Read the text of this document (7 pages)
MTFS Ref /
Change Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
2025/26 019 Hillingdon Water Sports Facility & Activity a - Expenditure 15,208 6,234 7,000 528 3,605 7,800 6,442 6,792 (7,408) 208 (208)
2025/26 019 Hillingdon Water Sports Facility & Activit b - Grant & Other Co (15,208) (6,234) (7,000) - - (7,800) (6,442) (6,792) 7,408 (208) 208
2026/27 003 Cedars and Grainges a - Expenditure 250 2,500 5,000 0 0 250 2,500 5,000 - - -
2026/27 003 Cedars and Grainges b - Prudential Borrow (250) (2,500) (5,000) - - (250) (2,500) (5,000) - - -
2025/26 028 Refurbishment of Crematorium a - Expenditure 1,640 4,000 4,240 - - 1,640 4,000 4,240 - - -
2025/26 028 Refurbishment of Crematorium b - Grant & Other Co (594) (1,800) (900) - - (594) (1,800) (900) - - -
2025/26 028 Refurbishment of Crematorium b - Prudential Borrow (1,046) (2,200) (3,340) - - (1,046) (2,200) (3,340) - - -
2026/27 046 Redevelopment of 1-10 Nelson Lane GF a - Expenditure 1,000 2,450 2,500 - 5 1,000 2,450 2,500 - - -
2026/27 046 Redevelopment of 1-10 Nelson Lane GF b - Prudential Borrow (1,000) (2,450) (2,500) - - (1,000) (2,450) (2,500) - - -
2025/26 052 Civic Centre Transformation a - Expenditure 3,500 - - 761 1,493 3,500 - - - - -
2025/26 052 Civic Centre Transformation b - Prudential Borrow (3,500) - - - - (3,500) - - - - -
2026/27 020 Garage Site Refurbishment a - Expenditure 1,000 1,000 850 - - 1,000 1,000 850 - - -
2026/27 020 Garage Site Refurbishment b - Prudential Borrow (1,000) (1,000) (850) - - (1,000) (1,000) (850) - - -
2025/26 027 Yiewsley/Otterfield Library a - Expenditure 2,157 53 - - 5 2,157 53 - - - -
2025/26 027 Yiewsley/Otterfield Library b - Prudential Borrow (2,157) (53) - - - (2,157) (53) - - - -
2026/27 029 Hayes Canal Project a - Expenditure 750 - - - - 750 - - - - -
2026/27 029 Hayes Canal Project b - Grant & Other Co (750) - - - - (750) - - - - -
2025/26 018 Harlington Road Fuel Pumps and Canopy a - Expenditure 1,008 15 - - - 500 523 - (508) 508 -
2025/26 018 Harlington Road Fuel Pumps and Canop b - Prudential Borrow (1,008) (15) - - - (500) (523) - 508 (508) -
2025/26 024 Motor Vehicle Workshop - Relocation a - Expenditure 700 - - 2 - 700 - - - - -
2025/26 024 Motor Vehicle Workshop - Relocation b - Prudential Borrow (700) - - - - (700) - - - - -
2025/26 023 Jubilee Leisure Centre, West Drayton a - Expenditure 607 - - 1,141 1,102 1,300 - - 693 - -
2025/26 023 Jubilee Leisure Centre, West Drayton b - Prudential Borrow (607) - - - - (1,300) - - (693) - -
2025/26 036 Carbon Initiatives a - Expenditure 500 - - 481 879 1,500 - - 1,000 - -
2025/26 036 Carbon Initiatives b - s106 (500) - - - - (1,500) - - (1,000) - -
2025/26 016 Flood Alleviation a - Expenditure 300 50 - 46 - 300 50 - - - -
2025/26 016 Flood Alleviation b - Grant & Other Co (300) (50) - - - (300) (50) - - - -
2026/27 033 St Martins Approach (Former Citizens Adv a - Expenditure 300 - - - - 300 - - - - -
2026/27 033 St Martins Approach (Former Citizens Ad b - Prudential Borrow (300) - - - - (300) - - - - -
2025/26 014 Cranford Park Heritage a - Expenditure 502 - - 442 147 502 - - - - -
2025/26 014 Cranford Park Heritage b - Prudential Borrow (502) - - - - (502) - - - - -
2026/27 044 Parking Services Improvments a - Expenditure 302 - - 19 - 302 - - - - -
2026/27 044 Parking Services Improvments b - Prudential Borrow (302) - - - - (302) - - - - -
2025/26 035 Endeavours Sea Scouts New build a - Expenditure 60 - - - - 60 - - - - -
2025/26 035 Endeavours Sea Scouts New build b - Grant & Other Co (60) - - - - (60) - - - - -
2025/26 035 Youth Provision 2nd Ickenham Scouts Groa - Expenditure 348 - - 3 17 348 - - - - -
2025/26 035 Youth Provision 2nd Ickenham Scouts G b - Grant & Other Co (348) - - - - (348) - - - - -
2025/26 035 Ruislip 2nd/9th Scout Group - Funding for a - Expenditure 131 - - 131 - - - - -
2025/26 035 Ruislip 2nd/9th Scout Group - Funding fo b - Prudential Borrow (131) - - (131) - - - - -
Appendix B - GENERAL FUND CAPITAL PROGRAMME (PER 04 - JULY 2026)
MTFS Ref /
Change Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
Appendix B - GENERAL FUND CAPITAL PROGRAMME (PER 04 - JULY 2026)
2025/26 033 Uxbridge Cemetery Gatehouse & Chapel Ra - Expenditure 22 - - 18 6 22 - - - - -
2025/26 033 Uxbridge Cemetery Gatehouse & Chape b - Prudential Borrow (22) - - - - (22) - - - - -
Change River Restoration Projects a - Expenditure 255 - - 255 - - -
Change River Restoration Projects b - Grant & Other Co (255) - - (255) - - -
Legacy 1 New Years Green Lane Extension a - Expenditure - - 4 4 4 - -
Legacy 1 New Years Green Lane Extension b - Prudential Borrow - - - (4) (4) - -
2025/26 011 Asha Day Centre Refurbishment a - Expenditure - 115 - - - - -
2025/26 011 Asha Day Centre Refurbishment b - Prudential Borrow - - - - - - -
Legacy 2 Battle of Britain Bunker Water Mitigation Wa - Expenditure - 168 - - - - -
Legacy 2 Battle of Britain Bunker Water Mitigation b - Prudential Borrow - - - - - - -
Legacy 3 Uxbridge Mortuary Extension a - Expenditure - 84 - - - - -
Legacy 3 Uxbridge Mortuary Extension b - Prudential Borrow - - - - - - -
Change 16th Apr - Northwood & Pinner Health Cen a - Expenditure - - - - - - -
Change 16th Apr - Northwood & Pinner Health C b - s106 - - - - - - -
Change 30th Mar - Contrib to NHS, Health Centre a - Expenditure - - - - - - -
Change 30th Mar - Contrib to NHS, Health Centr b - s106 - - - - - - -
2025/26 040 Green Spaces Machinery a - Expenditure - 41 202 202 202 - -
2025/26 040 Green Spaces Machinery b - Prudential Borrow - - - (202) (202) - -
Residents Services - - - 3,852 7,466 - - - - - -
2026/27 030 SRP/ SEND Meadow High School - Northw a - Expenditure 19,207 380 - 18,047 5,774 19,207 380 - - - -
2026/27 030 SRP/ SEND Meadow High School - North b - Prudential Borrow (19,207) (380) - - - (19,207) (380) - - - -
2025/26 030 Secondary School Expansions a - Expenditure 8,649 214 - 71 469 8,649 214 - - - -
2025/26 030 Secondary School Expansions b - Grant & Other Co (8,649) (214) - - - (8,649) (214) - - - -
2026/27 031 SRP / SEND Meadow School - Royal Lane a - Expenditure 822 - - 259 (1,271) 822 - - - - -
2026/27 031 SRP / SEND Meadow School - Royal Lan b - Prudential Borrow (822) - - - - (822) - - - - -
2025/26 RF1 Staying Close Project - Children's Respite a - Expenditure 585 - - 362 223 (223) 223 -
2025/26 RF1 Staying Close Project - Children's Respitb - Prudential Borrow (585) - - (362) (223) 223 (223) -
2025/26 013 Charville Lane - Children Specialist Housea - Expenditure 377 - - 132 56 377 - - - - -
2025/26 013 Charville Lane - Children Specialist Hou b - Prudential Borrow (377) - - - - (377) - - - - -
2025/26 031 SRP / SEND a - Expenditure 76 17 17 17 - -
2025/26 031 SRP / SEND b - Prudential Borrow - - (17) (17) - -
Children's & Young People Services - - - 18,585 5,045 - - - - - -
2025/26 022 Preliminary Works - Civic Centre Car Park a - Expenditure 488 - - - - 488 - - - - -
2025/26 022 Preliminary Works - Civic Centre Car Pa b - Prudential Borrow (488) - - - - (488) - - - - -
2025/26 022 Investment in Care Home Capacity a - Expenditure 9,512 10,000 - 247 (387) 2,000 17,512 - (7,512) 7,512 -
2025/26 022 Investment in Care Home Capacity b - Prudential Borrow (9,512) (7,500) - - - (2,000) (15,012) - 7,512 (7,512) -
2025/26 022 Investment in Care Home Capacity b - Grant & Other Co - (2,500) - - - - (2,500) - - - -
Adult Social Care & Health - - - 247 (387) - - - - - -
Major Projects - - - 22,684 12,124 - - - - - -
MTFS Ref /
Change Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
Appendix B - GENERAL FUND CAPITAL PROGRAMME (PER 04 - JULY 2026)
2025/26 047 Highways Structural Works a - Expenditure 8,207 8,446 8,690 - 1,687 8,207 8,446 8,690 - - -
2025/26 047 Highways Structural Works b - Grant & Other Co (3,207) (3,446) (3,690) - - (3,207) (3,446) (3,690) - - -
2025/26 047 Highways Structural Works b - Prudential Borrow (5,000) (5,000) (5,000) - - (5,000) (5,000) (5,000) - - -
Legacy 4 Highways Section 106 Projects a - Expenditure - - - 0 99 99 - - 99 - -
Legacy 4 Highways Section 106 Projects b - s106 - - - - - (99) - - (99) - -
2025/26 008 Vehicle Replacement Programme a - Expenditure 2,689 7,766 4,684 413 28 2,689 7,766 4,684 - - -
2025/26 008 Vehicle Replacement Programme b - Prudential Borrow (2,689) (7,766) (4,684) - - (2,689) (7,766) (4,684) - - -
2025/26 053 Disabled Facilities Grant a - Expenditure 6,585 2,146 2,146 922 346 2,146 6,585 2,146 (4,439) 4,439 -
2025/26 053 Disabled Facilities Grant b - Grant & Other Co (6,585) (2,146) (2,146) - - (2,146) (6,585) (2,146) 4,439 (4,439) -
Legacy 5 Shopping Parades Initiatives a - Expenditure - - - 22 - 23 - - 23 - -
Legacy 5 Shopping Parades Initiatives b - Grant & Other Co - - - - - (23) - - (23) - -
2025/26 065 Property Works Programme a - Expenditure 1,840 1,480 1,520 41 150 1,840 1,480 1,520 - - -
2025/26 065 Property Works Programme b - Prudential Borrow (1,840) (1,480) (1,520) - - (1,840) (1,480) (1,520) - - -
2025/26 068 Transport for London Funded Schemes a - Expenditure 1,458 1,458 1,458 41 (88) 1,949 1,458 1,458 491 - -
2025/26 068 Transport for London Funded Schemes b - Grant & Other Co (1,458) (1,458) (1,458) - - (1,949) (1,458) (1,458) (491) - -
2025/26 048 Replacement of Street Light Columns a - Expenditure 600 600 600 0 - 600 600 600 - - -
2025/26 048 Replacement of Street Light Columns b - Prudential Borrow (600) (600) (600) - - (600) (600) (600) - - -
2025/26 046 Highways Bridges and Structures a - Expenditure 400 400 400 - - 400 400 400 - - -
2025/26 046 Highways Bridges and Structures b - Prudential Borrow (400) (400) (400) - - (400) (400) (400) - - -
2025/26 051 CCTV Programme a - Expenditure 409 462 262 36 - 409 462 262 - - -
2025/26 051 CCTV Programme b - Prudential Borrow (409) (462) (262) - - (409) (462) (262) - - -
2026/27 045 Beck Theatre Planned Works a - Expenditure 462 168 132 - - 462 168 132 - - -
2026/27 045 Beck Theatre Planned Works b - Prudential Borrow (462) (168) (132) - - (462) (168) (132) - - -
2025/26 042 Playground Refurbishment Programme a - Expenditure 200 200 200 - - 200 200 200 - - -
2025/26 042 Playground Refurbishment Programme b - Prudential Borrow (200) (200) (200) - - (200) (200) (200) - - -
2025/26 066 Road Safety a - Expenditure 120 120 120 - (22) 120 120 120 - - -
2025/26 066 Road Safety b - Prudential Borrow (120) (120) (120) - - (120) (120) (120) - - -
Legacy 6 HS2 Amenity Fund a - Expenditure - - - - 39 39 - - 39 - -
Legacy 6 HS2 Amenity Fund b - Prudential Borrow - - - - - (39) - - (39) - -
2025/26 064 Chrysalis Programme a - Expenditure 90 - - 92 337 428 - - 338 - -
2025/26 064 Chrysalis Programme b - Prudential Borrow (90) - - - - (428) - - (338) - -
Legacy 7 Environmental and Recreational Initiatives a - Expenditure 59 - - 11 12 59 - - - - -
Legacy 7 Environmental and Recreational Initiativ b - Prudential Borrow (59) - - - - (59) - - - - -
Legacy 8 Bowls Club Refurbishment a - Expenditure - - - 3 - - - - - - -
Legacy 8 Bowls Club Refurbishment b - Prudential Borrow - - - - - - - - - - -
UK Shared Prosperity Fund (UKSPF) 2025 a - Expenditure - - - 144 75 75 - - 75 - -
UK Shared Prosperity Fund (UKSPF) 202b - Grant & Other Co - - - - - (75) - - (75) - -
Good Growth Fund 2025/26 a - Expenditure - - - 10 - 23 - - 23 - -
Good Growth Fund 2025/26 b - Grant & Other Co - - - - - (23) - - (23) - -
MTFS Ref /
Change Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
Appendix B - GENERAL FUND CAPITAL PROGRAMME (PER 04 - JULY 2026)
HS2 Road Safety Fund a - Expenditure - - - 22 0 0 - - 0 - -
HS2 Road Safety Fund b - Grant & Other Co - - - - - (0) - - (0) - -
S106 Green Spaces a - Expenditure - - - 6 1 1 - - 1 - -
S106 Green Spaces b - s106 - - - - (1) - - (1) - -
2025/26 041 Leisure Centre Refurbishment a - Expenditure 100 100 100 - - 100 100 100 - - -
2025/26 041 Leisure Centre Refurbishment b - Prudential Borrow (100) (100) (100) - - (100) (100) (100) - - -
Change 16th Apr - Northwood & Pinner Health Cen a - Expenditure 76 - - - - 76 - - - - -
Change 16th Apr - Northwood & Pinner Health C b - s106 (76) - - - - (76) - - - - -
Change 30th Mar - Contrib to NHS, Health Centre a - Expenditure 108 - - - - 108 - - - - -
Change 30th Mar - Contrib to NHS, Health Centr b - s106 (108) - - - - (108) - - - - -
Residents Services - - - 1,764 2,663 - - - - - -
2025/26 029 School Building Condition Works a - Expenditure 15,305 3,000 3,000 1,447 308 4,500 13,805 3,000 (10,805) 10,805 -
2025/26 029 School Building Condition Works b - Grant & Other Co (15,305) (3,000) (3,000) - - (4,500) (13,805) (3,000) 10,805 (10,805) -
Change Musical Instruments, Equipment & Technoa - Expenditure 147 - - 147 - - -
Change Musical Instruments, Equipment & Techb - Grant & Other Co (147) - - (147) - - -
2025/26 006 Devolved Capital to Schools a - Expenditure 2,000 2,000 2,000 - 204 2,000 2,000 2,000 - - -
2025/26 006 Devolved Capital to Schools b - Grant & Other Co (2,000) (2,000) (2,000) - - (2,000) (2,000) (2,000) - - -
Legacy 9 EY & Wraparound Program a - Expenditure 193 - 82 193 - - -
Legacy 9 EY & Wraparound Program b - Grant & Other Co (193) - - (193) - - -
Children's & Young People Services - - - 1,447 594 - - - - - -
2025/26 001 Social Care Equipment a - Expenditure 3,977 3,977 3,977 0 24 3,977 3,977 3,977 - - -
2025/26 001 Social Care Equipment b - Grant & Other Co (3,977) (3,977) (3,977) - - (3,977) (3,977) (3,977) - - -
Adult Social Care & Health - - - 0 24 - - - - - -
2025/26 005 Digital, Data and Technology Investment a - Expenditure 4,198 3,999 50 1,439 325 4,713 3,999 50 515 - -
2025/26 005 Digital, Data and Technology Investmen b - Prudential Borrow (4,198) (3,999) (50) - - (4,713) (3,999) (50) (515) - -
Corporate Services - - - 1,439 325 - - - - - -
Programme of Works - - - 4,649 3,606 - - - - - -
2025/26 007 General Fund Capital Contingency 1 a - Expenditure 4,979 - - - - 1,979 3,000 (3,000) - 3,000
2025/26 007 General Fund Capital Contingency a - Expenditure 1,869 2,000 2,000 - - 500 2,000 2,000 (1,369) - -
2025/26 007 General Fund Capital Contingency 1 b - Prudential Borrow (4,979) - - - - (1,979) - (3,000) 3,000 - (3,000)
2025/26 007 General Fund Capital Contingency b - Prudential Borrow (1,869) (2,000) (2,000) - - (500) (2,000) (2,000) 1,369 - -
Capital Contingency - - - - - - - - - - -
GENERAL FUND CAPITAL PROGRAMME - - - 27,334 15,730 - - - - - -
Summary of Total Capital Expenditure:
Agreed Feb 2026 Cabinet 125,665 65,218 50,929 27,334 15,730 93,920 88,913 53,721 (31,745) 23,695 2,792
Proposal Added Since Feb Cabinet 586 - - - - 586 - - - - -
Total Approved Expenditure 126,251 65,218 50,929 27,334 15,730 94,506 88,913 53,721 (31,745) 23,695 2,792
Expenditure and Funding:
MTFS Ref /
Change Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
Appendix B - GENERAL FUND CAPITAL PROGRAMME (PER 04 - JULY 2026)
a - Expenditure 126,251 65,218 50,929 27,334 15,730 94,506 88,913 53,721 (31,745) 23,695 2,792
b - Revenue Contribution - - - - - - - - - - -
b - Grant & Other Contribs (59,036) (26,825) (24,171) - - (36,996) (42,277) (23,963) 22,040 (15,452) 208
b - s106 (684) - - - - (1,784) - - (1,100) - -
b - CIL - - - - - - - - - - -
b - Capital Receipts - - - - - - - - - - -
b - Finance Leasing - - - - - - - - - - -
b - Prudential Borrowing (66,531) (38,393) (26,758) - - (55,726) (46,636) (29,758) 10,804 (8,243) (3,000)
Total Funding (126,251) (65,218) (50,929) - - (94,506) (88,913) (53,721) 31,745 (23,695) (2,792)
Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
HRA In-House Housing Supply Acquisitions a - Expenditure 10,019 10,000 10,000 29,583 2,663 10,019 10,000 10,000 - - -
HRA In-House Housing Supply Acquisitions b - Grant & Other Contribs (10,019) (4,000) (4,000) - - (10,019) (4,000) (4,000) - - -
HRA In-House Housing Supply Acquisitions b - Prudential Borrowing - (6,000) (6,000) - - - (6,000) (6,000) - - -
Development Yiewsley Housing Scheme a - Expenditure 17,013 8,169 407 21,694 5,066 17,013 8,169 407 - - -
Development Yiewsley Housing Scheme b - Grant & Other Contribs (9,701) (5,656) - - - (9,701) (5,656) - - - -
Development Yiewsley Housing Scheme b - Prudential Borrowing (7,312) (2,513) (407) - - (7,312) (2,513) (407) - - -
HRA Housing Supply Block Purchases a - Expenditure 28,056 - - 0 - 25,000 3,056 - (3,056) 3,056 -
HRA Housing Supply Block Purchases b - Grant & Other Contribs (11,700) - - - - (11,900) - - (200) - -
HRA Housing Supply Block Purchases b - Prudential Borrowing (16,356) - - - - (13,100) (3,056) - 3,256 (3,056) -
New Build - General Needs Housing - 34-44 Sullivan Crescent a - Expenditure - - - 89 4 82 - - 82 - -
New Build - General Needs Housing - 34-44 Sullivan Cresce b - Prudential Borrowing - - - - - (82) - - (82) - -
Existing FRI Leases - HRA a - Expenditure 16,732 - - - - 16,732 - - - - -
Existing FRI Leases - HRA b - Prudential Borrowing (16,732) - - - - (16,732) - - - - -
Development Haydon Drive a - Expenditure 10,458 1,293 - 10,412 527 7,000 4,751 - (3,458) 3,458 -
Development Haydon Drive b - Grant & Other Contribs (4,183) (517) - - - (4,183) (517) - - - -
Development Haydon Drive b - Prudential Borrowing (6,275) (776) - - - (2,817) (4,234) - 3,458 (3,458) -
Grays Road site development a - Expenditure 3,725 1,275 - 167 776 3,725 1,275 - - - -
Grays Road site development b - Prudential Borrowing (3,725) (1,275) - - - (3,725) (1,275) - - - -
Staying Close Acquisition Programme a - Expenditure 2,772 - - - - 2,772 - - - - -
Staying Close Acquisition Programme b - Prudential Borrowing (2,772) - - - - (2,772) - - - - -
Rebuild of properties with structural issues a - Expenditure 330 1,664 206 - - 330 1,664 206 - - -
Rebuild of properties with structural issues b - Grant & Other Contribs (132) (665) (83) - - (132) (665) (83) - - -
Rebuild of properties with structural issues b - Prudential Borrowing (198) (999) (123) - - (198) (999) (123) - - -
Garage Site New Peachy Lane a - Expenditure - 1,688 - - - - 1,688 - - - -
Garage Site New Peachy Lane b - Grant & Other Contribs 100 (844) - - - 100 (844) - - - -
Garage Site New Peachy Lane b - Prudential Borrowing (100) (844) - - - (100) (844) - - - -
New Build - General Needs Housing- Package Purchase of 8 N a - Expenditure 1,300 - - - 178 1,281 - - (19) - -
New Build - General Needs Housing- Package Purchase of 8 b - Prudential Borrowing (1,300) - - - - (1,281) - - 19 - -
New Build General Needs Housing - Maple and Poplar a - Expenditure - - - 14 - - - - - - -
New Build General Needs Housing - Maple and Poplar b - Prudential Borrowing - - - - - - - - - - -
New Build General Needs Housing - Petworth Gardens a - Expenditure - - - 5 - - - - - - -
New Build General Needs Housing - Petworth Gardens b - Prudential Borrowing - - - - - - - - - - -
New Build General Needs Housing – Stock Acquisitions a - Expenditure - - - 2 - - - - - -
New Build General Needs Housing – Stock Acquisitions b - Prudential Borrowing - - - - - - - - - -
New Build General Needs Housing – 140 Rowan Road a - Expenditure - - - 52 - 10 - - 10 - -
New Build General Needs Housing – 140 Rowan Road b - Prudential Borrowing - - - - - (10) - - (10) - -
Demolition & Rebuild Vernon Drive Harefield a - Expenditure - - - 97 - - - - - - -
Demolition & Rebuild Vernon Drive Harefield b - Prudential Borrowing - - - - - - - - - - -
HRA House Extension Programme 24-25 Architectural Consult a - Expenditure - - - 3 0 0 - - 0 - -
HRA House Extension Programme 24-25 Architectural Cons b - Revenue Contribution - - - - - (0) - - (0) - -
Redevelopment of 1-10 Nelson Lane a - Expenditure 30 320 600 - - 30 320 600 - - -
Redevelopment of 1-10 Nelson Lane b - Prudential Borrowing (30) (320) (600) - - (30) (320) (600) - - -
Major Projects - - - 62,119 9,213 - - - - - -
Hayes Regeneration - Avondale Phases 2 and 1B a - Expenditure 14,950 26,400 58,500 - - 14,950 26,400 58,500 - - -
Hayes Regeneration - Avondale Phases 2 and 1B b - Grant & Other Contribs (13,197) (3,600) (23,400) - - (13,197) (3,600) (23,400) - - -
Appendix B - HRA CAPITAL PROGRAMME (PER 04 - JULY 2026)
Project Name Inc-Exp
Approved
Budget
2026/27
(£'000)
Approved
Budget
2027/28
(£'000)
Approved
Budget
2028/29
(£'000)
O/S
Comms
(£'000)
Total
Actuals to
Date
(£'000)
Forecast
2026/27
(£'000)
Forecast
2027/28
(£'000)
Forecast
2028/29
(£'000)
Forecast
Variance
2026/27
(£'000)
Forecast
Variance
2027/28
(£'000)
Forecast
Variance
2028/29
(£'000)
Appendix B - HRA CAPITAL PROGRAMME (PER 04 - JULY 2026)
Hayes Regeneration - Avondale Phases 2 and 1B b - Prudential Borrowing (1,753) (22,800) (35,100) - - (1,753) (22,800) (35,100) - - -
Hayes Regeneration - Hayes Town Centre future phases a - Expenditure - - 1,916 - - - - 1,916 - - -
Hayes Regeneration - Hayes Town Centre future phases b - Grant & Other Contribs - - (766) - - - - (766) - - -
Hayes Regeneration - Hayes Town Centre future phases b - Prudential Borrowing - - (1,150) - - - - (1,150) - - -
Hayes Regeneration Phase 1 and 1A a - Expenditure 1,206 1,274 - 3,017 3,812 3,812 1,274 - 2,606 - -
Hayes Regeneration Phase 1 and 1A b - Grant & Other Contribs (603) (637) - - - (603) (637) - - - -
Hayes Regeneration Phase 1 and 1A b - Prudential Borrowing (603) (637) - - - (3,209) (637) - (2,606) - -
Hayes Regeneration - - - 3,017 3,812 - - - - - -
Works to Stock - Reactive and Planned Capital Budget a - Expenditure 30,997 31,484 28,468 16,416 6,156 30,997 31,484 28,468 - - -
Works to Stock - Reactive and Planned Capital Budget b - Capital Receipts (30,997) (31,484) (28,468) - - (30,997) (31,484) (28,468) - - -
Green Homes Initiative - Reactive and Planned Capital Budget a - Expenditure 10,250 10,250 6,150 4,280 4,407 10,250 10,250 6,150 - - -
Green Homes Initiative - Reactive and Planned Capital Budg b - Grant & Other Contribs (1,620) (1,620) (972) - - (1,620) (1,620) (972) - - -
Green Homes Initiative - Reactive and Planned Capital Budg b - Prudential Borrowing (3,377) (3,377) (2,026) - - (3,377) (3,377) (2,026) - - -
Green Homes Initiative - Reactive and Planned Capital Budg b - Capital Receipts (5,253) (5,253) (3,152) - - (5,253) (5,253) (3,152) - - -
Loft Extensions a - Expenditure - - - 251 - - - - - - -
Loft Extensions b - Prudential Borrowing - - - - - - - - - - -
Major Adaptations a - Expenditure 4,100 4,100 3,588 981 239 4,100 4,100 3,588 - - -
Major Adaptations b - Prudential Borrowing (4,100) (4,100) (3,588) - - (4,100) (4,100) (3,588) - - -
Works to Stock - - - 21,928 10,802 - - - - - -
Capital Contingency a - Expenditure 4,000 4,000 4,000 - - 4,000 4,000 4,000 - - -
Capital Contingency b - Prudential Borrowing (4,000) (4,000) (4,000) - - (4,000) (4,000) (4,000) - - -
Capital Contingency - - - - - - - - - - -
Total HRA Capital Programm - - - 87,063 23,827 - - - - - -
Summary of Total Capital Expenditure:
Agreed Feb 2026 Cabinet 155,938 101,917 113,835 87,063 - 152,103 108,431 113,835 (3,835) 6,514 -
Proposal Added Since Feb Cabinet - - - - - - - - - - -
Total Approved Expenditure 155,938 101,917 113,835 87,063 - 152,103 108,431 113,835 (3,835) 6,514 -
Expenditure and Funding:
a - Expenditure 155,938 101,917 113,835 87,063 23,827 152,103 108,431 113,835 (3,835) 6,514 -
b - Revenue Contribution - - - - - (0) - - (0) - -
b - Grant & Other Contribs (51,055) (17,539) (29,221) - - (51,255) (17,539) (29,221) (200) - -
b - s106 - - - - - - - - - - -
b - CIL - - - - - - - - - - -
b - Capital Receipts (36,250) (36,737) (31,620) - - (36,250) (36,737) (31,620) - - -
b - Finance Leasing - - - - - - - - - - -
b - Prudential Borrowing (68,633) (47,641) (52,994) - - (64,598) (54,155) (52,994) 4,035 (6,514) -
Total Funding (155,938) (101,917) (113,835) - - (152,103) (108,431) (113,835) 3,835 (6,514) -
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.