Read the text of this document (14 pages)
Appendix A - Period 2 Revenue Monitoring
Fund
Dir
Div'n
Budget to
Date
Actual to
Date
Variance
to Date
Full-Yr
Budget
Full-Yr
Forecast
Full-Yr
Variance Risks Opps Ongoing
Child and Family Development (CFE - AS) (3) 22 25 (18) (18) - - - -
Direct Care & Business Delivery 4,225 2,554 (1,671) 24,664 25,706 1,043 - - 1,195
ASC Placements 18,946 12,897 (6,050) 113,519 118,077 4,558 - - -
Health and Public Health (950) (4,637) (3,687) (5,725) (5,725) 0 - - -
Immediate Response 1,296 822 (474) 6,837 6,567 (270) - - -
Sustained Support Service 1,318 730 (588) 8,679 8,258 (421) - - -
Direct Adult Services and Health (2,552) (354) 2,198 (14,980) (19,019) (4,039) 400 - -
Adult Services & Health 22,281 12,034 (10,247) 132,975 133,846 870 400 - 1,195
Digital Service (0) 317 317 (17) (17) (1) - - -
Business Intelligence 0 209 209 (155) (128) 27 - - -
Corporate Services Management 193 254 61 1,107 1,160 54 - - -
Counter Fraud (9) 230 239 (166) (113) 53 - - -
Procurement (0) 149 149 (41) (74) (33) - - -
Resident Hub (3) 845 848 (141) 553 695 125 - -
Technology 513 5,678 5,165 3,129 3,260 131 131 (131) -
Chief Operating Officer 694 7,681 6,987 3,715 4,641 926 256 (131) -
Communications (8) 152 160 (69) (99) (30) - - -
Democratic Services 511 538 27 3,008 2,957 (51) - - -
Legal (0) 572 572 (146) 238 384 - - -
Human Resources Division 135 476 341 606 880 274 - - -
Chief Executive's Office 638 1,738 1,100 3,398 3,975 577 - - -
Children Social Care 9,032 4,953 (4,078) 53,703 51,683 (2,020) - - -
Education and SEND 1,313 988 (326) 7,059 7,131 72 - - -
Schools (DSG) (271) (10,661) (10,389) (0) (0) - - - -
SPQR 2,276 1,907 (369) 13,190 15,120 1,930 - - -
Children and Young People's Services 12,350 (2,813) (15,163) 73,952 73,935 (18) - - -
Accounts, Treasury & Pensions 468 (357) (825) 2,768 2,792 24 500 - -
Corporate Finance 123 316 193 695 778 83 - - -
Appendix A - Period 2 Revenue Monitoring
Fund
Dir
Div'n
Budget to
Date
Actual to
Date
Variance
to Date
Full-Yr
Budget
Full-Yr
Forecast
Full-Yr
Variance Risks Opps Ongoing
Internal Audit 0 52 52 (11) (10) 1 - - -
Service Finance & Business Partnering (31) 556 587 (288) 78 366 - - -
Operational Finance 708 4,850 4,143 4,103 4,389 286 - - -
Finance 1,268 5,417 4,149 7,268 8,027 760 500 - -
Environment 6,061 10,999 4,938 35,936 36,244 308 863 - -
Assets (151) 169 320 (1,167) (1,002) 165 - - -
Community Safety And Enforcement (248) (1,103) (855) (1,711) (1,728) (17) - - -
Community Services 1,282 531 (752) 7,534 7,534 (0) - - -
Corporate Director Place (39) 90 129 (255) (255) (0) - - -
Director of Residents Services (43) - 43 (263) (264) (0) - - -
Health and Strategic Partnership 53 (1,851) (1,904) 284 488 203 - - -
Tenancy Management Sheltered Housing and Extra Care 28 2 (26) 167 181 14 - - -
Planning and Sustainable Growth 909 (533) (1,442) 5,198 5,197 (1) - - -
Housing Needs and Homelessness 4,517 1,749 (2,768) 26,976 24,041 (2,935) 871 - -
Safer Communities and Vulnerabilities 460 164 (296) 2,692 2,758 67 - - -
Residents Services 12,828 10,216 (2,611) 75,390 73,194 (2,196) 1,734 - -
Corporate Budgets D - (4,364) (4,364) - - - - - -
Corporate Expenditure 7,605 7,380 (225) 45,627 45,477 (150) - - (150)
Corporate Funding (49,604) (5,320) 44,284 (297,623) (297,508) 115 - - 100
Corporate Income (552) - 552 (4,444) (4,444) - - - -
Reserves & Provisions 2,726 - (2,726) 21,130 20,830 (300) - - (300)
EFS - Capitalisation Direction (10,231) - 10,231 (61,388) (61,388) - - - -
Corporate Budgets (50,057) (2,773) 47,753 (296,698) (297,033) (335) - - (350)
General Fund Revenue 1 31,970 31,969 0 584 584 2,890 (131) 845
Capital Programme Financing 8,403 (3,891) (12,294) 50,419 50,419 - - - -
HRA Contribution to / from Balances 0 - (0) 393 393 (0) - - -
HRA Rental Income (15,077) (7,961) 7,116 (90,459) (90,459) - - - -
Appendix A - Period 2 Revenue Monitoring
Fund
Dir
Div'n
Budget to
Date
Actual to
Date
Variance
to Date
Full-Yr
Budget
Full-Yr
Forecast
Full-Yr
Variance Risks Opps Ongoing
HRA Financing Total (6,673) (11,852) (5,179) (39,647) (39,647) (0) - - -
Contribution to Shared Services 1,117 (115) (1,232) 6,482 6,482 0 - - -
Housing 2,210 6,413 4,202 13,294 13,294 0 - - -
Other Service Areas 179 648 469 1,070 1,070 (0) - - -
Closed Codes HRA - 3 3 - - - - - -
HRA Housing Total 3,506 6,949 3,443 20,847 20,847 0 - - -
Operational Assets 3,167 2,867 (300) 18,800 18,800 (0) - - -
HRA Operational Assets Total 3,167 2,867 (300) 18,800 18,800 (0) - - -
HRA Revenue Total 0 (2,036) (2,036) - (1) (1) - - -
Appendix B - 2026/27 Savings TrackerDirectorate
Saving
Description
Blue
(Delivered)
Green
(On Track)
Amber
(At Risk)
Red
(Delayed
until Next
Year)
Purple (Not
able to be
Delivered)
Total New 26/27
Saving
25/26
Saving b/f
(£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Ceasing SEND Keyworking 344 - - - - 344 344 -
Family Hubs - new grant 899 - - - - 899 899 -
New Care Offer - Review of Operating Model 898 519 - - - 1,417 1,417 -
Review of Semi Independent & Shared
Accommodation - 216 - - - 216 216 -
Children & Young People's Services 2,141 735 - - - 2,876 2,876 -
Acquisition of Care home - 162 - - - 162 - 162
Creation of a care company for temporary staff via an
SPV - 277 - - - 277 - 277
Creation of a SPV for Direct Care services - - 97 - - 97 97 -
Implementation of Ask SARA 150 - - - - 150 - 150
Lease Income for Sexual Health Clinics - 165 - - 85 250 - 250
Passenger Assistant supplier switch (Pertemps to
Operator)
- 227 - - - 227 227 -
Post 16 Policy change to offer Personal Transport
Budgets - 387 - - - 387 387 -
Review and change in the catering services offer for
Extra Care, Day Resources & Early Years services
- 99 - - - 99 - 99
Review of Early Years Operating Model (Additional) -
Lease Income 93 - - - - 93 - 93
Section 117 Funding split with ICB - - 950 - - 950 - 950
SEND Transport Demand 2026/27 to 2030/31 - - - 1,236 - 1,236 1,236 -
Supported Living De Commissioning - - 253 - - 253 253 -
Telecare Review - - 400 - - 400 400 -
Adult Services and Health 243 1,317 1,700 1,236 85 4,581 2,600 1,981
Acquisitions Supply 315 - 1,077 - - 1,392 1,392 -
Appendix B - 2026/27 Savings TrackerDirectorate
Saving
Description
Blue
(Delivered)
Green
(On Track)
Amber
(At Risk)
Red
(Delayed
until Next
Year)
Purple (Not
able to be
Delivered)
Total New 26/27
Saving
25/26
Saving b/f
(£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Additional Grant – Final LGFS 377 - - - - 377 377 -
Beck Theatre Parking - - 50 - - 50 - 50
Building Control Fee Uplift 15 - - - - 15 15 -
Changes to parking payment options - 95 - - - 95 95 -
Changes to parking tariffs - 1,232 - - - 1,232 1,232 -
Charging for Garden Waste 879 - - - - 879 - 879
Digital Library Plan Pilot - 450 - - - 450 450 -
Discretionary Planning Fees Uplift 28 - - - - 28 28 -
Domestic Abuse Support Officer – service growth
proposal 76 - - - - 76 76 -
Efficiency Gain Fleet - 230 - - - 230 230 -
Extended Producer Responsibility Grant 2,653 - - - - 2,653 2,653 -
Facilities management restructure - 297 - - - 297 297 -
Fast Track Planning Service - 3 - - - 3 3 -
Fees & Charges Inflationary Uplifts 58 - - - - 58 - 58
Fees & Charges Inflationary Uplifts 2 200 - - - - 200 - 200
Festive Light Residual Budget 150 - - - - 150 150 -
Fleet management improvements 24 - - - - 24 24 -
Garage Voids - 80 - - - 80 - 80
Grounds Maintenance service review - 300 - - - 300 300 -
Implementation of Additional Licensing Policy - 229 - - - 229 229 -
Increase Garden Waste Subscription fee - 189 - - - 189 189 -
Lake Farm BMX Track 5 - - - - 5 5 -
Meeting Room Hire Revenue in Libraries - 40 - - - 40 - 40
NYGL civic amenities site - - 70 - - 70 70 -
Out of Hours Noise Nuisance Service - - 220 - - 220 - 220
Partner Supply - - 464 - - 464 464 -
Pay and Display Machine Cash Collection - - 66 - - 66 - 66
Appendix B - 2026/27 Savings TrackerDirectorate
Saving
Description
Blue
(Delivered)
Green
(On Track)
Amber
(At Risk)
Red
(Delayed
until Next
Year)
Purple (Not
able to be
Delivered)
Total New 26/27
Saving
25/26
Saving b/f
(£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Platinum Jubilee Leisure Centre Management Fee - 80 - - - 80 - 80
Platinum Jubilee Leisure Centre Management Fee 2 - 70 - - - 70 70 -
Proposal 4: Discretionary Planning Fees Uplift 13 - - - - 13 - 13
Proposal 6: Statutory Planning Fee Increase –
Householders - - 150 - - 150 - 150
PRS Supply - - 1,171 - - 1,171 1,171 -
Reconciliation of Resident engagement cost 100 - - - - 100 100 -
Reduction in cost of recycling bags 200 - - - - 200 200 -
Reduced Demand - - 1,704 - - 1,704 1,704 -
Removal of Multiple Daily Free HFC Parking Sessions - 65 - - - 65 65 -
Review Domestic Support Contracts 80 - - - - 80 80 -
Review of Burial Charges 200 - - - - 200 - 200
Review of Crematoria & Cemetery Charges 300 - - - - 300 - 300
Review of Early Years Operating Model - 93 - - - 93 93 -
Review of Golf Delivery Model - 267 - - - 267 - 267
Review of Pest Control discounts - - 49 - - 49 49 -
Green Spaces - Service delivery model review 62 - - - - 62 62 -
Social Housing Supply - - 1,701 - - 1,701 1,701 -
Street inspections digitally performed 107 - - - - 107 107 -
Street Scene 50 - - - - 50 50 -
Subsidy removal - 100 - - - 100 100 -
Temporary Accomodation Management - - 230 - - 230 230 -
ULEZ expenditure - 48 - - - 48 48 -
Waste disposal management (resource) 48 - - - - 48 48 -
Waste Weekends – Powerday - 150 - - - 150 150 -
Weekend provision Cemetery and crematorium - 140 - - - 140 140 -
Residents' Services 5,940 4,158 6,952 - - 17,050 14,447 2,603
Appendix B - 2026/27 Savings TrackerDirectorate
Saving
Description
Blue
(Delivered)
Green
(On Track)
Amber
(At Risk)
Red
(Delayed
until Next
Year)
Purple (Not
able to be
Delivered)
Total New 26/27
Saving
25/26
Saving b/f
(£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Business Intelligence Review - - 50 - - 50 50 -
Digital and Technology Contract Review - 98 - - - 98 98 -
Increase MVF by 1% - - - 217 - 217 - 217
Reshaping Customer Experience and Business
Support - phase 2 - 277 - - - 277 - 277
Transformation Team - 161 - - - 161 161 -
Chief Operating Officer - 536 50 217 - 803 309 494
Appointeeship Client Charges - 60 - - - 60 60 -
Corporate Management Team 6 - - - - 6 6
Digital take up - 33 - - - 33 33 -
Future of Financial Systems - Full Year Effect - - - 100 - 100 - 100
HB Admin Subsidy - 91 - - - 91 91 -
Increase in Charges to Recover Court Costs - 130 - - - 130 130 -
Increase MVF by 1% - - - 139 - 139 - 139
Insurance Growth 35 - - - - 35 35 -
NNDR Cost of Collection Allowance 187 187 187
Revenues & Benefits - Automations & Customer
Contact - 178 - - - 178 178 -
Review of Cashflow Measures - Supplier Incentive
Programme - 115 - - - 115 115 -
Supplier Incentive Programme - Construction - 20 - - - 20 20 -
Finance 228 627 - 239 - 1,094 855 239
Communications Vacant Post Removal 56 - - - - 56 56 -
Communications; Outsourcing of the Council's Film
Office 3 16 - - - 18 - 18
Complex Criminal Cases Prosecution Lawyer 50 - 50 - - 100 100 -
Hillingdon People Magazine - 53 - - - 53 53 -
Appendix B - 2026/27 Savings TrackerDirectorate
Saving
Description
Blue
(Delivered)
Green
(On Track)
Amber
(At Risk)
Red
(Delayed
until Next
Year)
Purple (Not
able to be
Delivered)
Total New 26/27
Saving
25/26
Saving b/f
(£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
HR Service Review - - - - 171 171 171 -
Human Resources Service Review 29 - - 42 - 70 - 70
Legal Management Restructure 91 - - - - 91 91 -
Legal Research AI Licence 47 - - - - 47 47 -
Outsourcing of the Council's Film Office - - 60 - - 60 60 -
Registration Service Income - 20 - - - 20 20 -
Chief Executive's Office 275 89 110 42 171 686 598 88
Directorate Summary 8,827 7,462 8,812 1,734 256 27,090 21,685 5,405
Children & Young People's
Services 2,141 735 - - - 2,876 2,876 -
Adult Services and Health 243 1,317 1,700 1,236 85 4,581 2,600 1,981
Residents' Services 5,940 4,158 6,952 - - 17,050 14,447 2,603
Chief Operating Officer - 536 50 217 - 803 309 494
Finance 228 627 - 239 - 1,094 855 239
Chief Executive's Office 275 89 110 42 171 686 598 88
Directorate Summary 8,827 7,462 8,812 1,734 256 27,090 21,685 5,405
33% 28% 33% 6% 1%
Service Savings (as agreed in February Budget Setting Council): 21,645
Grossing up of Savings included in Net Growth bids: 40
Total 2026/27 Agreed Savings: 21,685
Add undelivered 2025/26 Savings Rolled-Forward: 5,405
Total Savings being Tracked 2026/27: 27,090
27,090
Appendix C - Proposed Changes to Filming Fees and Charges
Existing Proposed
2026/27 Charges Charges
£80 Small Crew Admin 1-5 Crew; Low key street filming £88
£190 Medium Crew Admin 5-15 Crew £209
£250 Large Crew Admin 15-50 Crew £275
£335 Very large Crew 50+ Crew £369
£35 Charity Admin £39
£35 Student Admin £39
POA Drone Filming POA
£195 Small crew first hour 1-5 Crew £205
£495 - £805 Small crew half day 1-5 Crew £545-£930
£865 - £1860 Small crew full day 1-5 Crew £950-£2147
£1115 - £2475 Medium crew full day 5-15 Crew £1230-£2860
£1240 - £3710 Large Crew half day 15-50 Crew £1365-£4285
£2475 - £6190 Large Crew full day 15-50 Crew £2730-£7150
£2165 - £7425 Very large crew half day 50+ Crew £2390-£8580
£3400 - £20,000 Very large crew full day 50+ Crew £3570-£22000+
£70 - £105 Small Crew photography (up to 5 ppl) 1-5 Crew £79-£120 per hour
£155-310 Medium Photography per hour
Large Crew photography 5+ Crew £173-£357 per hour
Small crew per hour 1-5 Crew £189.00
Medium Crew per hour 5-15 Crew £189.00
Large Crew per hour 15-50 Crew £225.00
Very Large Crew per hour 50+ Crew £357.00
£53 SY/DYL Dispensation £53
£53 Parking Permits/dispensation (Daily) £62 per vehicle
£52 Parking Suspensions (Per Bay) £62 per bay per day
£52 Parking Admin/bagging Fee £62 per road
£1485 - £3710 Unit Bases £1485 - £3710
£475 Short Hold Agreement - Half Day £499 per road
£675 Short Hold Agreement - Full Day £709 per road
£870 Temporary Traffic Notice £957
£2,012.70 Temporary Traffic Order £2,114
£340 Temporary Structure - Half Day £357
£620 Temporary Structure - Full Day £651
POA Crane Licence POA
POA Street Furniture Alterations POA
OTHER
ADMIN - STREET FILMING
DRONE FILMING
LOCATION
LOCATION ADMIN & OFFICER TIME
PARKING
TEMPORARY TRAFFIC RESTRICTION
POA Lighting Engineer POA
Appendix D - Period 2 Capital Monitoring
Roll-Fwd O/S Actuals
Request 2026/27 2027/28 2028/29 Commits to Date 2026/27 2027/28 2028/29 2026/27 2027/28 2028/29
Project Name (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Hillingdon Water Sports Facility & Activity Centre - 15,208 6,234 7,000 499 37 8,234 6,234 7,000 (6,974) - -
Cedars and Grainges - 250 2,500 5,000 0 250 2,500 5,000 - - -
Refurbishment of Crematorium 890 750 4,000 4,240 1,640 4,000 4,240 890 - -
Redevelopment of 1-10 Nelson Lane GF - 1,000 2,450 2,500 1,000 2,450 2,500 - - -
Civic Centre Transformation 3,500 - - 1,190 868 3,500 - - - - -
Garage Site Refurbishment - 1,000 1,000 850 1,000 1,000 850 - - -
Yiewsley/Otterfield Library 1,381 776 53 - 2,157 53 - 1,381 - -
Hayes Canal Project - 750 - - 750 - - - - -
Harlington Road Fuel Pumps and Canopy Replacemen 290 718 15 - 1,008 15 - 290 - -
Motor Vehicle Workshop - Relocation - 700 - - 2 - 700 - - - - -
Jubilee Leisure Centre, West Drayton 607 - - 1,220 534 607 - - - - -
Carbon Initiatives 500 - - 687 606 500 - - - - -
Flood Alleviation - 300 50 - 46 - 300 50 - - - -
St Martins Approach (Former Citizens Advice Bureau S - 300 - - - 300 - - - - -
Cranford Park Heritage 302 200 - - 621 84 502 - - 302 - -
Parking Services Improvments 202 100 - - 19 - 302 - - 202 - -
Endeavours Sea Scouts New build - 60 - - 60 - - - - -
Youth Provision 2nd Ickenham Scouts Group - 348 - - 348 - - - - -
Uxbridge Cemetery Gatehouse & Chapel Refurbishme 22 - - 18 6 22 - - - - -
Residents Services 3,065 27,089 16,302 19,590 4,301 2,134 23,180 16,302 19,590 (3,909) - -
SRP/ SEND Meadow High School - Northwood Road 10,629 8,578 380 - 22,465 2,740 19,207 380 - 10,629 - -
Secondary School Expansions - 8,649 214 - - 8,649 214 - - - -
SRP / SEND Meadow School - Royal Lane 572 250 - - 290 (1,305) 822 - - 572 - -
Charville Lane - Children Specialist House 291 86 - - 79 54 377 - - 291 - -
Children's & Young People Services 11,492 17,563 594 - 22,834 1,490 29,055 594 - 11,492 - -
Preliminary Works - Civic Centre Car Park Developmen - 488 - - 488 - - - - -
Investment in Care Home Capacity 9,512 10,000 - - (830) 9,512 10,000 - - - -
Adult Social Care & Health - 10,000 10,000 - - (830) 10,000 10,000 - - - -
Major Projects 14,557 54,652 26,896 19,590 27,136 2,794 62,235 26,896 19,590 7,583 - -
Highways Structural Works - 8,207 8,446 8,690 - 113 8,207 8,446 8,690 - - -
Highways Section 106 Projects - - - - 0 (87) - - - - - -
Vehicle Replacement Programme 412 2,277 7,766 4,684 645 57 2,689 7,766 4,684 412 - -
Disabled Facilities Grant - 6,585 2,146 2,146 570 152 6,585 2,146 2,146 - - -
Approved Budgets: Full Year Forecast: Forecast Variance:
Appendix D - Period 2 Capital Monitoring
Roll-Fwd O/S Actuals
Request 2026/27 2027/28 2028/29 Commits to Date 2026/27 2027/28 2028/29 2026/27 2027/28 2028/29
Project Name (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Approved Budgets: Full Year Forecast: Forecast Variance:
Shopping Parades Initiatives - - - - 118 - - - - - - -
Devolved Capital to Schools - 2,000 2,000 2,000 2,000 2,000 2,000 - - -
Property Works Programme - 1,840 1,480 1,520 413 101 2,263 1,480 1,520 423 - -
Transport for London Funded Schemes - 1,458 1,458 1,458 47 (257) 1,458 1,458 1,458 - - -
Replacement of Street Light Columns - 600 600 600 0 - 600 600 600 - - -
Highways Bridges and Structures - 400 400 400 400 400 400 - - -
CCTV Programme - 409 462 262 36 - 409 462 262 - - -
Beck Theatre Planned Works - 462 168 132 462 168 132 - - -
Playground Refurbishment Programme - 200 200 200 200 200 200 - - -
Road Safety - 120 120 120 23 (22) 120 120 120 - - -
HS2 Amenity Fund - - - - - 39 - - - - - -
Chrysalis Programme 90 - - - 343 85 90 - - 90 - -
Environmental and Recreational Initiatives - Green Spa - 59 - - 9 (54) 59 - - - - -
Leisure Centre Refurbishment - 100 100 100 100 100 100 - - -
River Restoration Projects 255 - - - - 255 - - - - -
Staying Close Project - Children's Respite 585 - - - 585 - - 585 - -
16th Apr - Northwood & Pinner Health Centre – Highwa 76 - - 76 - - - - -
30th Mar - Contrib to NHS, Health Centre former Cotta 108 - - 108 - - - - -
Botwell Leisure Centre - - - - - - - - -
Waste Service Improvements - - - - - - - - -
Harefield Family Hub - New Build - - - - - - - - -
Residents Services 1,087 25,156 25,346 22,312 2,203 127 26,666 25,346 22,312 1,510 - -
School Building Condition Works - 15,498 3,000 3,000 723 218 15,498 3,000 3,000 - - -
Musical Instruments, Equipment & Technology 147 - - - - 147 - - - - -
Children's & Young People Services - 15,645 3,000 3,000 723 218 15,645 3,000 3,000 - - -
Social Care Equipment - 3,977 3,977 3,977 - 85 3,977 3,977 3,977 - - -
Adult Social Care & Health - 3,977 3,977 3,977 - 85 3,977 3,977 3,977 - - -
Digital, Data and Technology Investment 4,198 3,999 50 1,146 79 4,198 3,999 50 - - -
Corporate Services - 4,198 3,999 50 1,146 79 4,198 3,999 50 - - -
Programme of Works 1,087 48,976 36,322 29,339 4,072 509 50,486 36,322 29,339 1,510 - -
General Fund Capital Contingency - 4,979 - - 4,979 - - - - -
General Fund Capital Contingency - 2,000 2,000 2,000 2,000 2,000 2,000 - - -
Appendix D - Period 2 Capital Monitoring
Roll-Fwd O/S Actuals
Request 2026/27 2027/28 2028/29 Commits to Date 2026/27 2027/28 2028/29 2026/27 2027/28 2028/29
Project Name (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Approved Budgets: Full Year Forecast: Forecast Variance:
Capital Contingency - 6,979 2,000 2,000 - - 6,979 2,000 2,000 - - -
GENERAL FUND CAPITAL PROGRAMME 15,644 110,607 65,218 50,929 31,208 3,303 119,700 65,218 50,929 9,093 - -
Total Gross Expenditure 15,644 110,607 65,218 50,929 119,700 65,218 50,929 9,093 - -
Funded by Prudential Borrowing (15,350) (40,385) (38,393) (26,758) (66,954) (38,393) (26,758) (26,569) - -
Funded by Other Sources (294) (70,222) (26,825) (24,171) (52,746) (26,825) (24,171) 17,476 - -
HRA In-House Housing Supply Acquisitions 10,019 10,000 10,000 29,572 2,644 10,019 10,000 10,000 - - -
Development Yiewsley Housing Scheme 17,013 8,169 407 25,543 1,690 17,013 8,169 407 - - -
HRA Housing Supply Block Purchases 29,356 - - 0 - 29,356 - - - - -
New Build - General Needs Hsg - 34-44 Sullivan Cres - - - 319 (60) - - - - - -
Existing FRI Leases - HRA 16,732 - - 16,732 - - - - -
Development Haydon Drive 10,458 1,293 - 10,508 221 10,458 1,293 - - - -
Grays Road site development 3,725 1,275 - 430 173 3,725 1,275 - - - -
Staying Close Acquisition Programme 2,772 - - 2,772 - - - - -
Rebuild of properties with structural issues 330 1,664 206 330 1,664 206 - - -
Garage Site New Peachy Lane - 1,688 - - 1,688 - - - -
Redevelopment of 1-10 Nelson Lane 130 320 600 130 320 600 - - -
Major Projects - 90,535 24,409 11,213 66,372 4,668 90,535 24,409 11,213 - - -
Hayes Regeneration - Avondale Phases 2 and 1B 14,950 26,400 58,500 14,950 26,400 58,500 - - -
Hayes Regen - Hayes Town Centre future phases - - 1,916 - - 1,916 - - -
Hayes Regeneration Phase 1 and 1A 1,206 1,274 - 1,504 2,453 1,206 1,274 - - - -
Hayes Regeneration - 16,156 27,674 60,416 1,504 2,453 16,156 27,674 60,416 - - -
Works to Stock - Reactive and Planned Capital 30,997 31,484 28,468 18,161 1,994 30,997 31,484 28,468 - - -
Green Homes Initiative - Reactive and Planned 10,250 10,250 6,150 6,402 2,478 10,250 10,250 6,150 - - -
Major Adaptations 4,100 4,100 3,588 1,267 126 4,100 4,100 3,588 - - -
Programme of Works - 45,347 45,834 38,206 25,830 4,598 45,347 45,834 38,206 - - -
Capital Contingency 4,000 4,000 4,000 4,000 4,000 4,000 - - -
Capital Contingency - 4,000 4,000 4,000 - - 4,000 4,000 4,000 - - -
HOUSING REVENUE ACCOUNT CAPITAL PROGRAMME - 156,038 101,917 113,835 93,706 11,719 156,038 101,917 113,835 - - -
Total Gross Expenditure 156,038 101,917 113,835 156,038 101,917 113,835
Funded by Prudential Borrowing (74,880) (41,841) (52,994) (74,880) (41,841) (52,994)
Appendix D - Period 2 Capital Monitoring
Roll-Fwd O/S Actuals
Request 2026/27 2027/28 2028/29 Commits to Date 2026/27 2027/28 2028/29 2026/27 2027/28 2028/29
Project Name (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's) (£,000's)
Approved Budgets: Full Year Forecast: Forecast Variance:
Funded by Other Sources (81,158) (60,076) (60,841) (81,158) (60,076) (60,841)
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.