Read the text of this document (11 pages)
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
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 budget monitoring position as at January 2026 (Month 10) for the Council.
2. Note the budget monitoring position as at January 2026 (Month 10) for the services within the
remit of the Corporate Resources and Infrastructure Select Committee.
HEADLINES
3. This monitoring report provides an update on the Month 10 budget monitoring position for the Council
and an update on the Month 10 budget monitoring position for the services relevant to the Select
Committee. Corporate Directors, supported by their Head of Finance , will attend the meeting to
provide further details and clarifications.
2025/26 MONTH 10 BUDGET MONITORING POSITION (COUNCIL)
4. As at Month 10, the Council is forecasting a net overspend of £36.3m on its core operating activities,
an adverse movement of £0.4m from Month 9. This includes overspends of £26.0m across Service
Operating Budgets, a £4.2m pressure against the budgeted use of reserves and a £6.5m pressure
across centralised and Corporate Bu dgets including Corporate Funding. These pressures are
partially mitigated by £0.5m of interventions, which are expected to benefit the revenue position
through measures such as spend control measures and increased grants.
5. The overspend risk is substantially mitigated by the announcement by Government on 23 February
2026 to agree in-principle to provide the council with EFS support of £88.0m in 2025/26 to manage
its financial pressures.
6. This overall position has remained stable overall since the month 6 (September) report, but with
underlying favourable and unfavourable movements. Much of the overspend relates to adverse
variances on savings delivery, unbudgeted growth and inflation, assumed use of reserves and
reduced application of flexible cap ital receipts against transformation expenditure, offset by the
release of £10.5m of contingency.
7. The forecast overspend for the year is mainly driven by service operations and reflects the ongoing
pressures and risks local authorities face in homelessnes s, children’s and adults social care
provision, as well as challenges in the delivery of savings in year.
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
8. The risk of further overspend against homelessness costs remains high given the rising levels of
homeless presentations and the challenges in securin g suitable alternative accommodation to
prevent homelessness, particularly in the private rented sector. This position continues to be
reviewed.
9. Within centralised and Corporate Budgets, a pressure of £7.1m is forecast from an under -delivery
against unallocated savings (See table 1 below).
10. The Council’s opening reserves position, comprising both General and Earmarked Reserves, stands
at £1.5m of General Reserves and £3.2m of (controllable) Earmarked Reserves. In arriving at the
net £36.3m overspend projected above, the forecast assumes a £2.0m drawdown from Earmarked
Reserves to support service -level requirements, bringing the forecast usable General Reserve
position, before the application of EFS, to a position of £34.8m overdrawn w hilst Earmarked
Reserves are forecast to close at £1.2m.
11. Following the decision by MHCLG to agree (in -principle) Exceptional Financial Support for the
Council of £88.0m for 2025/26, plus a further £62.0m of support (in-principle) for 2026/27, the S151
Officer no longer considers a S114 notice to be a possibility.
12. The agreement of EFS will require the Council to undergo an external assurance review, which is to
be undertaken by CIPFA in the coming weeks. This may then lead to a number of recommendations
which the Council will need to take steps to implement. The Council will need to demonstrate
progress on these before MHCLG finally issues the required capitalisation direction. These will be
actively pursued to ensure that the Council is heeding the advice and expectations needed to
conclude the capitalisation direction.
13. Hillingdon will benefit from a net growth in funding from 2026/27 and beyond as announced in the
recent Local Government Funding Settlement. Whilst the borough was aware of the current year’s
level of Government funding at the time of setting the 2025/26 budget, the review indicates that
Hillingdon has been significantly underfunded by Government over an extended period of time and
had this review taken place in line with the original timescale, Hillingdon’s financial position is likely
to have been far more favourable.
14. The risks and upsides not included within the forecast will also need to be carefully monitored and
addressed in order to mitigate and prevent or limit the impact they may present. Any further impacts
may have consequences for the E FS requirement and add pressure to the Council’s finances in
repaying this over time. The Council will have to continue to focus on identifying options to address
these risks as the increase in funding to be received through the Local Government Finance
Settlement over the next 3 years will be phased in over three years, and based on the MTFS
projections the Council still has a significant budget gap to close by 2028/29.
15. The movement in the interventions line from the M9 position reflects a rebate of c£0.5m from the
West London Waste Authority (WLWA), and leaves just £0.5m of further interventions to identify by
year end in order to deliver the forecast as set out. This indicates that some £1.5m in mitigations
have been identified since month 6.
16. The Council anticipates using EFS to replenish general fund reserves by £40.0m in the final year
end closure. It will also be necessary to undertake a review of earmarked reserves considering the
depletion both in this and last financial year when finalising th e 2024/25 accounts. Some of the
balances are particularly low and will need to be addressed to put the Council back on a stable
footing. This work will be undertaken fully as part of the end of year processes when there is greater
clarity on what will be r equired heading into the 2026/27 financial year. Subject to the final outturn
position, this may add to the balance that will need to be funded through EFS. The £88m in-principle
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
figure is sufficient to cover the £36m deficit forecast, £40m in general fund reserves replenishment,
and further £12m of contingency to cover any subsequent outturn slippage, rebuild of earmarked
reserves and adverse audit or closedown adjustments that may be as yet unidentified.
17. To support the delivery of the savings programme, the Council is using £5.7m of capital receipts to
fund transformation costs, in line with Government guidance. Asset disposals in 2025/26 plus
previously unspent capital receipts are available to support this transformation activity in the current
financial year.
Table 1 – General Fund Overview
SAVINGS (COUNCIL)
18. The savings requirement for 2025/26 included £34.0m as set out in the Council’s budget strategy.
This was increased by a further £4.8m of savings carried forward from 2024/25 as set out in the
outturn report presented to July Cabinet, resulting in an overall programme target of £38.8m savings
for the year. The savings at a whole council level are summarised by directorate and by deliverability
RAG rating in the table below:
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
Table 2 – Savings Tracker
19. As of Month 10, £18.6m (48%) of the savings and interventions are being recorded as banked or on
track for delivery. A further £1.1m (3%), shown as amber, are in delivery but may not deliver in full
this financial year. Of th is, £0.9m is currently anticipated to slip but deliver in 2026/27. There are
£4.2m (11%) of savings reported as red and now likely to slip into 2026/27 but still ultimately expected
to be delivered. A further £14.9m of savings are now considered to be undeliverable and have been
written out of the Council’s budget from 2026/27 – this comprises £7.1m of cross-cutting savings and
£7.8m of service held savings.
20. Where savings are at risk of not being delivered in full during 2025/26, the associated pressures
have been factored into the monitoring position with compensating actions being implemented where
possible to offset the impact.
RISKS AND MITIGATIONS
21. As part of the Month 10 review, the Council has continued its analysis of exposure to risks and
opportunities. The updated risks total is £5.8m against identified opportunities of £2.6m. Risks not
able to be quantified include the cost of redundancies that may arise from any savings
implementation (redundancies would precede any savings generated).
22. The level of risk continues to reduce (M7 was £6.9m) as demand risks fall away , or are embedded
into the forecast, as year-end approaches.
23. Opportunities of £2.6m within Residents Services include Waste funding not budgeted for.
24. Additional details regarding the Council’s general fund revenue position are available in the most
recent Month 10 budget monitoring report: Final Cabinet Report M10
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
2025/26 MONTH 10 BUDGET MONITORING POSITION (SELECT COMMITTEE PORTFOLIO)
25. Table 3 summarises the Committee’s Month 10 budget monitoring position by directorate, showing
a projected overspend of £4.6m for the services within the remit of this Committee. The key reasons
for this overspend position are set out in the following paragraphs by directorate. Since Month 9,
there has been a £0.8m favourable movement across the directorates. Finance has reported a £0.1m
improvement to its net overspend to £5.2m, Corporate Services shows a £0.09m improvement due
to lower technology costs and discretionary expenditure, and the Chief Executive’s Office reports a
minor movement of £0.04m. Finally, Place has reported a favour able movement of £0.4m due to
lower forecast NNDR costs within Corporate Estates.
26. Finance – is forecasting a £5. 2m overspend position as at Month 10 against a budget of £34.1m ,
which reflects a favourable £0.1m movement from Month 9 (M9).
27. The £0.1m favourable movement from the M9 forecast is made up of a receipt of £522k from the
West London Waste Authority (WLWA) and an additional £362k of grant funding relating to asylum
administrative functions, offset by a reduction of c£800k in forecast recharge s. The WLWA receipt
was shown previously (in M9) as an expected intervention, hence the interventions forecast has been
reduced by £500k this month.
28. The variance includes a £1.7m pressure against the Council’s Treasury budget due to increased
levels of in terest payable. This pressure is partly offset by a reduction in the Minimum Revenue
Provision (MRP) and higher than expected interest earned on balances.
29. Of the £5. 2m forecast overspend within Finance, £2.5m relates to staffing costs. This staffing
overspend is predominantly attributable to the use of agency staff to cover vacant posts within the
approved establishment , together with additional short -term agency capacity deployed above
establishment for defined pieces of work. Agency resource has been deployed in Schools Finance
to support DSG deficit recovery activity, in Housing Finance to provide additional budget monitoring
capacity during 2025/26, and in the Statutory Accounts team to support delivery of the accounts,
support the audit process and meet statutory reporting requirements. Agency staffing attracts
materially higher costs than substantive posts, resulting in expenditure exceeding the approved
staffing budget. The Council has recognised resourcing requirements in certain key areas, and these
have been addressed as part of the Medium -Term Financial Strategy (MTFS) planning for 2026/27
(MTFS Proposal 2026/27 108). Reducing reliance on agency staff remains a key management focus
and is being progressed through targeted permanent recruitment and strengthened workforce
planning, with the intention of mitigating this pressure over time whilst ensuring service delivery and
statutory responsibilities continue to be met.
30. A further £1. 8m of the £5. 2m forecast overspend in Finance is attributable to a change in
assumptions regarding the use of capital receipts, following a Council-wide review of all expenditure
funded by capital receipts during the year, resulting in a reduced application of capital receipts and
a corresponding increase in net revenue expenditure.
31. There is also a £0.4m overspend against the Council’s corporate insurance budget predominately
due to the settlement of historical insurance c laims in the current year. In addition, part of the
overspend reflects an underlying shortfall in the base budget to cover insurance premium costs. This
issue has been addressed through the MTFS, with additional provision built into the budget from
2026/27 (MTFS Proposal 2026/27 226).
32. The main offsetting factor against these overspends is a £ 1.0m underspend within Corporate
Budgets, reflecting the 2025/26 final concessionary fares levy charge being £ 1.0m lower than the
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
budget model provided by London Councils. The residual balance reflects a number of smaller
compensating variances across the directorate.
33. Corporate Services – is reporting a £0.3m forecast underspend at Month 10 following the transfer
of the Human Resources (HR) Service line to the Chief Executive’s Office. The underspend is due
to lower variable costs against technology contracts (c£180k) and an increase in income from
recharges net of additional related staffing costs (c£385k), offset by a £277k shortfall in planned
savings relating to the Residents Hub.
34. Underspends across other services within the directorate, largely due to vacant posts and reductions
in discretionary expenditure wherever possible, total £0.3m.
35. Chief Executive’s Office is reporting an overspend on Human Resources costs of £262k but offset
in part by favourable variances across Legal (exceeding income targets - £28k), Democratic Services
(£32k) and Communications (£48k).
36. This additional legal income is relating to a complex criminal case that is reflected in the forecast
following confirmation from the Court. Uncertain timing relating to Proceeds of Crime Act income may
see this reflected in 2026/7, so final confirmation is required before this is reflected in the figures.
37. Legal Services income continues to be under constant review but is currently forecast to meet the
increased income target set at the start of the year relating to fees and charges. Democratic Services
is on track against income targets set for ceremonies, while Communications is reporting an
underspend largely due to a vacant post being held.
38. Place is reporting a £0.4m forecast underspend at Month 10 for the services within this committee’s
remit, representing a favourable movement of £0.6m compared with Month 9. The position is driven
by lower-than-expected NNDR costs for Corporate Estates (£0.4m), along with various non-staffing
and staffing underspends (£0.2m). These variances offset in-year undelivered savings currently rated
Red in Table 5 and outlined in the savings section of this report. The future deliverability of these
savings is being reviewed as part of the current MTFS process.
39. Table 4 provides a detailed breakdown of the budget monitoring position by service area and shows
forecast changes for Earmarked Reserves, Provisions and Transformation Capitalisation.
SAVINGS (SELECT COMMITTEE PORTFOLIO)
40. The savings requirement for 2025/26 relating to the services overseen by this Committee is £ 7.0m,
as outlined in the Council’s budget strategy and detailed in Table 5 of this report, which provides a
breakdown of the savings position by directorate. Table 5 additionally presents the savings slippage
incorporated into the forecast position.
41. Of the savings identified within the Corporate Resources and Infrastructure select committee,
£5.5m (78%) are classified as banked or on track and £0.6m (9%) are reported as red and having
challenges in delivery, with mitigations being sought in -year where feasible. A further £0.9m (13%)
of savings are considered to be undeliverable and will be written out of the Council’s budget from
2026/27.
42. Finance is on target to achieve £0.9m (70%) of its planned savings. £0.2m (19%) of the savings are
facing significant delivery challenges and have been categorised as red and an additional £0.1m
(11%) of savings are considered undeliverable and will require remov al from the Council’s budget
from 2026/27. Further explanation of the £0.2m savings not being achieved this year is set out in
paragraphs 44-45 below.
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
43. Future of Financial Systems - £0.1m of this saving is planned to be delivered in future years but is
dependent on a review of council system licen ces with the remainder of this saving considered
undeliverable and proposed to be written out of the Council’s budget from 2026/27.
44. Increase MVF by 1% - a total of £ 0.1m was added to Managed Vacancy Factor ( MVF) budgets
across services within the finance directorate this year. The MVF budgets assumes a proportion of
posts will remain vacant during the year to generate an underspend; however, where these posts
are filled or covered by agency staff, the underspend s are not realised, meaning the MVF targets
cannot be achieved. As explained in paragraph 16, due to the high level of agency staff costs in
Finance, the staffing budget (inclusive of MVF) is not being achieved.
45. Of the £3.3m savings in Corporate Services, 92% (£3.0m) are banked or on track, 8% (£0.3m) face
potential delivery issues. Further explanation on the £0.3m savings not being achieved this year are
set out in paragraph 47 below.
46. Reshaping Customer Experience and Business Support; Phase 2 - The anticipated shortfall of
£0.3m in meeting the Resident Hub savings target is attributed to the scheduling of restructuring and
technology implementation. These will be delivered in full in the next financial year.
47. Within the Chief Executive’s Office directorate, 75% (£0.4m) of savings are banked or on track for
delivery and 12% (£0.07m) are currently marked as red, indicating a moderate risk of non -delivery
this year and 13% (£0.07m) savings are considered undeliverable and will require removal from the
Council’s budget from 2026/27 . Further detail on the £0.3m red saving is explained in paragraphs
48-49 below.
48. Human Resources Service Review - There is a shortfall of £0.1m against the Human Resources
savings target. This shortfall is due to the volume of work in this financial year and the need to
restructure to the team. As a result, part of the savings originally planned for this year will no longer
be deliverable in 2025/26.
49. Legal Fees and Charges - The delivery risk for this saving is primarily due to the Legal service’s
limited ability to influence specific income sources, such as those related to cost recovery and
complex criminal cases.
50. Within the Place directorate services overseen by this Committee, £1.132m (61%) of the savings
and interventions are currently classified as banked or on track for delivery, while £0.729m (39%)
are reported as facing potential challenges to successful implementation. The £0.729m is related to
shortfalls in income. The pressures come from Council Assets (£0.075m), Commercial Leases
(£0.200m) and £0.180m is due to delays in the implementation of new systems to support the
management of leases and a review of the use of assets. Options to increase lease income from the
Civic Centre are continuing to be explored. No movement from Month 9.
PERFORMANCE DATA
51. N/A
RESIDENT BENEFIT
52. 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 t ransparency and accountability,
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
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
53. This is primarily a finance report and the implications are set out in the main body of the report above.
LEGAL IMPLICATIONS
54. There are no direct legal implications arising from regular monitoring of the council’s finances by
select committees.
55. 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
56. NIL
APPENDICES
1 – Tables 3-5
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
Table 3 – 2025/26 Month 10 Budget Monitoring Position by Directorate
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
Table 4 – 2025/26 Month 10 Budget Monitoring Position by Service
Service Area Subjective Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions
Transformation
Capitalisation
Management
Action
Forecast
Outturn
Forecast
Variance
Current Month
Forecast
Variance Prior
Month
Change in
Variance
(£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000) (£'000)
Staffing 10,020 12,140 (85) 0 (443) (35) 11,577 1,557 1,613 (56)
Non-Staffing 66,065 66,217 0 0 0 0 66,217 152 473 (321)
Income (66,639) (66,986) 0 0 0 0 (66,986) (347) (278) (69)
9,446 11,370 (85) 0 (443) (35) 10,808 1,362 1,808 (446)
Staffing 997 1,339 0 0 0 0 1,339 342 340 2
Non-Staffing 15,183 15,255 500 0 0 0 15,755 572 572 0
Income (11,701) (11,478) 0 0 0 0 (11,478) 223 (58) 281
4,478 4,311 500 0 0 0 5,616 1,137 853 283
Staffing 1,093 1,795 0 0 0 0 1,795 702 685 17
Non-Staffing 19,911 21,123 0 0 0 0 21,123 1,212 1,354 (142)
Income (1,323) (361) 0 0 0 0 (361) 962 773 189
19,680 22,557 0 0 0 0 22,557 2,876 2,812 64
Staffing 469 340 0 0 0 0 340 (129) (128) (1)
Non-Staffing 25 7 0 0 0 0 7 (18) (17) (1)
Income 0 0 0 0 0 0 0 0 0 0
494 347 0 0 0 0 347 (147) (145) (2)
Staffing 12,579 15,614 (85) 0 (443) (35) 15,051 2,472 2,510 (38)
Non-Staffing 101,184 102,602 500 0 0 0 103,102 1,918 2,382 (464)
Income (79,663) (78,825) 0 0 0 0 (78,825) 838 437 401
34,100 39,391 415 0 (443) (35) 39,328 5,228 5,329 (101)
Staffing 0 0 0 0 0 0 0 0 (65) 65
Non-Staffing 0 65 0 0 (65) 0 0 0 65 (65)
Income 0 0 0 0 0 0 0 0 0 0
0 65 0 0 (65) 0 0 0 0 0
Staffing 1,022 1,312 0 0 (167) 0 1,145 123 139 (16)
Non-Staffing 6 (33) 0 0 0 0 (33) (39) (39) 0
Income (67) (141) 0 0 0 0 (141) (74) (22) (52)
962 1,138 0 0 (167) 0 971 10 78 (68)
Staffing 1,234 1,317 0 0 0 0 1,317 83 84 (1)
Non-Staffing 192 106 0 0 (18) 0 88 (104) (87) (17)
Income (224) (282) 0 0 0 0 (282) (58) (79) 21
1,202 1,140 0 0 (18) 0 1,123 (79) (81) 3
Staffing 236 1,612 0 0 (1,417) 0 195 (41) (40) (1)
Non-Staffing 0 0 0 0 0 0 0 0 0 0
Income 0 (38) 0 0 0 0 (38) (38) (38) 0
236 1,574 0 0 (1,417) 0 157 (79) (78) (1)
Staffing 1,197 1,015 0 0 0 0 1,015 (182) (176) (6)
Non-Staffing 131 379 0 0 (360) 0 19 (112) (106) (6)
Income (102) (102) 0 0 0 0 (102) 0 0 0
1,226 1,292 0 0 (360) 0 932 (294) (282) (12)
Staffing 4,520 5,054 0 0 0 0 5,054 534 545 (11)
Non-Staffing 273 388 0 0 0 0 388 115 116 (1)
Income (202) (386) 0 0 0 0 (386) (184) (184) 0
4,591 5,057 0 0 0 0 5,056 465 477 (12)
Staffing 2,708 2,703 0 0 0 0 2,703 (5) 0 (5)
Non-Staffing 7,659 8,108 0 0 (489) 0 7,619 (40) (40) 0
Income (50) (315) 0 0 0 0 (315) (265) (265) 0
10,317 10,496 0 0 (489) 0 10,007 (310) (304) (5)
Staffing 47 591 0 0 (545) 0 46 (1) (1) 0
Non-Staffing 0 1 0 0 0 0 1 1 1 0
Income 0 0 0 0 0 0 0 0 0 0
47 592 0 0 (545) 0 47 0 0 0
Staffing 10,964 13,604 0 0 (2,129) 0 11,475 511 486 25
Non-Staffing 8,261 9,014 0 0 (932) 0 8,082 (179) (90) (89)
Income (645) (1,264) 0 0 0 0 (1,264) (619) (588) (31)
18,580 21,354 0 0 (3,061) 0 18,293 (287) (192) (95)
Staffing 668 644 0 0 0 0 644 (24) (23) (1)
Non-Staffing 243 221 0 0 0 0 221 (22) (23) 1
Income (66) (68) 0 0 0 0 (68) (2) 0 (2)
845 797 0 0 0 0 797 (48) (46) (2)
Staffing 1,653 1,764 0 0 0 0 1,764 111 115 (4)
Non-Staffing 1,750 1,631 42 0 0 0 1,673 (77) (81) 4
Income (735) (801) 0 0 0 0 (801) (66) (67) 1
2,668 2,594 42 0 0 0 2,636 (32) (32) 1
Staffing 3,631 3,970 0 0 (203) 0 3,767 136 136 0
Non-Staffing 93 126 0 0 0 0 126 33 33 0
Income (783) (980) 0 0 0 0 (980) (197) (197) 0
2,941 3,116 0 0 (203) (120) 2,913 (28) (28) 0
Staffing 1,898 2,419 0 0 (187) 0 2,232 334 349 (15)
Non-Staffing 859 832 0 0 0 0 832 (27) (4) (23)
Income (99) (144) 0 0 0 0 (144) (45) (47) 2
2,658 3,108 0 0 (187) 0 2,920 262 298 (36)
Staffing 7,850 8,797 0 0 (390) 0 8,407 557 577 (20)
Non-Staffing 2,945 2,810 42 0 0 0 2,852 (93) (75) (18)
Income (1,683) (1,993) 0 0 0 0 (1,993) (310) (311) 1
9,112 9,614 42 0 (390) 0 9,266 154 191 (37)
Staffing 2,783 3,246 0 0 0 0 3,246 463 468 (5)
Non-Staffing 5,342 4,483 0 0 0 0 4,483 (859) (435) (424)
Income (6,061) (5,516) 0 0 0 0 (5,516) 545 701 (156)
2,065 2,213 0 0 0 0 2,213 149 734 (585)
Staffing 1,756 1,333 0 0 0 0 1,333 (423) (426) 3
Non-Staffing 6,780 6,774 0 0 0 149 6,923 143 200 (57)
Income (1,845) (1,933) 0 0 0 268 (1,665) 180 176 4
6,691 6,174 0 0 0 417 6,591 (100) (50) (50)
Staffing 2,718 2,468 0 0 0 0 2,468 (250) (177) (73)
Non-Staffing 3,535 3,537 0 0 0 (180) 3,357 (178) (188) 10
Income (3,602) (3,672) 0 0 0 0 (3,672) (70) (171) 101
2,651 2,333 0 0 0 (180) 2,153 (498) (536) 38
Staffing 7,257 7,047 0 0 0 0 7,047 (210) (135) (75)
Non-Staffing 15,657 14,794 0 0 0 (31) 14,763 (894) (423) (471)
Income (11,508) (11,121) 0 0 0 268 (10,853) 655 706 (51)
11,407 10,720 0 0 0 237 10,957 (449) 148 (597)
Grand Total 73,200 81,080 457 0 (3,894) 202 77,845 4,646 5,476 (830)
Human Resources
Chief Executive's
Office Total
Property Services
Operational Assets
Highways
Place Total
Legal Services
Business
Intelligence
Counter Fraud
Digital
Procurement and
Commissioning
Resident Hub
Technology
Transformation
Corporate Services
Total
Communications
Democratic
Services
Director Digital Data
& Technology
Director Strategic &
Operational
Finance
Strategic Finance
Statutory
Accounting
Investments and
Pensions
Internal Audit
Finance Total
Classification: Public
Corporate Resources & Infrastructure Select Committee – 7 April 2026
Table 5 – 2025/26 Savings Position by Directorate
Finance Cashflow Measures (100) (100) (100) (100)
Finance Future of Financial Systems - Full Year Effect (134) (100) (234) (100) (134) (234) 234
Finance Increase MVF by 1% (139) (139) (139) (139)
Finance Older People's Discount - Latest Demand (200) (200) (200) (200)
Finance Pension Payment Cashflow Measures (95) (95) (95) (95)
Finance Revenue & Benefits - Automations & Customer Contact (334) (334) (334) (334)
Finance ZBB Vacant Post Deletions (69) (69) (69) (69)
Finance Internal Audit Staffing Cost Reduction (73) (73) (73) (73)
(134) (1,110) (1,244) (871) 0 0 0 (239) (134) (1,244) 234
Corporate Services Digital & Intelligence Cost Rebasing Review (1,000) (1,000) (1,000) (1,000)
Corporate Services Digital and Technology Contract Review - phase 1 (43) (43) (43) (43)
Corporate Services Digital and Technology Contract Review - phase 2 (120) (120) (60) (60) (120)
Corporate Services Fees & Charges Inflationary Uplifts 122 122 122 122
Corporate Services Reshaping Customer Experience and Business Support -
phase 1 (1,340) (1,340) (1,340) (1,340)
Corporate Services Reshaping Customer Experience and Business Support -
phase 2 (536) (536) (207) (52) (277) (536) 277
Corporate Services Counter Fraud Funding Strategy (72) (72) (72) (72)
Corporate Services Counter Fraud: Review of Capability, Capacity and Activity (107) (107) (107) (107)
Corporate Services Increase MVF by 1% (217) (217) (217) (217)
0 (3,313) (3,313) (2,707) (329) 0 0 (277) 0 (3,313) 277
Chief Executive's Office Communications; Outsourcing of the Council's Film Office (60) (60) (41) (19) (60)
Chief Executive's Office Democratic Services; Registration Service Income
Maximisation (30) (30) (30) (30)
Chief Executive's Office Democratic Services; Remove Hard Copy Agendas for
Statutory Meetings (15) (15) (15) (15)
Chief Executive's Office Human Resources Service Review (143) (143) (70) (73) (143) 143
Chief Executive's Office Legal Fees and Charges Review (326) (326) (326) (326)
0 (574) (574) (86) (345) 0 0 (70) (73) (574) 143
Place Review of Civic Centre Operating Costs (274) (274) (274) (274) 274
Place Review of VSLP (50) (50) (50) (50)
Place Energy Consumption (928) (928) (928) (928)
Place Council Assets (75) (75) (75) (75) 75
Place Garage Voids (260) (260) (80) (180) (260) 180
Place Rateable Savings (65) (65) (65) (65)
Place Review of Commercial Leases (200) (200) (200) (200) 200
(1,252) (600) (1,852) (1,043) (80) 0 0 0 (729) (1,852) 729
(1,386) (5,598) (6,984) (4,707) (754) 0 0 (586) (936) (6,983) 1,383
Corporate Services Total
Finance Total
Place Total
Corporate Resources and Infrastructure Total
Chief Executive's Office Total
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.