The Parish Council have started their budget meetings and would like to show our residents the changes that the committees have made to the proposed budget, looking at the first 5 cost centres. We would like to hear any feed back you have regarding these changes, please send this to the Parish Council Clerk at clerk@ockbrookandborrowashparishcouncil.gov.uk
Any comments need to be forwarded by the 18th November 2024 so they can be included in our second budget meeting being held on the 20th November 2024.
Before the Committees made the changes we were looking at a precept figure of £185,239 this would be a 33% increase to a band D house for 2025/26, after our first meeting we have managed to decrease the precept figure to £146,034 which is a 5% increase to a band D house for 2025/26.
Allotment Committee Budget Breakdown
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
3,707 |
4,163 |
4,088 |
4,088 |
4,088 |
Expenditure |
|||||
Contractor works |
2,848 |
3,285 |
4,384 |
4,233 |
4,445 |
Contractor Variations |
370 |
1,000 |
1,000 |
500 |
|
Utilities |
434 |
1,494 |
895 |
711 |
1,286 |
Subs |
58 |
55 |
57 |
55 |
57 |
Misc |
454 |
560 |
414 |
438 |
443 |
Elm Street Security |
4,500 |
||||
Budgeted total expenditure |
3,794 |
5,763 |
6,750 |
6,437 |
11,231 |
Budget Required |
-87 |
-1,600 |
-2,662 |
-2,349 |
-7,143 |
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
3,707 |
4,163 |
4,088 |
4,088 |
4,088 |
Expenditure |
|||||
Contractor Works |
2,848 |
3,285 |
4,384 |
4,233 |
4,445 |
Contractor Variations |
370 |
1,000 |
1,000 |
500 |
|
Utilities |
434 |
1,494 |
895 |
711 |
1,286 |
Subs |
58 |
55 |
57 |
55 |
57 |
Misc |
454 |
560 |
414 |
438 |
443 |
Elm Street Security |
2,000 |
||||
Budgeted Total Expenditure |
3,794 |
5,763 |
6,750 |
6,437 |
8,731 |
Budget Required |
-87 |
-1,600 |
-2,662 |
-2,349 |
-4,643 |
The Allotment Committee have made a saving of £2,500
Cemeteries Committee Budget Breakdown
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
11,550 |
13,561 |
11,985 |
11,985 |
12,270 |
Expenditure |
|||||
Contractor Spend |
11,390 |
12,660 |
14,715 |
14,481 |
15,205 |
Contractor levelling and reseeding |
1,360 |
1,428 |
|||
Contractor Variations |
2,657 |
0 |
1,000 |
1,000 |
1,000 |
Utilities |
1,327 |
1,844 |
1,629 |
1,753 |
1,794 |
S Woods |
1,040 |
1,040 |
1,040 |
1,040 |
1,040 |
Misc |
1,711 |
4,671 |
1,459 |
1,459 |
2,016 |
Subs |
158 |
245 |
205 |
250 |
258 |
Belmont |
2,500 |
||||
Bench Plinths |
1,000 |
1,000 |
|||
Increase mowing |
2,400 |
||||
Path Extention |
7,000 |
||||
Old Cremation Plot Renovation |
3,250 |
||||
Flag Pole and Associated Works |
555 |
||||
Circular Bench |
3,220 |
||||
Extra Flower Areaa |
? |
||||
Extra Tree Works |
790 |
||||
Budgeted Total Expenditure |
20,783 |
20,460 |
21,048 |
21,343 |
40,056 |
Budget Required |
-9,233 |
-6,899 |
-9,063 |
-27,786 |
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
11,550 |
13,561 |
11,985 |
11,985 |
12,270 |
Expenditure |
|||||
Contractor Spend |
11,390 |
12,660 |
14,715 |
14,481 |
15,205 |
Contractor Levelling and Reseeding |
1,360 |
1,428 |
|||
Contractor Variations |
2,657 |
0 |
1,000 |
1,000 |
1,400 |
Utilities |
1,327 |
1,844 |
1,629 |
1,753 |
1,794 |
S Woods |
1,040 |
1,040 |
1,040 |
1,040 |
1,040 |
Misc |
1,711 |
4,671 |
1,459 |
1,459 |
1,500 |
Subs |
158 |
245 |
205 |
250 |
258 |
Belmont |
2,500 |
||||
Bench Plinths |
1,000 |
||||
Extended Path |
6,000 |
||||
Budgeted Total Expenditure |
20,783 |
20,460 |
21,048 |
21,343 |
28,624 |
Budget Required |
-9,233 |
-6,899 |
-9,063 |
-16,354 |
The Cemeteries Committee have made a saving of £11,432
The committee agreed to look at the old cremation plot renovation for financial year 2026/27
Environment and Neighbourhood Plan Budget Breakdown
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
6 |
0 |
|||
Expenditure |
|||||
Contractor Works |
14,238 |
6,679 |
3,539 |
3,565 |
3,743 |
Contractor Variations |
7,565 |
370 |
2,000 |
2,000 |
2,000 |
Annual subs/ costs |
1,755 |
2,194 |
1,752 |
1,752 |
1,742 |
Misc |
1,740 |
1,295 |
3,884 |
3,884 |
3,564 |
Tree Survey |
895 |
1,148 |
|||
Bus Shelter, Barrons Way Notts Direction |
5,500 |
||||
Bus Shelter Quillings Way Derby Direction |
12,500 |
||||
Speed Indicator Devices |
4,182 |
||||
Budgeted Total Expenditure |
25,298 |
11,433 |
12,323 |
11,201 |
33,231 |
Budget Required |
-25,298 |
-11,427 |
-12,323 |
-33,231 |
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
6 |
||||
Expenditure |
|||||
Contractor Works |
14,238 |
6,679 |
3,539 |
3,565 |
3,743 |
Contractor Emergency Works |
7,565 |
370 |
2,000 |
2,000 |
2,000 |
Annual Subs / Costs |
1,755 |
2,194 |
1,752 |
1,752 |
1,742 |
Misc |
1,740 |
1,295 |
3,884 |
3,884 |
2,000 |
Neighbourhood Plan |
1,000 |
1,000 |
|||
Tree Survey |
895 |
1,148 |
|||
Budgeted Total Expenditure |
25,298 |
11,433 |
12,323 |
11,201 |
10,485 |
Budget Required |
-25,298 |
-11,427 |
-12,323 |
-10,485 |
The Environment and Neighbourhood Plan Committee have made a saving of £22,746.
The Committee has agreed to look at a new bus shelter on Barrons Way and a speed indicator device for financial year 2026/27, and the new bus shelter on Quillings Way for financial year 2027/28.
Recreation Committee Budget Breakdown
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
|||||
Christmas Wreath |
268 |
220 |
220 |
||
Christmas Trees |
2,473 |
746 |
2,385 |
2,605 |
2,181 |
Grant |
1,500 |
||||
Budgeted Total Income |
2,741 |
2,246 |
2,605 |
2,400 |
|
Expenditure |
|||||
Christmas Light Switch on Costs |
4,238 |
3,275 |
3,527 |
3,527 |
3,478 |
Christmas Trees |
2,447 |
1,980 |
2,489 |
2,489 |
2,412 |
Wreath Making |
250 |
250 |
250 |
||
Remembrance |
878 |
1,128 |
910 |
1,402 |
1,002 |
Inflatable Course and Climbing Wall |
2,678 |
1,850 |
1,976 |
2,200 |
2,266 |
Deans Drive, Bare Lane Repairs |
500 |
433 |
500 |
600 |
600 |
Misc |
500 |
904 |
768 |
||
Kings Coronation |
1,000 |
436 |
|||
Grant Refund |
250 |
||||
Playground Inspections |
560 |
560 |
577 |
||
Deans Drive Summer Fayre |
2,000 |
||||
Budgeted Total Expenditure |
13,716 |
9,353 |
11,116 |
10,778 |
13,352 |
Budget Required |
-10,975 |
-7,107 |
-8,511 |
-10,952 |
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
2,473 |
746 |
2,385 |
2,605 |
2,181 |
Grant |
1,500 |
||||
Budgeted Total Incomes |
2,741 |
2,246 |
2,605 |
2,605 |
2,181 |
Expenditure |
|||||
Christmas Light Switch on Cost |
4,238 |
3,275 |
3,527 |
3,527 |
3,478 |
Christmas Trees |
2,447 |
1,980 |
2,489 |
2,489 |
2,412 |
Wreath Making |
250 |
250 |
0 |
||
Remembrance |
878 |
1,128 |
910 |
1,402 |
1,002 |
Inflatable Course and Climbing Wall |
2,678 |
1,850 |
1,976 |
2,200 |
2,369 |
Deans Drive, Bare Lane Repairs |
500 |
433 |
500 |
600 |
1,600 |
Misc |
500 |
904 |
400 |
||
Kings Coronation |
1,000 |
436 |
|||
Grant Refund |
250 |
||||
Playground Inspections |
560 |
560 |
577 |
||
Budgeted Total Expenditure |
13,716 |
9,353 |
11,116 |
10,778 |
11,838 |
Budget Required |
-10,975 |
-7,107 |
-8,511 |
-9,657 |
The recreation committee have made a saving of £1,295
Hall Committee Budget Breakdown
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
18,264 |
13,126 |
14,337 |
14,702 |
13,170 |
Expenditure |
|||||
Utilities |
7,196 |
5,683 |
5,746 |
5,746 |
6,160 |
Cleaning and Windows |
2,344 |
3,645 |
3,379 |
3,933 |
4,051 |
Improvements / Repairs |
1,700 |
996 |
4,795 |
2,415 |
3,089 |
Purchases |
1,184 |
308 |
1,227 |
807 |
1,007 |
Subs / Annual Costs |
764 |
1,091 |
677 |
1,091 |
1,123 |
Misc |
5,663 |
||||
Fire Door Works |
500 |
||||
Budgeted Total Expenditure |
13,188 |
17,385 |
15,824 |
13,992 |
15,930 |
Budget Required |
5,076 |
-4,257 |
-1,487 |
-2,760 |
Budget 2023/24 |
Actual 2023/24 |
Budget 2024/25 |
Expected 2024/25 |
Budget 2025/26 |
|
---|---|---|---|---|---|
Income |
18,264 |
13,126 |
14,337 |
14,702 |
13,170 |
Expenditure |
|||||
Utilities |
7,196 |
5,683 |
5,746 |
5,746 |
6,160 |
Cleaning and Windows |
2,344 |
3,645 |
3,379 |
3,933 |
4,051 |
Improvements / Repairs |
1,700 |
996 |
4,795 |
2,415 |
1,500 |
Purchases |
1,184 |
308 |
1,227 |
807 |
1,007 |
Subs / Annual Costs |
764 |
1,091 |
677 |
1,091 |
1,123 |
Misc |
5,663 |
||||
Fire Door Works |
500 |
||||
Budgeted Total Expenditure |
13,188 |
17,385 |
15,824 |
13,992 |
14,341 |
Budget Required |
5,076 |
-4,259 |
-1,487 |
-1,171 |
The Hall Committee have made a saving of £1,589