
www.millomwithoutparishcouncil.com
Clerk: Mrs Lesley Cooper, Low Marshside, Underhill
Telephone: 01229 775492
Email: theclerk@millomwithoutparishcouncil.gov.uk
Date: 29 September 2025
Dear Councillor,
You are summonsed to attend the Ordinary Meeting of Millom Without Parish Council on Monday 6 October 2025 commencing at 7.30pm at Thwaites Village Hall, The Green.
Yours sincerely,
L. Cooper
Mrs L Cooper
Clerk to the Council
This budget is designed to reflect the current concerns regarding a strain on individuals during the current financial crisis. It also reflects the amount of reserves held by the Parish Council.
Projects have been allocated £5k within this budget.
Below is the list of proposed Projects to be either completed within this financial year or for preliminary works/costings to be identified. On all the projects listed as yet, no exact costings have been obtained.
The community plan was reviewed during 2025.
| Project Name | Cost | Funding Source | Other Funding |
|---|---|---|---|
| History Trail | Unknown | Projects £5k | |
| Signage – Lime Kiln etc | Unknown | Projects £5k | |
| Repainting of phone box | £127 + VAT for paint plus labour | Projects £5k | |
| Resurfacing of Pinnel Hole car park | c. £6k | GSQ Fund | |
| Street lights | Unknown | GSQ Fund |
Pay negotiations for the financial year 25/26 were resolved and implemented on 1 April 2025. Negotiations are ongoing for the 26/27 pay award commencing 1 April 2027 and is expected to be around 5%; this has been included in the 26/27 forecast.
The Clerk has asked for a review of current contract and pay review, which has still to be determined. Figures are based on Clerk’s current rate of pay.
Currently at £80. There is discussion at reviewing this facility.
Approved at the meeting of 2 October 2023 to have a 5-year plan for committed reserves. Below are the current committed reserves and the proposed committed reserves for 5 years up to 28/29 to be accrued. Committed reserves could be used for maintenance costs where these have not been included within that year’s budget.
The year columns show the amount that would have to be allocated to committed reserves in that financial year.
| Committed Reserves | 23/24 | 24/25 | 25/26 | 26/27 | 27/28 | 28/29 | Total |
|---|---|---|---|---|---|---|---|
| Middle Cut | £400 | £900 | £1400 | £1900 | £2400 | £2900 | £2900 |
| Woodland Management | £0 (22/23 cost £2610) | £1000 | £2000 | £3000 | £4000 | £5000 | £5000 |
| Solar Lights | £0 | £500 | £1000 | £1500 | £2000 | £2500 | £2500 |
| Play Park | £1000 | £2000 | £3000 | £4000 | £5000 | £6000 | £6000 |
| Bus Shelters maintenance | £0 | £300 | £600 | £900 | £1200 | £1500 | £1500 |
| Footpath – Rising Hill (Accrue for repairs, c.£19k) | £0 | £500 | £1250 | £1750 | £2750 | £3750 | £3750 |
| Cycle event | £37.24 | £37.24 | |||||
| Footlight maintenance | £490.16 | £650 | |||||
Total accrued reserves: £6556 (23/24), £10277.40 (24/25), £14737.34 (25/26), £17350 (26/27), £21650 (27/28).
Footlight maintenance is for the 4 street lights that the Parish Council own.
General Reserves currently stand at £12,652.05. The Parish Council is allowed approximately the equivalent of 1 year’s precept as general reserves. Committed reserves are unlimited, but must be used for that specific budget line.
By the end of this financial year it is estimated that the General reserve will rise to £13,043.66. This may be challenged by the External Auditor as being excessive.
Figures indicate that the General reserve will reduce to £8,910 at the end of 26/27 whilst accrued reserves will rise to £14,737 should the precept remain at £12k.
The last tree survey was undertaken in the 2022/23 financial year. The recommendation is that surveys are undertaken every 2–3 years. It is recommended that a tree survey and works are undertaken in 26/27 financial year and that funds are only accrued over a 3-year period.
A maximum could also be placed on accruing for the bus shelters, which would then only leave the Play Park, Solar lights, Middle Cut and Footpath accruing monies annually. From 27/28 onwards the council would need to increase the precept to take into account the need for committed reserves.
The prepared budget is a balanced budget that allows the Parish Council to maintain current levels of service, whilst progressing projects identified in the Community Plan. There would be a need to raise the precept in 27/28 financial year to account for the increase in accrued reserves, to enable the general reserves to remain at an acceptable level.
That the precept for the financial year 2026/27 is not increased and remains at £12,000, as per this financial year.
Lesley Cooper – Clerk/RFO
Choose which cookies you are happy for us to use. You can change your mind at any time from the Cookie settings button.
Needed for the website to work and to keep it secure, for example remembering your cookie choices, keeping a basket or booking together and protecting forms from spam. These are always on.
Remember choices you make, such as how a list is displayed, so the site works the way you prefer.
Help us understand how visitors use the website so we can improve it.
Used by third-party services such as maps, videos and social media, which may track you across other websites.