Read the text of this document (16 pages)
2025/26 Budget Proposals For Services Within The Remit Of
Corporate Resources & Infrastructure Select Committee
Committee name Corporate Resources & Infrastructure Select Committee
Officer reporting Andy Goodwin, Head of Strategic Finance
Richard Ennis, Corporate Director of Finance
Papers with report Corporate Resources & Infrastructure Select Committee , Savings
Appendix
Ward All
HEADLINES
1. To comply with the Budget and Policy Framework procedure rules as part of the agreed
consultation process for the General Fund and Housing Revenue Account budgets, alongside
the Council's Capital Programme, this report sets out the draft revenue budget a nd Capital
Programme for the services within the remit of the Corporate Resources & Infrastructure
Select Committee. Followin g consideration by Cabinet on 12 December 2024 , these
proposals are now under consultation, and the relevant proposals being discuss ed at the
January cycle of the Select Committees.
2. Cabinet will next consider the budget proposals on 13 February 2025 , and the report will
include comments received from Select Committees. At the meeting on 13 February 2025
Cabinet will make recommendatio ns to full Council regarding the budget and Council Tax
levels for 202 5/26. Subsequently, Council will then meet to agree the budgets and Council
Tax for 2025/26 on 27 February 2025.
3. The Committee needs to consider the budget proposals as they relate to the relevant service
areas within the Corporate Services & Property and Finance & Transformation Cabinet
Portfolios, but within the corporate context and the constraints applying as a result of the
aggregate financial position of the authority.
RECOMMENDATIONS
4. That the Committee:
a. notes the budget projections contained in the report; and
b. comments as appropriate on the combined budget proposals affecting the
relevant service areas within the Corporate Services & Property and Finance &
Transformation Cabinet Portfolios, within the context of the corporate budgetary
position.
SUPPORTING INFORMATION
Executive Summary
5. The Council aims to set a balance budget for 2025/26 , with the Consultation Budget
presented to Cabinet in December presenting a requirement to drawdown £6.4m of reserves
to achieve this, with further focus on the period to 2029/30, with this report setting out in the
appendices, published alongside the consultation budget, a 5-year budget strategy. In this
setting this medium-term financial strategy, the objectives are:
i. To continue to drive value for money for our residents in our services;
ii. To continue to be a low Council Tax charging borough;
iii. To review our operating model to deliver even more efficient and effective
services and make significant savings;
iv. To invest in new assets for the borough, building out our infrastructure and
seeking invest to save opportunities through our capital programme;
v. To invest in improving the quality of our homes for our housing residents;
vi. To increase our income levels and charge appropriate levels of fees;
vii. To continue to respond to inadequate levels of Government funding including
lobbying central Government and the GLA for more funding for our residents;
and
viii. Rebuilding our financial resilience
6. These are financially challenging times for local authorities to deal with, and respond, to a
number of significant national pressures, within a significantly reduced funding envelope .
Particular pressures for Hillingdon include the increased cost of adult social care, children’s
placements, homelessness, asylum seekers and ensuring it has an experienced workforce to
deliver the best services it can to its residents.
7. The Council will continue to lobby national Government and the Greater London Authority
[GLA] for increases in funding to deal with particular issues to us, such as the impacts of being
a port authority.
Budget Strategy
8. Budget proposals for 2025/26 have been prepared in the context of a wider strategy
addressing the five-year MTFS period through which service expenditure is to be managed
within available resources in the context of a challenging economic environment in terms of
ongoing exceptional demand for Homelessness Support, Social Care and legacy impacts
from periods of high inflation and the COVID -19 pandemic. To balance the budget, the
Council has a number of mechanisms at its disposal to deliver this including a combination
of:
Options the Council has used in this budget strategy:
Increased net savings (reducing expenditure and maximising income);
Council Tax policy (within Referendum Thresholds); and
Release funding from reserves.
Options the Council is not pursuing:
Seek Secretary of State approval for an increase in Council Tax above the
Referendum Threshold;
Hold a Referendum to ask the Residents to support a Council Tax increase
above the Referendum Threshold; and/or
Seek Secretary of State approval for Exceptional Financial Support [EFS]
through a Capitalisation Direction, which is effectively a loan to the Council that is
required to be repaid (potentially with extra interest charges) but gives an
authority more time to identify and implement measures that close the budget
gap.
9. This budget strategy is based upon the Council’s financial challenges including high demand
for services, ongoing national issues and reduced Government funding since the austerity
measures began in 2013/14, in a Council that has relatively low reserves compared to London
neighbours. The latest monitoring position for the 2024/25 financial year reporting a net
overspend of £8.9m which will leave uncommitted General Balances at £26.2m entering the
2025/26 financial year.
10. The Month 7 monitorin g position for the services within this select committee present a net
variance of £2.7m underspend as presented in the table below:
Table 1: Service Operating Budgets
Service
Approved
Budget
Underlying
Forecast
Earmarked
Reserves
Transformation
Capitalisation
Forecast
Outturn Variance Month 6 Movement
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Children, Families
& Education
Expenditure 98.6 106.8 0.0 (4.1) 102.7 4.1 4.1 0.0
Income (23.3) (24.4) 0.0 0.0 (24.4) (1.1) (1.1) 0.0
Subtotal 75.3 82.4 0.0 (4.1) 78.3 3.0 3.0 0.0
Corporate
Resources &
Infrastructure
Expenditure 191.6 192.3 (0.2) (3.4) 188.7 (2.9) (3.0) 0.1
Income (118.2) (118.0) 0.0 0.0 (118.0) 0.2 0.3 (0.1)
Subtotal 73.4 74.3 (0.2) (3.4) 70.7 (2.7) (2.7) 0.0
Residents'
Services
Expenditure 84.8 104.1 (0.8) (0.5) 102.8 18.0 15.9 2.1
Income (47.1) (56.6) 0.1 0.0 (56.5) (9.4) (9.4) 0.0
Subtotal 37.7 47.5 (0.7) (0.5) 46.3 8.6 6.5 2.1
Health & Social
Care
Expenditure 160.1 169.8 0.0 (0.5) 169.3 9.2 9.1 0.1
Income (50.3) (55.1) (0.3) 0.0 (55.4) (5.1) (4.9) (0.2)
Subtotal 109.8 114.7 (0.3) (0.5) 113.9 4.1 4.2 (0.1)
Total Service Operating
Budgets 296.2 318.9 (1.2) (8.5) 309.2 13.0 11.0 2.0
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
11. With the following narrative setting out the variances and movement from Month 6 on an
exception basis:
a. Corporate Resources & Infrastructure:
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 7 an underspend of £1.1m is reported for the Cabinet
portfolio, with this variance being driven by treasury activity offset by a pressure
reported against energy budgets.
iii. Corporate Services – The Cabinet 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.
12. The savings requirement for 2024/25 is £15.8m as set out in the C ouncil’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
Early
stages of
delivery
Potential
problems
in
delivery
Serious
problems
in
delivery
Total
£'000 £'000 £'000 £'000 £'000 £'000
Children, Families &
Education (0.3) (0.6) (0.3) (0.2) (0.3) (1.7)
Corporate Resources &
Infrastructure (0.4) (3.3) (0.3) (0.5) (0.4) (4.9)
Residents' Services (0.2) (1.9) (0.7) 0.0 (0.9) (3.7)
Health & 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%
13. Based on 2.99% per annum increases in the core Council Tax and 2% per annum increases
in the Social Care Precept for 2025/26 and throughout the life of the MTFS, funding available
to support service expenditure is projected to grow by £ 49.2m to £333.8m between 2024/25
and 202 9/30. A combination of exceptional demand pressures within Social Care and
Homelessness support , together with capital investment plans is projected to generate a
£111.4m uplift in service expenditure across the five -year term. In order to address this
differential, to date, a savings programme of £65.2m has been developed, leaving a residual
budget gap of £ 3.1m across the five -year MTFF period, with £ 32.6m of savings being
proposed for 2025/26 increasing throughout the later years of the MTFF period.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
Table 3: Budget Strategy
2024/25 2025/26 2026/27 2027/28 2028/29 2029/30
£m £m £m £m £m £m
Total Resources 284.5 299.8 305.5 315.1 325.2 333.8
Total Service Expenditure 284.5 306.2 303.7 312.9 322.2 330.7
(Surplus)/Deficit 0.0 6.4 (1.8) (2.2) (3.0) (3.1)
Select Committee Spend:
Children, Families & Education 60.2 57.8 57.4 57.1 58.8 60.6
Corporate Resources &
Infrastructure 73.0 74.1 79.2 82.5 87.3 91.4
Residents' Services 38.1 42.0 42.3 43.2 44.9 46.6
Health & Social Care 125.4 127.3 131.6 138.6 144.7 150.6
Corporate Budgets (12.2) 5.0 (6.8) (8.5) (13.5) (18.5)
Total Service Expenditure 284.5 306.2 303.7 312.9 322.2 330.7
14. As is the case for the vast majority of local authorities, the Council has experienced
exceptional demand for homelessness support and social care against the backdrop of the
country exiting a period of high inflation, which is having a significant impact on the cost of
providing services to residents, with Government funding no longer keeping pace with the
increased expenditure the Council is facing. Furthermore, the Council has carried out a
rebasing exercise that adjusted for legacy budget issues, adding £14.1m to the 2025/26
saving requirement, with a further £6.4m of legacy unallocated savings being written out.
15. The Autumn Statement announced in parliament on 30 October 2024 announced increased
funding for Social Care and Homelessness, as well as an overall increase in funding for Local
Authorities. The statement also confirmed that the public sector will receive compensation
against the changes in employers National Insurance against the Council’s own workforce.
These elements have been estimated in the Council’s budget strategy to yield an additional
£3.9m, with this sum to be firmed up in the Provisional Local Government Settlement
expected in the third week of December 2024 or subsequently in the Final Settlement due at
the end of January 2025.
Risk Management
16. The draft budget set out in this report includes a number of savings that are in early stages of
development, and which need to be thoroughly refined and progressed over the coming
months ahead of and during the early part of 2025/26. This is the case for all savings
proposals and in particular, for the Target Operating Model saving line (£5m in 2025/26, rising
to £15m in 2026/27 and a further £5m in both 2028/29 and 2029/30). They will need a laser
focus on planning and delivery and where need ed additional capacity and expert capability
added to our existing teams. Risk awareness, management and mitigations will have a
heightened importance over the course of the remainder of this financial year and onwards to
maintain a robust budget with adequate reserves to mitigate for any further adverse financial
developments or non-delivery of assumed savings.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
17. Council approved the 2024/25 Budget and MTFS and recognised the need to replenish
reserves, then estimated to total £37.3m at the start of the curr ent year and then grow by
£1.5m per year to total £44.8m by the end of 2028/29. This rebuilding in reserves was
consistent with the then Director of Finance written opinion that between a minimum of £32m
up to a maximum £55m was necessary given the financial risks facing the Council. The
position on the expectation on reserves will be revisited ahead of the February budget
considering our prevailing financial position.
18. Some of the risks identified in (or unforeseen at the time of) the current year budget being set
in February 2024 have materialised and as such our latest revenue monitoring position
reflects closing general and available earmarked reserves falling to £ 26.2m against a
previously anticipated £38.8m. This change from previ ous assumptions helps illustrate the
need to hold adequate levels of reserves against such events.
19. The Council has not needed to request Exceptional Financial Support [EFS] from Government
and is working hard to resolve its own financial pressures. Given the pressures and scale of
financial savings officers will ensure that the Cabinet and Council are regularly updated in this
respect. Our financial position is very challenging and whilst this is a national issue and
systematic failure and not a uniquely Hillingdon problem, it is the Council’s responsibility to
ensure strong financial management to avoid this risk crystallising. If the savings are not
delivered in broad terms EFS cannot be ruled out as is the case with many boroughs.
20. The Cabinet have given a clear steer to officers that they wish to resolve as much as possible
the financial issues facing the borough, with our own efficiencies and savings programme.
Exceptional Financial Support through borrowing as viewed by many as a ‘stick ing plaster’
that does not resolve the underlying reductions and lack of funding for Hillingdon and Local
Government as a whole. EFS, increases the cost to the tax payer, through additional
borrowing costs, unless funded through additional capital receipts to a large extent.
21. Reference to the summary budget position set out in Section 6 of this report shows anticipated
levels of future reserves based on the budget assumptions set out in this report and is
summarised below:
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
Chart 11: Budgeted and Assumed Levels of Reserves
22. Having low levels of reserves to mitigate future potential risk is a significant risk in itself and
ultimately could lead to the issuing of a s114 Notice leading to an immediate cessation of all
non-essential spend and raising the possibility of Government intervention
23. The budget as it currently stands contains a significant degree of risk in its assumptions, and
in particular the following:
i. Declining and the slow rebuild of general and earmarked reserve levels;
ii. Significant and the largest savings programme put forward to be delivered and will
require stringent monitoring to ensure delivery and any optimism bias removed;
iii. Further potential demand pressures that may arise – particularly around social care
costs and temporary accommodation pressures;
iv. Macro-economic headwinds including inflation, interest rates and pressures that
could further arise as the result of any downturn in the general economy;
v. Future Government funding levels being maintained in real terms – especially if the
government’s growth agenda to re-balance public finances fails to deliver as
planned;
vi. Changes to the business rates system further increasing cost of occupying the
Council’s larger buildings or indirectly through our partners on the running cost of
leisure centres;
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
vii. Whilst a fundamental review of the local government finance system has again
been promised, any rebasing has the potential for the Council to lose the gains from
growth above baseline already accumulated since 2013/14; and
viii. The Council has a significant Dedicated Schools Grant deficit which is currently held
on the Balance Sheet but not impacting on the level of general reserves. Should the
statutory over-ride preventing it from affecting general reserves be withdrawn this
would result in general reserves being negative
24. Any delay in the timeframes for the delivery of assumed savings (or their quantum) has the
potential to adversely impact on the forecast level of future reserves. To date, a significant
number of savings proposals remain to have a full delivery programme validated to provide
necessary assurance
Budget Proposals for the Corporate Resources & Infrastructure Select Committee
25. Service expenditure will grow due to inflati onary pressures, demand -led growth and other
corporate items including capital financing costs. The below table sets out the impact of these
expenditure movements across the services within the remit of this Select Committee for
2024/25.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
Table 4: Service Expenditure Budget Proposals
2024/25 Inflation
Demand-
led
Growth
Corporate
Items
Savings
Proposals 2025/26
£'000 £'000 £'000 £'000 £'000 £'000
Children, Families &
Education 60.2 2.4 0.4 0.0 (5.2) 57.8
Corporate Resources &
Infrastructure 73.0 2.8 0.0 5.3 (7.0) 74.1
Residents' Services 38.1 2.8 7.7 0.0 (6.6) 42.0
Health & Social Care 125.4 3.0 4.2 2.5 (7.8) 127.3
Corporate Budgets (12.2) (6.3) 0.0 29.5 (6.0) 5.0
Total Service Expenditure 284.5 4.7 12.3 37.3 (32.6) 306.2
26. Inflation: C ost pressures of £ 2.8m are projected against 202 4/25 expenditure going into
2025/26, with material uplifts in relation to workforce budgets, contracted expenditure and
energy costs. In line with wider MTF S modelling, inflation projections are predicated on
contracted expenditure uplifts for 2025/26 being in line with September’s CPI figure of 1.7%
in line with the Government’s approach to use this index to uplift funding and expenditure
across many areas of the public sector, with latter years forecast to be i n line with the Bank
of England’s target rate of 2% per annum. The 2024/25 pay award has been agreed below
the Council’s assumptions at the time of setting the 2024/25 budget, with the MTFS including
an assumption that the pay award is 3% in 2025/26, also reducing to 2% per annum
thereafter.
27. Demand-Led Growth: there are no demand -led growth bids in the remit of this committee,
with the £12.3m increase across the Council for 2025/26 all falling in other areas.
28. Corporate Items: budget movements within the remit of this Select Committee account for
£5.3m of the £37.3m increase across the Council in 2025/26, with a breakdown of these items
presented below.
a. Capital Financing Costs are forecast to increase by £2.9m in 2025/26, rising to £12.8m
by 2029/30, with this increases driven by the requirement to fund £94.5m from prudential
borrowing to fund the proposed capital programme set out later in this report with this
increase also including the servicing and repayment of the Council’s existing borrowi ng
portfolio.
b. Hillingdon First Enabling Developments are forecast to unwind the dividend paid to the
borough, with £0.8m of income being removed from the base budget due to all completed
developments having been sold and the company not having any active d evelopments
in the pipeline, this position will be kept under review in line with market conditions.
c. Cost of Older People Discount continues to reduce as the Council closed the scheme to
new entrants on 1 April 2021, with regular churn reducing this budget by £0.1m per
annum.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
d. Concessionary Fares relates to the Council funding the freedom pass for Hillingdon
Residents, with cost being levied on the Council by Transport for London [TfL] based on
usage statistics, with TfL forecasting future demand, with the forecast contained in the
budget strategy adding £3.3m over the next three years.
e. Housing Benefit Subsidy (Recover of Overpayments) adds £0.1m to the Council’s
expenditure per annum due to the transition from Housing Benefit to Universal Credit
impact on the income recouped through the Housing Benefit Subsidy system.
Savings Proposals
29. As mentioned above, £ 32.6m of savings proposals have been incorporated into the draft
budget for 2025/26, with £7.0m falling within the remit of this Select Committee. Details of the
savings programme propels within the remit of this Select Committee are discussed below ,
with a ful l list available included in Appendix A6 to this report, in line with the appendix
presented with the Consultation Budget presented at December Cabinet.
30. Property, Highways & Transport: have savings proposals totalling £0.8m in 2025/26, rising by
a further £0.5m in 2025/26 with three savings against this portfolio associated with increased
rental yields from commercial properties and garages, with the third proposal centred around
maximising the use of Council assets.
31. Finance & Transformation proposals amount to £1.1m in 2025/26, with key proposals
including:
a. A review of the Revenues & Benefits service, targeting increased automation and
digital solutions to secure £0.3m in 2025/26, rising to £0.6m by 2027/28.
b. Further efficiencies from the new Oracle Fusion financial system, securing £100k in
2025/26 in addition to the £300k in 2024/25.
c. Process review and realignments of structures are forecast to reduce spend by £0.4m
without impacting on service delivery.
d. The remaining proposed balance relates to technical updates, reviewing recharges and
cashflow arrangements with full details set out in the Savings Appendix (A6).
32. Corporate Services savings proposals for 2025/26 total £5.1m, increasing by a further
£1.4m by 2027/28 to £6.5m. Savings in these are include the following proposals:
a. Savings in relation to the Digital Strategy, including contracted expenditure and
reshaping resident experience are forecast to secure £3.8m in 2025/26, rising to £4.3m
by 2027/28.
b. Reviewing structures that support Corporate Services including Human Resources,
Legal, Communications and Democratic Services are forecast to deliver £0.8m in
2025/26, rising to £1.2m by 2027/28, with these measures continuing to protect
frontline service delivery.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
c. The remaining balance comes from a number of smaller proposals aimed at increasing
efficiency without impacting on resident experiences with full details set out in the
Savings Appendix (A6).
33. Target Operating Model A full review of the Council’s Target Operating Model to identify and
deliver a further £5.0m saving in 2025/26, rising by a further £10.0m in 2026/27 to a total of
£15.0m, with a further £5.0m in each of the last two financial years of the budget strategy,
with a full review of every service and how it operates, building on the work that started in
the Zero-Based Budgeting reviews that set the groundwork for this budget strategy. The
delivery of target Operating Model savings are essential for the financial future of this
Council.
34. Cross-Cutting Initiatives proposals amount to £6.0m in 2025/26, rising by a further £13.5m
over the next two years to deliver £19.5m of savings by 2027/28. Savings recorded as
cross-cutting include:
a. Procurement savings of £0.6m are included in each of the three years, with the
procurement service to work with service areas during contract negotiations and tender
exercises to maximise opportunities for the Council and effectively counter the impact
of the inflationary uplift built into the budget strategy.
b. Pension measures of £0.4m are included for 2025/26, rising by a further £0.1m in
2025/26 from a combination of cashflow measures with the interactions between the
General Fund and Pension Fund (£0.3m) and a proposal to delay automatic enrolment
for new starters into the pension scheme until post-probation (£0.1m in 2025/26, £0.2m
by 2026/27).
c. Finally, inflationary uplifts to Fees & Charges from 2026/27 onwards are included under
cross-cutting items at £1.1m per annum to 2027/28, with the impact of uplifts for
2025/26 included under each portfolio.
35. The increases in Fees & Charges is shown in Appendix C and maintains significant discounts
for residents. Further work will be undertaken ahead of the February Cabinet to test any
impact caused by the elasticity of demand.
Capital Proposals
36. Capital investment of £ 301.6m over the period 202 5/26 to 2029/30 has been incorporated
into the wider General Fund budget strategy set out within this report, with £ 134.1m
investment in major projects, primarily delivering new or expanded infrastructure, and
£157.5m investment in recurrent programme of works, ensuring that existing infrastructure is
maintained and improved, with further detail available in Appendix A8 that accompanied the
Consultation Budget Report presented at December Cabinet.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
Table 5: General Fund Capital Programme by Cabinet Portfolio
Major
Projects
Programme
of Works
General
Contingency Total
£'000 £'000 £'000
Total Capital Programme 174.1 157.5 10.0 341.6
Select Committee Breakdown:
Children, Families & Education 11.3 2.3 0.0 13.6
Corporate Resources &
Infrastructure 129.7 132.4 10.0 272.1
Residents' Services 8.6 8.5 0.0 17.1
Health & Social Care 24.5 14.3 0.0 38.8
Total Capital Programme 174.1 157.5 10.0 341.6
37. Further to the over view presented above, the below section sets out the Capital Proposals
within the remit of this Select Committee.
38. Property, Highways & Transport – Total investment for this portfolio stands at £192.2m,
with £54.7m relating to Major Projects, with the budget including £19.0m to complete the
Platinum Jubilee Leisure Centre in West Drayton, alongside £23.1m to develop the new
Hillingdon Water Sports facility, replacing facilities dispersed by the HS2 project . Other
projects include £16.5m to modernise the Civic Centre that will also reduce the revenue
running costs of the building, with a further £13.5m for other Carbon Zero Initiatives to reduce
the Council’s carbon footprint. With this portfolio overseeing the Council’s property assets,
other investments in this area include expenditure enhancing existing assets or building new
ones, particularly linked to the Council’s saving programme, including the Charville Lane
Children’s home programme.
39. The Council cur rently leases its grounds maintenance equipment and is paying a premium
because it is out of contract. Agreeing to release a capital contingency to purchase new
equipment rather continuing to lease is planned to save the Council £54k per year and the
potentially give the Council larger future year savings by extending the economic life of the
equipment. Given the age of the current equipment it also mitigates further high maintenance
costs. Delegation is requested to allow the Cabinet member for Finance & Transformation (in
consultation with the Corporate Director of Finance) to approve entering into a contract to
purchase this equipment (estimated cost £1.5m).
40. In addition to this Major Projects investment, £97.5m of Programme of Works expenditure is
planned to 2029/30, with £51.0m investment in the Council’s roads and footways
infrastructure, with a further £16.1m included for Transport for London (TfL) projects, street
lighting and Highways, Bridges & Structures. A further £24.1m is included for Schools
Conditions work, improving the fabric of the Council’s existing schools. A Disabled Facilities
Grant budget of £15.0m is proposed to fund adaptations to residents’ properties, with this
investment funded through grant income included in the Better Care Fund. Other programmes
include the cyclical renewal of the Council’s existing asset base, ensuring that this remains fit
for purpose.
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
41. Finance & Transformation – the £ 35.0m budget under Major Projects relates to
capitalisation support to cover costs of transforma tion (£10.0m in 2025/26 and 2027/28 to
support the size of the saving programme in those years) and the DSG recovery plan (£4.0m
for 2025/26 included from the existing Safety Valve agreement ). These costs require to be
financed by capital receipts which have been included in the capital financing budget. Under
Programmes of Works, the budget of £ 20.7m focuses upon the programmed renewal of the
Council’s vehicle fleet , with this investment supporting the revenue position and reducing
maintenance costs and the hiring of vehicles.
42. Corporate Services – This portfolio includes an investment in Corporate Technology and
Innovation of £13.2m, with this investment linked to the savings included for the Council’s
Digital Strategy approved by Cabinet in October of this year. The remaining investment funder
the Older People’s Initiative.
HRA Capital Programme
43. Capital investment of £931m in expansion and enhancement of the housing stock over the
period 2025/26 to 2029/30 has been fully reflected within this consultation budget, including
£725.2m funding to deliver 1,669 net increase in dwellings and £206.0m investment in
existing housing stock. Further detail on these investment plans can be found in Appendix
B4, with a brief overview set out below.
44. Investment in new housing includes £132.3m budgets for the flagship regeneration projects
on the Avondale and Hayes Town Centre estates which are expected to deliver 370 new
homes, a net increase of 72 on the current configuration. A further £592.9m has been
allocated to deliver 1,299 net increase in units through internal development and
acquisitions, with project timelines set out to maximise use of retained Right to Buy receipts
over the MTFS period.
45. £156.4m has been budgeted for an enhanced programme of works to stock, based around a
five-year cycle and including renewal of key components such as kitchens, bathrooms, roofs,
windows and boilers, with this budget significantly increase since February 2024 to increase
the standard of tenants’ homes. A further £49.7m is included for further investment in
insulation measures and green investments, with this programme of investment intended to
increase energy efficiency and thereby contribute towards tackling fuel poverty. Additionally,
investment in major adaptations to properties will continue, ensuring that the wider needs of
HRA tenants can be supported in their own homes where appropriate.
Table 7: HRA Capital Programme
2025/26 2026/27 2027/28 2028/29 2029/30
£m £m £m £m £m
Major Projects 88.9 177.6 68.8 69.1 69.3
Housing Regeneration Programme 16.0 13.2 41.8 29.5 0.0
Programmes of Work 37.5 42.8 35.4 27.5 28.1
Total 142.4 233.6 146.0 126.1 97.4
Corporate Resources & Infrastructure Select Committee – 9 January 2025
Part I – Public
BACKGROUND PAPERS
2025/26 BUDGET AND FUTURE MEDIUM -TERM FINANCIAL STRATEGY , presented to 1 2
December 20 24 Cabinet Meeting (London Borough of Hillingdon - Agenda for CABINET on
Thursday, 12th December, 2024, 7.00 pm)
APPENDIX
Corporate Resources & Infrastructure Select Committee, Savings Appendix
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.