Read the text of this document (5 pages)
Health and Social Care Select Committee – 20 January 2026
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
Papers with report None
Ward All
RECOMMENDATION
That the Health and Social Care Select Committee notes the 2025/26 Month 7 budget
monitoring position.
HEADLINES
This report provides an update on the 2025/26 Month 7 budget monitoring position relevant to the
Select Committee. The Corporate Director, supported by their Finance Business Partners, will
attend the meeting to provide further details and clarifications.
2025/26 MONTH 7 BUDGET MONITORING POSITION
At Month 7 service operating budgets within the Committee’s remit are forecasting a net
overspend of £4.7m against budget. This is a favourable movement of £0.2m from the restated
Month 6 position.
The forecast overspend of £4.7m, is the result of adult social care placements forecasting a
pressure of £7.2m offset by a £1.6m underspend against SEND Transport and further mitigations
of £0.9m through reductions in staff forecasts and holding vacant posts. This position is driven by
the ongoing and unrelenting growth in demand for the service since the pandemic, with all client
groups reporting ongoing exceptional demand in 2025/26. To date, client numbers continue to
grow above the budgeted position, particularly in Learning Disabilities and Mental Health services.
The underspend in SEND Transport is driven by a more economical procurement of personal
assistants and maximising efficiencies through the mix of delivery options. The movement against
the prior month’s forecast is primarily driven by improvements within the SEND Transport
forecast.
Table 1 provides an overview of the Committee’s Month 7 budget monitoring position. It includes
adjustments for Earmarked Reserves, Provisions and Transformation Capitalisation.
Table 2 provides a detailed breakdown of the Committee’s outturn by service area.
2025/26 SAVINGS
For the services within the remit of this Committee, the savings requirement for 2025/26 is £8.3m.
At Month 7, £3.8mm (46%) of the savings and interventions are being recorded as banked or on
track for delivery, with a further £0.7m (9%) being at initial stages of delivery. £3.8m (45%) of the
Health and Social Care Select Committee – 20 January 2026
Classification: Public
savings are reported at risk in 2025/26, including £1.7m expected to slip into 2026/27.
Table 3 provides a detailed breakdown of the 2025/26 Month 7 savings position.
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
Appendix A – Tables 1-3
Health and Social Care Select Committee – 20 January 2026
Classification: Public
Appendix A – Tables 1-3
Table 1: 2025/26 Month 7 Budget Monitoring
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Forecast
Outturn
Final Forecast
Variance
Forecast
Variance Month
6
Change in
Variance
A1: Staffing Costs 24,650 22,649 0 0 (80) 22,569 (2,080) (1,627) (453)
A2: NonStaffing Costs 160,529 169,279 0 0 0 169,279 8,749 8,737 12
A3: Grants Fees & Other Income (84,287) (84,952) (1,253) 0 0 (86,205) (1,920) (2,141) 221
Total Service Operating Budgets 100,892 106,976 (1,253) 0 (80) 105,643 4,749 4,969 (220)
R3: Executive Director Adult
Services and Health
Health and Social Care Select Committee – 20 January 2026
Classification: Public
Table 2: 2025/26 Month 7 Budget Monitoring by Service Area
Approved
Budget
Underlying
Forecast
Earmarked
Reserves Provisions Transformation
Capitalisation
Forecast
Outturn
Final Forecast
Variance
Forecast
Variance Month
6
Change in
Variance
A1: Staffing Costs 0 224 0 0 0 224 224 0 224
A2: NonStaffing Costs 474 451 0 0 0 451 (23) (23) 0
A3: Grants Fees & Other Income (332) (286) 0 0 0 (286) 45 (79) 124
Sub-Total 142 389 0 0 0 389 246 (102) 348
A1: Staffing Costs 7,980 7,527 0 0 0 7,527 (453) (407) (46)
A2: NonStaffing Costs 1,517 1,681 0 0 0 1,681 163 111 52
A3: Grants Fees & Other Income (625) (732) 0 0 0 (732) (107) (90) (17)
Sub-Total 8,872 8,476 0 0 0 8,476 (397) (386) (11)
A1: Staffing Costs 138 607 0 0 0 607 469 477 (8)
A2: NonStaffing Costs 5,018 5,329 0 0 0 5,329 311 328 (17)
A3: Grants Fees & Other Income (93) (430) (600) 0 0 (1,030) (937) (999) 62
Sub-Total 5,063 5,506 (600) 0 0 4,906 (157) (194) 37
A1: Staffing Costs 0 35 0 0 0 35 35 37 (2)
A2: NonStaffing Costs 336 452 0 0 0 452 116 108 8
A3: Grants Fees & Other Income 0 0 0 0 0 - 0 0 0
Sub-Total 336 487 0 0 0 487 151 145 6
A1: Staffing Costs 325 0 0 0 0 - (325) (179) (146)
A2: NonStaffing Costs 860 935 0 0 0 935 75 75 0
A3: Grants Fees & Other Income 0 (47) 0 0 0 (47) (47) 0 (47)
Sub-Total 1,185 888 0 0 0 888 (297) (104) (193)
A1: Staffing Costs 709 869 0 0 0 869 160 196 (36)
A2: NonStaffing Costs 10,289 10,739 0 0 0 10,739 450 366 84
A3: Grants Fees & Other Income (22,437) (22,394) (653) 0 0 (23,047) (610) (562) (48)
Sub-Total (11,439) (10,786) (653) 0 0 (11,439) 0 0 0
A1: Staffing Costs 41 140 0 0 (80) 60 20 31 (11)
A2: NonStaffing Costs 1,129 1,624 0 0 0 1,624 494 495 (1)
A3: Grants Fees & Other Income (22,518) (22,521) 0 0 0 (22,521) (4) (4) 0
Sub-Total (21,348) (20,757) 0 0 (80) (20,837) 510 522 (12)
A1: Staffing Costs 0 0 0 0 0 0 0 59 (59)
A2: NonStaffing Costs 691 700 0 0 0 700 9 5 4
A3: Grants Fees & Other Income 0 0 0 0 0 0 0 0 0
Sub-Total 691 700 0 0 0 700 9 64 (55)
A1: Staffing Costs 45 44 0 0 0 44 (1) (1) 0
A2: NonStaffing Costs 126,224 133,697 0 0 0 133,697 7,473 7,294 179
A3: Grants Fees & Other Income (35,315) (35,540) 0 0 0 (35,540) (225) (12) (213)
Sub-Total 90,954 98,201 0 0 0 98,201 7,247 7,281 (34)
A1: Staffing Costs 4,948 4,048 0 0 0 4,048 (900) (755) (145)
A2: NonStaffing Costs 10,806 10,112 0 0 0 10,112 (693) (396) (297)
A3: Grants Fees & Other Income (320) (370) 0 0 0 (370) (50) (46) (4)
Sub-Total 15,434 13,790 0 0 0 13,790 (1,643) (1,197) (446)
A1: Staffing Costs 4,543 4,101 0 0 0 4,101 (442) (398) (44)
A2: NonStaffing Costs 2,427 2,762 0 0 0 2,762 335 335 0
A3: Grants Fees & Other Income (2,400) (2,624) 0 0 0 (2,624) (224) (349) 125
Sub-Total 4,570 4,239 0 0 0 4,239 (331) (412) 81
A1: Staffing Costs 5,921 5,045 0 0 0 5,045 (876) (692) (184)
A2: NonStaffing Costs 758 797 0 0 0 797 39 39 0
A3: Grants Fees & Other Income (247) (8) 0 0 0 (8) 239 0 239
Sub-Total 6,432 5,834 0 0 0 5,834 (598) (653) 55
A1: Staffing Costs 0 9 0 0 0 9 9 5 4
A2: NonStaffing Costs 0 0 0 0 0 0 0 0 0
A3: Grants Fees & Other Income 0 0 0 0 0 0 0 0 0
Sub-Total 0 9 0 0 0 9 9 5 4
A1: Staffing Costs 24,650 22,649 0 0 (80) 22,569 (2,080) (1,627) (453)
A2: NonStaffing Costs 160,529 169,279 0 0 0 169,279 8,749 8,737 12
A3: Grants Fees & Other Income (84,287) (84,952) (1,253) 0 0 (86,205) (1,920) (2,141) 221
Sub-Total 100,892 106,976 (1,253) 0 (80) 105,643 4,749 4,969 (220)
R30: Closed Codes
Corporate Director Social
Care
R3: Executive Director Adult
Services and Health
R3A: A Head of Direct Care
Provision CFE
R3B: Immediate Response
Service
R3C: Sustained Support
Service
R37: Director Adult
Services and Health
R38: Head of Safeguarding
Adults
R39: ASC Placements
R34: Head of Learning
Disability and Mental Health
Services
R35: Head of Hospital and
Localities Services
R36: Director of Health and
Public Health
R31: OT Minor Adaptations
and Community Equipment
R32: Head of Direct Care
Provision HSC
R33: Head of Child & Family
Development CFE
Health and Social Care Select Committee – 20 January 2026
Classification: Public
Table 3: 2025/26 Month 7 Savings
RAG Rating 2025/26 & B/fwd savings
Total B G A1 A2 R W/O
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Mortuary - Provision of E xternal T raining (10) (10) (10)
R eview of E arly Y ears Operating Model (130) (130) (130)
Acquisition of Care home (550) (550) (550)
AI Digitisation of Operational S ocial Work Practices (548) (548) (548)
Care Diagnostic E quipment (150) (150) (150)
Child and Family S upport S ervice S taffing R eview (182) (182) (182)
Creation of a care company for temporary staff via an S PV (277) (277) (277)
Implementation of Ask S AR A (150) (150) (150)
Increase MVF by 1% (146) (146) (146)
Lease Income for S exual Health Clinics (250) (250) (250)
Post 16 T ransport (624) (624) (624)
Proposal to decant Lowdell Close R egistered Care home due to safety concerns (200) (200) (200)
R e-negotiation of S ocial Care contracts (1,739) (1,739) (1,739)
R eview and change in the catering services offer for E xtra Care, Day R esources & E arly Y ears services (217) (118) (99) (217)
R eview of E arly Y ears Operating Model (Additional) - Lease Income (93) (93) (93)
R eview of E arly Y ears Operating Model (Additional) - R esidual E Y Budget (94) (94) (94)
R eview of third sector Carers contract value in S ocial Care (172) (172) (172)
R eview of third sector Information, Advice and G uidance contract value in S ocial Care (170) (170) (170)
S ection 117 Funding split with ICB (2,031) (2,031) (2,031)
Use of Disabled Facilities G rant (300) (300) (300)
Vacant Post R eview (283) (283) (283)
(8,316) (3,127) (700) (626) (93) (2,031) (1,739) (8,316)
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.