Read the text of this document (15 pages)
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
BUDGET & SPENDING REPORT – SELECT COMMITTEE MONITORING
Committee name Corporate Resources and Infrastructure Select Committee
Corporate Director(s)
responsible
Steve Muldoon – Corporate Director of Finance
Matthew Wallbridge – Chief Operating Officer
Daniel Kennedy – Corporate Director of Residents Services
Papers with report N/A
Ward All
RECOMMENDATION
That the Committee:
1. Note the 2024/25 outturn position.
2. Note the 2025/26 Month 2 budget monitoring position.
HEADLINES
3. This monitoring report provides an update on the 2024/25 outturn position and 2025/26 Month 2
budget monitoring position relevant to the Select Committee. Corporate Directors, supported by
their Head of Finance, will attend the meeting to provide further details and clarifications.
4. 2024/25 OUTTURN POSITION
5. The Committee is advised that the 2024/25 outturn position reflects a favourable variance of
£2.156m against budget for the services within its remit.
6. Finance & Transformation – Between Month 10 and year -end, this portfolio saw a £3.110m
adverse movement, mainly driven by Treasury updates including a £1.976m adjustment to the
Minimum Revenue Provision (the amount a local authority must set aside each year from its
revenue budget to repay borrowing used to fund capital expenditure). This has arisen from the
correction of a historical transfer of assets from the Housing Revenue Account (HRA) to the
General Fund. It also included a £2.479m update to the allocation of bank interest charges
between the General Fund and the HRA. These adverse movements were offset by a £1.274m
favourable movement due to higher -than-expected interest earnings and gains on pooled fund
investments. The remainder of the overall movement is attributable to a combination of
movements across the portfolio that offset each other.
At Month 12, the Finance and Transformation portfolio reported an underspend of £1.296m. This
included a £1.076m overspend in Treasury, primarily due to changes in the Minimum Revenue
Provision and the interest allocation calculation. The most significan t offsetting factor was a
£2.000m dividend received from Hillingdon First Limited, the Council’s wholly owned housing
company. The remaining variance is attributed to smaller compensating variances across the
portfolio.
7. Corporate Services & Property – An underspend of £0.860m is reported, primarily due to the
reclassification of eligible expenditure to the capital programme. This adjustment also generated
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
additional recharge income for property-related services, contributing to a favourable movement
of £1.838m. However, this net underspend is partially offset by an overspend within Operational
Assets, resulting from delays in achieving savings linked to the review of Civic Centre operations.
8. Table 1 provides an overview of this Committee’s 2024/25 outturn position by portfolio. It includes
adjustments for Earmarked Reserves, Provisions and Transformation Capitalisation.
9. Table 2 provides a detailed breakdown of this Committee’s outturn by service area. It also
includes adjustments for Earmarked Reserves, Provisions and Transformation Capitalisation.
10. SAVINGS
11. For the services overseen by this Committee, the savings requirement for 2024/25 was £4.657m,
as set out in the Council’s overall budget strategy.
12. At outturn, £1.695m (36%) of the savings and interventions are recorded as banked. A further
£0.397m (9%) are on track for delivery, and another £0.334m (7%) are at the initial stages of
delivery. In addition, £0.665m (14%) are being reported as having potential challenges in
delivery. Where appropriate, alternative delivery methods are being used, and it is still expected
that the savings will be delivered in full. A further £0.378m (8%) of savings have been written out
of the Council’s budget from 2025/26 and now form part of the Corporate Items in the budget
strategy approved by Cabinet and Council in February 2025. Since February 2025, an additional
£1.188m (26%) are required to be written out as they can no longer be delivered. These will now
form part of the unallocated savings pressure in the 2025/26 monitoring position, until they are
written out in the 2026/27 budget, which will be approved by Cabinet and Council in February
2026.
13. Table 3 provides a detailed breakdown of the 2024/25 savings position by portfolio.
14. GENERAL FUND CAPITAL OUTTURN 2024/25
15. At outturn, a £32.9m underspend is reported on the 2024/25 General Fund Capital Programme
budget of £119.5m, with the forecast outturn variance over the life of the 2024/25 to 2028/29
programme estimated to breakeven with the exception of the £5.4m cost va riance in 2024/25.
The in-year underspends were the result of £20.0m of slippage against Major Projects, and a
further £10.9m of underspends within Programme of Works with the remaining £2.0m
underspend being reported against the capital contingency budget.
16. The main drivers behind these variances within Major Projects relate to the SRP/SEND provision
programme as a result of the contractor going into administration, slippage in the delivery of the
Hillingdon Watersports Facility due to planning delays and the investment in Care Home
Capacity, with this project now complete and the care home being operated by the Council. The
Programme of Works underspends are largely driven by School Building Conditions Works,
Disabled Facilities Grant spend and the purchase of vehicles.
17. Table 4 provides a detailed breakdown of the 2024/25 General Fund Capital Programme.
18. HRA CAPITAL OUTTURN 2024/25
19. The HRA capital investment has an ambitious delivery programme targeting an increase in
housing stock and the maintenance o f existing stock, with a £14.9m underspend reported for
2024/25, all of which has been rephased into 2025/26.
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
20. The net underspend was driven by a £3.6m underspend against the Hayes Regen Programme
and £12.7m against Works to Stock and the investment in the existing housing stock. Offsetting
this, within HRA Major Projects the Council overspent by £1.4m against a budget of £119.2m for
acquisitions and developments, with the Council successfully increasing housing supply. All HRA
Capital variances have been rephased into 2025/26.
21. Table 5 provides a detailed breakdown of the 2024/25 HRA Capital Programme.
22. 2025/26 MONTH 2 BUDGET MONITORING POSITION
23. As at Month 2, the forecast for service operating budgets within the remit of this Committee
indicates an overspend of £4.178m.
24. Finance & Transformation – As at Month 2, this portfolio is reporting a pressure of £3.413m,
mainly attributable to a £2.633m pressure on the Council’s Treasury interest budget. This is a
result of the adverse financial position of the Council, where anticipated cash inflows (including
income, grants and capital receipts) are projected to be lower than cash outflows (covering both
revenue and capital expenditure , including DSG overspends). Additionally, there is a £0.307m
overspend within the Resident Hub, resulting from a delay in the achievement of planned
savings. There is also a +£0.473m overspend across service finance teams driven by staffing
pressures, primarily linked to agency staff costs.
25. Corporate Services & Property - Are reporting a n overspend of £0. 766m due to income
pressures in Property Services from shortfalls against lease income, with £0.274m of this arising
from delays in the Civic Centre Transformation saving . Further income pressures are from
reduced recharges . There is a net effect within the position, whereby staffing costs have
decreased due to less support required for the capital programme; however, the saving is offset
by a reduction on funding streams that cover these activities.
26. Table 6 provides an overview of this Committee’s Month 2 budget monitoring position by
portfolio. It includes adjustments made to the forecast for Earmarked Reserves, Provisions and
Transformation Capitalisation.
27. Table 7 provides a detailed breakdown of this Committee’s Month 2 budget monitoring position
by service area. It includes adjustments made to the 2024/25 outturn for Earmarked Reserves,
Provisions and Transformation Capitalisation.
28. SAVINGS
29. For the services within the remit of this Committee, the savings requirement for 2025/26 is
£8.272m, as set out in the Council’s budget strategy.
30. As of Month 2, £4.205m (51%) of the savings and interventions are being recorded as banked
or on track for delivery, with a further £1.905m (23%) being at initial stages of delivery. In addition,
£0.974m (12%) are being reported as having potential challenges in delivery, with alternative
delivery methods being considered in -year where appropriate, with the savings ultimately
expected to be delivered in full. A further £1.188m (14%) of savings have been proposed to be
written out of the Council’s budget from 2026/27 and will form part of the Corporate Items in the
budget strategy to be presented to Cabinet in December 2025, with all of these savings relating
to the roll forward balance from prior years.
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
31. Table 8 provides a detailed breakdown of the 2025/26 Month 2 savings position by portfolio.
32. RISKS AND MITIGATIONS
33. As part of the Month 2 review, the Council has also carried out an analysis of exposure to risks
and where further opportunities exist. This review has identified more risks than opportunities,
with risks being linked to demand risk from homelessness, adult social care and children’s social
care with wider corporate risks linked to the Council’s treasury position and the possibility of the
Council’s financial position deteriorating from these risks. Finally, the Council recognises that the
interventions reported in the overall council position remain a risk, with the Council planning to
allocate these interventions to service budgets to drive accountability.
PERFORMANCE DATA
34. N/A
RESIDENT BENEFIT
35. Regular monitoring of financial performance is used to assess whether spending and savings
targets are being met, thereby supporting the efficient delivery of services to residents. By closely
tracking expenditure and identifying variances, the council can take timely corrective actions to
address overspending and mitigate risks. This also enhances public transparency and
accountability, providing residents with confidence that their Council is managing finances
prudently and prioritising their needs. Overall, regular monitoring supports safeguarding the
Council's finances and the delivery of quality services to residents.
FINANCIAL IMPLICATIONS
36. This is primarily a finance report and the implications are set out in the main body of the report
above.
LEGAL IMPLICATIONS
37. There are no direct legal implications arising from regular monitoring of the council’s finances by
select committees.
38. Democratic Services advise that effective overview and scrutiny arrangements require access
to the information under the committee’s pu rview and, in accordance with the 2024 Statutory
Scrutiny Guidance, such information includes finance and risk information from the Council, and
its partners where relevant.
BACKGROUND PAPERS
39. NIL
APPENDICES
1 – Tables 1-8
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 1 – 2024/25 Outturn Position by Portfolio
Portfolio
Approved
Budget
Underlying
Forecast EMR Provisions Transformation
Capitalisation
Forecast
Outturn Variance M10 Variance Movement
from M10
(£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000)
Expenditure 163,061 155,706 (547) 370 (4,383) 151,146 (11,915) (3,916) (7,999)
Income (106,637) (96,019) 0 0 0 (96,019) 10,619 (490) 11,108
Sub-Total 56,424 59,687 (547) 370 (4,383) 55,128 (1,296) (4,406) 3,110
Expenditure 28,416 30,779 (14) 0 (728) 30,037 1,622 2,365 (744)
Income (11,584) (14,065) 0 0 0 (14,065) (2,481) (1,387) (1,094)
Sub-Total 16,831 16,714 (14) 0 (728) 15,972 (860) 978 (1,838)
Grand Total 73,255 76,401 (561) 370 (5,111) 71,099 (2,156) (3,428) 1,272
Finance &
Transformation
Corporate Services
& Property
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 2 – 2024/25 Outturn Position by Service
Portfolio Service Report Subjective
Approved
Budget
Underlying
Forecast EMR Provisions
Transformation
Capitalisation Outturn Variance M10 Variance
Movement
from M10
(£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000)
Expenditure 5,994 7,558 0 293 (991) 6,859 865 (20) 885
Income (632) (509) 0 0 0 (509) 123 119 4
5,363 7,049 0 293 (991) 6,350 988 99 889
Expenditure 109,851 98,926 (300) 0 (1,599) 97,027 (12,824) (44) (12,780)
Income (103,191) (93,994) 0 0 0 (93,994) 9,197 (888) 10,085
6,660 4,931 (300) 0 (1,599) 3,033 (3,627) (932) (2,695)
Expenditure 7,960 9,564 (247) 78 0 9,395 1,435 835 600
Income (108) (141) 0 0 0 (141) (33) (55) 21
7,852 9,423 (247) 78 0 9,253 1,401 780 621
Expenditure 19,798 18,201 0 0 0 18,201 (1,596) (3,721) 2,125
Income (2,151) 451 0 0 0 451 2,602 1,687 914
17,647 18,652 0 0 0 18,652 1,005 (2,033) 3,039
Expenditure 548 375 0 0 0 375 (173) (164) (10)
Income 0 0 0 0 0 0 0 0 0
548 375 0 0 0 375 (173) (164) (10)
Expenditure 1,476 1,429 0 0 0 1,429 (47) (48) 1
Income (245) (263) 0 0 0 (263) (18) (62) 44
1,231 1,166 0 0 0 1,166 (65) (110) 45
Expenditure 68 846 0 0 (779) 67 (1) 0 (1)
Income 0 0 0 0 0 0 0 0 0
68 846 0 0 (779) 67 (1) 0 (1)
Expenditure 899 1,113 0 0 (95) 1,018 119 125 (5)
Income (67) (158) 0 0 0 (158) (92) (124) 32
833 955 0 0 (95) 860 28 1 27
Expenditure 9,348 9,845 0 0 (281) 9,564 216 (148) 364
Income (50) (649) 0 0 0 (649) (599) (538) (61)
9,298 9,196 0 0 (281) 8,915 (383) (686) 303
Expenditure 2,605 2,790 0 0 (230) 2,561 (45) (73) 28
Income (45) (70) 0 0 0 (70) (26) (30) 4
2,561 2,720 0 0 (230) 2,490 (70) (102) 32
Expenditure (652) 0 0 0 0 0 652 0 652
Income 0 0 0 0 0 0 0 0 0
(652) 0 0 0 0 0 652 0 652
Expenditure 3,797 3,397 0 0 (33) 3,364 (433) (473) 40
Income (149) (95) 0 0 0 (95) 54 47 7
3,648 3,301 0 0 (33) 3,269 (379) (426) 47
Expenditure 1,368 1,662 0 0 (377) 1,285 (84) (186) 102
Income 0 (589) 0 0 0 (589) (589) (647) 58
1,368 1,073 0 0 (377) 696 (673) (833) 160
Sub-Total 56,424 59,687 (547) 370 (4,383) 55,128 (1,296) (4,406) 3,110
Expenditure 7,337 7,510 (57) 0 (74) 7,379 42 426 (383)
Income (5,131) (5,513) 0 0 0 (5,513) (382) (592) 210
2,206 1,997 (57) 0 (74) 1,867 (339) (167) (173)
Expenditure 4,981 5,811 0 0 0 5,811 830 995 (165)
Income (1,447) (2,998) 0 0 0 (2,998) (1,551) (719) (832)
3,534 2,813 0 0 0 2,813 (721) 276 (997)
Expenditure 6,216 6,156 0 0 0 6,156 (60) (91) 30
Income (3,577) (3,824) 0 0 0 (3,824) (248) 23 (271)
2,640 2,332 0 0 0 2,332 (308) (68) (240)
Expenditure 3,279 3,393 42 0 0 3,435 156 6 150
Income (719) (1,035) 0 0 0 (1,035) (316) (49) (267)
2,560 2,358 42 0 0 2,400 (160) (44) (117)
Expenditure 2,951 3,898 0 0 (256) 3,642 691 858 (167)
Income (457) (482) 0 0 0 (482) (25) (104) 79
2,494 3,416 0 0 (256) 3,160 665 754 (88)
Expenditure 887 886 0 0 0 886 0 (15) 14
Income (136) (63) 0 0 0 (63) 73 79 (6)
751 824 0 0 0 824 73 64 9
Expenditure 2,764 3,125 0 0 (398) 2,727 (37) 186 (224)
Income (118) (150) 0 0 0 (150) (33) (25) (8)
2,647 2,975 0 0 (398) 2,577 (70) 162 (231)
Sub-Total 16,831 16,714 (14) 0 (728) 15,972 (860) 978 (1,838)
Grand Total 73,255 76,401 (561) 370 (5,111) 71,099 (2,156) (3,428) 1,272
Head of Democratic
Services
Head of Legal Services
Finance &
Transformation
Director Service Finance
Director Strategic &
Operational Finance
Head of Procurement and
Commissioning
Head of Statutory
Accounting Investments
and Pensions
Head of Internal Audit
and Risk Assurance
Head of Counter Fraud
Head of Transformation
Head of Business
Intelligence
Head of Technology
Head of Human
Resources
Head of Customer
Experience
Director Digital Data &
Technology
Head of Business
Administration
Head of Digital
Director Property
Services
Director Operational
Assets
Head of Highways
Corporate
Services &
Property
R94 Head of
Communications
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 3 – 2024/25 Savings Position by Portfolio
Total
Total B G A1 A2 R W/O New W/O
Funded 2024/25
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Finance & Transformation Future of Financial Systems (300) (130) (134) (36) (300)
Finance & Transformation Revenues & Benefits Operating
Model
(120) (120) (120)
Finance & Transformation Energy Consumption (928) (397) (531) (928)
Finance & Transformation Review Civic Centre Opening Times (105) (105) (105)
Finance & Transformation Overhead Impact 128 128 128
Finance & Transformation Zero Based Budgeting (277) (202) (75) (277)
Finance & Transformation Digital Savings (500) (500) (500)
Finance & Transformation Business Performance (100) (100) (100)
Finance & Transformation Total (2,202) (727) (397) 0 0 (665) (338) (75) (2,202)
Corporate Services & Property Legal Services (700) (700) (700)
Corporate Services & Property Human Resources (150) (150) (150)
Corporate Services & Property BID Review of Printing, Postage and
Mail
0 0
Corporate Services & Property Mayor's Office Group Support 0 0
Corporate Services & Property Corporate Director Central Services Fees & Charges(6) (6) (6)
Corporate Services & Property Complaints and Member Enquiries (90) (90) (90)
Corporate Services & Property Structure and Operating model (55) (55) (55)
Corporate Services & Property Filming Income - Commercialisation 0 0
Corporate Services & Property Overhead Impact 512 512 512
Corporate Services & Property Mortuary - Provision of External
Training
(10) (10) (10)
Corporate Services & Property Review of Civic Centre Operating
Costs
(975) (701) (274) (975)
Corporate Services & Property Civic Centre - Honeywell Contract
Review
(240) (240) (240)
Corporate Services & Property Zero Based Review - Operational
Assets
(100) (100) (100)
Corporate Services & Property Review Corporate Asset Lease and
Licences
(80) (80) (80)
Corporate Services & Property Retendering of Facilities Management
Contract
(40) (40) (40)
Corporate Services & Property Business Rates Museums (68) (68) (68)
Corporate Services & Property Review of VSLP (50) (50) (50)
Corporate Services & Property Review of VSLP (100) (100) (100)
Corporate Services & Property Review of Civic Centre Operating
Costs
(303) (303) (303)
Finance & Transformation Total (2,455) (968) 0 (334) 0 0 (850) (303) (2,455)
Grand Total (4,657) (1,695) (397) (334) 0 (665) (1,188) (378) (4,657)
RAG Rating 2024/25 & B/fwd savings
Portfolio Saving Description
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 4: General Fund Capital Programme
Current
Year
Budget
Outturn
Actuals
Current
Year
Cost
Variance
Current Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources Grants Other
Contributions
GF Major Projects
Corporate Services & Property
Appropriation of Townfield to General
Fund 0 0 0 0 100 100 0 (100) 0 0
Asha Day Centre Refurbishment 20 23 3 0 25 28 3 (25) 0 0
Battle of Britain Underground Bunker 50 80 0 30 380 380 0 (380) 0 0
Carbon Initiatives 10,101 12,179 0 2,078 9,931 9,931 0 (9,931) 0 0
Cedars & Grainges Car Park
Improvements 10 147 0 137 0 0 0 0 0 0
Charville Lane - Children Specialist House 3,030 2,911 0 (119) 1,312 1,312 0 (1,312) 0 0
Civic Centre Transformation 5,000 8,510 0 3,510 10,848 10,848 0 (10,848) 0 0
Cranford Park Heritage 244 19 0 (225) 350 350 0 (350) 0 0
Flood Alleviation 62 17 0 (45) 650 650 0 (103) (547) 0
Harefield Family Hub New Build 1,750 0 0 (1,750) 1,866 1,866 0 (1,866) 0 0
Harlington Road Depot Fuel Pumps &
Canopy 0 0 0 585 585 0 (585) 0 0
Hillingdon Water Sports Facility 10,128 627 (4,501) (5,000) 13,000 8,499 (4,501) 0 (13,000) 0
Housing Company Financing 0 0 0 0 0 0 0 0 0 0
Housing Developments 0 0 0 40,000 40,000 0 (40,000) 0 0
Jubilee Leisure Centre, West Drayton 6,153 8,216 0 2,063 12,861 12,861 (0) (12,861) 0 0
Motor Vehicle Workshop - Relocation 0 1 0 1 0 0 0 0 0 0
New Years Green Lane Extension 150 59 0 (91) 782 782 0 (732) (50) 0
Northwood Hills Library (New) 0 7 0 7 2,390 2,390 0 (2,390) 0 0
Otterfield Road library 0 3 0 3 1,868 1,868 0 (1,868) 0 0
Refurbishment of Crematorium 0 7 7 9,000 9,000 0 (6,202) (2,798) 0
Staying Close Project - Children's Respite 727 0 (727) 0 0 0 0 0 0
Uxbridge Cemetery Gatehouse & Chapel
Refurbishment 46 45 0 (1) 0 0 0 0 0 0
Uxbridge Mortuary Extension 138 0 (138) 0 0 (138) (138) 0 0 0
Yiewsley / West Drayton Community
Centre 43 0 0 (43) 0 0 0 0 0 0
Corporate Services & Property Total 37,652 32,851 (4,636) (165) 105,948 101,312 (4,636) (89,553) (16,395) 0
Community & Environment
Botwell Leisure Centre Adaptations 250 0 0 (250) 0 0 0 0 0 0
Botwell Leisure Centre Football Pitch 99 0 (99) 0 0 (99) (99) 0 0 0
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Replacement
Green Spaces Machinery 0 0 0 4,500 4,500 0 (4,500) 0 0
Parking Improvements 175 199 0 24 226 226 0 (226) 0 0
Current
Year
Budget
Outturn
Actuals
Current
Year
Cost
Variance
Current Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources Grants Other
Contributions
Waste Services Improvements 240 0 0 (240) 408 408 0 (408) 0 0
Community & Environment Total 764 199 (99) (466) 5,134 5,035 (99) (5,134) 0 0
Planning, Housing & Growth
Shopping Parade Initiatives 532 147 0 (385) 0 0 0 0 0 0
Planning, Housing & Growth Total 532 147 0 (385) 0 0 0 0 0 0
Finance & Transformation
Capitalisation of Transformation
Expenditure 3,000 11,368 8,368 (0) 28,000 36,368 8,368 (28,000) 0 0
DSG Capitalisation Support 4,000 0 (4,000) 0 4,000 0 (4,000) (4,000) 0 0
Finance & Transformation Total 7,000 11,368 4,368 (0) 32,000 36,368 4,368 (32,000) 0 0
Children, Families & Education
Secondary School Expansions 0 6 0 6 0 0 0 0 0 0
SRP / SEND 21,734 8,503 0 (13,231) 3,785 3,785 0 0 (3,785) 0
Children, Families & Education Total 21,734 8,508 0 (13,226) 3,785 3,785 0 0 (3,785) 0
Health & Social Care
Investment in Home Care Capacity 6,000 632 0 (5,368) 24,500 24,500 0 (24,500) 0 0
Health & Social Care Total 6,000 632 0 (5,368) 24,500 24,500 0 (24,500) 0 0
GF Major Projects Total 73,682 53,705 (230) (19,747) 171,367 171,137 (230) (151,187) (20,180) 0
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Current
Year
Budget
Outturn
Actuals
Current
Year
Cost
Variance
Current Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources Grants Other
Contributions
GF Programme of Works
Corporate Services & Property
Bowls Club Refurbishment 63 85 22 0 0 22 22 0 0 0
D.F.G. - Mandatory 4,319 883 0 (3,436) 8,584 8,584 0 0 (8,584) 0
Environmental and Recreational Initiatives
- Pollution Screening 484 0 (484) 0 0 (484) (484) 0 0 0
Highways Bridges and Structures 300 294 (6) 0 1,695 1,689 (6) (1,695) 0 0
Highways Structural Works 9,573 9,044 (529) 0 41,000 40,471 (529) (41,000) 0 0
Property Works Programme 1,256 2,604 1,348 0 5,515 6,863 1,348 (5,515) 0 0
School Building Condition Works 7,028 2,793 24 (4,259) 12,000 12,024 24 0 (12,000) 0
Sports Clubs Rebuild / Refurb Programme 107 107 0 0 0 0 0 0 0 0
Street Lighting Replacement 925 862 (63) 0 4,300 4,237 (63) (4,300) 0 0
Corporate Services & Property Total 24,055 16,673 312 (7,695) 73,094 73,406 312 (52,510) (20,584) 0
Community & Environment
CCTV Programme 349 335 (14) 0 745 731 (14) (745) 0 0
Chrysalis Programme 2,228 1,199 (1,029) 0 6,000 4,971 (1,029) (3,412) 0 (2,588)
Environmental and Recreational Initiatives
- Green Spaces 677 160 0 (517) 0 0 0 0 0 0
Leisure Centre Refurbishment 748 0 (748) 0 400 (348) (748) (400) 0 0
Older Peoples Initiative 200 0 (200) 0 800 600 (200) (800) 0 0
Playground Replacement Programme 200 195 (5) 0 900 895 (5) (900) 0 0
Community & Environment Total 4,402 1,889 (1,996) (517) 8,845 6,849 (1,996) (6,257) 0 (2,588)
Planning, Housing & Growth
Emergency Active Travel 41 0 (41) 0 0 (41) (41) 0 0 0
Highways Section 106 Projects 109 323 214 0 0 214 214 0 0 0
HS2 Amenity Fund 212 0 (212) 0 0 (212) (212) 0 0 0
HS2 Road Safety Fund 338 4 (334) 0 0 (334) (334) 0 0 0
Road Safety 120 0 (120) 0 480 360 (120) (480) 0 0
Transport for London 1,481 1,768 0 287 5,832 5,832 0 0 (5,832) 0
Planning, Housing & Growth Total 2,301 2,095 (493) 287 6,312 5,819 (493) (480) (5,832) 0
Finance & Transformation
Corporate Technology and Innovation
Programme 4,518 4,868 350 0 13,098 13,448 350 (13,098) 0 0
Purchase of Vehicles 4,511 1,185 (1,376) (1,950) 19,553 18,177 (1,376) (19,553) 0 0
Finance & Transformation Total 9,029 6,053 (1,026) (1,950) 32,651 31,625 (1,026) (32,651) 0 0
Children, Families & Education
Devolved Capital to Schools 385 2,297 0 1,912 1,540 1,540 0 0 (1,540) 0
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Current
Year
Budget
Outturn
Actuals
Current
Year
Cost
Variance
Current Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources Grants Other
Contributions
Youth Provision 753 646 0 (107) 400 400 0 0 (400) 0
Children, Families & Education Total 1,138 2,944 0 1,806 1,940 1,940 0 0 (1,940) 0
Health & Social Care
Equipment Capitalisation - Social Care 2,850 3,250 0 400 11,400 11,400 0 0 (11,400) 0
Telecare Equipment 0 0 0 0 0 0 0 0 0
Health & Social Care Total 2,850 3,250 0 400 11,400 11,400 0 0 (11,400) 0
GF Programme of Works Total 43,775 32,904 (3,203) (7,669) 134,242 131,039 (3,203) (91,898) (39,756) (2,588)
GF Capital Contingency
Development & Risk Contingency
General Fund Capital Contingency 1,974 0 (1,974) 0 4,000 2,026 (1,974) (4,000) 0 0
Development & Risk Contingency Total 1,974 0 (1,974) 0 4,000 2,026 (1,974) (4,000) 0 0
GF Capital Contingency Total 1,974 0 (1,974) 0 4,000 2,026 (1,974) (4,000) 0 0
Grand Total 119,431 86,608 (5,407) (27,417) 309,609 304,202 (5,407) (247,085) (59,936) (2,588)
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 5: HRA Capital Programme
Current
Year
Budget
Outturn
Current
Year
Cost
Variance
Current Year
Rephasing
Variance
5-Year
Budget
5-Year
Forecast
Spend
5-Year
Forecast
Variance
Council
Resources Grants Other
Contributions
HRA Major Projects
Corporate Services & Property
Acquisition and Development
Unallocated 33,750 125 0 (33,624) 39,404 73,154 0 (39,404) 0 0
Acquisitions 45,896 113,093 0 67,197 0 45,896 0 0 0 0
Development Allocated 35,592 7,402 0 (28,190) 160,833 196,425 0 (160,833) 0 0
HRA General Contingency 4,000 0 0 (4,000) 16,000 20,000 0 (16,000) 0 0
Corporate Services & Property
Total 119,237 120,620 0 1,383 216,237 335,474 0 (216,237) 0 0
HRA Major Projects Total 119,237 120,620 0 1,383 216,237 335,474 0 (216,237) 0 0
HRA Regen
Corporate Services & Property
Hayes Regeneration 31,797 28,212 0 (3,585) 100,500 132,297 0 (100,500) 0 0
Corporate Services & Property
Total 31,797 28,212 0 (3,585) 100,500 132,297 0 (100,500) 0 0
HRA Regen Total 31,797 28,212 0 (3,585) 100,500 132,297 0 (100,500) 0 0
HRA Programme of Works
Corporate Services & Property
Green Homes Initiatives
Programme 6,756 30 0 (6,726) 30,431 37,187 0 (20,111) (10,320) 0
House Extension Programme 2,050 239 0 (1,811) 4,000 6,050 0 (4,000) 0 0
HRA Works to Stock Programme 30,919 26,885 0 (4,034) 110,714 141,633 0 (110,714) 0 0
Major Adaptations 2,457 2,308 0 (149) 13,276 15,733 0 (13,276) 0 0
Food Waste Housing Units for
Communal Properties 0 0 0 260 260 0 (260) 0 0
Corporate Services & Property
Total 42,182 29,462 0 (12,720) 158,681 200,863 0 (148,361) (10,320) 0
HRA Programme of Works Total 42,182 29,462 0 (12,720) 158,681 200,863 0 (148,361) (10,320) 0
Grand Total 193,216 178,294 0 (14,922) 475,418 668,634 0 (465,098) (10,320) 0
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 6 – 2025/26 Month 2 Budget Monitoring Position by Portfolio
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Management
Action
Forecast
Outturn
Final
Forecast
Variance
Expenditure 50,959 55,632 (426) 0 (4,574) 3,739 54,372 3,413
Income 0 0 0 0 0 0 0 0
Sub-Total 50,959 55,632 (426) 0 (4,574) 3,739 54,372 3,413
Expenditure 19,215 21,162 0 0 (624) (558) 19,980 766
Income 0 0 0 0 0 0 0 0
Sub-Total 19,215 21,162 0 0 (624) (558) 19,980 766
Grand Total 70,174 76,794 (426) 0 (5,198) 3,181 74,352 4,178
Corporate
Services &
Property
Finance &
Transformation
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 7 – 2025/26 Month 2 Budget Monitoring Position by Service Area
Portfolio Service Subjective Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Manageme
nt Action
Forecast
Outturn
Final
Forecast
Variance
(£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000)
Expenditure 5,717 7,091 (426) 0 (671) 154 6,148 431
Income (609) (483) 0 0 0 0 (483) 126
5,107 6,608 (426) 0 (671) 154 5,665 558
Expenditure 86,487 87,144 0 0 (903) 0 86,241 (246)
Income (77,333) (77,345) 0 0 0 0 (77,345) (12)
9,154 9,799 0 0 (903) 0 8,896 (258)
Expenditure 20,179 20,447 0 0 0 2,545 22,993 2,814
Income (1,323) (1,284) 0 0 0 88 (1,197) 126
18,856 19,163 0 0 0 2,633 21,796 2,940
Expenditure 1,290 1,603 0 0 (360) 0 1,243 (47)
Income (102) (102) 0 0 0 0 (102) 0
1,188 1,501 0 0 (360) 0 1,141 (47)
Expenditure 480 400 0 0 0 0 400 (80)
Income 0 0 0 0 0 0 0 0
480 400 0 0 0 0 400 (80)
Expenditure 1,387 1,490 0 0 0 0 1,490 104
Income (224) (357) 0 0 0 0 (357) (133)
1,162 1,133 0 0 0 0 1,133 (29)
Expenditure 26 552 0 0 (526) 0 26 0
Income 0 0 0 0 0 0 0 0
26 552 0 0 (526) 0 26 0
Expenditure 893 1,221 0 0 (150) (100) 971 78
Income (67) (55) 0 0 0 (33) (88) (22)
827 1,166 0 0 (150) (133) 883 56
Expenditure 9,645 10,455 0 0 (527) 0 9,928 283
Income (50) (356) 0 0 0 0 (356) (306)
9,596 10,099 0 0 (527) 0 9,572 (24)
Expenditure (1,164) (1,164) 0 0 0 1,164 0 1,164
Income 0 0 0 0 0 0 0 0
(1,164) (1,164) 0 0 0 1,164 0 1,164
Expenditure 1,351 1,555 0 0 (1,437) 58 177 (1,174)
Income 0 0 0 0 0 0 0 0
1,351 1,555 0 0 (1,437) 58 177 (1,174)
Expenditure 4,578 5,063 0 0 0 (9) 5,054 476
Income (202) (243) 0 0 0 (128) (371) (169)
4,376 4,820 0 0 0 (137) 4,683 307
Sub-Total 50,959 55,632 (426) 0 (4,574) 3,739 54,372 3,413
Expenditure 7,849 8,019 0 0 0 (419) 7,600 (249)
Income -5,969 -5,579 0 0 0 313 (5,266) 703
1,880 2,440 0 0 0 (106) 2,334 454
Expenditure 8,210 8,214 0 0 0 0 8,214 4
Income -1,571 -1,366 0 0 0 (85) (1,451) 120
6,639 6,848 0 0 0 (85) 6,763 124
Expenditure 6,182 6,182 0 0 0 0 6,182 0
Income -3,602 -3,602 0 0 0 0 (3,602) 0
2,580 2,580 0 0 0 0 2,580 0
Expenditure 3,353 3,478 0 0 0 (30) 3,448 95
Income (735) (744) 0 0 0 0 (744) (10)
2,619 2,734 0 0 0 (30) 2,704 85
Expenditure 2,963 3,306 0 0 (304) 0 3,002 39
Income (783) (790) 0 0 0 0 (790) (7)
2,180 2,516 0 0 (304) 0 2,212 32
Expenditure 891 869 0 0 0 0 869 (22)
Income (66) (66) 0 0 0 0 (66) (0)
825 803 0 0 0 0 803 (22)
Expenditure 2,609 3,366 0 0 (320) (345) 2,701 93
Income (117) (125) 0 0 0 8 (117) 0
2,491 3,241 0 0 (320) (337) 2,584 93
Sub-Total 19,215 21,162 0 0 (624) (558) 19,980 766
Grand Total 70,174 76,794 -426 0 -5,198 3,181 74,352 4,178
Head of Procurement and
Commissioning
Head of Internal Audit and Risk
Assurance
Finance
Director Strategic &
Operational Finance
Head of Statutory
Accounting Investments
and Pensions
Head of Resident Hub
Director Property
Services
Director Operational
Assets
Head of Highways
Head of Counter Fraud
Head of Transformation
Head of Business
Intelligence
Head of Technology
RC4: Director Digital Data &
Technology
Head of Digital
Head of Democratic
Services
Head of Legal
Services
Head of
Communications
Head of Human
Resources
Finance and
Transformation
Corporate
Services &
Property
Corporate Resources and Infrastructure Select Committee – 17 September 2025
Part I – Public
Table 8 – 2025/26 Month 2 Savings Position by Portfolio
RAG Rating 2025/26 & B/fwd savings
Portfolio B/fwd 2025/26 Total B G A1 A2 R W/O
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Finance & Transformation Zero Based Budgeting (202) (202) (202) (202)
Finance & Transformation Cashflow Measures (100) (100) (100) (100)
Finance & Transformation
Future of Financial Systems - Full Year
Effect (170) (100) (270) (35) (65) (134) (36) (270)
Finance & Transformation Increase MVF by 1% (139) (139) (139) (139)
Finance & Transformation Older People's Discount - Latest Demand (200) (200) (200) (200)
Finance & Transformation Pension Payment Cashflow Measures (95) (95) (95) (95)
Finance & Transformation
Revenue & Benefits - Automations &
Customer Contact (334) (334) (334) (334)
Finance & Transformation ZBB Vacant Post Deletions (69) (69) (69) (69)
Finance & Transformation Business Performance (100) (100) (100) (100)
Finance & Transformation
Digital & Intelligence Cost Rebasing
Review (1,000) (1,000) (1,000) (1,000)
Finance & Transformation
Digital and Technology Contract Review -
phase 1 (43) (43) (43) (43)
Finance & Transformation
Digital and Technology Contract Review -
phase 2 (120) (120) (120) (120)
Finance & Transformation Fees & Charges Inflationary Uplifts 122 122 122 122
Finance & Transformation
Reshaping Customer Experience and
Business Support - phase 1 (1,340) (1,340) (1,340) (1,340)
Finance & Transformation
Reshaping Customer Experience and
Business Support - phase 2 (536) (536) (395) (141) (536)
Finance & Transformation Internal Audit Staffing Cost Reduction (73) (73) (73) (73)
Finance & Transformation Counter Fraud Funding Strategy (72) (72) (72) (72)
Finance & Transformation
Counter Fraud: Review of Capability,
Capacity and Activity (107) (107) (107) (107)
Finance & Transformation Total (472) (4,206) (4,678) (1,582) (1,803) (680) 0 (275) (338) (4,678)
Corporate Services & Property Review of Civic Centre Operating Costs (274) (274) (274) (274)
Corporate Services & Property Review of VSLP (50) (50) (50) (50)
Corporate Services & Property Energy Consumption (928) (928) (397) (531) (928)
Corporate Services & Property Council Assets (75) (75) (75) (75)
Corporate Services & Property Garage Voids (260) (260) (260) (260)
Corporate Services & Property Rateable Savings (65) (65) (65) (65)
Corporate Services & Property Review of Commercial Leases (200) (200) (200) (200)
Corporate Services & Property Legal Services (700) (700) (700) (700)
Corporate Services & Property Human Resources (150) (150) (150) (150)
Corporate Services & Property
Communications; Outsourcing of the
Council's Film Office (60) (60) (60) (60)
Corporate Services & Property
Democratic Services; Registration Service
Income Maximisation (30) (30) (30) (30)
Corporate Services & Property
Democratic Services; Remove Hard Copy
Agendas for Statutory Meetings (15) (15) (15) (15)
Corporate Services & Property Human Resources Service Review (143) (143) (75) (68) (143)
Corporate Services & Property Increase MVF by 1% (217) (217) (217) (217)
Corporate Services & Property Legal Fees and Charges Review (326) (326) (326) (326)
Corporate Services & Property Workforce Saving (Cross-Cutting) (100) (100) (100) (100)
Corporate Services & Property Total (2,102) (1,491) (3,593) (80) (739) (1,225) 0 (699) (850) (3,593)
Grand Total (3,046) (5,698) (8,272) (1,662) (2,543) (1,905) 0 (974) (1,188) (8,272)
Description
Total
2025/26
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.