Read the text of this document (6 pages)
Appendix B - General Fund Capital Programme (Per 05 - August 2026)
Project Name Expenditure or Funding
Source
Approved
Budget
2026/27
(£,000's)
Approved
Budget
2027/28
(£,000's)
Approved
Budget
2028/29
(£,000's)
Forecast
2026/27
(£,000's)
Forecast
2027/28
(£,000's)
Forecast
2028/29
(£,000's)
Forecast
Variance
2026/27
(£,000's)
Forecast
Variance
2027/28
(£,000's)
Forecast
Variance
2028/29
(£,000's)
Hillingdon Water Sports Facility & Activity Centre a - Expenditure 15,208 6,234 7,000 7,800 6,442 7,000 (7,408) 208 -
Hillingdon Water Sports Facility & Activity Centre b - Grant & Other Contribs (15,208) (6,234) (7,000) (7,800) (6,442) (7,000) 7,408 (208) -
Cedars and Grainges a - Expenditure 250 2,500 5,000 250 2,500 5,000 - - -
Cedars and Grainges b - Prudential Borrowing (250) (2,500) (5,000) (250) (2,500) (5,000) - - -
Refurbishment of Crematorium a - Expenditure 1,640 4,000 4,240 640 5,000 4,240 (1,000) 1,000 -
Refurbishment of Crematorium b - Grant & Other Contribs (594) (1,800) (900) (213) (1,667) (900) 381 133 -
Refurbishment of Crematorium b - Prudential Borrowing (1,046) (2,200) (3,340) (427) (3,333) (3,340) 619 (1,133) -
Redevelopment of 1-10 Nelson Lane GF a - Expenditure 1,000 2,450 2,500 1,000 2,450 2,500 - - -
Redevelopment of 1-10 Nelson Lane GF b - Prudential Borrowing (1,000) (2,450) (2,500) (1,000) (2,450) (2,500) - - -
Civic Centre Transformation a - Expenditure 3,500 - - 3,500 - - - - -
Civic Centre Transformation b - Prudential Borrowing (3,500) - - (3,500) - - - - -
Garage Site Refurbishment a - Expenditure 1,000 1,000 850 1,000 1,000 850 - - -
Garage Site Refurbishment b - Prudential Borrowing (1,000) (1,000) (850) (1,000) (1,000) (850) - - -
Yiewsley/Otterfield Library a - Expenditure 2,157 53 - 2,157 53 - - - -
Yiewsley/Otterfield Library b - Prudential Borrowing (2,157) (53) - (2,157) (53) - - - -
Hayes Canal Project a - Expenditure 750 - - 750 - - - - -
Hayes Canal Project b - Grant & Other Contribs (750) - - (750) - - - - -
Harlington Road Fuel Pumps and Canopy Replacement a - Expenditure 1,008 15 - 234 789 - (774) 774 -
Harlington Road Fuel Pumps and Canopy Replacement b - Prudential Borrowing (1,008) (15) - (234) (789) - 774 (774) -
Motor Vehicle Workshop - Relocation a - Expenditure 700 - - 700 - - - - -
Motor Vehicle Workshop - Relocation b - Prudential Borrowing (700) - - (700) - - - - -
Jubilee Leisure Centre, West Drayton a - Expenditure 607 - - 1,750 - - 1,143 - -
Jubilee Leisure Centre, West Drayton b - Prudential Borrowing (607) - - (1,750) - - (1,143) - -
Carbon Initiatives a - Expenditure 500 - - 1,500 - - 1,000 - -
Carbon Initiatives b - s106 (500) - - (1,500) - - (1,000) - -
Flood Alleviation a - Expenditure 300 50 - 250 100 - (50) 50 -
Flood Alleviation b - Grant & Other Contribs (300) (50) - (250) (100) - 50 (50) -
St Martins Approach (Former Citizens Advice Bureau Site) a - Expenditure 300 - - 300 - - - - -
St Martins Approach (Former Citizens Advice Bureau Site) b - Prudential Borrowing (300) - - (300) - - - - -
Cranford Park Heritage a - Expenditure 502 - - 552 - - 50 - -
Cranford Park Heritage b - Prudential Borrowing (502) - - (552) - - (50) - -
Parking Services Improvements a - Expenditure 302 - - 361 - - 59 - -
Parking Services Improvements b - Prudential Borrowing (302) - - (361) - - (59) - -
Endeavours Sea Scouts New build a - Expenditure 60 - - 60 - - - - -
Endeavours Sea Scouts New build b - Grant & Other Contribs (60) - - (60) - - - - -
Youth Provision 2nd Ickenham Scouts Group a - Expenditure 348 - - 348 - - - - -
Youth Provision 2nd Ickenham Scouts Group b - Grant & Other Contribs (348) - - (348) - - - - -
Ruislip 2nd/9th Scout Group - Funding for New Scout Hut a - Expenditure 131 131 - - - - -
Ruislip 2nd/9th Scout Group - Funding for New Scout Hut b - Prudential Borrowing (131) (131) - - - - -
Uxbridge Cemetery Gatehouse & Chapel Refurbishment a - Expenditure 22 - - 22 - - - - -
Uxbridge Cemetery Gatehouse & Chapel Refurbishment b - Prudential Borrowing (22) - - (22) - - - - -
River Restoration Projects a - Expenditure 255 177 78 - (78) 78 -
River Restoration Projects b - Grant & Other Contribs (255) (177) (78) - 78 (78) -
New Years Green Lane Extension a - Expenditure - 13 - - 13 - -
New Years Green Lane Extension b - Prudential Borrowing - (13) - - (13) - -
Asha Day Centre Refurbishment a - Expenditure - - - - - - -
Appendix B - General Fund Capital Programme (Per 05 - August 2026)
Project Name Expenditure or Funding
Source
Approved
Budget
2026/27
(£,000's)
Approved
Budget
2027/28
(£,000's)
Approved
Budget
2028/29
(£,000's)
Forecast
2026/27
(£,000's)
Forecast
2027/28
(£,000's)
Forecast
2028/29
(£,000's)
Forecast
Variance
2026/27
(£,000's)
Forecast
Variance
2027/28
(£,000's)
Forecast
Variance
2028/29
(£,000's)
Asha Day Centre Refurbishment b - Prudential Borrowing - - - - - - -
Battle of Britain Bunker Water Mitigation Work a - Expenditure - - - - - - -
Battle of Britain Bunker Water Mitigation Work b - Prudential Borrowing - - - - - - -
Uxbridge Mortuary Extension a - Expenditure - - - - - - -
Uxbridge Mortuary Extension b - Prudential Borrowing - - - - - - -
Waste Services Improvements a - Expenditure - - - - - - -
Waste Services Improvements b - Prudential Borrowing - - - - - - -
Botwell Leisure Centre Adaptations a - Expenditure - - - - - - -
Botwell Leisure Centre Adaptations b - Prudential Borrowing - - - - - - -
Green Spaces Machinery a - Expenditure - 243 - - 243 - -
Green Spaces Machinery b - Prudential Borrowing - (243) - - (243) - -
Residents Services Gross Expenditure 30,540 16,302 19,590 23,738 18,412 19,590 (6,802) 2,110 -
SRP/ SEND Meadow High School - Northwood Road a - Expenditure 19,207 380 - 19,207 380 - - - -
SRP/ SEND Meadow High School - Northwood Road b - Prudential Borrowing (19,207) (380) - (19,207) (380) - - - -
Secondary School Expansions a - Expenditure 8,649 214 - 8,649 214 - - - -
Secondary School Expansions b - Grant & Other Contribs (8,649) (214) - (8,649) (214) - - - -
SRP / SEND Meadow School - Royal Lane a - Expenditure 822 - - 822 - - - - -
SRP / SEND Meadow School - Royal Lane b - Prudential Borrowing (822) - - (822) - - - - -
Staying Close Project - Children's Respite a - Expenditure 585 362 223 - (223) 223 -
Staying Close Project - Children's Respite b - Prudential Borrowing (585) (362) (223) - 223 (223) -
Charville Lane - Children Specialist House a - Expenditure 377 - - 377 - - - - -
Charville Lane - Children Specialist House b - Prudential Borrowing (377) - - (377) - - - - -
SRP / SEND a - Expenditure 17 - - 17 - -
SRP / SEND b - Prudential Borrowing (17) - - (17) - -
Children's & Young People Services Gross Expenditure 29,640 594 - 29,434 817 - (206) 223 -
Preliminary Works - Civic Centre Car Park Development a - Expenditure 488 - - 488 - - - - -
Preliminary Works - Civic Centre Car Park Development b - Prudential Borrowing (488) - - (488) - - - - -
Investment in Care Home Capacity a - Expenditure 9,512 10,000 - 2,000 17,512 - (7,512) 7,512 -
Investment in Care Home Capacity b - Prudential Borrowing (9,512) (7,500) - (2,000) (15,012) - 7,512 (7,512) -
Investment in Care Home Capacity b - Grant & Other Contribs - (2,500) - - (2,500) - - - -
Adult Social Care & Health Gross Expenditure 10,000 10,000 - 2,488 17,512 - (7,512) 7,512 -
Major Projects Gross Expenditure 70,180 26,896 19,590 55,660 36,741 19,590 (14,520) 9,845 -
Highways Structural Works a - Expenditure 8,207 8,446 8,690 8,207 8,446 8,690 - - -
Highways Structural Works b - Grant & Other Contribs (3,207) (3,446) (3,690) (3,207) (3,446) (3,690) - - -
Highways Structural Works b - Prudential Borrowing (5,000) (5,000) (5,000) (5,000) (5,000) (5,000) - - -
Highways Section 106 Projects a - Expenditure - - - 99 - - 99 - -
Highways Section 106 Projects b - s106 - - - (99) - - (99) - -
Vehicle Replacement Programme a - Expenditure 2,689 7,766 4,684 2,689 7,766 4,684 - - -
Vehicle Replacement Programme b - Prudential Borrowing (2,689) (7,766) (4,684) (2,689) (7,766) (4,684) - - -
Disabled Facilities Grant a - Expenditure 6,585 2,146 2,146 2,146 6,585 2,146 (4,439) 4,439 -
Disabled Facilities Grant b - Grant & Other Contribs (6,585) (2,146) (2,146) (2,146) (6,585) (2,146) 4,439 (4,439) -
Shopping Parades Initiatives a - Expenditure - - - 23 - - 23 - -
Shopping Parades Initiatives b - Grant & Other Contribs - - - (23) - - (23) - -
Property Works Programme a - Expenditure 1,840 1,480 1,520 1,840 1,480 1,520 - - -
Property Works Programme b - Prudential Borrowing (1,840) (1,480) (1,520) (1,840) (1,480) (1,520) - - -
Transport for London Funded Schemes a - Expenditure 1,458 1,458 1,458 1,949 1,458 1,458 491 - -
Appendix B - General Fund Capital Programme (Per 05 - August 2026)
Project Name Expenditure or Funding
Source
Approved
Budget
2026/27
(£,000's)
Approved
Budget
2027/28
(£,000's)
Approved
Budget
2028/29
(£,000's)
Forecast
2026/27
(£,000's)
Forecast
2027/28
(£,000's)
Forecast
2028/29
(£,000's)
Forecast
Variance
2026/27
(£,000's)
Forecast
Variance
2027/28
(£,000's)
Forecast
Variance
2028/29
(£,000's)
Transport for London Funded Schemes b - Grant & Other Contribs (1,458) (1,458) (1,458) (1,949) (1,458) (1,458) (491) - -
Replacement of Street Light Columns a - Expenditure 600 600 600 600 600 600 - - -
Replacement of Street Light Columns b - Prudential Borrowing (600) (600) (600) (600) (600) (600) - - -
Highways Bridges and Structures a - Expenditure 400 400 400 400 400 400 - - -
Highways Bridges and Structures b - Prudential Borrowing (400) (400) (400) (400) (400) (400) - - -
CCTV Programme a - Expenditure 409 462 262 409 462 262 - - -
CCTV Programme b - Prudential Borrowing (409) (462) (262) (409) (462) (262) - - -
Beck Theatre Planned Works a - Expenditure 462 168 132 462 168 132 - - -
Beck Theatre Planned Works b - Prudential Borrowing (462) (168) (132) (462) (168) (132) - - -
Playground Refurbishment Programme a - Expenditure 200 200 200 200 200 200 - - -
Playground Refurbishment Programme b - Prudential Borrowing (200) (200) (200) (200) (200) (200) - - -
Road Safety a - Expenditure 120 120 120 120 120 120 - - -
Road Safety b - Prudential Borrowing (120) (120) (120) (120) (120) (120) - - -
HS2 Amenity Fund a - Expenditure - - - 39 - - 39 - -
HS2 Amenity Fund b - Prudential Borrowing - - - (39) - - (39) - -
Chrysalis Programme a - Expenditure 90 - - 70 - - (20) - -
Chrysalis Programme b - Prudential Borrowing (90) - - (70) - - 20 - -
Environmental and Recreational Initiatives - Green Spaces a - Expenditure 59 - - 59 - - - - -
Environmental and Recreational Initiatives - Green Spaces b - Prudential Borrowing (59) - - (59) - - - - -
Bowls Club Refurbishment a - Expenditure - - - - - - - - -
Bowls Club Refurbishment b - Prudential Borrowing - - - - - - - - -
UK Shared Prosperity Fund (UKSPF) 2025-26 a - Expenditure - - - 181 - - 181 - -
UK Shared Prosperity Fund (UKSPF) 2025-26 b - Grant & Other Contribs - - - (181) - - (181) - -
Good Growth Fund 2025/26 a - Expenditure - - - 23 - - 23 - -
Good Growth Fund 2025/26 b - Grant & Other Contribs - - - (23) - - (23) - -
HS2 Road Safety Fund a - Expenditure - - - 0 - - 0 - -
HS2 Road Safety Fund b - Grant & Other Contribs - - - (0) - - (0) - -
S106 Green Spaces a - Expenditure - - - 1 - - 1 - -
S106 Green Spaces b - s106 - - - (1) - - (1) - -
Leisure Centre Refurbishment a - Expenditure 100 100 100 100 100 100 - - -
Leisure Centre Refurbishment b - Prudential Borrowing (100) (100) (100) (100) (100) (100) - - -
16th Apr - Northwood & Pinner Health Centre – Highways Accessibility Works a - Expenditure 76 - - 76 - - - - -
16th Apr - Northwood & Pinner Health Centre – Highways Accessibility Works b - s106 (76) - - (76) - - - - -
30th Mar - Contrib to NHS, Health Centre former Cottage Hospital Site a - Expenditure 108 - - - - - (108) - -
30th Mar - Contrib to NHS, Health Centre former Cottage Hospital Site b - s106 (108) - - - - - 108 - -
Residents Services Gross Expenditure 23,403 23,346 20,312 19,693 27,785 20,312 (3,710) 4,439 -
School Building Condition Works a - Expenditure 15,305 3,000 3,000 4,500 13,805 3,000 (10,805) 10,805 -
School Building Condition Works b - Grant & Other Contribs (15,305) (3,000) (3,000) (4,500) (13,805) (3,000) 10,805 (10,805) -
Musical Instruments, Equipment & Technology a - Expenditure 147 147 - - - - -
Musical Instruments, Equipment & Technology b - Grant & Other Contribs (147) (147) - - - - -
Devolved Capital to Schools a - Expenditure 2,000 2,000 2,000 2,000 2,000 2,000 - - -
Devolved Capital to Schools b - Grant & Other Contribs (2,000) (2,000) (2,000) (2,000) (2,000) (2,000) - - -
S106 Schools a - Expenditure 50 50 - - - - -
S106 Schools b - s106 (50) (50) - - - - -
EY & Wraparound Program a - Expenditure 193 193 - - - - -
EY & Wraparound Program b - Grant & Other Contribs (193) (193) - - - - -
Appendix B - General Fund Capital Programme (Per 05 - August 2026)
Project Name Expenditure or Funding
Source
Approved
Budget
2026/27
(£,000's)
Approved
Budget
2027/28
(£,000's)
Approved
Budget
2028/29
(£,000's)
Forecast
2026/27
(£,000's)
Forecast
2027/28
(£,000's)
Forecast
2028/29
(£,000's)
Forecast
Variance
2026/27
(£,000's)
Forecast
Variance
2027/28
(£,000's)
Forecast
Variance
2028/29
(£,000's)
Children's & Young People Services Gross Expenditure 17,695 5,000 5,000 6,890 15,805 5,000 (10,805) 10,805 -
Social Care Equipment a - Expenditure 3,977 3,977 3,977 3,977 3,977 3,977 - - -
Social Care Equipment b - Grant & Other Contribs (3,977) (3,977) (3,977) (3,977) (3,977) (3,977) - - -
Adult Social Care & Health Gross Expenditure 3,977 3,977 3,977 3,977 3,977 3,977 - - -
Digital, Data and Technology Investment a - Expenditure 4,198 3,999 50 2,770 5,427 50 (1,428) 1,428 -
Digital, Data and Technology Investment b - Prudential Borrowing (4,198) (3,999) (50) (2,770) (5,427) (50) 1,428 (1,428) -
Corporate Services Gross Expenditure 4,198 3,999 50 2,770 5,427 50 (1,428) 1,428 -
Programme of Works Gross Expenditure 49,273 36,322 29,339 33,330 52,994 29,339 (15,943) 16,672 -
General Fund Capital Contingency 1 a - Expenditure 4,979 - - 1,200 3,779 (3,779) - 3,779
General Fund Capital Contingency 1 b - Prudential Borrowing (4,979) - - (1,200) - (3,779) 3,779 - (3,779)
General Fund Capital Contingency a - Expenditure 1,869 2,000 2,000 500 2,000 2,000 (1,369) - -
General Fund Capital Contingency b - Prudential Borrowing (1,869) (2,000) (2,000) (500) (2,000) (2,000) 1,369 - -
Capital Contingency Gross Expenditure 6,848 2,000 2,000 1,700 2,000 5,779 (5,148) - 3,779
GENERAL FUND CAPITAL PROGRAMME Gross Expenditure 126,301 65,218 50,929 90,690 91,736 54,708 (35,611) 26,517 3,779
Summary: Major Projects 70,180 26,896 19,590 55,660 36,741 19,590 (14,520) 9,845 -
Programme of Works 49,273 36,322 29,339 33,330 52,994 29,339 (15,943) 16,672 -
Capital Contingency 6,848 2,000 2,000 1,700 2,000 5,779 (5,148) - 3,779
Gross Spend 126,301 65,218 50,929 90,690 91,736 54,708 (35,611) 26,517 3,779
Revenue Contributions - - - - - - - - -
Grant & Other Contributions (59,036) (26,825) (24,171) (36,593) (42,272) (24,171) 22,443 (15,447) -
s106 Contributions (734) - - (1,726) - - (992) - -
Prudential Borrowing (66,531) (38,393) (26,758) (52,371) (49,464) (30,537) 14,160 (11,070) (3,779)
Gross Funding (126,301) (65,218) (50,929) (90,690) (91,736) (54,708) 35,611 (26,517) (3,779)
Appendix B - Housing Revenue Account Capital Programme (Per 05 - August 2026)
Project Name Expenditure or Funding
Source
Approved
Budget
2026/27
(£,000's)
Approved
Budget
2027/28
(£,000's)
Approved
Budget
2028/29
(£,000's)
Forecast
2026/27
(£,000's)
Forecast
2027/28
(£,000's)
Forecast
2028/29
(£,000's)
Forecast
Variance
2026/27
(£,000's)
Forecast
Variance
2027/28
(£,000's)
Forecast
Variance
2028/29
(£,000's)
HRA In-House Housing Supply Acquisitions a - Expenditure 10,019 10,000 10,000 10,019 10,000 10,000 - - -
HRA In-House Housing Supply Acquisitions b - Grant & Other Contribs (10,019) (4,000) (4,000) (10,019) (4,000) (4,000) - - -
HRA In-House Housing Supply Acquisitions b - Prudential Borrowing - (6,000) (6,000) - (6,000) (6,000) - - -
Development Yiewsley Housing Scheme a - Expenditure 17,013 8,169 407 17,013 8,169 407 - - -
Development Yiewsley Housing Scheme b - Grant & Other Contribs (9,701) (5,656) - (9,701) (5,656) - - - -
Development Yiewsley Housing Scheme b - Prudential Borrowing (7,312) (2,513) (407) (7,312) (2,513) (407) - - -
HRA Housing Supply Block Purchases a - Expenditure 28,056 - - 25,000 3,056 - (3,056) 3,056 -
HRA Housing Supply Block Purchases b - Grant & Other Contribs (11,700) - - (11,700) - - - - -
HRA Housing Supply Block Purchases b - Prudential Borrowing (16,356) - - (13,300) (3,056) - 3,056 (3,056) -
New Build - General Needs Housing - 34-44 Sullivan Crescent a - Expenditure - - - 82 - - 82 - -
New Build - General Needs Housing - 34-44 Sullivan Crescent b - Prudential Borrowing - - - (82) - - (82) - -
Existing FRI Leases - HRA a - Expenditure 16,732 - - 16,732 - - - - -
Existing FRI Leases - HRA b - Prudential Borrowing (16,732) - - (16,732) - - - - -
Development Haydon Drive a - Expenditure 10,458 1,293 - 9,458 2,293 - (1,000) 1,000 -
Development Haydon Drive b - Grant & Other Contribs (4,183) (517) - (4,183) (517) - - - -
Development Haydon Drive b - Prudential Borrowing (6,275) (776) - (5,275) (1,776) - 1,000 (1,000) -
Grays Road site development a - Expenditure 3,725 1,275 - 3,725 1,275 - - - -
Grays Road site development b - Prudential Borrowing (3,725) (1,275) - (3,725) (1,275) - - - -
Staying Close Acquisition Programme a - Expenditure 2,772 - - 2,772 - - - - -
Staying Close Acquisition Programme b - Prudential Borrowing (2,772) - - (2,772) - - - - -
Rebuild of properties with structural issues - Addison Way a - Expenditure 330 1,664 206 330 1,664 206 - - -
Rebuild of properties with structural issues - Addison Way b - Grant & Other Contribs (132) (665) (83) (132) (665) (83) - - -
Rebuild of properties with structural issues - Addison Way b - Prudential Borrowing (198) (999) (123) (198) (999) (123) - - -
Garage Site New Peachy Lane a - Expenditure 100 1,688 - 100 1,688 - - - -
Garage Site New Peachy Lane b - Grant & Other Contribs - (844) - - (844) - - - -
Garage Site New Peachy Lane b - Prudential Borrowing (100) (844) - (100) (844) - - - -
New Build - General Needs Housing- Package Purchase of 8 New build houses a - Expenditure 1,300 - - 1,300 - - - - -
New Build - General Needs Housing- Package Purchase of 8 New build houses b - Prudential Borrowing (1,300) - - (1,300) - - - - -
New Build General Needs Housing - Maple and Poplar a - Expenditure - - - - - - - - -
New Build General Needs Housing - Maple and Poplar b - Prudential Borrowing - - - - - - - - -
New Build General Needs Housing - Petworth Gardens a - Expenditure - - - - - - - - -
New Build General Needs Housing - Petworth Gardens b - Prudential Borrowing - - - - - - - - -
New Build General Needs Housing – Stock Acquisitions a - Expenditure - - - - - - - - -
New Build General Needs Housing – Stock Acquisitions b - Prudential Borrowing - - - - - - - - -
New Build General Needs Housing – 140 Rowan Road a - Expenditure - - - - - - - - -
New Build General Needs Housing – 140 Rowan Road b - Prudential Borrowing - - - - - - - - -
Demolition & Rebuild Vernon Drive Harefield a - Expenditure - - - 23 - - 23 - -
Demolition & Rebuild Vernon Drive Harefield b - Prudential Borrowing - - - (23) - - (23) - -
HRA House Extension Programme 24-25 Architectural Consultant & Associated Costs C a - Expenditure - - - 0 - - 0 - -
HRA House Extension Programme 24-25 Architectural Consultant & Associated Costs b - Revenue Contribution - - - (0) - - (0) - -
Redevelopment of 1-10 Nelson Lane a - Expenditure 30 320 600 30 320 600 - - -
Redevelopment of 1-10 Nelson Lane b - Prudential Borrowing (30) (320) (600) (30) (320) (600) - - -
Major Projects Gross Expenditure 90,535 24,409 11,213 86,584 28,465 11,213 (3,951) 4,056 -
Hayes Regeneration - Avondale Phases 2 and 1B a - Expenditure 14,950 26,400 58,500 14,950 26,400 58,500 - - -
Hayes Regeneration - Avondale Phases 2 and 1B b - Grant & Other Contribs (13,197) (3,600) (23,400) (13,197) (3,600) (23,400) - - -
Hayes Regeneration - Avondale Phases 2 and 1B b - Prudential Borrowing (1,753) (22,800) (35,100) (1,753) (22,800) (35,100) - - -
Appendix B - Housing Revenue Account Capital Programme (Per 05 - August 2026)
Project Name Expenditure or Funding
Source
Approved
Budget
2026/27
(£,000's)
Approved
Budget
2027/28
(£,000's)
Approved
Budget
2028/29
(£,000's)
Forecast
2026/27
(£,000's)
Forecast
2027/28
(£,000's)
Forecast
2028/29
(£,000's)
Forecast
Variance
2026/27
(£,000's)
Forecast
Variance
2027/28
(£,000's)
Forecast
Variance
2028/29
(£,000's)
Hayes Regeneration - Hayes Town Centre future phases a - Expenditure - - 1,916 - - 1,916 - - -
Hayes Regeneration - Hayes Town Centre future phases b - Grant & Other Contribs - - (766) - - (766) - - -
Hayes Regeneration - Hayes Town Centre future phases b - Prudential Borrowing - - (1,150) - - (1,150) - - -
Hayes Regeneration Phase 1 and 1A a - Expenditure 1,206 1,274 - 4,048 1,274 - 2,842 - -
Hayes Regeneration Phase 1 and 1A b - Grant & Other Contribs (603) (637) - (2,024) (637) - (1,421) - -
Hayes Regeneration Phase 1 and 1A b - Prudential Borrowing (603) (637) - (2,024) (637) - (1,421) - -
Hayes Regeneration Gross Expenditure 16,156 27,674 60,416 18,998 27,674 60,416 2,842 - -
Works to Stock - Reactive and Planned Capital Budget a - Expenditure 30,997 31,484 28,468 30,997 31,484 28,468 - - -
Works to Stock - Reactive and Planned Capital Budget b - Revenue Contribution (16,838) (17,103) (15,464) (16,838) (17,103) (15,464) - - -
Works to Stock - Reactive and Planned Capital Budget b - Capital Receipts (12,919) (13,122) (11,865) (12,919) (13,122) (11,865) - - -
Works to Stock - Reactive and Planned Capital Budget b - Prudential Borrowing (1,240) (1,259) (1,139) (1,240) (1,259) (1,139) - - -
Green Homes Initiative - Reactive and Planned Capital Budget a - Expenditure 10,250 10,250 6,150 10,250 10,250 6,150 - - -
Green Homes Initiative - Reactive and Planned Capital Budget b - Grant & Other Contribs (1,620) (1,620) (972) (1,620) (1,620) (972) - - -
Green Homes Initiative - Reactive and Planned Capital Budget b - Prudential Borrowing (3,377) (3,377) (2,026) (3,377) (3,377) (2,026) - - -
Green Homes Initiative - Reactive and Planned Capital Budget b - Capital Receipts (5,253) (5,253) (3,152) (5,253) (5,253) (3,152) - - -
Loft Extensions a - Expenditure - - - - - - - - -
Loft Extensions b - Prudential Borrowing - - - - - - - - -
Major Adaptations a - Expenditure 4,100 4,100 3,588 4,100 4,100 3,588 - - -
Major Adaptations b - Prudential Borrowing (4,100) (4,100) (3,588) (4,100) (4,100) (3,588) - - -
Works to Stock Gross Expenditure 45,347 45,834 38,206 45,347 45,834 38,206 - - -
Capital Contingency a - Expenditure 4,000 4,000 4,000 4,000 4,000 4,000 - - -
Capital Contingency b - Prudential Borrowing (4,000) (4,000) (4,000) (4,000) (4,000) (4,000) - - -
Capital Contingency Gross Expenditure 4,000 4,000 4,000 4,000 4,000 4,000 - - -
Total HRA Capital Programme Gross Expenditure 156,038 101,917 113,835 154,928 105,973 113,835 (1,110) 4,056 -
Summary: Major Projects 90,535 24,409 11,213 86,584 28,465 11,213 (3,951) 4,056 -
Hayes Regeneration 16,156 27,674 60,416 18,998 27,674 60,416 2,842 - -
Works to Stock 45,347 45,834 38,206 45,347 45,834 38,206 - - -
Capital Contingency 4,000 4,000 4,000 4,000 4,000 4,000 - - -
Gross Spend 156,038 101,917 113,835 154,928 105,973 113,835 (1,110) 4,056 -
Revenue Contributions (16,838) (17,103) (15,464) (16,838) (17,103) (15,464) (0) - -
Grant & Other Contributions (51,155) (17,539) (29,221) (52,576) (17,539) (29,221) (1,421) - -
Capital Recipts (18,172) (18,375) (15,017) (18,172) (18,375) (15,017) - - -
Prudential Borrowing (69,873) (48,900) (54,133) (67,343) (52,956) (54,133) 2,530 (4,056) -
Gross Funding (156,038) (101,917) (113,835) (154,928) (105,973) (113,835) 1,110 (4,056) -
Text extracted automatically from the PDF, so layout, tables and images are not shown. Open the original PDF on LB Hillingdon’s website.