Archived decisions
Appendix 3
Alton Community Association
Review of Targets for 2005/06 Local member Cllr Ludlow
Aims |
Progress Made |
Continue efforts to secure financial viability |
Turnover up 25% |
Develop Leisure Learning programme (EHLL) |
1000 + students 16 Venues 100+ courses 75 tutors Surplus of £12,000 in year 1 |
Secure new centre |
At detailed planning stage |
Proposed Activity in 2006/07 that supports the County Council Outcomes
Silver surfers Sessions with a tutor
Healthy Hampshire As part of East Hants Network
Stress buster lunches
Summer activities for children
Young people Working with Youth Service, Live Music Events
Developing strategies to combat, drugs, alcohol and vandalism
Budget Comparison
Strategies to reduce deficit
Expansion of EHLL
Increased levels of activity
Pursuing grant funding
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£221,050 |
£218,800 |
£288,235 |
£281,755, |
Comment
Income 2005/06 includes grants of £22,500
Sources EHDC: Alton TC ; HCC
Income 2006/07 includes grants of £15,500
Sources EHDC: Alton TC
Staff costs - (Size of centre - 1000 sq m)
Staff |
2006/07 |
Management and Administration |
£57,590 |
Cleaning and caretaking |
£24,150 |
Total |
£81,740 |
Officers Comment
2006/07 includes Income £108,500 and Expenditure £90,460 from East Hants Leisure Learning programme.
Proposed grant for 2006/07 - £7,000. With this grant there will be surplus of £520.Bishopstoke Community Association
Review of targets 2005/06 Local member Cllr Roling
Aims |
Progress Made |
To produce a plan for increasing the income of the centre by October 2005 |
No plan produced |
To develop a local history room |
Unable to proceed |
To create an IT room |
Unable to proceed |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers No- No telephone connection
Healthy Hampshire No
Young people Working with Eastleigh Community Services
Budget Comparison
Strategies to reduce deficit
Car Boot/table top sale
Christmas Fayre
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£10,497 |
£19,520 |
£11,100 |
£19,500 |
Comment
Income 2005/06 includes grants of £6,500
Sources HCC
Income 2006/07 includes grants ----
Sources-
Expenditure - HCC owned building rental 2005/06 - £6,500 2006/07 - £6,500
Staff costs ( Size of centre -- sq m)
Staff |
2006/07 |
Management and Administration |
Nil |
Caretaking and cleaning |
£3,578 |
Total |
£3,578 |
Officers Comment
No targets for 2005/06 achieved
No managerial or administration staff
Needs support - from Eastleigh Development project to move forward in 2006
Proposed grant for 2006/07 - £9,000 . With this grant there will be a surplus of £100.Denmead Community Association
Review of targets for 2005/06 Local member Cllr Allgood
Aims |
Progress Made |
Community Survey to be carried out |
Not undertaken |
Develop website |
Centre manager completed website course |
Expand Village Festival |
2006 Festival planning |
Raise funds for replacement annexe |
Building fund being set up |
Proposed activity in 2006/07 that supports County Council Outcomes
Silver surfers No
Healthy Hampshire Possible cookery course
Young people No
Budget Comparison
Strategies to reduce deficit
Increase room hire charges by 5%
Increase daytime use of rooms
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£50,090 |
£48,796 |
£50,615 |
£49,675 |
Comment
Income 2005/06 includes grants of £2,520
Sources HCC and donations
Income 2006/07 includes donation of £900( donation) .
Expenditure HCC owned building rental 2005/06 - £9,000 2006/07 - £10,000
Staff costs ( Size of centre -Main - 627sq m - Annexe - 192 sq m. )
Staff |
2006/07 |
Managerial and Administration |
£7,744 |
Caretaking and cleaning |
£7,572 |
Total |
£15,316 |
Officers Comment
Annexe will have to be demolished in the near future
Major issue with maintenance of building being monitored by PBRS (Full repairing lease)
This organisation does little development work, their focus being entirely on hiring the building to other users. However the Community team are working with them to assist with developments.
Proposed grant for 2006/07 - £2,000. With this grant there will be a surplus of £2,940.Emsworth Community Association
Review of targets for 2005/06 Local Member Cllr Gillett
Aims |
Progress Made |
Increase in lettings from new facilities |
Six new regular groups and increase in irregular bookings |
Analyse and act on survey results |
Activities undertaken |
Portable skittle alley |
Usage increasing as community becomes aware of its availability |
Hearing loop in Mountford room |
Achieved |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers -No
Healthy Hampshire - Do not have time to get involved
Young people - Young peoples groups can use the premises
Budget Comparison
Strategies to reduce the deficit
Increased hiring charges
Increased usage
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£105,483 |
£64,159 |
£45,700 |
£35,950 |
Comment
Income 2005/06 includes grants of £38,307 and donations of £34,843
Sources Grant HCC
Income 2006/07 includes Donations of £12,000
Sources
Expenditure - HCC owned building. Rental 2005/06 - £5,730 2006/07 - £6,500
2005/06 expenditure includes capital (maintenance) expenditure of £42,440
Staff costs ( size of centre - 732sq m)
Staff |
2006/07 |
Managerial and administration |
Nil |
Cleaning and caretaking |
£9,486 |
Total |
£9,486 |
Officers Comment
Run by volunteers - this organisation would be able to provide services that match HCC outcomes if they had some managerial or administration support as all their volunteer time is fully utilised.
This organisation clearly provides a valued local community function and is largely financially self supporting. However, its ability to support the county council's outcomes is limited and therefore a phased reduction in funding is recommended.
Proposed grant for 2006/07 - £4,000. With this grant there will be a surplus of £13,800.
Fordingbridge and District Community Association
Review of targets for 2005/06 Local Member Cllr Heron
Aims |
Progress Made |
Recruit new Manager |
Achieved |
Recruit new Centre attendant |
Achieved |
Improve efficiency and effectiveness of management committee |
Some progress |
Overhaul and rationalise hiring charges |
New system approved |
Review and develop new policies and procedures where necessary |
Completed |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Via Brockenhurst College
Healthy Hampshire - 2 sessions of Street Dance
Young people - Working with District Youth Steering Group
Budget Comparison
Strategies to reduce deficit
New booking system in place
25% increase in rental charges
Seeking sources of funding for capital projects
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£41,701 |
£40,019 |
£36,982 |
£43,068 |
Comment
Income 2005/06 includes grants of £11,900 (seconded staff)
Source HCC
Income 2006/07 includes grants of £3,300
Source
Staff costs ( size of centre - 664sq m)
Staff |
2006/07 |
Management and Administration |
£11,863 |
Caretaking and cleaning |
£7,698 |
Total |
£19,561 |
Officers Comment
Staff changes - now are employing own manager - previously post seconded from HCC
Proposed grant for 2006/07 -£6,000. With this grant there will be a deficit of £786.
Headley Down Community Association
Review of targets for 2005/06 Local Member Cllr James
Aims |
Progress Made |
Maintain health and safety assessments and act accordingly |
achieved |
Review finances |
Installed Sage programme to improve reporting to trustees |
Recruit more volunteers |
Not moved forward due to high turn over of staff |
Develop new after school activities |
Homework slot added to children's club |
Develop EHLL programme |
Linking with ACLU and Parentline plus |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Yes
Healthy Hampshire - In conjunction with East Hants network. Taster days.
Young people - Gardening Course
Football in the Community
Budget Comparison
Strategies to reduce the deficit
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£78,453 |
£79,411 |
£84,452 |
£104,953 |
Comment
Income 2005/06 includes grants of £12,000
Sources
Income 2006/07 includes grants of £53,520
Sources EHDC, HCC Early Years, Headley Parish, Local charities
Expenditure
Staff costs (size of building 315 sq m )
Staff |
2006/07 |
Managerial and administration |
£22,967 |
Cleaning and caretaking |
£1,500 |
Total |
£24,467 |
Officers Comment
This Association provides the only facility on this isolated housing estate. There have been staff changes in 2005 and this centre is now beginning to move forward again and develop its range of services and activities.
Proposed grant for 2006/07 £15,000. With this grant there will be a deficit of £5,501 which will have to be found from other sources. Horndean Community Association
Review of targets for 2005/06 Local Member Cllr Byrom
Aims |
Progress Made |
Greater community provision of resources, development and regeneration |
Key player parish plan Continued site development programme Increased arts provision |
To promote HCA as a model pf good practice in the delivery of health agenda |
Promote healthy tuck provision for drama and holiday workshops Supporting the East Hants health forum Participation in Healthy Hampshire 2005 |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - As part of the East Hants network
Healthy Hampshire - Developing and promoting activities at the Annual Fete
Promoting Sport and healthy eating as part of the playscheme
Young people - Consultation through under 10's forum
Supporting Youth drama and holiday workshops
Working with agencies such as connexions
Budget Comparison
Strategies to reduce the deficit
Increase room hire charges
Increase charges for all activities and services
Increased use of centre
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£154,608 |
£157,864 |
£151,888.74 |
£149.928 |
Comment
Income 2005 /06 includes grants of £57,171
Sources HCC, EHDC, Horndean Parish Council, Local Network Fund, Awards for all
Income 2006/07 includes grants of £19,593 preschool, £34,836
Sources EHDC , Horndean Parish Council ?
Staff costs (size of building 700 sq m excluding outbuildings)
Staff |
2006/07 |
Managerial and administration |
£27,130 |
Cleaning and caretaking |
£13,562 |
Total |
£50,692 |
Officers Comment
Since the development of a close partnership between this organisation and the county council it has developed into a community minded and forward thinking organisation willing to support most projects and activities. Plans continue to be developed for the refurbishment and expansion of their premises
Proposed grant for 2006/07 -£6,000. With this grant there will be a surplus of £4,039.
Kingsley Centre
Review of targets for 2005/06 Local member Cllr Kemp Gee
Aims |
Progress Made |
To continue to develop a supported volunteers plan |
A grant application has been made . a plan drawn up to expand the project funding remains an issue |
To ensure sustainability of youth club |
Youth group continues using volunteers and parents. A grant application is to be drawn up for a Senior Youth leader post |
To develop and sustain the Disability Awareness Group |
Discussions underway with local group to develop DAG as social enterprise |
To review needs in the Village appraisal |
A meeting has been held to identify ideas specific to the Kingsley Centre |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - IT courses and a Silver Surfer Day
Healthy Hampshire - A walk to health specifically accessible to wheelchair users and those with mobility difficulty
Young people - Youth group continues to develop integrated activities with young disabled people
Budget Comparison
Strategies to reduce the deficit
Increased use of the café
Increased profit from shop
Additional fundraising
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£58,800 |
£57,536 |
£52,800 |
£58,358 |
Comment
Income 2005 - 2006 includes grants of £27,300
Sources EHDC;HCC; other grant making bodies
Income 2006 - 2007 includes grants of £23,000
Sources EHDC other grant making bodies
Staff costs (size of building )
Staff |
2006/07 |
Managerial and administration |
£11,331 |
Cleaning and caretaking |
£20,232 |
Total |
£31,563 |
Officers Comment
This organisation is not a community association but is supported as one as it provides community activities in this area.
Proposed grant for 2006/07 -£ 6,000. With this grant there will be a surplus of £158.
Liss Community Association
Targets for 2005/06 Local member Cllr M Cartwright
Aims |
Progress Made |
Develop basic skills training |
Have been unable to find partners |
More diversity of community use |
Developed Community Cinema |
Increase proportion of costs from own resources |
Proportion remained the same due to increase in costs |
Continue to develop community services and activities |
Opened lunch bar staffed by people with learning disabilities |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers
Healthy Hampshire -
Young people Discussing with EHDC
Budget Comparison
Strategies to reduce deficit
There is a predicted reduction in income and increase in expenditure due to increased staff costs
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£64,818 |
£63,855 |
£58,863 |
£68,011. |
Comment
Income 2005/06 includes grants of £14,138
Source EHDC: Liss PC: HCC
Income 2006/07 includes grants of £10,223
Source EHDC :Liss PC
Expenditure HCC owned building rental 2005/06 - £2,000 2006/07 - £2,000
Staff costs (size of building350 sq m)
Staff |
2006/07 |
Managerial and Administration |
£14,769 |
Cleaning and Caretaking |
£13,125 |
Total |
£27,894 |
Officers Comment
Proposed grant for 2006/07 - £ 3,500. With this grant there will be a deficit of £6,263 which they will have to cover from other sources.
Lyndhurst Community Association
Review of targets for 2005/06 Local member Cllr Kendal
Aims |
Progress Made |
Develop IT centre |
Included in project planned for 2006/07 2 laptops introduced this year via library |
Planning for Sports Hall |
On hold until front extension completed |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Open Day Facilitated by volunteer tutors from Age Concern
Healthy Hampshire - Organised walk around the village
Young people - Planning an open day for schools
Budget Comparison
Strategies to reduce the deficit
Increased commercial charges by 10%
Increased charges to other groups over past 5 years
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£104,400 |
£84,330 |
£100,000 |
£80,000 |
Comment -
Income 2005/06 includes grants of £7,000
Sources HCC and Lottery
Income 2006/07 includes grants of
Expenditure doesn't include the build up of capital reserves being set aside annually (approximately £20,000) in order to build an extension
Staff costs ( size of building)
Staff |
2006/07 |
Managerial and administration |
£25,778 |
Cleaning and caretaking |
£10,615 |
Total |
£36,393 |
Officers Comment
We are working with this organisation to develop the library service for this area.
Proposed grant for 2006/07 - £ 2,000. With this grant there will be a surplus of £22,000.Overton Community Association
Review of targets for 2005/06 Local member Cllr McNair Scott
Aims |
Progress Made |
Start open access computer facility |
2 computers - broadband access |
Respond to need identified from survey |
Spanish classes 5 week craft course Computer course |
Improve integration with other agencies |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers -No
Healthy Hampshire - None
Young people - None
Budget Comparison
Strategies to reduce the deficit
Working with various agencies to stimulate a new demand for activities with a learning element. Hoping to increase their family history project.
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£14,584 |
£14,821 |
£19,470 |
£20,760 |
Comment
Income 2005/06 includes grants of £6,000
Sources HCC
Income 2006/07 includes grants of
Sources
Expenditure reflects increased IT costs of £1,950
HCC owned building rental 2005/06 - £3,000 2006/07 - £3,000
Staff costs (size of building 430 sq m )
Staff |
2006/07 |
Managerial and administration |
Nil |
Cleaning and caretaking |
£3,890 |
Total |
£3,890 |
Officers Comment
No administrative support at this building
Activity very limited -Building contains library
Proposed grant for 2006/07 - £ 5,000. With this grant there will be a surplus of £4,023.
Pilands Wood Community Association
Review of targets for 2005/06 Local member Cllr House
Aims |
Progress Made |
Develop programme to include homework club, family IT learning club and soft play facility |
Homework club recently resumed Others not achieved |
Secure funding for Youth worker |
Youth workers funded until March 31. Further funding sought |
Expand Cafe project |
EBC are assisting with business plan for this project |
Develop social programme |
Successful Christmas Fayre |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Yes through UK online
Healthy Hampshire - Possibly
Young people - Youth club
Budget Comparison
Strategies to reduce the deficit
Developing IT activities that will give Association a permanent income
Held Christmas Fayre to raise funds
Trustees investing their own time
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£44,825 |
£69,580 |
£47,965 |
£52,734 |
Comment
Income 2005/06 includes grants of £31,000
Source EBC,HCC, and Children's Fund?
Income 2006/07 includes grants of £11,125
Source EBC
,
Staff costs (size of building 400 sq m )
Staff |
2006/07 |
Managerial and administration |
£9,720 |
Cleaning and caretaking |
£9,070 |
Total |
£18,790 |
Officers Comment
Meetings are currently being held to secure the future of this organisation. Their financial situation has been perilous in the last 12 months and the situation is being monitored by one of the Community Support Officers who is working with this organisation.
Proposed grant for 2006/07 - £8,000. With this grant there will be a surplus of £3,234.
Pilgrims Way and River Way Community Association
Review of targets for 2005/06 Local member Cllr Hughes
Aims |
Progress Made |
Develop a programme of activities |
Achieved |
Ensure Centre Manager has appropriate training |
Training - clait course First aid, Health and Safety |
Ensure all systems and policies are in place to enable this centre to run effectively |
Most policies are now in place |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Yes
Healthy Hampshire - Family fun sports day - Self defence for women - other activities
Young people - increasing young peoples activities to 2 nights
Budget Comparison
Strategies to reduce the deficit
Developing a business plan
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
Not available |
Not available |
£27,553 |
£35,150 |
Comment
Income 2005/06 includes grant of
Sources
Income 2006/07 includes grants of £9,500
Sources TVBC and others
Staff costs (size of building 150.6 sq m)
Staff |
2006/07 |
Managerial and administration |
£6,968 |
Cleaning and caretaking |
£3,146 |
Total |
£10,114 |
Officers Comment This is a relatively new organisation in Andover which continues to receive support from the Community Support team.
Proposed grant for 2006/07 - £ 8,000. With this grant there will be a surplus of £403.
Portchester Community Association
Review of targets for 2005/06 Local member Cllr Price
Aims |
Progress Made |
Stabilisation of finances |
Achieved - New Business plan being put in place |
Recruitment of new manager |
Manager to begin work in April |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Run an open session using laptop and PC
Healthy Hampshire - Yes
Young people - New project anticipated in spring 2006
Budget Comparison
Strategies to reduce the deficit
Increase in hire charges following review
Increase in membership
Reducing expenditure
Applying for grants from other sources
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£96,425 |
£99,410 | ||
Comment
Because of the financial difficulties outlined below - the budget figures for 2005/06 are not accurate and have not been included
Staff costs (size of building £1954 sq m) )
Staff |
2006/07 |
Managerial and administration |
£30,000 |
Cleaning and caretaking |
£35,530 |
Total |
£65,530 |
Officers Comment
This organisation found itself in financial difficulties last year and have been working to re-stabilise their situation which they have largely achieved. The grant given last year has been used to provide personnel to support this process.
Proposed grant for 2006/07 - £ 12,000. With this grant there will be a surplus of £9,015 ( this will be used to help complete the stabilisation process)
Ringwood Community Association
Review of targets for 2005/06 Local Member Cllr Clarke
Aims |
Progress Made |
To promote the Association and respond to identified needs |
We continue to promote the Association in all its activities |
To review financial arrangements and address the issue of their continued deficit |
We closely monitor our financial arrangements |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Activities at the library but not specifically this week.
Healthy Hampshire - Yes
Young people - through the youth management
Budget Comparison
Strategies to reduce the deficit
Increase subscription and room hire fees
Fund raising
Changed insurance companies enabling us to reduce insurance premium
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£97,700 |
£119,400 |
£110,550 |
£124,830 |
Comment
Income 2005/06 includes grant of £5,000
Sources HCC
Income 2006/07 includes grants of £5,000
Sources
Expenditure includes approximately £40,000 in caretaking costs
Staff costs (size of building )
Staff |
2006/07 |
Managerial and administration |
£16,260 |
Cleaning and caretaking |
£38,904 |
Total |
£55,164 |
Officers Comment
This organisation regularly predicts a budget deficit but usually is able to cover its costs.
Proposed grant for 2006/07 - £ 5,000 With this grant there will be a deficit of £11,983.
Sarisbury Community Centre
Targets for 2005/06 Local member Cllr Woodward
Aims |
Progress Made |
To review hiring charges against expenditure |
Increased charges by 10% in September 2005 and by 5% in January 2006 |
To review programme and building usage against expenditure |
Advertising to increase usage |
To produce a financial plan which is self financing |
As above |
Supporting the County Council Outcomes 2006/07
Silver surfers - Considering activity
Healthy Hampshire - Yes
Young people No space in evenings
Budget Comparison
Strategies to reduce deficit
Charges are increased annually
Budget produced and financial position reported to trustees
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£64,045 |
£59,045 |
£49,645 |
£54,645 |
Income 2005/06 includes grant of £5,000 Donations of £2,200
Sources HCC
Income 2006/07 includes grants of £10,000 - Donations of £2,200
Sources not specified
2006/07 expenditure includes repairs and maintenance of £15,600
Staff costs ( size of centre )
Staff |
2006/07 |
Managerial and Administration |
£13,800 |
Cleaning and Caretaking |
£10,000 |
Total |
£23,800 |
Officers Comment This organisation has predicted a zero budget figure. It should review its developmental function.
Proposed grant for 2006/07 - £ 5,000. With this grant there will be a surplus of £0.
Tadley and District Community Association
Targets for 2005/06 Local member Cllr K Chapman
Aims |
Progress Made |
Review training programme |
Manager attended Community Matters conference Training on Youth initiatives and meeting needs of older people First Aid course |
Develop IT facility |
Survey carried out - conclusion - would not be financially viable -refurbished current facility |
Review finances to generate surplus |
Attracted 4 new business users and a number of new leisure activities |
Supporting the County Council Outcomes 2006/07
Silver surfers Unable to confirm at present
Healthy Hampshire Unable to confirm at present
Young people Hoping to work with the Millennium volunteers programme
Possible youth group for 8 - 11 years
Budget Comparison
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£46,100 |
£47,700 |
£49,690 |
£46,578 |
Comment
Income 2005/06 includes grant of £5,000
Sources HCC
Income 2006/07 includes grants of £2,430
Sources
2006/07
Staff costs
Staff |
2006/07 |
Management and Administration |
£15,340 |
Cleaning and Caretaking |
£10,363 |
Total |
£25,703 |
Officers Comment
This organisation requires support from the Community Support team as well as funding.
Proposed grant for 2006/07 - £ 4,000. With this grant there will be a surplus of £7,112.
Titchfield Community Association
Review of targets for 2005/06 Local member Cllr Hockley
Aims |
Progress Made |
Incorporation |
Incorporation took place in July 2005 |
Complete capital projects |
|
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Yes - constrained by lack of available phone lines and funds to install
Healthy Hampshire - No
Young people - Actively supporting local youth groups. Provides secure premises for any new organisation.
Budget Comparison
Strategies to reduce the deficit
Monitoring budget against actual
Seeking best value from suppliers
Maximise income while reviewing charging policy
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£96,541 |
£91,594 |
£85,932 |
£93,684 |
Comment
Income 2005/06 includes grants of £3,453
Sources -HCC
Income 2006/07 includes grants
Sources
Income 2006/07 shows a reduced income from bar takings
Staff costs (size of building sq m )
Staff |
2006/07 |
Managerial and administration |
£38,252 |
Cleaning and caretaking |
£25,933 |
Total |
£64,185 |
Officers Comment This organisation while predicting a deficit budget rarely has a deficit outturn.
Proposed grant for 2006/07 - £ 2,500. With this grant there will be a deficit of £5,252 which they will have to cover from other sources.
Wecock Farm Community Association
Review of targets for 2005/06 Local member Cllr J West
Aims |
Progress Made |
To expand community activity programme |
Working with external agencies to deliver a range of activities |
To increase membership |
Currently reviewing the membership scheme |
To complete community survey |
Portsmouth Housing Association carried out a survey in 2004 |
To develop the catering service |
Two local residents running café as independent business |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Via Highbury college
Healthy Hampshire - Yes
Young people - After School club
Recruiting young people to trustees
Centre has dedicated youth wing run by youth service
Budget Comparison
Strategies to reduce the deficit
Managed to increase income from lettings by £17,000 now new centre up and running
Issues for generating income from hall remain as acoustic problem has not yet been resolved
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£99,520 |
£87,984 |
£49,163 |
£86,600 |
Comment
Income in 2005/06 includes grants of £58,509.
Sources HCC, HBC: PCC: Global grants
Income in 2006/07 includes grants of £19,268
Sources - Havant Borough Council, Portsmouth City Council and other external sources.
2006/07 expenditure includes £5,000 for additional caretaking support.
Staff costs (size of building 720 sq m)
Staff |
2006/07 |
Managerial and administration |
£44,892 |
Cleaning and caretaking |
£10,673 |
Total |
£55,565 |
Officers Comment
This organisation has now completed its move to the new community building. They are now in a position to start to develop further activities and plan an appropriate financial strategy
Proposed grant for 2006/07 - £ 18,000. With this grant there will be a deficit of £19,437 which they will have to cover from other sources.
Wickham Community Association
Targets for 2005/06 Local member Cllr Allgood
Aims |
Progress Made |
Develop links between Wickham and Knowle village |
|
Review community needs following parish appraisal |
Supporting the County Council Outcomes 2006/07
Silver surfers Use IT suite for 2 - 3 sessions
Healthy Hampshire Yes
Young people Junior Youth Club involved in consultation process
Budget Comparison
Strategies to reduce the deficit
Increase revenue from hirings
Extend use of the facilities
Promote income generating events
Increase profitability of the trading arm
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£113,304 |
£110,833 |
£91,130 |
£97,824 |
Comment
Income in 2005/06 includes grants of £38,480
Sources HCC, WCC and others
Income in 2006/07 includes grants of
Sources - .
Staff costs
Staff |
2006/07 |
Management and Administration |
£34,680 |
Caretaking and cleaning |
£23,620 |
Total |
£ 58,300 |
Officers Comment
The trustees are skilled and well able, but need to ensure the association has a forward plan. They are to have an away day in March to consider ideas for the future.
Proposed grant for 2006/07 - £ 8,000. With this grant there will be a surplus of £1,306.Whitehill and Bordon Community Association
Review of targets for 2005/06 Local member Cllr Carew
Aims |
Progress Made |
Complete local survey |
Using town Partnership survey |
Secured funding for after school club |
Achieved |
Set up internet cafe |
Coordinator appointed |
Review policies |
Achieved |
Training for trustees |
On going |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Working in conjunction with Age Concern
Healthy Hampshire - As part of East Hants Network
Young people - SNAP discos, Internet café, Afterschool club
Budget Comparison
Strategies to reduce the deficit
Promoting the centre for weekend functions
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£89,055 |
£92,910 |
£89,102 |
£100,370 |
Comment
Income 2005/06 includes grants of £32,300
Sources - EHDC, Whitehill TC, HCC
Income 2006/07 includes grants of £31,100
Sources EHDC, Whitehill TC
Expenditure 2006/07 includes increase in maintenance of £5,000
Staff costs (size of building 460 sq m )
Staff |
2006/07 |
Managerial and administration |
£40,625 |
Cleaning and caretaking |
£13,486 |
Total |
£57,725 |
Officers Comment This organisation is substantially supported from other sources. The application shows a substantial deficit increase. The trustees need to review their financial arrangements and budget accordingly in order to reduce this deficit.
Proposed grant for 2006/07 - £1,500. With this grant there will be a deficit of £15,268 which they will have to cover from other sources.
Winnall Community Association
Review of targets for 2005/06 Local member Cllr Peskett
Aims |
Progress Made |
Employ a centre development manager |
Achieved - leading to improvements in community activities |
Increase adult education opportunities |
Partnership with over 50's computer club |
Proposed activity in 2006/07 that supports the County Council Outcomes
Silver surfers - Develop activities in conjunction with over 50's class
Healthy Hampshire - In conjunction with holiday play scheme
Young people - Developing Winnall Youth forum
Budget Comparison
Strategies to reduce the deficit
Increase in expenditure in 2006/07 to be compensated by increase in hall rental income in future
Increase in hall hire charges
2005/06 |
2006/07 | ||
Income |
Expenditure |
Income |
Expenditure |
£36,571 |
£37,965 |
£37,265 |
£39,510 |
Comment
Income 2005/06 includes grants of £12,461
Sources HCC
Income 2006/07 includes grants of £12,455
Sources- not specified
Staff costs (size of building )
Staff |
2006/07 |
Managerial and administration |
£15,675 |
Cleaning and caretaking |
£10,000 |
Total |
£25,675 |
Officers Comment
Open day held on September 2005
Winnall Matters community magazine published
Two children's clubs funded by local network fund
Proposed grant for 2006/07 - £9,500 . With this grant there will be a surplus of £7,240.