Read the text of this document (7 pages)
Health and Social Care Select Committee – 16 September 2025
Classification: Public
BUDGET & SPENDING REPORT – SELECT COMMITTEE MONITORING
Committee name Health and Social Care Select Committee
Corporate Director(s)
responsible
Sandra Taylor Corporate Director Adult Social Care & Health
Daniel Kennedy, Corporate Director Homes & Communities
Papers with report None
Ward All
RECOMMENDATIONS
That the Health and Social Care Select Committee:
1. notes the 2024/25 Outturn position
2. notes the 2025/26 Month 2 budget monitoring position
HEADLINES
This 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 Finance Business Partners, will attend the meeting to
provide further details and clarifications.
2024/25 OUTTURN POSITION
The 2024/25 Outturn position reports an adverse variance against budget of £ 2.57m for the
services within the remit of this Committee.
Table 1 below provides an overview of the Committee’s outturn position by directorate. It includes
adjustments for Earmarked Reserves, Provisions and Transformation Capitalisation.
Health and Social Care Select Committee – 16 September 2025
Classification: Public
Table 1: 2024/25 Outturn by Directorate
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Forecast
Outturn Variance Month 10 Movement
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Expenditure 157,263 165,096 (20) (570) (734) 163,772 6,509 5,383 1,126
Income (46,245) (50,242) 281 0 0 (49,961) (3,716) (3,059) (657)
111,018 114,853 261 (570) (734) 113,811 2,793 2,324 469
Expenditure 7,481 5,324 0 0 (20) 5,305 (2,176) 1,738 (3,915)
Income (7,365) (5,411) 0 0 0 (5,411) 1,954 (1,807) 3,761
116 (87) 0 0 (20) (106) (223) (69) (154)
111,134 114,767 261 (570) (754) 113,704 2,570 2,255 315
Directorate
Adults & Health
Total Service Operating Budgets
Homes & Communities
Health and Social Care Select Committee – 16 September 2025
Classification: Public
Table 2 below provides a detailed breakdown of the Committee’s outturn by service area.
Table 2: 2024/25 Outturn by Service Area
The overspend of £2.57m is largely due to demand for adult social care services being materially higher than the amount included in the Council’s
budget strategy. Management action identified to contain an element of this spend by supplier management and containing annual uplifts t o a
value below the budgeted increase (with the budgeted increase being based on the ADASS value of 7.9% and CPI running signific antly below
this value at 3% in January 2025) has been successful. The overspend driven by ASC placements was £5.4m, with staffing underspends across
the service and other mitigating actions reducing the overall.
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Forecast
Outturn Variance Month 10 Movement
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Expenditure 2,850 3,387 0 0 0 3,387 537 620 (83)
Income (2,207) (3,035) 0 0 0 (3,035) (828) (689) (139)
643 352 0 0 0 352 (291) (70) (221)
Expenditure 10,388 9,837 0 0 (45) 9,792 (596) (700) 104
Income (778) (869) 0 0 0 (869) (91) 9 (100)
9,611 8,969 0 0 (45) 8,924 (687) (691) 4
Expenditure 4,590 4,080 0 0 (49) 4,031 (559) (529) (31)
Income (320) (337) 0 0 0 (337) (17) (17) (0)
4,270 3,743 0 0 (49) 3,694 (576) (545) (31)
Expenditure 6,672 5,615 0 0 (49) 5,565 (1,107) (856) (251)
Income (479) (480) 0 0 0 (480) (1) 0 (1)
6,193 5,135 0 0 (49) 5,086 (1,107) (856) (251)
Expenditure 9,575 9,742 (20) 0 0 9,722 147 (131) 279
Income (1,305) (2,075) 480 0 0 (1,595) (290) (31) (259)
8,270 7,667 460 0 0 8,127 (143) (162) 19
Expenditure 944 1,525 0 0 (590) 935 (9) 338 (347)
Income (5,077) (5,023) 274 0 0 (4,750) 328 (6) 334
(4,134) (3,498) 274 0 (590) (3,815) 319 332 (14)
Expenditure 2,054 1,974 0 0 0 1,974 (80) (101) 21
Income 0 0 0 0 0 0 0 0 0
2,054 1,974 0 0 0 1,974 (80) (101) 21
Expenditure 120,189 128,936 0 (570) 0 128,366 8,176 6,742 1,434
Income (36,079) (38,424) (472) 0 0 (38,896) (2,817) (2,325) (492)
84,110 90,512 (472) (570) 0 89,470 5,359 4,417 942
Expenditure 7,481 5,324 0 0 (20) 5,305 (2,176) 1,738 (3,915)
Income (7,365) (5,411) 0 0 0 (5,411) 1,954 (1,807) 3,761
116 (87) 0 0 (20) (106) (223) (69) (154)
111,134 114,767 261 (570) (754) 113,704 2,570 2,255 315
Adults & Health
Adults & Health
Adults & Health
OT Minor Adaptations and
Community Equipment
Dirctorate Service
Head of Health and Strategic
Partnership
Adults & Health ASC Placements
Total Service Operating Budgets
Head of Direct Care Provision (HSC)
Head of Learning Disability and
Mental Health Services
Head of Hospital and Localities
Services
Director of Health and Public Health
Director Adult Services and Health
Head of Safeguarding Adults
Adults & Health
Adults & Health
Homes & Communities
Adults & Health
Adults & Health
Health and Social Care Select Committee – 16 September 2025
Classification: Public
Table 3 provides a detailed breakdown of the 2024/25 savings position.
Table 3: 2024/25 Savings Outturn
2025/26 MONTH 2 BUDGET MONITORING POSITION
At Month 2 service operating budgets within the Committee’s remit are forecasting a net
overspend of £8.2m against budget.
Table 4 below provides an overview of the Committee’s Month 2 budget monitoring position by directorate. It includes adjustments for Earmarked
Reserves, Provisions and Transformation Capitalisation.
Table 4: 2025/26 Month 2 Budget Monitoring by Directorate
Table 5 below provides a detailed breakdown of the Committee’s outturn by service area.
Total
Total B G A1 A2 R W/O New W/O
Funded 2024/25
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Corporate Director Adult Services and Health Mental Health COVID-19 Recovery Strategy (500) (500) (500)
Corporate Director Adult Services and Health Post-Pandemic Reablement (500) (500) (500)
Corporate Director Adult Services and Health Care Diagnostic Equipment (150) (150) (150)
Corporate Director Adult Services and Health Telecare (54) (54) (54)
Corporate Director Homes & Communities Community & Voluntary Grants (175) (175) (175)
Grand Total (1,379) (1,204) 0 (175) 0 0 0 0 (1,379)
RAG Rating 2024/25 & B/fwd savings
Directorate Saving Description
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Forecast
Outturn Variance Month 1 Movement
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Expenditure 158,365 166,492 (467) 0 (180) 165,845 7,480 0 7,480
Income (45,249) (45,751) 1,307 0 0 (44,443) 806 0 806
113,116 120,741 840 0 (180) 121,402 8,286 0 8,286
Expenditure 5,321 5,690 0 0 0 5,690 369 0 369
Income (5,247) (5,705) 0 0 0 (5,705) (458) 0 (458)
74 (15) 0 0 0 (15) (89) 0 (89)
113,190 120,726 840 0 (180) 121,387 8,197 0 8,197
Directorate
Adults & Health
Total Service Operating Budgets
Homes & Communities
Health and Social Care Select Committee – 16 September 2025
Classification: Public
Table 5: 2025/26 Month 2 Budget Monitoring by Service Area
An overspend of £8.2m is forecast at Month 2, with ASC placements forecasting a pressure of £8.8m. The service is able to partly mitigate this
through reductions in staffing forecasts and holding vacant posts. This position is driven by the ongoing and unrelenting growing demand for the
service since the pandemic, with all client groups reporting ongoing exceptional demand in 2025/26 . To date, client numbers have grown by
1.5% in the first two months of the year, which on a straight-line basis would project growth to be 9% by the end of the year.
The savings requirement for 2025/26 is £7.7m. This is shown in table 6 below.
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Forecast
Outturn Variance Month 1 Movement
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Expenditure 2,859 3,372 0 0 0 3,372 513 0 513
Income (2,387) (2,911) 0 0 0 (2,911) (524) 0 (524)
472 461 0 0 0 461 (11) 0 (11)
Expenditure 9,479 9,642 0 0 0 9,642 163 0 163
Income (701) (670) 0 0 0 (670) 31 0 31
8,778 8,972 0 0 0 8,972 194 0 194
Expenditure 4,646 4,403 0 0 0 4,403 (243) 0 (243)
Income (361) (361) 0 0 0 (361) 0 0 0
4,285 4,042 0 0 0 4,042 (243) 0 (243)
Expenditure 6,127 5,718 0 0 0 5,718 (409) 0 (409)
Income (47) (47) 0 0 0 (47) 0 0 0
6,080 5,671 0 0 0 5,671 (409) 0 (409)
Expenditure 10,981 10,170 (467) 0 0 9,702 (1,279) 0 (1,279)
Income (1,555) (1,585) 1,307 0 0 (277) 1,278 0 1,278
9,426 8,585 840 0 0 9,425 (1) 0 (1)
Expenditure (3,818) 1,986 0 0 (180) 1,807 5,625 0 5,625
Income (4,637) (4,640) 0 0 0 (4,640) (3) 0 (3)
(8,455) (2,654) 0 0 (180) (2,833) 5,622 0 5,622
Expenditure 2,067 2,039 0 0 0 2,039 (28) 0 (28)
Income 0 0 0 0 0 0 0 0 0
2,067 2,039 0 0 0 2,039 (28) 0 (28)
Expenditure 126,026 129,162 0 0 0 129,162 3,136 0 3,136
Income (35,561) (35,537) 0 0 0 (35,537) 24 0 24
90,465 93,625 0 0 0 93,625 3,160 0 3,160
Expenditure 5,321 5,690 0 0 0 5,690 369 0 369
Income (5,247) (5,705) 0 0 0 (5,705) (458) 0 (458)
74 (15) 0 0 0 (15) (89) 0 (89)
113,190 120,726 840 0 (180) 121,387 8,197 0 8,197
Directorate Service
Adults & Health OT Minor Adaptations and
Community Equipment
Adults & Health Head of Direct Care Provision (HSC)
Adults & Health Head of Learning Disability and
Mental Health Services
Adults & Health Head of Hospital and Localities
Services
Adults & Health Director of Health and Public Health
Homes & Communities Head of Health and Strategic
Partnership
Total Service Operating Budgets
Adults & Health Director Adult Services and Health
Adults & Health Head of Safeguarding Adults
Adults & Health ASC Placements
Health and Social Care Select Committee – 16 September 2025
Classification: Public
Table 6: 2025/26 Month 2 Savings
RAG Rating 2025/26 & B/fwd savings
Portfolio Total B G A1 A2 R W/O
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Corporate Director Adult S ervices and HealthHealth & S ocial CareAcquisition of Care home (550) (336) (214) (550)
Corporate Director Adult S ervices and HealthHealth & S ocial CareAI Digitisation of Operational S ocial Work Practices (548) (343) (205) (548)
Corporate Director Adult S ervices and HealthHealth & S ocial CareCare Diagnostic E quipment (150) (150) (150)
Corporate Director Adult S ervices and HealthHealth & S ocial CareCreation of a care company for temporary staff via an S PV (277) (277) (277)
Corporate Director Adult S ervices and HealthHealth & S ocial CareImplementation of Ask S AR A (150) (150) (150)
Corporate Director Adult S ervices and HealthHealth & S ocial CareIncrease MVF by 1% (146) (146) (146)
Corporate Director Adult S ervices and HealthHealth & S ocial CareLease Income for S exual Health Clinics (250) (250) (250)
Corporate Director Adult S ervices and HealthHealth & S ocial CarePost 16 T ransport (624) (583) (41) (624)
Corporate Director Adult S ervices and HealthHealth & S ocial CareProposal to decant Lowdell Close R egistered Care home due to safety concerns (200) (200) (200)
Corporate Director Adult S ervices and HealthHealth & S ocial CareR e-negotiation of S ocial Care contracts (1,739) (870) (870) (1,739)
Corporate Director Adult S ervices and HealthHealth & S ocial CareR eview of third sector Carers contract value in S ocial Care (172) (172) (172)
Corporate Director Adult S ervices and HealthHealth & S ocial CareR eview of third sector Information, Advice and G uidance contract value in S ocial Care (170) (170) (170)
Corporate Director Adult S ervices and HealthHealth & S ocial CareS ection 117 Funding split with ICB (2,031) (1,016) (1,016) (2,031)
Corporate Director Adult S ervices and HealthHealth & S ocial CareUse of Disabled Facilities G rant (300) (180) (120) (300)
Corporate Director Adult S ervices and HealthHealth & S ocial CareVacant Post R eview (283) (283) (283)
Corporate Budgets Health & S ocial CareDecentralised Operating Model for Corporate Policy & Projects (77) (77) (77)
G rand T otal (7,667) (825) (1,442) (3,318) (2,005) (77) 0 (7,667)
Directorate Description
Total
2025/26
Health and Social Care Select Committee – 16 September 2025
Classification: Public
PERFORMANCE DATA
N/A
RESIDENT BENEFIT
Regular monitoring of financial performance ensures that spending and savings targets are met,
which supports 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
This is primarily a finance report, and the implications are set out in the main body of the report
above.
LEGAL IMPLICATIONS
There are no direct legal implications arising from regular monitoring of the council’s finances by
select committees.
Democratic Services advise that effective overview and scrutiny arrangements require access to
the information under the committee’s purview and, in accordance with the 2024 S tatutory
Scrutiny Guidance, such information includes finance and risk information from the Council, and
its partners where relevant.
BACKGROUND PAPERS
NIL
APPENDICES
NIL
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.