Read the text of this document (30 pages)
Cabinet Report – 7 November 2024
(Part 1 – Public)
COUNCIL BUDGET – 2024/25 BUDGET MONITORING
Cabinet Member &
Portfolio
Councillor Martin Goddard
Cabinet Member for Finance & Transformation
Responsible Officer Richard Ennis, Corporate Director of Finance
Report Author &
Directorate
Andy Goodwin, Finance
Papers with report None
HEADLINES
This report provides the Council's forecast financial position and performance against the 2024/25
revenue budget.
At Month 6, the Council is reporting an overspend of £ 30.5m after allowing for strategic
management action of £11.4m that is being firmed up for delivery in -year. The Council continues
to develop interventions to mitigate against this position, with the work on the Zero-Based
Budgeting built on at the ‘Officer Star Chambers’ already providing a number of interventions to
reduce this financial pressure. These meetings have thus far produced indicative interventions in
the region of up to £23.6m that are in the various stages of delivery, which if successful, will reduce
the overspend to be in the region of £6.9m as a central case.
The variance is being driven by significant past and current inflationary pressures, significant
demand for services particularly for example in adults care, temporary accommodation, the effect
of a rebasing exercise to largely respond to demand for services being insufficient and not
accompanied by equal savings at that time, and insufficient delivery of savings.
The Zero-Based Budgeting exercise is extensive and has addressed all aspects of the Councils
activities so far identified potential interventions and savings totalling £ 46.3m, £23.6m of this can
be delivered in 2024/25, the balance in later financial years. Further initiatives are being pursued
within this programme of work and it is expected that this will be largely concluded by mid-
November 2024 ahead of robust testing in the lead up to presentation at the December Cabinet for
consideration.
Following the deep dive review carried out in Month 5, the Council has held officer ‘Star Chamber’
sessions which continued into Month 6 , to work up options that are subject to member
consideration and decision, with these sessions tasked with taking urgent action to address the
emerging issues, with these sessions reviewing:
Resident service provision
Hillingdon Council priorities
Leveraging relationships to access funding
Driving efficiencies and driving value for every taxpayer £
Leveraging financial instruments
Relationship with local business
Accelerating capital delivery
Cabinet Report – 7 November 2024
(Part 1 – Public)
The outputs of these sessions are estimated in this report and are being firmed up over the autumn.
The Dedicated Schools Grant (DSG) monitoring position forecasts indicate a reduced in year deficit
for 2024/25 in respect of the High Needs Block from £25.6m to £ 21.3m (a net reduction of £4.3m
on 2023/24) with a range of interventions partially mitigating underfunded demand within the High
Needs block and after factoring in a one-off £4.0m prior year adjustment following a balance sheet
review.
No material variances have been reported across the Housing Revenue Account (HRA), with all
service areas within the ringfence reporting a breakeven position with a shortfall in rental yield
being offset by a reduced capital financing cost.
Putting our Residents
First
Delivering on the
Council Strategy
2022-2026
This report supports our ambition for residents / the Council of:
An efficient, well-run, digital-enabled council working with partners to
deliver services to improve the lives of all our residents
This report supports our commitments to residents of:
A Digital-Enabled, Modern, Well-Run Council
Financial Cost N/A
Select Committee Corporate Resources & Infrastructure
Ward(s) All
RECOMMENDATIONS
That the Cabinet:
1. Note the budget monitoring position and treasury management update as at September
2024 (Month 6), noting the actions proposed by officers as outlined in Part A of this report.
2. Approve the financial recommendations set out in Part B of this report.
Reasons for recommendation
1. The reason for Recommendation 1 is to ensure that the Council achieves its budgetary
objectives, providing Cabinet with the update on performance at Month 6 against budgets
approved by Council on 22 February 2024 contained within Part A of this report. An update
on the Council's Treasury Management activities is included within this section of the report.
2. Recommendation 2 seeks approval for the range of financial recommendations set out within
Part B of this report, which may include acceptance of grant funding, revisions to fees &
charges and ratification of decisions taken under special urgency provisions.
Alternative options considered / risk management
3. There are no other options proposed for consideration.
Select Committee comments
None at this stage.
Cabinet Report – 7 November 2024
(Part 1 – Public)
PART A: MONTHLY BUDGET MONITORING
SUMMARY
GENERAL FUND REVENUE
4. In the Month 5 report, the Council reported on the outcome of a deep dive exercise to firm up
the financial position of the Council, with the Month 6 report containing a refreshed view of
this position using the latest intelligence and updated demand forecasts. The Month 6 report
continues to present considerable financial challenges that Hillingdon is facing , with this
narrative being in line with peers across both London and nationally. London Councils, the
collective of Local Government in the capital, estimates that boroughs will overspend against
original budget plans by £600m this year (averaging £18.2m per borough) and are forecasting
this to grow to £700m in 2025/26, however, this is before factoring in in -year overspends
which are likely to increase this 2025/26 estimate, with three London boroughs reliant on
Exceptional Financial Support from Government. The outputs from the deep dive reviews
carried out in Month 5 through the Zero-Based Budgeting (ZBB) work, have been refreshed
with the output of this activity set out in this report, covering the gross pressure the Council is
facing from demographic growth, service demand pressures and challenges in the delivery of
the Council’s saving programme.
5. As at Month 6, the review of the Council’s financial position generates an in -year overspend
of £41.9m before strategic management action of £11. 4m reduce this to a reported gross
pressure of £30.5m, with the detail behind this management action set out in paragraph 22,
with this element of the update representing a £1.9m favourable movement from Month 5. As
a result of the identified pressures, and as part of the ZBB programme, the Coun cil held a
series of officer star chambers, subject to member consideration and decisions, to identify
actions to address this position, with the sessions identifying interventions thus far forecast to
deliver a £23.6m net benefit for the Council. These interventions reduce the overspend from
£30.5m to £ 6.9m, thereby forecasting a closing reserves level of £ 28.2m. This monitoring
position is therefore in line with the average pressure across London boroughs. As part of this
activity, the benefits realisation process is being tightened to ensure more robust reporting
and delivery going forward.
6. The Council is continuing to carry out officer star chamber sessions, subject to member
consideration and decisions, building on the ZBB work with sessions f ocused on each area
of service delivery and cross -service thematic sessions also being carried out to ensure a
robust and comprehensive review of Council operations is conducted. These sessions are
focused on in -year recovery as much as possible, as well a s the Council’s medium -term
objectives and challenges, with the latter to be presented back to Cabinet in December as
part of the consultation budget. This is to allow time to undertake this work. At present, the
in-year recovery actions are forecast to se cure £23.6m in the central scenario . A review of
the Council’s debt and provision cover which could be favourable or adverse is also in
progress.
Cabinet Report – 7 November 2024
(Part 1 – Public)
7. The table below sets out a summary of the impact of the results of this work thus far, which
is subject to member consideration and decisions:
Table 1: General Fund Overview
Service
Approved
Budget
Forecast
Outturn
Underlying
Variance
Forecast
Variance
Month 6
Change in
Variance
£m £m £m £m £m
Service Operating Budgets 282.0 293.0 11.0 12.0 (1.0)
Development & Risk Contingency 0.5 0.5 0.0 0.0 0.0
Unallocated Budget Items: Pay
Award Inflation 6.4 5.5 (0.9) 0.0 (0.9)
Unallocated Budget Items:
Unallocated Savings (4.5) 0.0 4.5 4.5 0.0
Unallocated Budget Items: Savings 0.0 1.8 1.8 1.8 0.0
Unallocated Budget Items:
Rebasing 0.0 14.1 14.1 14.1 0.0
Total Net Expenditure 284.4 314.9 30.5 32.4 (1.9)
Corporate Funding (284.4) (284.4) 0.0 0.0 0.0
Subtotal 0.0 30.5 30.5 32.4 (1.9)
Interventions 0.0 (23.6) (23.6) (25.9) 2.3
Net Total 0.0 6.9 6.9 6.5 0.4
8. This underlying position is being driven by Service Operating Budgets forecasting an
overspend of £1 1.0m and presenting a £ 1m favourable movement from Month 5 , with
Corporate Budgets forecasting the remaining £19.5m, with the latter primarily being driven by
a requirement to rebase the service operating budgets by £14.1m to unwind historic pressures
due to demographic growth being above the budgeted increase in prior years and unachieved
savings due to changes in se rvice delivery leading to planned savings no longer being
deliverable. In October the 2024/25 pay award was agreed, leading to a £0.9m underspend
against the Council’s pay award budget. The remaining £6.3m relates to cross-cutting savings
within the budget strategy that are yet to be allocated to service operating budgets, including
£1.8m of savings that are due to be pulled back to the corporate centre. Given the forecast
position, these unallocated savings are unlikely to be deliverable in 2024/25.
9. The Service Operating Budget pressure of £11m is largely being driven by three areas, with:
i. c£4.7m relating to homelessness demand continuing to run at a level above the
budgeted assumption, with this being an issue across London.
ii. c£3.2m relates to Children’s S ocial Care demand, with support provided to Looked
After Children reporting exceptional demand above that included in the budget
strategy.
iii. c£2.3m relating to pressures within Adult Social Care from demand outstripping the
budgeted growth.
10. This report and forecast position has been produced before the full outcome of the Autumn
Statement is known . It must be recognised that in the past for in -year changes such as
National Insurance changes have influenced the in-year outturn and that remains a possibility
for this year.
Cabinet Report – 7 November 2024
(Part 1 – Public)
11. As Government prepares to announce their first budget at the end of October, Government
funding and policy changes remain a risk for the Council, with the Government looking to
address their deficit, with Government’s policy paper on public spending reporting a £21.9bn
forecast overspend against totals set by Treasury in the Spring Budget 2024, with this number
doubling in some reports. The outcome from the October budget could potentially lead to in-
year impacts for the authority, such as changes to the employers National Insurance rate,
with Governments having a precedence for in-year changes to this rate.
12. As work continues on the Star Chamber element of the ZBB programme, it is expected that
further interventions and savings will be identified, however, the possibility exists that 2024/25
year end balances may fall below the Council’s minimum recommended level of £32m as set
out in the Council’s budget strategy for 2024/25
GENERAL FUND CAPITAL EXPENDITURE
13. As at Month 6 a £ 21.5m underspend is projected on the 2024/25 General Fund Capital
Programme of £ 125.3m, with the forecast outturn variance over the life of the 2024/25 to
2028/29 programme estimated to breakeven. General Fund Capital Receipts of £ 11.1m are
forecast for 2024/25, with £8.6m being utilised to fund transformation activity, leaving £2.5m
available to fund capital expenditure and reduce borrowing, with capital receipts forecast to
achieve the income target of £75,216k for the five years to 2028/29. Overall, Prudential
Borrowing required to support the 2024/25 to 2028/29 General Fund capital programme is
forecast to be on budget.
SCHOOLS BUDGET
14. The Dedicated Schools Grant (DSG) total Block for the Maintained Schools is forecasting an
in-year deficit of £1 7.3m based on Month 6 (September 2024), representing a significant
improvement from the projected £25.6m reported at outturn 2023/24 as a result of a broad
range of positive measures being deployed by the Council. This position has been impacted
by a one-off £4.0m adverse movement as a result of a review of the balance sheet and the
need to recognise a prior year correction required to the accounts. The in-year deficit is largely
driven by High Needs placement demand and cost pressures which continue to be
significantly underfunded in the DSG settlement that the authority receives from the DfE. This
position means that the cumulative deficit carried forward to 2025/26 is forecast at £68.8m.
15. There is currently a time -limited statutory override in place until 31 March 202 6 effectively
keeping the Schools Budget deficit behind a ringfence which ensures that this deficit does not
impact upon general reserves, and the Council’s General Fund budget strategy is predicated
on the further continuation of this override. The Council is one o f many local authorities
managing a large deficit within the Schools Budget and this stood at £47.5m at 31 March
2024 and therefore exceeded General Fund reserve levels. It is worth noting that between
outturn 2023/24 and the position presented in this rep ort, the Council has successfully
reduced in-year spend against the Schools Budget by £ 8.3m and continues to make good
progress in reducing spend in this area (albeit that an adverse adjustment of £4m has proved
necessary in respect of prior years’ income).
Cabinet Report – 7 November 2024
(Part 1 – Public)
16. The issue of mounting DSG deficits remains a national issue, with projections for a £4bn
deficit across the country forming a key strand to lobbying by sector bodies such as the LGA
and London Councils.
HOUSING REVENUE ACCOUNT
17. The Housing Revenue Account (HRA) is continuing to forecast a breakeven position at Month
6, with the forecast rental yield leading to a £0.6m in -year pressure, with the shortfall being
driven by the budgeted increase in stock landing later in the year, this shortfall is being offset
by a reduction in capital financing costs as a result of the delayed investment . The 2024/25
closing HRA General Balance is forecast to be £15m, in line with the target level established
for 2024/25. The HRA has a substantial development and acquisition programme for 2024/25,
with this programme forecast to ultimately deliver, but with the increase landing later than
originally planned, with the remainder of the HRA Capital Programme also reporting a £1.7m
underspend at Month 6 for 2024/25 with the five-year programme to 2028/29 forecast to
breakeven. Government is expected to make significant announcements on social house
building in the October budget the same day this report is published.
Cabinet Report – 7 November 2024
(Part 1 – Public)
FURTHER INFORMATION
General Fund Revenue Budget
18. As at Month 6, the Council’s General Fund is reporting an overspend of £30.5m after allowing
for inflight activities to contain pressures , use of £ 0.8m of Earmarked Reserves and £8. 6m
transformation capitalisation. This Council is currently reviewing a further £ 23.6m of
measures that if successful, will reduce the overspend down to £6. 9m. General Fund
Balances and Earmarked Reserves are expected to total £2 8.2m should the additional
measures be achieved, meaning total balances are forecast to be below the minimum
threshold of £32m as approved by Cabinet and Council in February 2024 without further
actions.
19. As stated above, this position includes £14.1m of rebasing within Service Operating Budgets,
with the in-year budget virement being approved by Cabinet in October. The rebasing related
to pressures that have emerged as a result of demand outstripping the budgeted increases
in prior years and service delivery changes meaning that historic savings cannot be delivered
as intended. This rebasing figure effectively becomes an additional saving target in the
corporate centre that the Council ultimately need to fund through further saving measures to
address this pr essure, with these measures being worked up throughout the autumn, with
delivery expected to land in future years and therefore representing a pressure in 2024/25.
This pressure will form part of the budget gap for 2025/26, with the first refresh of the Council’s
budget strategy to be presented to Cabinet in December as part of the Consultation Budget.
20. The Month 6 position includes deploying £0. 8m of Earmarked Reserves, with this one -off
funding source being used to predominantly fund homelessness pressures, with £0.4m of this
related to releasing funding for this purpose, with the remaining balance funding the Hillingdon
Local Plan, Public Health services from the ringfenced reserve, transformation activity that is
not related to the Council’s saving progra mme and therefore cannot be funded from capital
receipts and Schools Conditions Surveys, with funds for this activity having been earmarked
in previous years.
21. With Transformation activity underway to deliver against the Council’s saving programme, the
position is predicated on using £8.6m of capital receipts to fund implementation costs in line
with the Government’s guidance, with the Council expected to secure £11.1m from asset
disposals in 2024/25, leaving £2.5m of headroom to fund further transformation activity over
the remainder of the year.
22. After these one -off funding sources, the underlying variance stands at £4 1.9m, before
management action of £11. 4m of management action nets this down to £ 30.5m, with
management action being used to reflect activity that is underway but is yet to be firmed up.
The management action is predominantly within three service areas, with details being as
follows:
i. £7m related to Health & Social Care, with this relating to containing inflationary uplifts
to a level below the budgeted uplift and maximising health contributions to packages
of care.
Cabinet Report – 7 November 2024
(Part 1 – Public)
ii. £0.7m within Resident Services related to Waste Services where additional income
is expected from the West London Waste Authority as a result of income generation
from energy sales.
iii. £0.6m in relation to Homelessness services, reflecting interventions to manage
demand for the service.
iv. £3.1m relates to smaller items spread across multiple service areas.
Progress on Savings
23. The savings requirement for 2024/25 is £15.8m as set out in the Council’s budget strategy,
this position has been supplemented by a further £5.7m of prior year savings carried forward
into 2024/25, resulting in an overall programme of £21.5m savings being delivered in year:
Table 2: Savings Tracker
Cabinet Member Portfolio
Blue Green Amber I Amber II Red
Banked
Delivery
in
progress
Initial
stages of
delivery
Potential
problems
in
delivery
Serious
problems
in
delivery
Total
£m £m £m £m £m £m
Cabinet Member for
Property, Highways &
Transport
(0.4) (0.6) (0.1) (0.5) (0.1) (1.7)
Cabinet Member for
Finance 0.0 (1.4) 0.0 0.0 0.0 (1.4)
Cabinet Member for
Corporate Services 0.0 (1.3) (0.2) 0.0 (0.3) (1.8)
Cabinet Member for
Residents' Services (0.2) (1.9) (0.7) 0.0 (0.9) (3.7)
Cabinet Member for
Children, Families &
Education
(0.3) (0.6) (0.3) (0.2) (0.3) (1.7)
Cabinet Member for Health
and Social Care (0.1) (1.2) (0.2) 0.0 0.0 (1.5)
Cross-Cutting 0.0 0.0 (6.1) 0.0 (3.6) (9.7)
Total 2024/25 Savings
Programme
(1.0) (7.0) (7.6) (0.7) (5.2) (21.5)
5% 33% 35% 3% 24% 100%
Month 5 (1.0) (6.8) (11.7) (0.6) (1.3) (21.5)
5% 32% 55% 3% 6% 100%
Movement 0.0 (0.2) 4.1 (0.1) (3.9)
0% 1% -20% 0% 18%
24. As of Month 6, £8.0m (38%) of the savings and interventions are being recorded as banked
or on track for delivery, with a further £ 8.3m ( 38%) being at initial stages of delivery. In
addition, £ 5.2m ( 24%) are being reported as having potential challenges in delivery, with
alternative delivery methods being considered in-year where appropriate.
25. Where savings are at risk of not being delivered in full during 2024/25, the associated
pressures have been factored into the monitoring position with compensating actions bringing
the overall position back to breakeven. At this time, it is expected that either the full level of
savings will ultimately be delivered, or alternative savings will be proposed to supplement for
Cabinet Report – 7 November 2024
(Part 1 – Public)
non-delivery of particular savings from the outputs of the officer star chambers, subject to
member consideration and decisions.
Service Operating Budgets
26. Service Operating Budgets represent the majority of the Council’s investment in day -to-day
services for residents. With the Council continuing to operate in a high inflation environment
driven by global and national influences, these budgets were supplemented with £16 .5m of
funding to meet forecast inflationary pressures and £14.3m for demographic and other drivers
impacting on demand for services going into the 2024/25.
27. Table 3 represents the position reported against normal activities for the Service Operating
Budgets, the salient risks and variances within this position are summarised in the following
paragraphs.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Table 3: Service Operating Budgets
Service
Approved
Budget
Underlying
Forecast
Earmarked
Reserves
Transformation
Capitalisation
Forecast
Outturn Variance Month 5 Movement
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Cabinet Member
for Property,
Highways &
Transport
Expenditure 18.1 18.5 (0.1) 0.0 18.4 0.3 0.6 (0.3)
Income (10.5) (11.2) 0.0 0.0 (11.2) (0.7) (0.4) (0.3)
Subtotal 7.6 7.3 (0.1) 0.0 7.2 (0.4) 0.2 (0.6)
Cabinet Member
for Finance
Expenditure 144.8 144.9 (0.1) (2.4) 142.4 (2.4) 0.7 (3.1)
Income (106.4) (105.1) 0.0 0.0 (105.1) 1.3 (0.7) 2.0
Subtotal 38.4 39.8 (0.1) (2.4) 37.3 (1.1) 0.0 (1.1)
Cabinet Member
for Corporate
Services
Expenditure 26.5 26.7 0.0 (1.1) 25.6 (0.9) (0.5) (0.4)
Income (2.0) (2.3) 0.0 0.0 (2.3) (0.3) (0.1) (0.2)
Subtotal 24.5 24.4 0.0 (1.1) 23.3 (1.2) (0.6) (0.6)
Cabinet Member
for Residents'
Services
Expenditure 82.9 100.1 (0.8) (0.5) 98.8 15.9 9.8 6.1
Income (52.5) (62.0) 0.1 0.0 (61.9) (9.4) (5.4) (4.0)
Subtotal 30.4 38.1 (0.7) (0.5) 36.9 6.5 4.5 2.1
Cabinet Member
for Children,
Families &
Education
Expenditure 96.2 104.4 0.0 (4.1) 100.3 4.1 4.5 (0.4)
Income (23.7) (24.8) 0.0 0.0 (24.8) (1.1) (1.2) 0.1
Subtotal 72.5 79.6 0.0 (4.1) 75.5 3.0 3.3 (0.3)
Cabinet Member
for Health and
Social Care
Expenditure 158.9 168.5 0.0 (0.5) 168.0 9.1 8.0 1.1
Income (50.3) (54.9) (0.3) 0.0 (55.2) (4.9) (3.3) (1.6)
Subtotal 108.6 113.6 (0.3) (0.5) 112.8 4.2 4.6 (0.5)
Total Service Operating
Budgets 282.0 302.8 (1.2) (8.6) 293.0 11.0 12.0 (1.0)
Cabinet Report – 7 November 2024
(Part 1 – Public)
28. As can be seen from the table above, Service Operating Budgets are forecasting a £1 0m
overspend which is the cumulative effect of a number of variances which are briefly outlined
below by Cabinet Portfolio:
i. Property, Highways & Transport – An underspend of £0.4m with the underspend
relating to Property Services, with income yields forecast to exceed expenditure from
property related income streams from rental and lease income.
ii. Finance – At Month 6 an underspend of £1.1m is reported for the portfolio, with this
variance being driven by treasury activity offset by a pressure reported against energy
budgets.
iii. Corporate Services – The portfolio is reporting a net underspend of £1.2m, with this
position largely being driven by holding a number of vacant posts within the service.
iv. Residents’ Services – An underlying overspend of £ 6.5m with this position being
driven largely by homelessness demand outstripping the level of demographic growth
built into the service area in the budget strategy, with £ 4.7m of the pressure relating
to homelessness support and driving £1m of the adverse movement. The majority of
the remaining pressure is being driven by the Com munity Safety service, with this
largely being the impact of changes in relation to imported food as a result of ongoing
Brexit impacts. Waste Services are experiencing increased demand equating to a
£0.6m pressures for the service, with this position bein g funded by one -off income
expected from the West London Waste Authority.
v. Children, Families & Education – At Month 6, an underlying pressure of £3. 0m is
being reported, with the pressure nearly wholly related to care provision to looked
after children as a result of demand outstripping the budget strategy growth for the
service. Further pressures are included within the position across income streams
including room hire with further pressures being driven by the Early Years Centres,
however, these have be en mitigated by service underspends within the Children in
Need & Protection service from staffing underspends.
vi. Health & Social Care – An underlying overspend of £ 4.2m is reported at Month 6,
with the overspend largely being due to exceptional demand for adult social care
services being materially higher than the amount included in the Council’s budget
strategy, with management action aiming to contain an element of this spend by
supplier management and containing annual uplifts to a value below the budgeted
increase (with the budgeted increase being based on the ADASS value of 7.9% and
CPI running significantly below this value at 1.7% in September 2024). The
overspend driven by Adult Placement s after management action is forecast to be
£4.5m, with management action reported in Month 5 being the key driver behind the
favourable movement for this portfolio, with staffing underspends across the service
reducing the overall pressure on the portfolio budget to £4.2m.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Collection Fund
29. A surplus of £0.05m is reported within the Collection Fund at Month 6, representing no
movement from Month 5 . Within the Collection Fund, an adverse position is reported within
Council Tax of £1. 3m, offset by a favourab le position within Business Rates of £1. 3m. This
position is driven by 3 key factors:
i. Council Tax is presenting an in -year pressure of £1. 2m against a £145.8m budget,
with a further £0.1m being driven by the adverse movement on 2023/24.
ii. Business Rates is presenting an in -year surplus of £ 0.3m driven by an increase in
the realisation of the benefit from the revised rating list for 2023.
iii. The Business Rates position is then compounded by a favourable £0.9m against the
2023/24 outturn position.
iv. The Council continues to monitor the outstanding debt associated with Council Tax
and Business Rates and provide cover against this debt, with this position remaining
under review.
30. Any surpluses or deficits within the Collection Fund impact on the Council’s future year
budgets, with the position reported up to Month 9 impacting on the 2025/26 saving
requirement, leading to £0.05m that will be included in the Council’s refresh of the budget
strategy that will be presented to Cabinet in December 2024 as part of the consultation
budget, with any further updates between Month 10 and outturn impacting on 2026/27. This
position therefore will reduce the Council’s gross saving requirement by £0.05m for 2025/26.
31. Whilst this position presents an adverse position for Council Tax, it is anticipated that this will
be offset by the favourable position on Business Rates into 2025/26, with the retained income
yield from taxation not expected to adve rsely impact the Council’s budget strategy in the
medium term.
General Fund Capital Programme
32. Table 4 below sets out the latest forecast outturn on General Fund capital projects. Forecasts
for future years include capital projects and programmes of work ap proved by Cabinet and
Council in February 2024. Projected variance against budget for the 2024/25 financial year
are analysed between cost and rephasing, in the case of the latter, budget will only be rolled
forward for use in future financial years with t he explicit approval of Cabinet. As of Month 6,
a total favourable variance of £ 18.7m is projected against the 2024/25 programme, with
£0.2m declared as a cost variance and the remaining £18.5m against the rephasing variance.
The position presented below i s based on the approved Capital Programme budget from
Cabinet and Council in February 2024 and includes rephasing of 2023/24 unspent
programme budgets approved by Cabinet in June 2024 . A full schedule of the capital
programme is included in Appendix A1.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Table 4: General Fund Capital Programme Summary
Approved
Budget
2024/25
Forecast
2024/25
Cost
Variance
2024/25
Project
Re-
phasing
2024/25
Total
Project
Budget
2024-2029
Total
Project
Forecast
2024-2029
Total
Project
Variance
2024-2029
5-year
Move-
ment
£’000 £’000 £’000 £’000 £’000 £’000 £’000 £’000
Cabinet Member Portfolio
Property, Highways and
Transport 70.2 60.4 0.0 (9.8) 193.7 193.7 0.0 0.0
Finance 10.8 15.6 0.0 4.8 14.8 14.8 0.0 0.0
Corporate Services 5.5 4.3 (0.2) (1.0) 17.1 17.0 (0.2) 0.0
Residents’ Services 4.4 4.0 0.0 (0.4) 13.0 13.0 0.0 0.0
Children, Families and
Education 22.9 10.8 0.0 (12.1) 36.1 36.1 0.0 0.0
Health and Social Care 8.9 8.9 0.0 0.0 24.8 24.8 0.0 0.0
Contingency 2.7 2.7 0.0 0.0 10.7 10.7 0.0 0.0
Total Capital Programme 125.4 106.7 (0.2) (18.5) 310.2 310.1 (0.2) 0.0
Major Projects 78.4 67.1 0.0 (11.3) 153.4 153.4 0.0 0.0
Programme of Works 44.2 36.9 (0.2) (7.2) 146.2 146.0 (0.2) 0.0
General Contingency 2.7 2.7 0.0 0.0 10.7 10.7 0.0 0.0
Total Capital
Programme 125.3 106.7 (0.2) (18.5) 310.3 310.1 (0.2) 0.0
33. As can be seen from the table above, Capital Programme Budgets are forecasting an in-year
underspend of £18.7m, with this balance forecast to be rephased into 2025/26, the variance
at Month 6 is driven by a number of key updates since the programme was presented in the
Month 2 monitoring report , with £12m relating to the schools expansion programme , £6m
from the H illingdon Water Sports Facility , £2.8m from Disabled Facilities Grant , with this
position being offset by a forecast overspend against Transformation Capitalisation of £6.2m
and the remaining variance coming from a number of smaller updates , all of which is
ultimately forecast to be delivered within budget over the life of the project with the exception
of the declared £0.2m cost variance . The salient risks and variances within this position are
summarised in the following paragraphs by Cabinet Portfolio:
i. Property, Highways & Transport – Programmes within this portfolio are forecast to
underspend by £ 9.8m in 2024/25 with £5.3m of this relating to major projects
predominantly from the delay in the Hillingdon Water Sports Facility, which is forecast
to be delivered in 2025/26, with this sum being reported as a rephasing variance to
ultimately deliver the project to budget. A further £4.5m underspend is forecast for
Programme of Works activity in 2024/25 , with this largely being driven by 2
programmes, i.e., Disabled Facilities Grant and Schools Conditions Surveys. All other
projects in this portfolio are forecast to budget, with the largest Major Projects being
the New West Drayton Leisure Centre, which is due for completion in 2025/26,
Carbon Zero Initiatives and the Civic Centre Transformation Programme.
ii. Finance – The £10.8m budget in this portfolio is forecast to overspend by £4.8m at
Month 6 , with a pressure of £6.2m against Transformation activity in support the
Council’s saving programme, offset by £1.4m reduction in the purchase of vehicles,
with this programme being proposed to be rephased into 2025/26.
iii. Corporate Services – This portfolio is forecasting to underspend by £1.3m with
£1.0m of this being proposed for rephasing in relation to the investment in Corporate
Cabinet Report – 7 November 2024
(Part 1 – Public)
Technology and Innovation, with this programme being linked to the delivery of the
Council’s digital savings within the revenue position and forecast to ultimately be
spent over the life of the programme.
iv. Residents’ Services – As at Month 6 are forecasting an underspend of £0.4m within
this portfolio, these programmes including Major Projects on Shopping Parades and
Waste Services Improvements forecast to budget , with th e underspend being in
Programme of Works projects against the Chrysalis programme.
v. Children, Families and Education – As at Month 6, a forecast underspend of
£12.1m is forecast against Major Projects , with this predominantly relating to the
SEND expansion programme forecast to be delayed, with this variance proposed for
rephasing into 2025/26 , with the project ultimately increasing the number of
placements in the borough, with this investment supporting the delivery of the
Council’s Safety Valve Agreement with the Department for Education.
vi. Health & Social Care – This portfolio is forecasting a breakeven position against the
approved budget of £8.9m, with £6m of this sitting within Major Projects to fund the
Investment in Care Home Capacity, with this investment linked to the delivery of
revenue savings for the service area, with th e remaining balance of £ 2.9 funding
equipment for Social Care service users as a preventative measure that similarly
supports the portfolio’s revenue expenditure on care placements.
34. The Capital Programme will continue to be closely monitored throughout the year, with
progress against delivery plans to be reported back to Cabinet throughout the remainder of
the financial year.
Capital Financing - General Fund
Table 5: Capital Financing
Approved
Budget
2024/25
£'000
Forecast
2024/25
£'000
Cost
Variance
£’000
Phasing
Variance
£'000
Total
Financing
Budget
2024-2029
£'000
Total
Financing
Forecast
2024-2029
£'000
Total
Variance
£'000
5-year
Move-
ment
Source of Finance
Capital Receipts (20.3) (2.5) 0.0 17.8 (22.8) (22.8) 0.0 0.0
CIL (0.6) (0.3) 0.0 0.3 (3.2) (2.9) 0.3 0.0
Prudential
Borrowing (60.3) (70.3) 0.2 (10.2) (181.9) (182.2) (0.2) 0.0
Total Council
Resources (81.2) (73.1) 0.2 7.9 (207.9) (207.9) 0.1 0.0
Grants &
Contributions (44.1) (33.5) 0.0 10.6 (102.4) (102.3) 0.1 0.0
Capital
Programme (125.3) (106.6) 0.2 18.5 (310.3) (310.2) 0.2 0.0
35. The MTFF disposals programme 2024 -29 forecasts total capital receipts of £ 22.8m, with
2024/25 forecast capital receipts at £ 11.1m, with £8.6m of this being used to fund
transformation activity, leaving £2.5m to be utilised to reduce borrowing within the capital
Cabinet Report – 7 November 2024
(Part 1 – Public)
programme. Progress is being made identifying and progressing potential asset disposals
with these receipts forming a key s trand to financing the Council’s DSG Safety Valve and
broader transformation programme, and therefore this activity remains a key corporate
priority.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Schools Budget
36. The Dedicated Schools Grant (DSG) total Block for the Maintained Schools is forecasting a
deficit of £1 7.3m based on Month 6 (September 2024), representing a significant
improvement from the £25.6m reported at outturn 2023/24 , however, this position has been
compounded by a one-off adjustment of £4.0m that relates to a review of the balance she et
that has led to an adverse in -year movement. This in year deficit is wholly driven by High
Needs placement demand and cost pressures which continue to be significantly underfunded
in the DSG settlement that the authority receives from the DfE. Table 6 b elow sets out a
summary of the Schools Budget and Forecast summarises the forecast.
37. Whilst the Safety Valve Agreement with the Department of Education (DfE) is currently
suspended, work has continued and is very successfully taking control of the market,
managing unit costs down and beginning to see a significant reduction in the deficit as a
consequence. It should be noted that constructive discussions with the DfE are continuing
and that the Council is holding £8m of available capital receipts which can ultimately be
allocated to reduce the deficit.
Table 6: DSG Income and Expenditure Summary
Dedicated Schools
Grant (DSG) Blocks
Budget 2024/25 Forecast
Month 6
Variance
Month 6
Change
from
Month 5
DSG
Settlement
Academy
Recoupment
LBH
Maintained
£m £m £m £m £m £m
Schools Block 277.8 173.3 104.5 104.5 0 0
Early Years Block 37.5 0 37.5 37.5 0 0
Central Schools Block 2.4 0 2.4 2.4 0 0
High Needs Block 67.9 11.6 56.3 73.6 17.3 1.2
High Needs Block –
Prior Year Adjustment 0 0 4.0 4.0 4.0 4.0
Total 385.6 184.9 200.7 222.0 21.3 5.2
Balance Brought
Forward 1 April 2024 47.5
Total Deficit at 31
March 2025 68.8
38. A core target for the revised High Needs Safety Valve Plan is to actively reduce unit costs by
concentrating SEN support in -Borough within our maintained schools and thereby reduce
dependence on high cost Independent and Out -of-Borough placements. Trend da ta shows
clear evidence that the approach which has been in place since early last financial year is
now beginning to have a really positive impact.
39. The service strategy to manage the High Needs Deficit Plan through a combination of
mitigating costs and re leasing savings is beginning to take affect and show significant
success, with an in-year forecast reduction of £8.3m on last year’s deficit of £25.6m, with both
costs and the in -year deficit reducing in 2024/25 (albeit that an adverse adjustment of £4m
has proved necessary in respect of prior years’ income).
Cabinet Report – 7 November 2024
(Part 1 – Public)
40. The issue of mounting DSG deficits remains a national issue, with projections for a £4bn
deficit across the country forming a key strand to lobbying by sector bodies such as the LGA
and London Councils.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Housing Revenue Account
41. The Housing Revenue Account (HRA) is currently forecasting a breakeven position, with
ongoing inflationary risk being closely monitored for the remaining month of the year. The
2024/25 closing HRA General Balance is forecast to be £15m, in line with the target level set
out in the Council’s budget strategy. The table below presents key variances with a £0.7m
shortfall against budgeted income being offset by a reduction in the capital financing costs,
with these two updates intrinsically linked, with a short fall against the planned increase in
housing stock leading to income pressures, with delays in the investment leading to a
favourable movement against the associated financing costs.
Table 7: Housing Revenue Account
Service
Budget Forecast
Outturn
Variance
(As at
Month 6)
Variance
(As at
Month 5)
Change
from
Month 5
£m £m £m £m £m
Rent & Other Income (80.6) (80.0) 0.6 0.0 0.6
Net Income (80.6) (80.6) 0.0 0.0 0.0
Operational Assets 14.0 14.0 0.0 0.0 0.0
Director of Housing 9.6 9.7 0.1 0.0 0.1
Other Service Areas 1.0 1.0 0.0 0.0 0.0
Contribution to Shared Services 13.3 13.3 0.0 0.0 0.0
HRA Operating Costs 37.9 37.9 0.7 0.0 0.7
Capital Programme Financing 26.7 26.0 (0.7) 0.0 (0.7)
Interest and Investment Income 16.1 16.1 0.0 0.0 0.0
Capital Programme Financing 42.8 42.8 0.0 0.0 0.0
(Surplus) / Deficit (0.1) (0.1) 0.0 0.0 0.0
General Balance 01/04/2023 15.1 15.1 0.0 0.0 0.0
General Balance 31/03/2024 15.0 15.0 0.0 0.0 0.0
42. At Month 6, rental income and other income is forecasting a £0.6m budget pressure with the
commissioning plan’s target to deliver 300 new homes being weighted towards the back end
of the year, with potential for under delivery against this target by year end. The budgets are
based on a void rate of 1.35%, with any material variation from this level feeding into rental
projections as appropriate.
43. The HRA Operating Costs Budget is £37.9m and at Month 6 is forecasting a minor £0.1m
overspend against the budget, with th is adverse variance related to regulator associated
updates. These budgets being based on supporting the Council’s current housing stock as at
1 April 2024, with growth added in line with the commissioning plan’s increase in stock
numbers throughout the year. With these budgets being linked to the servicing of the Council’s
housing stock. This area will remain under review throughout the year, with growth in these
budgets included in the approved budget from February 2024 to be deployed as and when
new homes are brought online. Inflation was also added to these budgets in the Council’s
budget strategy, with early indications suggesting the budgeted uplift is sufficient to meet
inflationary demands on the service.
Cabinet Report – 7 November 2024
(Part 1 – Public)
44. The detail behind the service delivery of the blocks included in table 7 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.
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.
45. The MTFF savings target is £0.5m with this saving expected to be delivere d by virtue of the
Council’s general fund savings against support services, leading to a reduction in the
recharge to the HRA for these services.
46. As at Month 6 the capital programme financing budget of £42.8m is forecast to underspend
by £0.7m. This budget forecast includes £26.7m (depreciation and revenue contributions) to
fund the HRA capital programme, the position also includes £16.1m for repayments of loans
and interest on borrowing, this position will be closely monitored throughout the year with
clear linkages to the commissioning plan.
HRA Capital Expenditure
47. The HRA capital programme is set out in the table below. The 2024/25 approved budget is
£184.9m, with 2023/24 rephasing of £22.8m, taking the total 2024/25 budget to £207.7m. The
Month 6 update is forecasting a £1.7m underspend in 2024/25, with this recommended to be
rephased into 2025/26. A full schedule of the HRA Capital Programme is included in Appendix
A2.
Table 8: HRA Capital Expenditure
Approved
Budget
2024/25
Forecast
2024/25
Cost
Variance
2024/25
Project
Re-
Phasing
2024/25
Total
Project
Budget
2024-29
Total
Project
Forecast
2024-29
Total
Project
Variance
2024-29
Movement
2024-29
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
HRA Capital
Programme
Major Projects 165.8 167.0 0.0 1.2 391.1 394.8 3.6 0.0
Works to Stock
programme 32.7 31.6 0.0 (1.1) 132.3 132.3 0.0 0.0
Green Homes
Initiatives 6.8 5.0 0.0 (1.8) 37.2 35.4 (1.8) 0.0
Major
Adaptations to
Property
2.5 2.5 0.0 0.0 12.3 12.3 0.0 0.0
Total HRA
Capital 207.8 206.1 0.0 (1.7) 572.9 574.8 1.8 0.0
Cabinet Report – 7 November 2024
(Part 1 – Public)
48. As at Month 6, the HRA Capital Programme is forecast to underspend by £1.7m , with the
commissioning plan approved in February 2024 to deliver an additional 300 new homes in
2024/25 expected to ultimately deliver to budget, with three major developments and
acquisitions having been approved recently that support the delivery of an additional 500
homes by March 2027.
49. The Hayes Estates Regeneration scheme is forecast to breakeven over the 5-year budget to
2028/29. As a result of this revised profiling, vacant possession of Wellings House is not
needed now until December 2024 and the block is being utilised for temporary
accommodation until then, and all leaseholder interest vested to the Council as planned on
31 October 2023. The compulsory purchase negotiations on the remaining phases will
complete as planned by the 31 March 2025 with expenditure forecasts aligned accordingly.
Handover of Hayes Town Centre Phase 1 is expected around September 2025.
50. The Council’s HRA Commissioning Plan is on track to ultimately deliver 300 new homes ,
however, some of this target is likely to slip into 2025/26, with an approved budget of £130m
for 2024/25 with an in -year overspend of £1.2m forecast against this budget . The 5 -year
budget allocation of £238.8m is forecast to budget and will support increasing the Council’s
housing stock by 500 units by 31 March 2027.
HRA Capital Financing
51. The below table sets out the HRA Capital Financing forecast at Month 6:
Table 9: HRA Capital Financing
Approved
Budget
2024/25
£'000
Forecast
2024/25
£'000
Cost
Variance
£’000
Phasing
Variance
£'000
Total
Financing
Budget
2024-2029
£'000
Total
Financing
Forecast
2024-2029
£'000
Total
Variance
£'000
Move-
ment
Source of Finance
Capital Receipts (1.2) 0.0 0.0 1.2 (1.2) (1.2) 0.0 0.0
Revenue
Contributions (34.8) (33.4) 0.0 1.5 (140.3) (140.3) 0.0 0.0
Prudential
Borrowing (134.9) (148.4) 0.0 (13.5) (375.5) (375.5) 0.0 0.0
Total Council
Resources (170.9) (181.8) 0.0 (10.8) (517.0) (517.0) 0.0 0.0
Grants &
Contributions (36.7) (24.2) 0.0 12.5 (55.9) (55.9) 0.0 0.0
Capital
Programme (207.6) (206.0) 0.0 1.7 (572.9) (572.9) 0.0 0.0
52. As at Month 6, Capital Financing is forecasting a £1.7m pressure in 2024/25 and to ultimately
breakeven over the 5-year period to 2028/29 in line with capital expenditure, with the service
forecasting to achieve £55.9m of grant income over the 5-year programme to support green
homes initiatives and contributions to developments and acquisitions. The Council’s approach
is to maximise external sources of funding before applying revenue contributions and
prudential borrowing.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Treasury Management Update as at 30 September 2024
Table 10: Outstanding Deposits
Period Actual
(£m)
Actual
(%)
Movement
from Month 5
(£m)
Call Accounts and MMF’s*
Up to 3 Month Fixed-Term Deposits
18.00 49.3% (1.9)
3.50 9.6% (1.6)
Total 21.50 58.9% (3.5)
Strategic Pooled Funds 15.00 41.1% -
Total 36.50 100.0% (3.5)
Average Investment Balances May 2024 50.61 (11.6)
*Money Market Funds
53. Deposits are held with UK institutions, all of which hold a minimum A - Fitch (or lowest
equivalent) long-term credit rating and AAA rated Money Market Funds (MMFs). UK deposits
are currently held in NatWest Bank plc and the DMADF. There is also an allocati on to
Strategic Pooled Funds.
54. The average rate of return on day -to-day operational treasury balances since the beginning
of the new financial year is 5.15%. As part of the Council’s investment strategy for 2024/25,
the Council continues to hold a total of £15m in three long-dated strategic pooled funds (£5m
in each). The strategic pooled funds have a long-term investment horizon with dividends being
distributed periodically. When including projected dividend income on these strategic pooled
funds, the overall rate of return decreases to 4.97% based on the previous six months income
average. With the high market interest rates there has been a lag in terms of dividend yield
whilst the underlying assets mature and are refinanced, however over the last year in come
on these funds has been increasing. As the fair value of these strategic pooled funds are
currently lower than the sum initially invested it is not feasible to disinvest at this time.
55. The Council aims to minimise its exposure to bail-in risk by utilising bail-in exempt instruments
and institutions whenever possible. However, due to the significant amount held in instant
access facilities, which is needed to manage daily cashflow, it is not possible to fully protect
Council funds from bail -in risk. At the end of September, 84% of the Council’s day -to-day
operational treasury investments had exposure to bail -in risk compared to a September
benchmark average of 75% for London and metropolitan boroughs. This exposure fluctuates
during the month as DMADF deposits, which are not exposed to bail in risk, were generally
higher over the month compared to the balance held with the DMADF at the end of the month.
56. Liquidity was maintained by placing surplus funds in instant access accounts and making
short-term deposits, including overnight deposits, in the DMADF. Cash flow was managed
by ensuring maturities of any short-term deposits with the DMADF were matched to outflows.
Average investments over the month (including strategic pooled funds) were £50.61m, a
decrease of £11.6m from Month 5.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Table 11: Outstanding Debt
General
Fund
HRA Total Average
Interest
Rate (Total)
£m £m £m %
PWLB Long Term 70.6 207.3 277.9 3.43%
Market 15.0 33.0 48.0 4.11%
Temporary Borrowing:
Local Authorities 80.0 0.0 80.0 5.17%
PWLB 0.0 20.0 20.0 5.07%
165.6 260.3 425.9 3.91%
Monthly movement (1.0) 8.3 7.3 0.01%
57. During September 2024, two £5m PWLB long term loans were secured, taking advantage of
the concessionary rate available for financing eligible HRA projects included in the HRA
capital programme. It is anticipated new borrowing will be required over the remainder of the
financial year to maintain liquidity and finance capital expenditure.
58. PWLB rates dipped during September and then retur ned to levels close to those at the
beginning of the month.
Cabinet Report – 7 November 2024
(Part 1 – Public)
Appendix A1: General Fund Capital Programme
Current
Year
Budget
Current
Year
Forecast
Current
Year Cost
Variance
Current
Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources
Government
Grants
Other
Cont'ns
GF Major Projects
Property, Highways and Transport
Hillingdon Water Sports Facility 10,128 4,200 0 (5,928) 23,128 23,128 0 (100)
Jubilee Leisure Centre, West Drayton 6,153 6,153 0 0 19,014 19,014 0 (45)
Civic Centre Transformation 5,000 5,000 0 0 16,476 16,476 0 (430)
Carbon Initiatives 10,101 10,101 0 0 13,532 13,532 0 (250)
Housing Company Financing 5,858 5,858 0 0 10,858 10,858 0 (99)
Charville Lane - Children Specialist House 3,030 3,030 0 0 4,341 4,341 0 (3,431) (10,101)
Northwood Hills Library (New) 0 0 0 0 2,390 2,390 0 (10) 0
Harefield Family Hub New Build 1,750 1,750 0 0 2,150 2,150 0 (1,354) (2,987)
Otterfield Road library 0 0 0 0 1,974 1,974 0 (16,476)
New Years Green Lane Extension 150 150 0 0 932 932 0 (244) 0 0
Uxbridge Cemetery Gatehouse & Chapel
Refurbishment 0 492 0 492 476 522 46 (165) 0
Motor Vehicle Workshop - Relocation 320 320 0 0 465 465 0 (2,150)
Battle of Britain Underground Bunker 50 131 0 81 430 430 0 (23,128)
Parking Improvements 175 391 0 216 401 401 0 (10,858)
Botwell Leisure Centre Adaptations 250 250 0 0 250 250 0 (19,014) 0
Cranford Park Heritage 244 244 0 0 244 244 0 (465)
Flood Alleviation 62 22 0 (40) 165 165 0 (882) (50)
Uxbridge Mortuary Extension 138 138 0 0 138 138 0 (2,390)
Appropriation of Townfield to General Fund 0 0 0 0 100 100 0 (1,974)
Botwell Leisure Centre Football Pitch Replacement 99 0 0 (99) 99 99 0 (401)
Asha Day Centre Refurbishment 20 20 0 0 45 45 0 (476)
Yiewsley / West Drayton Community Centre 43 43 0 0 43 43 0 (138)
Cedars & Grainges Car Park Improvements 10 10 0 0 10 10 0 (43)
Property, Highways and Transport Total 43,581 38,303 0 (5,278) 97,661 97,707 46 (61,395) (36,266) 0
Cabinet Report – 7 November 2024
(Part 1 – Public)
Current
Year
Budget
Current
Year
Forecast
Current
Year Cost
Variance
Current
Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources
Government
Grants
Other
Cont'ns
Finance
DSG Capitalisation Support 4,000 4,000 0 0 8,000 8,000 0 (2,303)
Capitalisation of Transformation Expenditure 2,303 8,500 0 6,197 2,303 2,303 0 (8,000)
Finance Total 6,303 12,500 0 6,197 10,303 10,303 0 (10,303)
Residents
Shopping Parade Initiatives 532 532 0 0 1,594 1,594 0 (1,594) 0 0
Waste Services Improvements 240 240 0 0 240 240 0 (240)
Residents Total 772 772 0 0 1,834 1,834 0 (1,834) 0 0
Children, Families and Education
SRP / SEND 21,734 9,500 0 (12,234) 25,519 25,519 0 (7,544)
Secondary School Expansions 0 0 0 0 7,544 7,544 0 (20,000) (5,519)
Children, Families and Education Total 21,734 9,500 0 (12,234) 33,063 33,063 0 (27,544) (5,519)
Health and Social Care
Investment in Home Care Capacity 6,000 6,000 0 0 10,500 10,500 0 (10,500)
Health and Social Care Total 6,000 6,000 0 0 10,500 10,500 0 (10,500)
GF Major Projects Total 78,390 67,075 0 (11,315) 153,361 153,407 46 (111,576) (41,785) 0
Cabinet Report – 7 November 2024
(Part 1 – Public)
Current
Year
Budget
Current
Year
Forecast
Current
Year Cost
Variance
Current
Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources
Government
Grants
Other
Cont'ns
GF Programme of Works
Property, Highways and Transport
Highways Structural Works 9,219 9,573 0 354 42,219 42,219 0 (63)
School Building Condition Works 7,028 5,109 0 (1,919) 20,696 20,696 0 (12,903)
D.F.G. - Mandatory 4,319 1,500 0 (2,819) 12,903 12,903 0 (30) (11)
Transport for London 1,458 1,458 0 0 7,290 7,290 0 (484)
Street Lighting Replacement 925 925 0 0 4,625 4,625 0 (1,500)
Property Works Programme 1,259 1,259 0 0 3,823 3,777 (46) (56) (53)
Highways Bridges and Structures 300 300 0 0 1,500 1,500 0 (42,219)
Leisure Centre Refurbishment 748 626 0 (122) 1,148 1,148 0 (212)
Road Safety 120 120 0 0 600 600 0 (338)
Environmental and Recreational Initiatives - Pollution
Screening 484 484 0 0 484 484 0 (722) (426)
HS2 Road Safety Fund 338 338 0 0 338 338 0 (3,823)
HS2 Amenity Fund 212 212 0 0 212 212 0 (600)
Highways Section 106 Projects 109 109 0 0 109 109 0 (20,696)
Bowls Club Refurbishment 63 59 0 (4) 63 63 0 (4,625)
Emergency Active Travel 41 41 0 0 41 41 0 (7,290)
Property, Highways and Transport Total 26,622 22,112 0 (4,510) 96,050 96,004 (46) (53,582) (42,415) (53)
Finance
Purchase of Vehicles 4,511 3,131 0 (1,380) 4,511 4,511 0 (4,511)
Finance Total 4,511 3,131 0 (1,380) 4,511 4,511 0 (4,511)
Corporate Services
Corporate Technology and Innovation Programme 5,303 4,200 0 (1,103) 16,116 16,116 0 (16,106) (10)
Older Peoples Initiative 200 50 (150) 0 1,000 850 (150) (1,000)
Corporate Services Total 5,503 4,250 (150) (1,103) 17,116 16,966 (150) (17,106) (10)
Cabinet Report – 7 November 2024
(Part 1 – Public)
Current
Year
Budget
Current
Year
Forecast
Current
Year Cost
Variance
Current
Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources
Government
Grants
Other
Cont'ns
Residents
Chrysalis Programme 2,228 1,928 0 (300) 8,228 8,228 0 (1,094)
CCTV Programme 349 349 0 0 1,094 1,094 0 (5,077) (3,151)
Playground Replacement Programme 200 200 0 0 1,000 1,000 0 (199) (478)
Environmental and Recreational Initiatives - Green
Spaces 677 628 0 (49) 677 677 0 (1,000)
Sports Clubs Rebuild / Refurb Programme 107 107 0 0 107 107 0 (43)
Property Works Programme 43 43 0 0 43 43 0 (107)
Residents Total 3,604 3,255 0 (349) 11,149 11,149 0 (7,214) (306) (3,629)
Children, Families and Education
Devolved Capital to Schools 385 385 0 0 1,925 1,925 0 (1,925)
Youth Provision 753 910 0 157 1,153 1,153 0 (1,153)
Children, Families and Education Total 1,138 1,295 0 157 3,078 3,078 0 (3,078)
Health and Social Care
Equipment Capitalisation - Social Care 2,850 2,850 0 0 14,250 14,250 0 (14,250)
Health and Social Care Total 2,850 2,850 0 0 14,250 14,250 0 (14,250)
GF Programme of Works Total 44,228 36,893 (150) (7,185) 146,154 145,958 (196) (82,413) (60,059) (3,682)
GF Capital Contingency
Contingency
General Fund Capital Contingency 2,701 2,701 0 0 10,701 10,701 0 (10,701)
Contingency Total 2,701 2,701 0 0 10,701 10,701 0 (10,701)
GF Capital Contingency Total 2,701 2,701 0 0 10,701 10,701 0 (10,701)
Grand Total 125,319 106,669 (150) (18,500) 310,216 310,066 (150) (204,690) (101,844) (3,682)
Cabinet Report – 7 November 2024
(Part 1 – Public)
Appendix A2: HRA Capital Programme
Current
Year
Budget
Current
Year
Forecast
Current
Year Cost
Variance
Current
Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources
Government
Grants
Other
Cont'ns
HRA Major Projects
Property, Highways and Transport
Hayes Regeneration 32 32 0 0 132 132 0 (105) 0 0
Acquisitions 85 95 0 10 118 131 12 (98) (20) 0
Acquisition and Development
Unallocated 30 30 0 0 105 105 0 (4) (11) 0
HRA General Contingency 4 4 0 0 20 16 (4) (131) (1) 0
Development Allocated 16 7 0 (9) 16 7 (9) (20) 0 0
Property, Highways and Transport Total 166 167 0 1 391 391 0 (359) (32) 0
HRA Major Projects Total 166 167 0 1 391 391 0 (359) (32) 0
HRA Programme of Works
Property, Highways and Transport
HRA Works to Stock Programme 31 30 0 (1) 127 127 0 (6) 0 0
House Extension Programme 2 2 0 0 6 6 0 (127) 0 0
Property, Highways and Transport Total 33 32 0 (1) 132 132 0 (132) 0 0
HRA Programme of Works Total 33 32 0 (1) 132 132 0 (132) 0 0
Green Homes Initiatives Programme
Property, Highways and Transport
Green Homes Initiatives Programme 7 5 0 (2) 37 37 0 (19) (19) 0
Property, Highways and Transport Total 7 5 0 (2) 37 37 0 (19) (19) 0
Green Homes Initiatives Programme Total 7 5 0 (2) 37 37 0 (19) (19) 0
Major Adaptations
Property, Highways and Transport
Major Adaptations 2 2 0 0 12 12 0 (7) (5) 0
Property, Highways and Transport Total 2 2 0 0 12 12 0 (7) (5) 0
Major Adaptations Total 2 2 0 0 12 12 0 (7) (5) 0
Grand Total 208 206 0 (2) 573 573 0 (517) (56) 0
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.