Read the text of this document (48 pages)
Democratic Services
Location: Phase II
Ext: 0470
DDI: 01895 250472
My Ref: MPB
To: COUNCILLOR RAY PUDDIFOOT MBE
LEADER OF THE COUNCIL
COUNCILLOR JONATHAN BIANCO
CABINET MEMBER FOR FINANCE, PROPERTY &
BUSINESS SERVICES
c.c. All Councillors
c.c. Members of Executive Scrutiny Committee
c.c. Chairmen, Policy Overview Committees
c.c. Corporate Management Team
c.c. Andy Evans & Iain Watters, Finance
c.c. Conservative and Labour Group Offices
(inspection copy)
Date: 15 April 2020
EXECUTIVE DECISION REQUEST
(in lieu of Cabinet on 23 April 2020)
Monthly Council Budget Monitoring Report Month 11
(Public report)
Dear Cabinet Members
Attached is a business as usual report with recommendations requesting that a decision be
made by you on these in due course. This report had previously been scheduled for the 23
April 2020 Cabinet meeting which is now not taking place. However, under the Leader’s
constitutional authority, this decision can be taken by you jointly in the absence of that
Cabinet meeting.
You may taken your decision electronically on (or after) Thursday 23 April 2020.
Democratic Services will be in contact by email on this date to request your decision.
Upon your decision, a decision notice will be published and Executive Scrutiny
Committee Members will then be notified for their scrutiny electronically before any
decision can take effect.
Mark Braddock
Democratic Services
Title Of Report: Monthly Council Budget Monitoring Report Month 11
Decision made:
Reasons for your decision : (e.g. as stated in report)
Alternatives considered and rejected : (e.g. as stated in report)
Signed ………………………………………………………Date……………………..
Leader of the Council / Cabinet Member for Finance, Property & Business Services
(Note: to be authorised by email)
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 1
COUNCIL BUDGET –
2019/20 REVENUE AND CAPITAL MONTH 11 BUDGET MONITORING
Cabinet Members Councillor Ray Puddifoot MBE
Councillor Jonathan Bianco
Cabinet Portfolios Leader of the Council
Finance, Property and Business Services
Report Author Paul Whaymand, Corporate Director of Finance
Papers with report Appendices A – G
HEADLINE INFORMATION
Purpose of report
This report provides the Council's forecast financial position
and performance against the 201 9/20 revenue budget and
Capital Programme.
A net in -year underspend of £2,073k is reported against
2019/20 General Fund revenue budgets as of February 2019
(Month 11), representing an improvement of £ 304k on the
position reported at Month 10. Unallocated reserves are
projected to total £34,641k at 31 March 2020.
The latest positions on other funds and the Capital Programme
are detailed within the body of this report.
Contribution to our
plans and strategies
Putting our Residents First: Financial Management
Achieving Value for Money is an important element of the
Council’s Medium Term Financial Plan.
Financial Cost N/A
Relevant Policy
Overview Committee
Corporate Services, Commerce and Communities
Ward(s) affected All
RECOMMENDATIONS
That, on behalf of the Cabinet, the Leader of the Council and Cabinet Member for Finance,
Property & Business Services:
1. Note the budget position as at February 2019 (Month 11) as outlined in Table 1;
2. Note the Treasury Management update as at February 2020 at Appendix E;
3. Agree to c ontinue the delegated authority to the Chief Executive to approve any
consultancy and agency assignments over £50k, with final sign -off of any assignments
made by the Leader of the Council. To also note those consultancy and agency
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 2
assignments over £50k approved under delegated authority between 12 March 2020 and
23 April 2020, detailed at Appendix G;
4. Accept a grant of £250k from Network Rail for carriageway works at Station Approach,
West Drayton;
5. Approve to charge an af fordable rent for the 1 9 new build general needs flats at Acol
Crescent - Roundel House (£174.59 pw for one bedroomed flats and £231.08 pw for two
bedroomed flats in 2020/21) as detailed in Appendix F;
6. Approve acceptance of £66k grant funding from the Food Standards Agency for the costs
of EU Exit planning;
7. Approve acceptance of £35k grant funding from the Food Standards Agency for the costs
of the implementation of the Official Controls Regulation (EU) 2017/625 (OCR).
8. Agrees funding of £8k to the Mayor of Hillingdon's Charitable Trust in lieu of the Council
not entering the Mayor of London's New Year’s Day Parade in 2020.
9. Note the following recent decisions taken under the Leader’s Emergency Power in
response to Coronavirus:
a) Approved essential changes to the Council's c ontractual arrangements during the
Pandemic, including the implementation HM Government’s COVID -19 Procurement
Policy Note issued on 20 March 2020;
b) Accepted a £6.86m social care grant from HM Government and agreed an immediate
spend of £1.87m of this grant to support our Social Care providers in maintaining
resilience over the coming months;
c) Agreed a 10% temporary uplift to permanent front -line social care staff salaries
amounting to £197k revenue to reflect their critical role at this time;
d) Agreed up to £50 k external grant funding for H4All to support the local voluntary
sector response;
e) Released £49k of capital funding for urgent works to secure the Hillingdon Sports and
Leisure Centre site following its temporary closure.
INFORMATION
Reasons for Recommendations
1. The reason for Recommendation 1 is to ensure that the Council achieves its budgetary
objectives, providing Cabinet with an update on performance at Month 10 against b udgets
approved by Council on 21 February 2020. An update on the Council's Treasury Management
activities is signposted in Recommendation 2.
2. Recommendation 3 is intended to enable continued delegation of approval for appointment
of consultancy and agency appointments over £50k to the Chief Executive, with final sign -off
from the Leader of the Council. In addition, Appendix G reports back on use of this delegated
authority previously granted by Cabinet.
3. Recommendation 4 Approves a grant agreement of £250k (or the total cost of work and LBH
fees if greater) with Network Rail to facilitate reconstruction of the carriageway they own in
Station Approach West Drayton which has collapsed meaning buses can no longer serve the
station.
4. Recommendation 5 Council in February 2018, as part of the HRA rent policy, agreed to
delegate to the Leader and relevant Cabinet Member the authority to set affordable rent levels
for newly acquired or built properties on a scheme-by-scheme basis. The HRA new build Acol
Crescent - Roundel House was approved on the financial viability assumption that the general
needs properties would be charged an affordable rent.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 3
5. Grant funding has been offered by the Food Standards Agency which if accepted will be utilised
to fund the costs of EU Exit planning by the Imported Food Office. Recommendation 6 seeks
authority to approve the acceptance of £66k, relating to the costs of an Environmental Health
contractor, use of an additional veterinary surgeon and team training on new systems and
procedures.
6. Grant funding has been offered by the Food Standards Agency which if accepted will be utilised
to fund the costs of the implementation of the Official Controls Regulation (EU) 2017/625 (OCR)
by the Imported Food Office. Recommendation 7 seeks authority to approve the acceptance
of £35k, relating to (i) staff time incurred on training, updating documents, internal systems,
operational protocols and procedures and (ii) costs of materials including stationery, stamps
and forms.
7. Recommendation 8 agrees to grant £8k to the Mayor of Hillingdon's Charitable Trust in lieu of
the Council not entering the Mayor of London's New Year’s Day Parade in 2020. In previous
years, where there has been a Borough entry, Cabinet has provided some funding to support
it. Instead, this year, that support will be directed towards Hillingdon’s Mayoral charities.
8. Members will be aware that our decision-making process has been prioritised to focus on the
Council’s response to Coronavirus and support residents at this difficult time. Critical to this, is
the provision within the Council’s Constitution for the Leader of the Council to exercise his
Emergency Power to take urgent executive decisions. Some of those recently taken are
summarised in Recommendation 9. Members should be aware that this does not encapsulate
all the emergency decisions taken by the Leader because this report is a snapshot in time.
However, all such decisions taken will be formally ratified at a future Cabinet meeting with full
information.
Alternative options considered
9. There are no other options proposed for consideration.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 4
SUMMARY
REVENUE
10. General Fund revenue budgets are projected to under spend by £ 2,073k at Month 11, an
improvement of £304k on the position reported at Month 11. This position consists of a £503k
underspend against Directorate Operating Budgets, with a £956k underspend on Development
and Risk Contingency an d £61 2k variances across other corporately managed budgets
including reduced borrowing costs from deferred capital expenditure and windfall credits from
a review of the balance sheet. There remains £250k uncommitted General Contingency within
the reported monitoring position to manage any emerging risks over the remainder of this
financial year.
11. The position across service budgets reflects a small number of reported pressure items being
offset through compensating underspends, primarily on staffing budgets. These pressure
areas include ICT contract expenditure, Education functions, Early Years Centres and income
from health partners to support Adult Social Care placements. Within Development and Risk
Contingency, the previously reported pressure on Development Control Income has reduced
with further improvements on Homelessness. There have been additional calls on contingency
in Month 11 in relation to Housing Legal Challenges.
12. General Fund Balan ces are expected to total £3 4,641k at 31 March 20 20, under the
assumption that the balance of General Contingency and Unallocated Priority Gro wth monies
are released in-year. This is a reduction of £5,703k from the opening balance of £40,344k, an
improvement on the planned release of £7,776k from reserves to support the 2019/20 budget.
13. Of the £8,141k savings being managed in year, £7,891k are either banked in full or classed as
'on track for delivery', while £250k classified as either higher risk or in the early stages of
delivery. Within the position reported, £534k has moved in Month 11 from on track to being
banked and £250k is at an early stage of delivery . Ultimately, all £8,141k of the savings are
expected to be delivered in full, with any items with potential issues being covered by alternative
in-year savings proposals and management actions.
14. A surplus of £ 332k is reported within th e Collection Fund relating to favourable positions on
both Council Tax and Business Rates , which are predominantly driven by a carry forward
surplus from 2018/19. This surplus is lower than the £459k surplus forecast at budget setting
in February 2020. The £127k adverse movement will be carried forward to 2021/22.
15. The Dedicated Schools Grant is projecting an in -year overspend of £ 5,772k at Month 11, a
£423k adverse movement from Month 10. The overspend is predominantly due to continuing
unfunded pressures in the cost of High Needs , and results in a forecast c arry forward
cumulative deficit at 31 March 2020 of £14,264k.
CAPITAL
16. At Month 11 the projected underspend against the 2019/20 General Fund Capital Programme
is £28,075k, predominantly as a result of rephasing of project expenditure. The forecast outturn
over the life of the programme to 2023/24 is an overspend of £1,260k. The planned investment
will require £ 222,614k Prudential Borrowing, £ 2,457k lower than originally in February 201 9
and in line with the position approved by Cabinet and Council at budget setting in February
2020. This position is not expected to materially affect the revenue financing charges ultimately
required to support planned investment.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 5
FURTHER INFORMATION
General Fund Revenue Budget
17. An under spend of £ 2,073k is reported across normal operating activities at Month 11, an
improvement of £304k on Month 10, which is primarily linked to an improvement in Directorate
Operating budgets of £ 51k and £252k on Contingency . There remain recurrent pressures
relating to Early Years Centres , Education and IC T, which are offset primarily by staffing
underspends to deliver a net £503k underspend on Directorate Operating Budgets.
18. Development Risk and Contingency is currently benefitting from three windfall income streams,
consisting of additional Better Care Fund monies, Asylum Grant funding and a rebate from the
West London Waste Authority , which are mitigating pressures on specific contingencies of
£1,133k on SEN Transport , £750k on Adult Social Care placements, £634k Housing Legal
Challenges and £193k on Development Control income.
19. Savings of £8,141k are being managed within the 2019/20 budget. Currently £7,891k savings
are banked and £250k are either in the early stages of delivery or deemed higher risk although
all savings are expected to ultimately be delivered in full. This represents an improvement on
the position at Month 10, with £534k being promoted from on track to being banked.
Table 1: General Fund Overview
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
210,620 2,137 Directorate Operating
Budgets 212,757 212,254 (503) (452) (51)
7,436 0 Corporate Operating
Budgets 7,436 6,824 (612) (611) (1)
12,863 (2,789) Development & Risk
Contingency 10,074 9,118 (956) (704) (252)
(991) 0 Unallocated Budget
Items (339) (339) 0 0 0
229,928 0 Sub-total Normal
Activities 229,928 227,857 (2,071) (1,767) (304)
(222,152) 0 Corporate Funding (222,152) (222,154) (2) (2) 0
7,776 0 Net Total 7,776 5,703 (2,073) (1,769) (304)
(40,344) 0 Balances b/fwd (40,344) (40,344)
(32,568) 0 Balances c/fwd 31
March 2020 (32,568) (34,641)
20. General Fund Balances are expected to total £3 4,641k at 31 March 2020 as a result of the
forecast position detailed above , £2,073k higher than projected at budget setting in February
2019. The Council's Medium Term Financial Forecast assumes that unallocated balances will
remain between £15,000k and £32,000k to manage emergent risks, with any sums above that
level earmarked for use to smooth the savings requirement over the medium term.
Directorate Operating Budgets
21. Directorate Operating Budgets represent the majority of the Council’s investment in day-to-day
services for residents, with more volatile or demand -led areas of activity tracked separately
through the Development and Risk Cont ingency. Further information on latest projections for
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 6
each service is contained within Appendix A to this report, with salient risks and variances
within this position summarised in the following paragraphs.
Table 2: Directorate Operating Budgets
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
8,110 0
Chief
Executive's
Office Expenditure 8,110 8,129 19 18 1
(1,207) (1) Income (1,208) (1,223) (15) (14) (1)
6,903 (1) Sub-Total 6,902 6,906 4 4 0
19,069 56
Finance Expenditure 19,125 19,247 122 99 23
(3,221) (175) Income (3,396) (3,581) (185) (162) (23)
15,848 (119) Sub-Total 15,729 15,666 (63) (63) 0
116,482 2,162
Residents
Services Expenditure 118,644 118,645 1 (111) 112
(43,966) (1,327) Income (45,293) (45,359) (66) 102 (168)
72,516 835 Sub-Total 73,351 73,286 (65) (9) (56)
148,761 668
Social Care
Expenditure 149,429 150,165 736 112 624
(33,408) 754 Income (32,654) (33,769) (1,115) (496) (619)
115,353 1,422 Sub-Total 116,775 116,396 (379) (384) 5
210,620 2,137 Total Directorate
Operating Budgets 212,757 212,254 (503) (452) (51)
22. An overspend of £4k is reported on Chief Executive’s Office budgets at Month 11, representing
no change from Month 10. Across Finance, a net underspend of £ 63k is projected at Month
11 representing no change on the previously reported position, reflecting a combination of
vacancies and use of grant funding to support additional staff.
23. At Month 11, a net underspend of £65k is reported across Residents Services, representing a
£56k favourable movement from Month 10 as a result of increased staffing underspends. The
headline position includes a £ 332k pressure on ICT contract costs, £2 51k pressures across
Education functions, which are partially offset through a combination of s taffing underspends
and other favourable variances. In addition, £310k is being released from Earmarked Reserves
to support current levels of investment in waste services.
24. A net underspend of £379k is reported across Social Care budgets, with an adverse movement
of £ 5k on Month 10 forecasts. There are a number of variances in the position including
pressures relating to delays in securing additional health contributions towards placements
meeting both social care and health needs, alongside the deficit on Early Years Centres
transferred from the schools budget . These are being offset through additional Troubled
Families Grant, settlement of a long running case in the Council’s favour and more efficient use
of the Better Care Fund.
25. The Council is permitted to finance the costs associated with service transformation from
Capital Receipts, with both one -off implementation costs and the support for service
transformation, including the BID team, being funded from this resource. Current proje ctions
include an estimate of £2 ,880k for such costs, which will remain under review over the
remainder of the year and have been excluded from reported monitoring positions. It is
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 7
anticipated that these costs will be financed from a combination of Capital Receipts and
Earmarked Reserves.
Progress on Savings
26. The savings requirement for 2019/20 is £6,609k. In addition, there are savings of £700k brought
forward from 2018/19 giving a net total of £7,309k. Within this position there are £832k of
funding requirements, covering Troubled Families, Fleet and Parking Services. For reporting
from Month 4 onwards the savings have been adjusted to remove the £832k of funding
requirements, giving a restated gross savings target of £8,141k with the aim of improving the
transparency on the progress of savings delivery.
27. Of this sum, £7,891k are banked. £250k savings are in the early stages of delivery or potentially
subject to greater risk to delivery; however, ultimately all £8,141k savings are expected to be
delivered in full, with any items with potential issues being covered by alternative in -year
savings proposals and management actions. This represents an improvement on the position
at Month 10, with £534k being promoted from on track to being banked.
Table 3: Savings Tracker
2019/20 General Fund
Savings Programme
CEOs Finance Residents
Services
Social
Care
Cross-
Cutting
Total 2019/20
Savings
£'000 £'000 £'000 £'000 £'000 £'000 %
B Banked (387) (730) (1,696) (2,923) (2,155) (7,891) 96.1%
G On track for
delivery 0 0 0 0 0 0 0.0%
A
Potential significant
savings shortfall or
a significant or
risky project which
is at an early
stage;
0 0 0 0 (250) (250) 3.1%
R
Serious problems
in the delivery of
the saving
0 0 0 0 0 0 0.0%
Total 2019/20 Savings (387) (730) (1,696) (2,923) (2,405) (8,141) 100.0%
Corporate Operating Budgets
28. Corporate Operating Budgets are currently forecasting a £6 12k favourable variance, which is
a favourable movement of £1k on the Month 10 position with the Housing Benefit Subsidy
continuing to be forecast to budget . In addition to the favourable position on Corporate
Operating Budgets, Corporate Funding has a £2k favourable variance. Included in this report
are updates to the unallocated growth, inflation and savings budgets.
29. As a result of anticipated capital expenditure and associated borrowing being slipped from
2018/19, alongside proactive use of capital grants and alternative funding, a £248k underspend
is reported on the revenue costs of debt financing. An ongoing review of the Council’s balance
sheet has identified up to £357k of historic credit balances, which are expected to be written
back during 2019/20, delivering a one -off windfall underspend. Housing Benefit remains on
budget with no variance being reported. No material variances are reported across the
remainder of Corporate Budgets, resulting in a headline underspend of £612k.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 8
Table 4: Corporate Operating Budgets
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
0 0
Interest and
Investment
Income Salaries 0 0 0 0 0
7,777 0 Non-Sal
Exp 7,777 7,489 (288) (288) 0
(87) 0 Income (87) (47) 40 40 0
7,690 0 Sub-Total 7,690 7,442 (248) (248) 0
490 0
Levies and
Other
Corporate
Budgets Salaries 490 491 1 2 (1)
12,570 0 Non-Sal
Exp 12,570 12,562 (8) (8) 0
(12,289) 0 Income (12,289) (12,646) (357) (357) 0
771 0 Sub-Total 771 407 (364) (363) (1)
0 0
Housing
Benefit Subsidy
Salaries 0 0 0 0 0
147,629 0 Non-Sal
Exp 147,629 147,629 0 0 0
(148,654) 0 Income (148,654) (148,654) 0 0 0
(1,025) 0 Sub-Total (1,025) (1,025) 0 0 0
7,436 0 Total Corporate
Operating Budgets 7,436 6,824 (612) (611) (1)
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 9
Development & Risk Contingency
30. For 201 9/20 £12,863k was set aside to manage uncertain elements of budgets within the
Development & Risk Contingency, which included £ 12,031k in relation t o specific risk items
and £832k as General Contingency to manage unforeseen issue s. With £2,789k released to
service budget , £10,074k remains available to manage the full range of issues facing the
council. As at Month 11, a £ 956k underspend is reported against this sum, representing a
£252k improvement on Month 10, while retaining £250k General Contingency to manage any
emerging issues.
Table 5: Development & Risk Contingency
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month
10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
1,072 0
Residents
Services
Impact of Welfare
Reform on
Homelessness
1,072 568 (504) (453) (51)
1,972 (772) Waste Disposal Levy &
Associated Contracts 1,200 100 (1,100) (1,100) 0
0 0 Development Control -
Major Applications 0 193 193 571 (378)
0 0 Housing Legal
Challenges 0 634 634 475 159
1,885 0
Social Care
Asylum Service 1,885 695 (1,190) (1,190) 0
3,273 (403) Demographic Growth -
Looked After Children 2,870 2,700 (170) (170) 0
1,017 (367) Demographic Growth -
Children with Disabilities 650 895 245 245 (1)
277 0 Social Worker Agency
Contingency 277 244 (34) (56) 23
997 (259) SEN transport 738 1,871 1,133 1,137 (4)
1,938 (988) Demographic Growth -
Adult Social Care 950 1,700 750 750 0
0 0 Additional BCF Income 0 (331) (331) (331) 0
(400) 0
Corp.
Items Additional Investment
Income (400) (400) 0 0 0
832 0 General Contingency 832 250 (582) (582) 0
12,863 (2,789) Total Development & Risk
Contingency 10,074 9,118 (956) (704) (252)
31. Within Residents Services , Development Risk and Contingency is showing a reported
underspend of £ 777k, a movement of £ 270k from Month 10 linked to improvements in
Development Control Income and Homelessness being offset by movements on Housing Legal
Challenges. The overall underspend includes a £330k rebate from the West London waste
Authority.
32. Within Social Care there is forecast a £1,190k reduced call on contingency in Asylum Service
due to an uplift in grant income following a Home Office review of funding rates, no change to
Month 10. There was significant growth built into the Looked After Children budget in 2019/20
and this is forecasting an underspend of £170k against contingency.
33. Social Worker Agency Contingency has a £244k call on contingency, £23k more than Month
10 forecasts, however £34k under the contingency budget reflecting assumed recruitment to
permanent posts and changes to agency arrangements. Adult Placements has a £1,700k call
on contingency, which is £7 50k over contingency budget. This reflects the increase in the
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 10
number of placements particularly in Mental Health. This position is partially funded through a
contribution to contingency from additional Better Care Fund grant announced in July 2019.
34. SEN Transport is reporting a £ 1,871k call on contingency, £1,133k higher than the budgeted
amount. This is reflecting the continued growth in the number of children that have an
Education, Health and Care Plan (EHCP), which is currently running at approximately 1 1%,
and is reflected in the MTFF for 2020/21.
35. The above specific calls on contingency result in a net underspend of £ 374k, with a further
£582k underspend projected against General Contingency to deliver an overall favourable
variance of £956k. Within this position, there remains £250k General Contingency available to
respond to eme rging risks and issues, which if not required would further improve General
Balances at outturn.
Unallocated Priority Growth and HIP Initiatives
36. There was a budget of £250k Unallocated Priority Growth in 2019/20, following allocation of
£40k for CCTV in the B orough and £60k for Little Britain Lake Patrol Officers, there remains
£150k available to support new investment in services.
37. In addition, £200k of HIP Initiative funding was included in the 2019/20 budget and
supplemented by £718k brought forward balances, to provide total resources of £918k. £366k
of projects have been approved for funding from HIP resources, with £104k underspend
relating to projects completed in 2018/19, there is £655k available for future releases.
Schools Budget
38. At Month 10 the Dedicated Schools Grant position is an in-year overspend of £5,772k. This is
an adverse movement of £ 423k on the Month 10 position with the overspen d being
predominantly due to increasing pressures in the c ost of High Needs. The High Needs Block
is now funding Early Support Funding with a current forecast of £438k in year, which represents
investment ultimately expected to reduce the pace of growth in higher cost support through
early intervention where appropriate to a child’s needs . There has been an increase in the
number of schools applying for exceptional SEN funding. This is a consequence of the
increasing complexity and, in some cases, a lack of special school places meaning that
mainstream schools need additional resource to mai ntain the placement. In 2019/20
exceptional funding has more than doubled to £132k.
39. The total deficit carry forward is currently forecast at £14,264k, which almost entirely relates to
the widely publicised funding shortfall for High Needs and SEND provision.
Collection Fund
40. A £332k surplus is reported against the Collection Fund at Month 11, which is made up of a
£5k surplus on Council Tax and a £327k surplus on Business Rates. The reported variance is
primarily driven by the brought forward surplus on Business Rates with no material movements
in 2019/20. This surplus is available to support Gener al Fund budgets in future years and
represents a £108k adverse movement on Month 10 projections.
Housing Revenue Account
41. The Housing Revenue Account is currently forecasting a £ 53k favourable position , a £ 6k
improvement from Month 10, resulting in a drawdown of reserves of £1,192k. This results in a
projected 2019/20 closing HRA General Balance of £ 17,068k. The use of reserves is funding
investment in new housing stock.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 11
Future Revenue Implications of Capital Programme
42. Appendix D to this report outlines the forecast outturn on the 2019/20 to 2023/24 Capital
Programme, with a balanced position over the five-year programme. Alongside marginal
variances on Government Grant income and Capital Receipts, Prudential Borrowing is
projected to be £1,354k lower than budgeted in February 2019. The reduction in the borrowing
requirement w as reflected in the refreshed capital programme approved by Cabinet and
Council in February 2020.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 12
Appendix A – Detailed Group Forecasts (General Fund)
CHIEF EXECUTIVE'S OFFICE
43. The overall position for Chief Executive’s Office at Month 11 is a forecast pressure of £4k and
is in line with the position reported for Month 10.
44. Income across the Group has continued to be closely monitored following statutory uplifts to
existing fees and charges at the start of the financial year as well as the introduction of new
fees within Democratic Services with forecasts holding steady at this stage of the year.
Table 6: Chief Executive's Office Operating Budgets
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
1,479 0
Democratic
Services Salaries 1,479 1,494 15 17 (2)
1,721 1 Non-Sal
Exp 1,722 1,697 (25) (26) 1
(701) (1) Income (702) (684) 18 18 0
2,499 0 Sub-Total 2,499 2,507 8 9 (1)
1,900 (146)
Human
Resources Salaries 1,754 1,800 46 27 19
830 145 Non-Sal
Exp 975 974 (1) 15 (16)
(230) 0 Income (230) (254) (24) (22) (2)
2,500 (1) Sub-Total 2,499 2,520 21 20 1
2,124 0
Legal
Services Salaries 2,124 2,106 (18) (18) 0
56 0 Non-Sal
Exp 56 58 2 3 (1)
(276) 0 Income (276) (285) (9) (10) 1
1,904 0 Sub-Total 1,904 1,879 (25) (25) 0
5,503 (146)
Chief
Executive's
Office
Directorate Salaries 5,357 5,400 43 26 17
2,607 146 Non-Sal
Exp 2,753 2,729 (24) (8) (16)
(1,207) (1) Income (1,208) (1,223) (15) (14) (1)
6,903 (1) Total 6,902 6,906 4 4 0
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 13
FINANCE
45. A forecast underspend of £63k is reported for Month 11 in line with the position reported for
Month 10. Income from both the auction of Fleet vehicles and external grant funding from the
CLG for revenues inspections continues to offset service pressures within Fleet as the capital
acquisition programme, now nearing completion, is implemented.
Table 7: Finance Operating Budgets
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
6,021 37
Exchequer
and Business
Assurance
Services Salaries 6,058 6,015 (43) (43) 0
3,505 12 Non-Sal
Exp 3,517 3,537 20 19 1
(2,683) (174) Income (2,857) (2,937) (80) (77) (3)
6,843 (125) Sub-Total 6,718 6,615 (103) (101) (2)
1,743 0
Procurement Salaries 1,743 1,721 (22) (21) (1)
3,243 8 Non-Sal
Exp 3,251 3,356 105 102 3
(93) (1) Income (94) (155) (61) (61) 0
4,893 7 Sub-Total 4,900 4,922 22 20 2
4,213 (94)
Corporate
Finance Salaries 4,119 4,142 23 (2) 25
344 93 Non-Sal
Exp 437 476 39 44 (5)
(445) 0 Income (445) (489) (44) (24) (20)
4,112 (1) Sub-Total 4,111 4,129 18 18 0
11,977 (57)
Finance
Directorate Salaries 11,920 11,878 (42) (66) 24
7,092 113 Non-Sal
Exp 7,205 7,369 164 165 (1)
(3,221) (175) Income (3,396) (3,581) (185) (162) (23)
15,848 (119) Total 15,729 15,666 (63) (63) 0
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 14
RESIDENTS SERVICES
46. Residents Services directorate is showing a projected outturn underspend of £65k at Month
11, excluding pressure areas that have identified contingency provisions. The overall variance
is a result of pressures across Residual Education a nd Highways and Street Lighting partially
netted down by underspends in Administrative, Technical and Business Services.
Table 8: Residents Services Operating Budgets
Original
Budget
Budget
Changes Service
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
17,619 (43)
Infrastructure,
Waste and ICT
Salaries 17,576 17,580 4 39 (35)
32,237 772 Non-Sal
Exp 33,009 33,517 508 224 284
(10,590) (58) Income (10,648) (10,752) (104) 97 (201)
39,266 671 Sub-Total 39,937 40,345 408 360 48
19,221 860
Housing,
Environment,
Education,
Health &
Wellbeing Salaries 20,081 19,759 (322) (358) 36
24,490 352 Non-Sal
Exp 24,842 25,064 222 377 (155)
(18,024) (941) Income (18,965) (18,609) 356 325 31
25,687 271 Sub-Total 25,958 26,214 256 344 (88)
4,324 25
Planning,
Transportation
& Regeneration
Salaries 4,349 4,263 (86) (76) (10)
1,240 174 Non-Sal
Exp 1,414 1,504 90 94 (4)
(4,534) (206) Income (4,740) (4,724) 16 14 2
1,030 (7) Sub-Total 1,023 1,043 20 32 (12)
13,486 50
Administrative,
Technical &
Business
Services Salaries 13,536 12,958 (578) (538) (40)
3,865 (28) Non-Sal
Exp 3,837 4,000 163 127 36
(10,818) (122) Income (10,940) (11,274) (334) (334) 0
6,532 (100) Sub-Total 6,433 5,684 (749) (745) (4)
54,650 892
Residents
Services
Directorate Salaries 55,542 54,560 (982) (933) (49)
61,832 1,270 Non-Sal
Exp 63,102 64,085 983 822 161
(43,966) (1,327) Income (45,293) (45,359) (66) 102 (168)
72,515 835 Total 73,351 73,286 (65) (9) (56)
47. The Coun cil’s 2019/20 contingency budget contains provision for areas of expenditure or
income within Residents Services for which there is a greater degree of uncertainty. At Month
11, projected calls on contingency are forecast to be £777k less than the budgete d provision,
a £270k favourable movement from Month 10. The following table shows the breakdown for
each contingency item.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 15
Table 9: Development and Risk Contingency
Original
Budget
Budget
Changes Development & Risk
Contingency
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month
10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
1,072 0
Impact of Welfare
Reform on
Homelessness
1,072 568 (504) (453) (52)
1,972 (772) Waste Disposal Levy &
Associated Contracts 1,200 100 (1,100) (1,100) 0
0 0 Development Control –
Income 0 193 193 571 (378)
0 0 Housing Legal
Challenges 0 634 634 475 159
3,044 (772) Current Commitments 2,272 1,495 (777) (507) (270)
48. The Month 11 data in the table below shows the use of Temporary Accommodation. The first
3 months of the financial year saw an increase in the number of Households in higher cost Bed
& Breakfast placements, continuing the trend from quarter four of 2018/19 . This number has
been steadily reducing throughout the year, however, at Month 11 there has been an increase
in the overall level of Temporary Accommodation in use, resulting in an increase in the number
of clients placed in Bed and Breakfast accommodation. This is due to a reduction in alternative
supply, however management actions to meet MTFF targets continue to be implemented.
Table 10: Housing Needs performance data
December 19 January 20 February
20
All Approaches 180 286 286
Full Assessment Required 126 223 213
New into Temporary Accommodation (Homeless
and Relief) 36 33 46
Households in Temporary Accommodation 421 413 441
Households in B&B 138 137 163
49. As in previous years, a contingency has been set aside in 2019/20 to resource the procurement
of Private Sector placements or the need for Temporary Accommodation in the borough. The
call on contingency relating to homelessness is forecast at £568k, £504k below the budgeted
provision. The service is forecasting the number of clients in B&B accommodation will average
163 over the financial year. A planned reduction in numbers through increased non -cost
prevention and move -on activity has resulted in a projected favourable outturn on
accommodation budgets. The Month 11 position also reflects the benefit of reduced unit costs.
50. The Council will continue to closely monitor this risk, as following the introduction of the
Homeless Reduction Act in April 2018, there are emerging pressures on the demand for
Housing assistance. Specific funding is retained within an earmarked reserve to manage this
risk.
51. A call of £100k is projected against the waste contingency , which was established to fund
estimated population driven increases in the cost of disposal via the West London Waste
Authority (WLWA) levy and associated waste disposal contracts. This reflects a reduction of
£1,100k compared with budget, comprising the following elements:
The WLWA has disbursed excess reserves to boroughs, with Hillingdon having received
£331k at the end of July.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 16
The retendering of the Council’s contract for the collection and processing of highways
arising, bulky items and street litter has resulted in the appointment of a new supplier for
that element relating to highways arising’s and street sweepings, at a reduced cost.
Aggregate Pay as you Throw tonnage projections and other Waste Disposal Contract costs
are now falling below budgeted levels.
52. Whilst market conditions are affecting sales prices for recyclables, impacting on costs of the
Council’s mixed dry rec ycling contract with Biffa (with some additional risk arising as a result
of high contamination levels) and significant costs have been incurred in relation to fly tipping
clearance and disposal, current projections indicate that these factors can be manag ed within
the remaining contingency sum.
53. There was a marked downturn in volumes of major planning applications submitted to the
Council during the first half of 2019/20, with income over this period £300k lower than that
secured in the first half of 2018/19. This trend continued in quarter three and was assumed to
continue into quarter four, with a further £271k pressure being reported for the second half of
the year.
54. However, in the last month there has been an increase in activity for household and minor
applications with current projections showing an improvement of £60k. The B&M Yiewsley
scheme has been brought forward from 2020/21, accounting for a further £103k improvement.
In addition to the Development Control Income, there has been an improvement of £215k in
the forecast Community Infrastructure Levy retained admin fee. The total improvement of
£378k will reduce the call on General Contingency to £193k.
Infrastructure, Waste and ICT (£408k overspend, £48k adverse movement)
55. At Month 11, there is a £408k forecast overspend, an adverse movement of £48k from Month
10 arising from a number of material variances across Waste and Highways, reflecting a
combination of ongoing staffing and non-staffing pressures. The overall forecast encompasses
a number of management actions, which will be closely monitored during the remainder of the
financial year.
56. Earmarked reserve drawdowns totalling £310k are partly offsetting the gross pressure on
Waste Services of £355k. The projected underlying pressure includes a staffing overspend of
£655k due to additional agency usage within Street Cleansing, high levels of overtime and an
unachievable managed vacancy factor owing to the need to cover permanent staff absences
across front-line teams.
57. Overspends on refuse sacks, staff training costs and on public convenience costs owing to the
timing of removal of several JCDecaux units are largely netted down by an underspend on the
budget for a second CA site, given that the current monthly waste weekend operation increased
to a weekly basis with effect from early January 2020 only. Offsetting the cost pressures is an
anticipated £379k income over -achievement, largely reflecting strong trade t ipping activity at
the New Years Green Lane CA site.
58. The Highways overspend at Month 11 is £217k, largely resulting from staffing pressures
associated with unachievable vacancy factor (staff turnover levels being very low), above
budget street lighting ele ctricity costs and a shortfall in London Permit Scheme income, the
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 17
service having reported that levels of major permit applications from utility companies have
decreased.
59. ICT is reporting a net underspend of £42k. There is a forecast pressure on contract c osts of
£332k, though this is now offset by (i) a £314k staff costs underspend, reflecting vacancies and
recruitment delays whilst the service progresses a BID restructure and more general staff
turnover and (ii) £60k of fee recharges to ICT capital projec ts. Th is represents a £100k
favourable movement compared to the month 10 position , attributable to further recruitment
delays, a decrease in the contract costs forecast and additional fee recharges relating to the
Microsoft 365 project.
Housing, Environment, Education, Health & Wellbeing (£256k overspend, £88k favourable
movement)
60. At Month 11 there is an overspend position of £256k across the service, primarily from
pressures within the Residual Education function and Enforcement income.
61. Green Spaces is showing a forecast overspend against budget of £24k as at month 11,
including a drawdown of £102k from earmarked reserves (£7k Youth Fund, £52k Parks
Improvement Grant, and £43k redundancy reserve). Non staffing pressures are driven by the
delay in the planned closure of Ruislip Golf from May to September when the next phase of
HS2 works commences; in addition there are pressure in grounds maintenance for equipment
maintenance and repair. The position is mitigated by additional income and HS2 compensation
at Ruislip Golf course, under spends from hard to recruit vacant posts within Youth Centres,
and forecast income to exceed targets at Battle of Britain Bunker and Visitor Centre.
62. There is a £251k pressure within the Residual Education servic e, a £2k adverse movement
from Month 10. The delivery of these functions is currently being reviewed as part of a BID
workstream.
63. The Housing Options, Homelessness and Standards team is projecting an overspend of £209k,
a favourable movement of £28k from M onth 10. The pressure is a result of reduced
enforcement income following an increase in the number of appeals, resulting in greater
uncertainty regarding the timing and value of income to be received.The favourable movement
is attributable to reduced staff costs. Community Safety, Customer Engagement and Domestic
Abuse is projecting an underspend of £104k, this is driven by part year vacancies within the
CCTV monitoring centre.
Planning, Transportation & Regeneration (£20k overspend, £12k favourable movement)
64. During 2019/20, external consultants have been commissioned to provide legal and other
specialist technical support where posts have been vacant, accounting for the adverse variance
across staffing and non -staffing expenditure of £20k. With the exception of Development
Control income where a shortfall is reported against General Contingency, there are no material
variances on income across the service.
Administrative, Technical & Business Services (£749k underspend, £4k favourable
movement)
65. There is an overall improvement of £4k across the service in Month 11. A £40k favourable
movement within staff costs is largely attributable to recruitment delays across Technical Admin
and revised agency projections to the end of the financial year within Food Health and Safety.
Partly offsetting this is an adverse movement of £36k in non -staffing costs (resulting mainly
from a revision in the forecast for the parking enforcement contract).
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 18
SOCIAL CARE (£379k underspend, £5k adverse movement)
66. Social Care is projecting an underspend of £3 79k as at Month 11, an adverse movement of
£5k on the Month 10 projections. However, within this position, there are some offsetting larger
movements including; a projected underspend in Children’s Services staffing costs, additional
Troubled Families Grant income through improved Payment by Results submissions and a
projected reduction in income from the CCG relating to a number of clients previously fully
funded by the CCG for Continuing Health Care needs.
67. This position also includes a number of ongoing pressures, which are being managed by the
Service. These relate to; a £657k net pressure in the running costs of the Early Years Centres,
ongoing pressures on the cost of Legal Counsel, the provision of Temporary Accommodatio n
for Section 17 cases and above inflation increases in the cost of agency staff in the SEN
Transport Service in both 2018/19 and 2019/20.
Table 11: Social Care Operating Budgets
Original
Budget
Budget
Changes Service
Month 10
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 10)
Variance
(As at
Month 9)
Movement
from
Month 9
£'000 £'000 £'000 £'000 £'000 £'000 £'000
18,442 (1,200)
Children's
Services Salaries 17,242 16,727 (515) (518) 3
17,704 1,088 Non-Sal
Exp 18,792 19,601 809 798 11
(7,656) (32) Income (7,688) (8,407) (719) (704) (15)
28,490 (144) Sub-Total 28,346 27,921 (425) (424) (1)
2,051 (652)
SEND
Salaries 1,399 1,705 306 199 107
186 272 Non-Sal
Exp 458 529 71 87 (16)
(427) 337 Income (90) (274) (184) (150) (34)
1,810 (43) Sub-Total 1,767 1,960 193 136 57
7,720 213
Adult Social
Work
Salaries 7,933 7,892 (41) (26) (15)
72,847 247 Non-Sal
Exp 73,094 73,204 110 (526) 636
(21,829) 722 Income (21,107) (20,642) 465 1,076 (611)
58,738 1,182 Sub-Total 59,920 60,454 534 524 10
18,286 116
Provider and
Commissioned
Care
Salaries 18,402 17,656 (746) (766) 20
11,525 584 Non-Sal
Exp 12,109 12,851 742 864 (122)
(3,496) (273) Income (3,769) (4,446) (677) (718) 41
26,315 427 Sub-Total 26,742 26,061 (681) (620) (61)
46,499 (1,523)
Social Care
Directorate
Total
Salaries 44,976 43,980 (996) (1,111) 115
102,262 2,191 Non-Sal
Exp 104,453 106,185 1,732 1,223 509
(33,408) 754 Income (32,654) (33,769) (1,115) (496) (619)
115,353 1,422 Sub-Total 116,775 116,396 (379) (384) 5
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 19
SOCIAL CARE DEVELOPMENT AND RISK CONTINGENCY (£403k overspend, £18k adverse
movement)
68. The Council's 2019/20 Development and Risk Contingency includes provisions for areas of
expenditure within Social Care, for which there is a greater degree of uncertainty and
predominantly relates to in-year demographic changes across Adults and Children’s, including
Asylum Seekers and SEN Transport. Table 12 sets out the Month 11 projected position for the
Development and Risk Contingency, which is reporting a pressure of £385k. This represents
an improvement of £52k on the Month 10 position due to a reduced call on contingency for
Demographic Growth within Looked after Children and a slight reduction within the Asylum
Service.
69. The overspend is due to pressures in the cost of Adult placements, where there is growth
across Older People and Mental Health placements. The service have put in place a range of
management action, including a further review of all high cost placements, a review of all of the
block contracts to maximise occupancy rates and a review of all external income. Additionally,
the service are also experiencing a significant and growing pressure in SEN Transport
requirements. This is as a result of more single occupancy or lower occupancy routes being
required, due to a continued high level of growth in the number of children that have an
Education, Health and Care Plan, most of whom cannot be placed in local schools as they are
at full capacity. This reflects the growing pressure that is also being reported in the Dedicated
Schools Grant position later in this report.
Table 12: Social Care Development & Risk Contingency
Original
Budget
Budget
Changes Development & Risk
Contingency
Month 11
Revised
Budget
Forecast
Outturn
Variance
(As at
Month 11)
Variance
(As at
Month 10)
Movement
from
Month 10
£'000 £'000 £'000 £'000 £'000 £'000 £'000
1,885 0 Asylum Service 1,885 695 (1,190) (1,190) 0
3,273 (403) Demographic Growth -
Looked After Children 2,870 2,700 (170) (170) 0
1,017 (367)
Demographic Growth -
Children with
Disabilities
650 895 245 245 (1)
277 0 Social Worker Agency
Contingency 277 244 (34) (56) 23
997 (259) SEN Transport 738 1,871 1,133 1,137 (4)
1,938 (988) Demographic Growth -
Adult Social Care 950 1,700 750 750 0
0 0 Additional BCF Income 0 (331) (331) (331) 0
9,387 (2,017) Current Commitments 7,370 7,773 403 385 18
Asylum Service (£1,190k underspend, nil movement)
70. The service is projecting a drawdown of £695k from the contingency as at Month 11, which is
in line with the month 10 position. This is due to the service tightening up processes and
controls, which has resulted in an increase in the level of rental income paid as more UASC
contribute towards their rental costs (where they can afford to do so). In addition, there has
been an increase in the level of grant funding, which has come as a result of an agreed increase
in the funding rate for all UASC aged 16 to 17 from £91 per day to £114 per day wi th effect
from 1 April 2019 and also better use of the block contracts.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 20
Demographic Growth - Looked After Children (£170k underspend, nil movement)
71. The service is projecting a drawdown of £2,700k from the Contingency, representing an
underspend of £170k as at Month 11 and a nil movement on the Month 10 position. This is
primarily as a result of an increase in the cost of Semi -Independent placements, with the
number of Looked After Children remaining quite stable. However, this budget can be very
volatile, due to the requirement for the service to place children in Residential placements and
it is evident that the length of stay in a Residential placeme nt has increased, where most are
now likely to be in their placement for a year or more. In order to attempt to mitigate significant
increases in costs, the service are placing children in Council run Children’s Homes, where no
other viable option is available, thereby reducing the need to place in out of borough high cost
residential placements.
72. The service continues to monitor this position through regular reviews of individual cases, and
where possible, children are stepped down when it is safe to do so. Additionally, the service
has implemented new ways of working, with the use of a grant of £400k, to support vulnerable
children and prevent them from entering the care system. Early Indications are that this is
having a significant impact on supporting young people and families to remain in their existing
environment rather than being brought into the care system.
Demographic Growth – Children with Disabilities (£245k overspend, nil movement)
73. The service is projecting a drawdown of £895k from the Contingency as at Month 11, no change
on the Month 10 position. The service is having to support an increase in the number of cases
that have more complex needs, which in most cases, require a residential placement or more
respite care. As a result, the service is planning a major review of the support being provided
and the range of services on offer for Children with Disabilities, to identify opportunities to
reduce the cost of placements . A number of new initiatives have been introduced, including
more respite care over the school holidays and weekends.
Social Worker Agency (Children's) (£34k underspend, £23k adverse movement)
74. The service is projecting a drawdown of £244k from the contingency as at Month 11, an
adverse movement of £23k on the Month 9 position. The underspend reported reflects a
reduced use of agency staff, where the cost has reduced by £1,034k when compared to the
2018/19 outturn position.
75. However, the service continue to have a number of vacancies, which are being covered by
agency staff, where the cost is approximately £18k higher than a permanent member of staff,
reflecting that the recruitment of Social Workers continues to be very competitive.
76. At its meeting on 22 July 2019, Cabinet agreed to enter into a contract with Sanctuary Ltd for
a specialist agency provision for qualified Social Workers and SEND staff . Based on the new
rates proposed in this new contract, the premium cost of an agency worker reduces from an
average of approximately £18k to £13k. This position will be closely monitored as the Social
Care market remains highly competitive.
Demographic Growth - SEN Transport (£1,133k overspend, £4k favourable movement)
77. The service is projecting a drawdown of £1,871k from the SEN Transport contingency as at
Month 11, with no movement from the month 10 position, as the service continues to take
management action to review the use of Passenger Assistants and monitors route planning.
The overspend reported reflects the continued growth in the number of children that have an
Education, Health a nd Care Plan (EHCP), which is currently running at approximately 11%.
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 21
The actual growth between March 2019 and November 2019 was 197, representing an increase
of 8.4% over that period, which is having a major financial impact on the Dedicated Schools
Grant budget.
78. Additionally, it is becoming more challenging to avoid having to procure single occupancy or
lower occupancy routes, as children are having to be placed in out of borough placements.
These are predominantly Independent and Non Maintained Special Schools as local provision
is at full capacity, as is most other Local Authority provision, given that they are experiencing
significant and continued growth in the number of pupils with an EHCP. The latest data indicates
that 17 children started a new placement in an Independent or Non-maintained special school
in September 2019, where these children have not been able to be placed on an existing route.
Demographic Growth - Adult Social Care (£750k overspend, no change)
79. The service is projecting a drawdown of £1,700k from the Adult Social Care contingency,
equating to an overspend of £750k as at Month 11, no change on the Month 10 position. The
overspend is due to pressures in the cost of Adult placements, where there is an emerging
growth across Older People and Mental Health placements. The service have put in place a
range of management action, including a further review of all high cost placements, a review
of all of the block contracts to maximise occupancy rates and a review of all external income,
to mitigate some of the gross pressure emerging.
Additional Better Care Fund Income (£331k, no movement)
80. Additional Better Care Fund Income of £331k is being reflected in the contingency position for
Social Care, to enable Social Care to manage the pressures outlined.
SOCIAL CARE DIRECTORATE OPERATING BUDGETS (£379k underspend, £5k adverse
movement))
Children's Services (£425k underspend, £1k favourable movement)
81. The service is projecting an underspend of £425k, a £1k favourable movement on the Month
10 position. This position incorporates a £94k underspend due to the timing of migration to the
Regional Adoption Agency, alongside staffing underspends reflecting the successful
recruitment of newly qualified Social Workers and less reliance on agency staff. However, the
service are still having difficulties recruiting and retaining Senior Social Workers and will
continue to explore the best approach to addressing this over the coming months.
Special Educational Needs & Disabilities (£193k overspend, £58k adverse movement)
82. The service is projecting an overspend of £193k as at Month 11, an adverse movement of £58k
on the Month 10 position. The overspend is due to the service having to employ agency staff
to cover a number of critical roles in the SEND Team, as the service is coming to the end of
recruitment to the new staffing structure . The adverse movement this month represents the
requirement to fund additional agency staffing costs covering vacant posts and clearing
backlogs of work.
Adult Social Work (£534k overspend, £9k adverse movement)
83. The service is projecting an overspend of £534k as at Month 11, an adverse movement of £9k
on the Month 10 position. The overspend includes the impact of a reduction in the amount of
income that the Council will receive from a number of clients funded fully or partially from the
CCG. There are a number of clients previously meeting the Continuing Health Care (CHC)
Cabinet Member Report (in lieu of 23 April Cabinet): Published 15 April 2020
Classification: Public Page 22
threshold, where a recent assessment has indicated that these clients no longer meet the CHC
criteria, but are now funded under other less generous health funding mechanisms.
84. Additionally, a review of all S117 clients (including those not previously funded by the CCG),
has indicated that there will be a shortfall in the additional income generated when compared
to the saving proposal. However, it has been agreed that this shortfall can be covered by
implementing the new approach to managing the Better Care Fund capital grant.
Provider and Commissioned Care (£681k underspend, £61k favourable movement)
85. The service is projecting an underspend of £681k as at Month 11, £61k favourable movement
on the Month 10 position. However, it should be noted that this position includes a projected
overspend of £657k on the Early Ye ars Centres. This overspend is being mitigated by
underspends across the Children’s Centres, the cost of catering and through implementing a
new approach to managing the Better Care Fund capital grant, where the reported position
reflects a £919k positive revenue impact in 2019/20.
Text extracted automatically from the PDF, so layout, tables and images are not shown. Only the start of this long document is shown here. Open the original PDF on LB Hillingdon’s website.