Read the text of this document (20 pages)
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Period 2 (May) 2026 Financial Monitoring Report 2026/27
Cabinet Member Lead Cabinet Member for Finance (Cllr Lavery)
Chief Officer responsible Chief Finance Officer (s151 Officer)
Report author Matt Davis – Director Strategic & Operational Finance
Report classification and reason Public
For General Release
Relevant Committee
Audit, Finance & Performance (Scrutiny)
Electoral Ward N/A
1. Executive Summary
This report sets out the forecast financial performance against the revenue and capital
budgets for both the General Fund and Housing Revenue Account as at the end of May
(Period 2 in the reporting cycle). The General Fund is currently forecasting a net £584k
potential overspend to the year end (with further net risks and opportunities of £2,759k).
This position is offset by the £10,000k of Risk and Contingency Provision budgeted for in
2026/27.
Monitoring of General Fund savings currently identifies 61% of savings (either new or
rolled-forward as incomplete from 2025/26) to be delivered or fully on track. This position
compares favourtably to the position at the same time in the previous financial year.
A number of fees relating to Filming rights or civil enforcement penalties are proposed to
be increased during this financial year to align fees with market rates or to promote
adhereance to mandated behaviours. Delegation is requested to relevant Cabinet
Members to update and approve a new policies with regard to civil penalties under the
Renters’ Rights Act 2025.
Acceptance of a grant totalling £2.580m from the Department for Education [ DfE] is
recommended for acceptance by the Council and will be used to support continued
investment in preventative services for children and families through the ongoing
implementation of Family Help and Child Protection reforms. In addition it is recommended
to accept £449k of Planning Gift Funding to support the work of the Planning Department
in their work on those particular schemes.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Further roll -forward requests of £ 15.6m underspent 2025/26 capital budgets are
recommended for approval in order to fund existing committed expenditure or meet Council
priorities. In reviewing the roll -forward requests previously approved by Cabinet in June
2026, £6.974m of that previously approved Roll-Forward is now deemed unneeded relating
to the Hillingdon Water Sports Facility.
With the exception of the Water Sports Facility Roll -Forward not being required, the net
variance on the General Fund Capital Programme is forecast to be £9.093m overspent
without any of the recommended Roll -Forward being approved, but £7.0m underspent
should the additional Roll -Forwards be approved. The HRA Capital Programme is
forecacasting spend to budget at this stage.
2. Recommendation(s)
That Cabinet:
Revenue Monitoring
1. Note the forecast revenue positions for the General Fund (£584k adverse) and
Housing Revenue Account (net nil) forecasts for 2026/27 as set out in Sections
1 and 2 and detailed in Appendix A;
2. Note the progress in delivering General Fund savings as set out in the report
and detailed in Appendix B;
3. Note that the forecast £646k deficit in the Council Tax Collection Fund for the
year would impact in 2027/28 rather than the current financial year and that a
lower taxbase would additionally impact on the Medium -Term Financial
Strategy [MTFS] assumptions for next year;
Fees and Charges / Enforcement Policies
4. Approve the proposed in- year changes to charges for filming in the borough
as per the report and detailed in Appendix C;
5. Approve the amendment of fines applied by the Council for specific
environmental offences as set out in this report in paragraph 22;
6. Delegate authority to approve a new policy for civil penalties under the Renters’
Rights Act 2025 and other housing legislation, as set out in paragraphs 16 and
17, to the Cabinet Member for Community, Environment and Enforcement , in
consultation with the Cabinet Member for Planning, Housing & Property;
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Acceptance of Grant Funding and Contributions
7. Approve acceptance of £2,580,470 of additional grant funding from the
Department for Education (DfE) for 2026/27, as set out in the report, to support
continued investment in preventative services for children and families
through the ongoing implementation of Family Help and Child Protection
reforms;
8. Approve the acceptance of Planning Gift Funding contributions totalling £449k
to support the costs of the Planning Team, as set out in the report;
9. Approve acceptance of £2,805,603 of additional ringfenced grant funding from
the Department for Education (DfE) to support the implementation of the
Experts at Hand model as a key component of Hillingdon’s SEND reform
programme.
Capital Roll-Forward Requests and Monitoring
10. Approve the further capital roll-forward requests of underspends from 2025/26
as detailed in Section 4 of the report;
11. Note the forecast capital forecasts for 2026/27 as summarised in Section 4 of
the report and detailed in Appendix D.
3. Reasons for decision
1. Being informed of the current revenue forecast position for 2026/27 allows Cabinet
and members generally to understand the financial performance of the Council’s
revenue budgets which informs their understanding and decision- making over the
short and medium term;
2. Being informed of progress in delivering the agreed savings gives Cabinet members
understanding of the implementation of measures and policies agreed by them;
3. An awareness of the Collection Fund position with regard to the Council Tax Taxbase
provides an awareness of the potential future year impact on the Medium -Term
Financial Strategy;
4. Aligning fees and charges for filming in the borough aligns the current fees and
charges with commercial and competitive rates pertaining in the local market and
generates income to support service delivery across the Council;
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
5. Amending the level of fines for environmental offences to the maximum allowed under
regulation will act as a greater deterrence to those who may consider committing such
offences, and the additional income raised will help to defray the costs of
enforcement;
6. Adopting a clear policy with regard to penalties for non-compliance with requirements
of the Renters Rights Act (2005) complies with regulatory guidance and will lead to
consistency; proportionality and transparency in how those penalties are applied
7. Requesting acceptance of the £2,580,470 of additional grant funding that has been
allocated by the DfE will be utilised to continue the transformation programme already
underway across Children's Services, ensuring service delivery remains aligned with
national reforms and the requirements of the Families First Partnership Programme.
8. Accepting planning gift funding provides funding to undertake and finance associated
expenditure related to that funding.
9. The Council has now had formal confirmation of the £2,805,603 of ringfenced grant
funding from the Department from Education (DfE) to support the implementation of
the Experts at Hand model as a key component of Hillingdon’s SEND reform
programme. Cabinet will be considering this programme elsewhere on the agenda.
10. Approving the roll-forward of 2025/26 underspends within the General Fund Capital
Programme aligns budgets with planned expenditure to complete schemes already
in progress or have a high priority to sustain the Council’s objectives and service
delivery plans;
11. By noting the latest capital forecast expenditure for the year, Cabinet is given an
understanding in progress on the delivery and cost of capital schemes supporting
service priorities.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
4. Proposal
SECTION 1 – GENERAL FUND REVENUE
General Fund – Revenue
1. This is the first scheduled monthly monitoring report for the financial year 2026/27
and sets out an overall minimal forecast year-end variance against approved budgets
for both the General Fund and Housing Revenue Account [HRA].
2. Budget virements (transfers) have been processed in this period to reflect the
correcting of mis-alignments between individual cost codes due to changed
management responsibilities; the allocation to services of the budgeted reduction in
employers superannuation rates (held corporately in the Original Budget setting
schedules); and the allocation of employee budget costs to a post-by-post basis
3. For the General Fund, a year-end adverse variance of £584k is forecast, with
additional net risks or opportunities of £2,759k. This forecast should and should be
viewed in the context of the £860m of both income and expenditure budgets within
the General Fund.
4. The forecast set out above represent the current best estimates of the year-end
positions and have potential to move as the year progresses. At this stage, potential
risks totalling £2,890k have been identified which may impact on those forecasts but
are partially offset by opportunities that could mitigate £131k of those risks.
5. In setting the 2026/27 Original Budget, £10,000k was set aside as a Risk and
Contingency Provision, which remains unused and has not been factored into the
above positions. Should the above £584k net forecast adverse variance remain at
year end, and all risks or opportunities materialise, that net position of a £3,343k
overspend could be met from the Risk and Contingency Provision and would leave a
net underspend of £6,657k after the release of the remaining Provision.
6. The General Fund net forecast overspend for the year of £584k is set out by both
Directorate and Division in Appendix A. The following provides a brief narrative
commentary for each directorate.
7. Children’s & Young People’s Services – the net £18k forecast underspend includes a
net £90k saving as the result of the opening of new in-house residential homes. The
opening of these facilities will see a c£2m transfer of budgets between Children’s
Social Care and SPQR divisions which will be processed in Period 3. A forecast £72k
overspend is also forecast within the Education & Send division.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
8. Whilst offset by a statutory override that allows the Dedicated Schools Grant [DSG]
deficit to be transferred to a negative reserve, changes announced by government to
the Special Education and Need Disability [SEND] system have seen a significant
surge in applications. As a result, the DSG deficit is expected to overspend by
£10.6m in the current year.
9. Adult Services & Health – the net £870k forecast overspend comprises divisional
variances as follows:
a. Direct Care & Business Delivery – a £1,043k adverse variance is forecast for
this division, mainly the result of additional SEN Transport demand (£273k)
and client care numbers being 61 greater than assumed in the original budget
(£923k). These issues are expected to continue into 2027/28 and will be an
additional unbudgeted pressure in the 2027/28 Medium-Term Financial
Strategy [MTFS].
b. Adult Social Care Placements / Director Adult Services & Health – a net £519k
forecast overspend between the two divisions and pending a c£4m transfer of
budgets between divisions to align with management responsibilities. The net
forecast variance is the result of pressures on the delivery of Telecare and AI
digitisation of operational social work practices savings. The forecast assumes
a part-achievement of the Telecare saving of £400k (total saving is £700k), but
this depends upon Cabinet approval of the proposed changes to the Telecare
service. The overall Placements expenditure is currently in line with MTFS
assumptions.
c. Immediate Response – a net £270k saving as the result of staffing
underspends.
d. Sustained Support Service – a net £421k favourable variance is forecast, the
result of staffing underspends.
10. Resident’s Services – the net £2,196k forecast underspend is predominantly
comprised in forecast variances across four divisions
a. Housing Needs and Homelessness – forecast underspend of £2,935k. The
opening position on TA of 859 units was 155 below the MTFS model (General
Needs, Rough Sleepers and Chagos). The service is projecting to deliver
MTFS actions to match supply with demand and achieve a reduction in the
use of TA over the year. The year end figure is forecast at 843 versus the TA
model figure of 992. The large movement against the TA model is driven by a
reduction in the number of Chagos households in TA. A potential risk of £871k
is noted should homelessness increases by 16 households.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
b. Environment – a forecast adverse variance of £308k is forecast, driven by a
£200k shortfall in garden waste subscriptions and £100k in undelivered
savings on waste bags.
c. Health and Strategic Partnerships – the net £203k forecast overspend is
driven by accommodation and support costs for asylum seekers exceeding
grant funding totalling £372k but is partially offset by the costs of Ukrainian
refugee costs being funded by grant.
d. Assets – recharging of costs (including to the Battle of Britain and Manor
Farm) result in a forecast overspend of £166k.
11. Chief Operating Officer – The forecast overspend for this directorate of £926k mainly
relates to two divisions
a. Resident Hub – a £695k forecast overspend relates to an historic saving of
£257k being delayed pending a reorganisation and £329k due to expected
non-achievement of the managed vacancy factor. In addition £125k relates to
costs of dealing with a backlog of Subject Access Requests [SAR’s].
b. Technology – the forecast £131k overspend relates to the costs of telephony
contracts.
12. Finance – the prospects of achieving managed vacancy factor savings and higher
agency costs are resulting in a forecast overspend of £760k across the directorate.
13. Chief Executive’s Office – the net £577k forecast overspend for this directorate are
largely driven by:
a. Legal – the most significant components of the forecast £384k overspend in
this division relate to a £155k pressure on agency staff; £164k relating to the
managed vacancy factor; and £50k shortfall in court costs being recovered
due to the delay in recruiting prosecution lawyers.
b. Human Resources – Of the division’s £274k forecast overspend, £114k relates
to the managed vacancy factor; £118k due to other staffing costs; and £42k to
a delayed saving as the result of current workloads within the team.
14. Corporate Budgets – the net £335k forecast underspend on this budget area includes
a £700k pressure for the costs of the pay award in excess of budgeted quantum and
£115k being the cost of the Older Persons Council Tax discount, as more residents
have remained eligible for this than originally budgeted. Offsetting these pressures
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
are £1,000k additional saving from the change in Employers superannuation
contribution rates and a £150k Minimum Revenue Provision [MRP] saving having
drawn down due to less Capitalisation Direction support than originally envisaged at
the end of 2025/26.
15. More detailed analysis by Directorate and Division is set out in Appendix A but a
summary of the General Fund revenue monitoring position and forecast is set out in
the table below:
Table 1 – Summary of General Fund Revenue Forecast
16. The current year forecast position represents positive progress having rebased
budgets as part of the Medium-Term Financial Strategy [MTFS] agreed in February
and demonstrates a tight control of expenditure as the result of management action
and the effect of the Spend Control measures already put in place. The chart below
sets out the current forecast net overspend against reported monthly monitoring over
the course of the previous year:
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Chart 1 – Current and Prior-Year Forecast Variance
General Fund Savings Tracker
17. Progress on delivery of agreed savings are at an early stage of the financial year and
as would be expected at this point in time, not all are fully banked. Full Council
agreed at the Budget Setting meeting in February 2026 a total of £21,176k of savings
for the General Fund, but has been increased to reflect £509k of savings netted off in
also agreed growth proposals. These additional grossed up savings are as follows:
• £5k Lake Farm BMX Track
• £35k Insurance Growth
• £100k Complex Criminal Cases Prosecution Lawyer Income
• £229k Implementation of Additional Licensing Policy Income
• £140k Weekend provision Cemetery and crematorium Income
18. Collectively, including the grossing up of savings included in approved growth bids,
the revised new General Fund savings agreed for 2026/27 thus total £21,685k. In
addition, 2025/26 agreed savings totalling £5,405k that were not fully delivered or
written out in the 2026/27 Budget have also been rolled forward into the current year
savings tracker – a combined total being monitored in year of £27,090k.
19. Monitoring, at this early stage of the financial year shows £8,734k has already been
fully delivered (Blue = 33%) and a further £7,462k is on track (green = 28%). Work
continues to across Directorates to deliver on those proposals currently identified at
risk or potentially being deferred to delivery next year. Full details of progress on
£0.0m
£5.0m
£10.0m
£15.0m
£20.0m
£25.0m
£30.0m
£35.0m
£40.0m
2025/26 2026/27
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
delivering the savings are set out in Appendix B, whilst a summary of the savings
tracker is shown in the table below:
Table 2 – Summary of Savings Tracker
20. Progress on delivering agreed savings is also improved on the previous financial
year at this stage of the financial year, with 61% identified as delivered or on track
(compared to 41% last year). The chart below illustrates this:
Chart 2 – Progress on Savings Delivery
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Fees and Charges / Enforcement Policies
21. A review of the currently approved fees and charges applicable for filming in the
borough (last approved February 2026) has been undertaken and compared with
those charges in neighbouring authorities. It is proposed to introduce new charges in-
year to align Hillingdon’s charges with market rates. The existing and proposed scale
charges are set in Appendix C.
22. The penalties for offences that the Council has the power to enforce are set by the
relevant statutes. In some instances, the statute creating the offence and setting the
penalty that applies for that offence allows the Council to apply fine levels within
specified upper and lower limits. Following a review of fine levels applied by the
Council, it is recommended that the fine levels for the following offences be revised
as shown in the table below:
Table 3 – Proposed Changes to Specific Environmental Fines
23. The Renters' Rights Act 2005 introduced a strengthened enforcement regime and
new financial sanctions that can be imposed by local housing authorities as an
alternative to prosecution for landlord non-compliance with requirements of that Act
and for some offences under associated legislation. These new financial sanctions
take the form of civil penalties that may be imposed where the authority is satisfied
(to the criminal standard – beyond reasonable doubt) that a landlord or “relevant
person” has contravened specified statutory duties (e.g. tenancy reform provisions,
eviction rules, information requirements). Statutory guidance issued under this Act
sets out the expectation that local housing authorities will develop and apply a clear
policy for determining when and how penalties are used and at what level in order to
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
ensure consistency, proportionality, and transparency. Penalties for offences are
expected to be determined on a case-by-case basis, taking account of factors such
as the severity of the contravention, degree of culpability and harm resulting.
24. In order to robustly administer the new enforcement regime, it is appropriate for the
authority to adopt a policy setting out how the level of a penalty will be determined. If
the authority does not have such a policy, it is more likely that enforcement decisions
will be challenged (e.g. via appeal to the First-tier Tribunal). Therefore, it is
recommended that the authority to approve a new policy for civil penalties under the
Renters’ Rights Act 2025 and other housing legislation be delegated to the Cabinet
Member for Community, Environment and Enforcement in consultation with the
Cabinet Member for Planning, Housing & Property.
Acceptance of Grant Funding and Contributions
25. Additional grant funding from the Department for Education [DfE] for 2026/27 of
£2,580,470 has been offered to the Council to support continued investment in
preventative services for children and families through the ongoing implementation of
Family Help and Child Protection reforms. The funding will support the continuation
of staffing capacity, service redesign activity, and the development of new delivery
models, including dedicated resources from partner agencies to strengthen
integrated working and improve outcomes for children and families. It will also enable
the authority to embed and sustain the changes already implemented through Family
Help and Child Protection reforms, including the further development of multi-agency
approaches, earlier intervention and prevention activity, and the ongoing delivery of
Family Group Decision Making [FGDM] arrangements in preparation for and in
support of legislative requirements.
26. The grant will complement other existing funding streams and support the
continuation of preventative services, ensuring that transformational improvements
are embedded and sustained whilst delivering a more effective, family-centred
approach to supporting children and families.
27. A number of planning gifts totalling £449k are requested to be approved as set out
below:
a) Norgine House, Widewater Place, Moorhall Road, Harefield - £40,440
b) Rosedale College, Wood End Green Road, Hayes - £30,000
c) Record Store, The Old Vinyl Factory, Hayes - £27,610
d) Pro Logis DC5&6, Iron Bridge Road North, West Drayton - £35,860
e) Land at Austin Road, Hayes - £25,000
f) Land at Avondale Drive, Hayes - £10,000
g) Master Brewer, Freezeland Way, Hillingdon - £79,500
h) Cricket Field Road, Uxbridge - £46,550
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
i) Hayes Bridge Retail Park & Heathrow Interchange, Uxbridge Road, Hayes -
£47,250
j) Paddington Packet Boat, High Road, Cowley - £19,960
k) The Arena, Bennetsfield Road, Stockley Park - £20,650
l) Holland and Holland, Ducks Hill Road, Northwood - £10,780
m) Former Sipson Garden Centre, Sipson Road - £55,185
SECTION 2 – HOUSING REVENUE ACCOUNT REVENUE
28. The Housing Revenue Account [HRA] is currently forecasting a breakeven position
as summarised below:
Table 4 – Summary of Housing Revenue Account Revenue Forecast
29. The detail behind the service delivery of the blocks included in table 4 are as follows:
i. Operational Assets budget funds the services provided for repairs and
maintenance, void repairs, compliance and inspections.
ii. The Director of Housing budget includes tenancy management and tenants'
services. The budgets include utility costs, and these will continue to be
monitored given the volatility of the electricity and gas markets in recent times.
iii. The Other Service Areas budget includes the Careline contract, HRA specific
ICT costs and the revenue regeneration costs.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
iv. The Contribution to Shared Services budget includes the development and
risk contingency, overheads and corporate and democratic core charges, and
the bad debt provision.
SECTION 3 – COLLECTION FUND
30. Council Tax income received by the Collection Fund is largely driven by the level of
the Taxbase (expressed as the number of Band D equivalent properties). New
monitoring processes have been introduced to monitor the level of growth in the
Taxbase throughout the year.
31. Current growth in the taxbase for Council Tax is trending toward a shortfall over the
course of the year of 34 Band D equivalent properties – this would equate to a deficit
in annual income from Council Tax of £52k. In addition, monitoring of the bad debt
provision indicates an increased requirement of £593k. In total, these two forecasts
would mount to £646k – which would impact as a pressure in 2026/27.
32. The Taxbase change of 34 Band D properties is comprised as follows:
Table 4 – Forecast Council Tax Collection Fund Position
33. The cost of providing discounts to older residents remains wholly a Council expense,
and any variance impacts in the current year rather than being deferred through the
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Collection Fund Adjustment Account. Those eligible and claiming this discount was
higher than budgeted at the end of the previous financial year and continues to
remain so. Currently the trend would indicate a £115k additional cost over budget for
this discount.
34. Hillingdon’s share of the outstanding historic debt (i.e. not 2026/27 billed) totals
£22m, of which bad debt provision of £16m partly covers the risk of eventual non-
collection. The chart below analyses that debt by year:
Chart 3 – Hillingdon Share of Historic Council Tax Debt
£0m
£2m
£4m
£6m
£8m
£10m
£12m
25/26 24/25 23/24 22/23 Prior Years
Provided For Not Provided For
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
SECTION 4 – CAPITAL PROGRAMME
General Fund
35. Council approved a gross capital spend for the General Fund of £87.149m in
February 2026. Since then, approval was given by Cabinet in June 2026 for
£22.872m of underspends in 2025/26 where fully grant funded to be rolled forward
into the 2026/27 Budget. Additionally, four further schemes totalling £0.586m which
are all fully funded by grant or s106 proceeds have also been approved by Cabinet or
Cabinet Member. Thus, the current approved capital budget totals £110.607m.
36. The officer-led Capital Review Group [CRG] has considered the remaining (i.e. not
100% grant funded) requests for further roll-forward of 2025/26 underspends. That
review has resulted in the following additional roll-forward requests to be approved by
Cabinet:
1) Refurbishment of Crematorium - £890k spend funded by £596k borrowing
and £294k contribution from Harrow;
2) Yiewsley/Otterfield Library - £1,381k spend funded by borrowing (this
scheme had already commenced in 2025/26);
3) Harlington Road Fuel Pumps & Canopy Replacement – spend £290k funded
by borrowing;
4) Cranford Park Heritage - £32k spend funded by borrowing, scheme in
progress;
5) Parking Service Improvements - £202k spend funded by borrowing;
6) SRP/SEND Meadow High School, Northwood Lane - spend £10,269k funded
by borrowing, already commenced in 2025/26;
7) SRP/SEND Meadow High School, Meadow Lane - spend £572k funded by
borrowing, already commenced in 2025/26;
8) Charville Lane – Children’s Specialist House - £291k spend funded by
borrowing, required as part of the revenue savings programme;
9) Vehicle Replacement Programme - £412k spend funded by borrowing,
required to replace essential vehicles and plant;
10) Chrysalis Programme - £90k spend funded by borrowing to match the legacy
expenditure already incurred in 2026/27;
11) Staying Close Project – Respite Care - £585k spend funded from borrowing
to facilitate the delivery of revenue savings;
37. These eleven additional proposals for roll-forward of unspent 2025/26 budgets total
£15.644m and all but £0.294m are funded from prudential borrowing. Should Cabinet
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
approve these further roll-forward requests, the approved General Fund Capital
Programme expenditure for 2026/27 would increase to £126.251m
38. Against this proposed increased expenditure budget an underspend of £6.974m is
forecast with the previously approved roll forward for the Outdoor Activities Centre
accounting for the difference.
39. A summary of the General Fund capital forecast for 2026/27 is set out below and the
detailed three-year programme included in Appendix D:
Table 5 – General Fund Capital Summary
Housing Revenue Account
40. Council approved a 2026/27 HRA Capital Programme in February 2026 with a gross
spend of £136.308m and in June 2026 Cabinet approved roll-forward of 2025/26
underspends of £8.130m and the roll-back of £11.600m of budget from 2027/26 to
2026/27 for Hayes Regeneration works – a revised budget for the year of
£156.038m.
41. Project managers are currently forecasting spend to match budget for 2026/27. A
summary of the HRA Capital position at the end of Period 2 is set out below and the
detailed three-year programme included in Appendix D:
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
Table 6 – Housing Revenue Account Capital Summary
5. Corporate implications
a) Financial
This report summarises the forecast revenue outturn positions for theGeneral Fund and
currently shows a forecast overspend of £584k but would be covered by the £10,000k Risk
and Contingency Provision. Net risks and opportunities of a potential further £2,659k have
the potential to further impact on that forecast. Directorates are required to mitigate such
forecast overspends wherever possible.
The proposals to alter a number of fees and charges or enforcement policies during the
year will assist in optimising the Council’s income and additionally provide further positive
incentives with regard to anti-social behaviour.
Requests for further roll -forward of 2025/26 General Fund Capital Programme schemes
are included in the recoomedations for this report and are predominantly funded by
prudential borrowing.
b) Legal
There is no specific statutory requirement prescribing the timing or content of in- year
budget monitoring reports to Cabinet. However, under section 151 of the Local
Government Act 1972, the Council is required to make proper arrangements for the
administration of its financial affairs, and the Council’s s151 Officer has an ongoing duty to
ensure that the Council maintains a balanced budget. In practice, regular budget
monitoring reports to Members form a key part of demonstrating compliance with these
duties, consistent with the expectations of the CIPFA Financial Management Code and
external audit.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
It is accordingly in keeping with the principles of good governance for such reports to be
brought to Cabinet, in relation to the Council’s budget position. Any relevant legal
implications are referred to elsewhere within the body of this report.
c) Alternative options
This report sets out the latest forecasts for the General Fund and HRA revenue positions
and do not in themselves present alternative options. However, service directorates are
tasked with identifying mitigations to offset these forecast variances.
Options exist to not increase fees and charges or enforcement penalties but would have
an adverse effect on income and in some instances would not promote compliance with
required behavious.
Cabinet could choose not to approve the capital roll-forward requests from 2025/26 capital
underspends, but these requests relate to committed schemes or capital projects that are
deemed essential in delivering Council priorities.
d) Risk management
The forecast revenue position includes known potential risks and opportunities to thecore
forecasts. All Corporate Management Team members are tasked with managing their
budgets within their overall funding envelope and will seek to mitigate forecast net
overspends as the year progresses.
e) Other implications
NIL
6. Consultation & engagement
Not Applicable.
7. Timetable for implementation
This report is updated on a monthly basis – the next report is scheduled to be presented
to the September Cabinet meeting and will set out the Month 4 monitoring position.
Executive Decision Report
Cabinet
23 July 2026
Classification:
Part 1 Public
List of appendices attached
A. Period 2 Revenue Monitoring
B. Period 2 Savings Tracker
C. Proposed Changes to Filming Fees and Charges
D. Period 2 Capital Monitoring
List of Background Papers
a) Full Council approval of 2026/27 Budget and Medium-Term Financial Strategy
(26th February 2026)
b) Cabinet approval of Capital Schemes Roll-Forward requests fully funded by grant
(25th June 2026)
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.