation to use the bank card sits with the post holder and not the individual who is employed as Parish Clerk.
  11. The card will not be used to withdraw cash.
  12. Any loss, irregularity or misuse will be reported to the police as soon as it is discovered.

Lorraine Watling

19/11/18