Archived decisions
Appendix 2
Children's Services capital programme 2006/07 - resources as at 31 December 2006
£m |
£m | ||
Original Budget Book (excl land) |
62,492 | ||
Internal Funding Changes |
|||
Add |
Balance from 2005/06 |
971 |
|
Carry forwards from 2005/06 |
10.601 |
||
Share of 2005/06 capital receipts |
235 |
||
Developer's Contributions |
400 |
||
Less |
Deferred schemes (inc this report) |
-19.946 |
|
-7.289 | |||
Additional DfES allocations and grants |
|||
Early Years |
10.226 |
||
Sustainable travel |
418 |
||
Specialist School Status |
300 |
||
Youth Capital Fund |
514 |
||
11.458 | |||
Other Funding |
|||
School Contributions from Revenue |
0.125 |
||
Prudential borrowing |
0.800 |
||
Capital receipts 2007/08 |
0.983 |
||
1.908 | |||
Total resources |
68.569 | ||
Appendix 3
Schools Access Initiative - proposed works for 2007/08
School |
Project |
Cost |
|
|
£m |
Accessible Secondary - south-east Hampshire |
|
0.500 |
Alverstoke Junior |
Accessible Toilet - enhancement works |
0.015 |
Amery Hill, Alton |
Accessibility works |
0.400 |
Bedenham Primary, Gosport |
Rails |
0.002 |
Bohunt, Liphook |
Soundfields system |
0.006 |
Brookfield Community, Fareham |
Ongoing accessibility works |
0.050 |
Burgate Secondary, Fordingbridge |
10 rise/fall tables to accommodate pupils using ground floor for lessons |
0.006 |
Droxford Junior |
Soundfield system |
0.003 |
Durley Primary |
Latex removal |
0.010 |
Haven Children's Centre, Gosport |
Accessible toilet / Hygiene Room |
0.062 |
Henry Beaufort, Winchester |
Soundfield system and blinds |
0.003 |
Hook Junior |
Two ramps |
0.012 |
Horndean Junior |
Accessible toilet |
0.080 |
John Keble Primary, Hursley |
Accessible Toilet |
0.040 |
Langrish Primary |
Soundfield system |
0.002 |
Locations TBA |
Hearing impairment unit provision |
0.456 |
Medstead Primary |
Accessible toilet |
0.030 |
Priestlands, Secondary, Lymington |
Visual impairment lighting |
0.019 |
Sarisbury Junior, Fareham |
Ramps and handrails |
0.015 |
St Matthews CE (A) Primary. Liss |
Soundfield system |
0.002 |
Talavera Junior, Aldershot |
Ramp |
0.010 |
Wicor Primary, Fareham |
Access improvements |
0.002 |
Contingency |
|
0.168 |
Communications Aid Project - BECTA |
|
0.100 |
Pupil led works |
|
0.150 |
Total |
|
2.143 |
Appendix 4
Borrowing through the School Balance Loan Scheme and Prudential Code for Capital Finance
School Balances Loan Scheme projects |
Date authorised |
Amount of borrowing £m |
Amount repaid £m |
Estimated year of repayment |
Lanterns Children's Centre, Winchester |
4/12/03 |
0.531 |
- |
2007/08 |
South-west Basingstoke primary schools reorganisation |
17/7/03 |
3.712 |
- |
2008/09 |
Lee-on-Solent Junior |
17/7/03 |
0.364 |
0.136 |
2007/08 |
Crestwood Community, Eastleigh |
17/7/03 |
0.382 |
0.382 |
- |
Totals |
- |
4.989 |
0.518 |
- |
Prudential Code for Capital Finance Projects in 2004/05 and 2005/06 capital programmes |
Date authorised |
Amount of borrowing £m |
Amount repaid £m |
Estimated year of repayment |
Crestwood College for Business and Enterprise, Eastleigh |
20/1/05 |
2.106 |
2.106 |
- |
Chiltern Primary School, Basingstoke |
20/1/05 |
1.749 |
1.749 |
2007/08 |
Nightingale Primary, Eastleigh |
8/4/04 |
0.780 |
- |
2007/08 |
John Hunt of Everest Community, Basingstoke |
26/7/04 |
10.671 |
- |
2007/08 |
Waterside Primary School, Dibden |
4/11/05 |
1.285 |
- |
2007/08 |
Totals |
- |
16.591 |
3.855 |
- |
Prudential Code for Capital Finance Projects included in 2006/07 capital programme |
Date authorised |
Amount of borrowing £m |
Amount repaid £m |
Estimated year of repayment |
Sundridge School, Havant and Swanwick Lodge Secure Unit |
10/2/06 & 16/6/06 |
1.071 |
- |
2007/08 |
Dowd's Farm Primary School, Hedge End Freegrounds Infant School, Hedge End Kings Copse Primary School, Hedge End Shamblehurst Primary School, Hedge End |
- |
7.793 |
- |
2008/09 |
Totals |
- |
8.864 |
- |
- |
Projects included in this report to be recommended for approval by Cabinet |
Date authorised |
Amount of borrowing £m |
Amount repaid £M |
Estimated year of repayment |
Basingstoke School Plus Burnham Copse Primary School, Tadley Cadland Primary School, Holbury Kings Worthy Primary School Marnel Infant and Junior schools, Basingstoke Romsey Primary School |
- |
12.690 |
- |
Various |
Totals |
- |
12.690 |
- |
- |
Appendix 5
Allocations of funding to support the extended schools initiative
School |
£m |
Braishfield Primary |
0.002 |
Aldworth Science College, Basingstoke |
0.008 |
Alverstoke Junior, Gosport |
0.001 |
Anton Infant, Andover |
0.001 |
Anton Junior, Andover |
0.004 |
Bartley Junior |
0.002 |
Bishopswood Infant, Tadley |
0.001 |
Bishopswood Junior, Tadley |
0.001 |
Bordon Infant/Junior |
0.002 |
Burghclere Primary |
0.002 |
Bursledon Junior |
0.003 |
Castle Hill Junior, Basingstoke |
0.004 |
Charles Kingsley's CE Primary, Hook |
0.001 |
Cherbourg Primary, Eastleigh |
0.002 |
Cove Infant, Farnborough |
0.005 |
Cupernham Infant, Romsey |
0.002 |
Elson Junior, Gosport |
0.002 |
Foxhills Junior, Totton |
0.005 |
Freegrounds Junior, Hedge End |
0.001 |
Gomer Infant, Gosport |
0.003 |
Gomer Junior, Gosport |
0.001 |
Grange Community Junior, Farnborough |
0.003 |
Grange Junior, Gosport |
0.001 |
Guillemont Primary, Farnborough |
0.005 |
Hatch Warren Junior, Basingstoke |
0.002 |
Holbrook Primary, Gosport |
0.005 |
Hordle Primary |
0.005 |
Hulbert Junior, Waterlooville |
0.004 |
Hurst Community, Baughurst |
0.015 |
Kimpton, Thruxton and Fyfield CE Primary |
0.005 |
King's Furlong Infant, Basingstoke |
0.002 |
Kingsclere Primary |
0.005 |
Knights Enham Junior, Andover |
0.005 |
Lee-on-Solent Infant |
0.001 |
Longparish CE Primary |
0.004 |
Lymington Infant |
0.001 |
Manor Infant, Holbury |
0.001 |
Manor Junior, |
0.008 |
Meadowlands |
0.005 |
Mengham Infant and Mengham Junior, Hayling Island |
0.015 |
Merton Infant, Basingstoke |
0.001 |
Merton Junior, Basingstoke |
0.001 |
School |
£m |
Newlands Primary, Yateley |
0.002 |
North Baddesley Infant |
0.004 |
North Baddesley Junior |
0.001 |
Oak Meadow Primary, Fareham |
0.004 |
Oakley CE Junior |
0.005 |
Park View Infant, Basingstoke |
0.004 |
Park View Junior, Basingstoke |
0.005 |
Pennington CofE Junior |
0.004 |
Pennington Infant |
0.002 |
Portway Junior, Andover |
0.002 |
Red Barn Primary, Portchester |
0.001 |
Riders Infant School, Havant |
0.001 |
Ringwood Primary |
0.003 |
Robert May's, Odiham - cluster |
0.010 |
South Farnborough Infant |
0.001 |
South View Infant, Farnborough |
0.004 |
St Joseph's Primary, Aldershot |
0.005 |
St Luke's Primary, Sway |
0.004 |
St. Bede's Catholic VA Primary, Basingstoke |
0.005 |
St. John the Baptist Catholic Primary, Andover |
0.003 |
St. Johns CofE Primary, Gosport |
0.004 |
St. John's Primary, Rowlands Castle |
0.003 |
St. Mary's CE Junior, Basingstoke |
0.005 |
Stakes Hill Infant, Waterlooville |
0.004 |
Sun Hill Infant, Alresford |
0.002 |
Wellow Primary |
0.003 |
Western Downland Primary, Fordingbridge |
0.003 |
Westfield Infant, Havant |
0.004 |
Westfields Junior, Yateley |
0.003 |
Wildground Junior, Dibden Purlieu |
0.002 |
Winklebury Junior, Basingstoke |
0.005 |
Woodcot Primary, Gosport |
0.003 |
Yateley Infant |
0.001 |
Total |
0.249 |
Appendix 6
Youth Capital Fund 2006/07 - proposed allocations
Project Name |
Description |
Amount to be allocated £m |
John Hunt of Everest Community School, Basingstoke |
Furniture, IT equipment and media suite to fit out youth provision in new John Hunt of Everest Community School, Basingstoke |
0.070 |
Hiltingbury Youth Centre, Chandler's Ford |
Grant towards the cost of construction of a new youth centre to replace existing inadequate provision in "The Basement" |
0.220 |
Court Moor Youth Centre, Fleet |
Furniture and equipment |
0.010 |
Wecock Youth Centre, Cowplain |
IT equipment for cyber café |
0.002 |
Original Place Youth Centre, Havant |
Purchase of musical instruments |
0.001 |
The Box Youth Centre, Eastleigh |
Purchase and installation of blinds |
0.004 |
Total |
0.307 | |
Youth Capital Fund 2007/08 - proposed allocations
The Original Place, Leigh Park, Havant |
Increase in approved cost of £0.200m to £0.270m (Original approval 21 July 2006) |
0.070 |
Xperience Youth Centre, Fareham |
Creation of multimedia suite area within the current Youth Centre and remodelling of kitchen to allow additional work space and secure compliance with Disability Discrimination Act. |
0.142 |
Total |
0.212 | |
Appendix 7
Early years sustainability capital - proposals for expenditure
Project Name |
Description |
Amount to be allocated £m |
Ashley Junior School, New Milton |
Grant to allow adaptations to an unused building to make it fit to provide much needed childcare in the New Milton area of the New Forest. |
0.019 |
Aviary Children's Centre and Aviary Nursery, Eastleigh |
This application is for funds to provide canopy cover to the entrances of the building, thus making it safer for parents and children. It also includes funds to make adaptations to the garden and to include a covered area for play during poor weather, a ramp to improve accessibility for children with mobility difficulties, and a sensory area for children with sensory impairments. The nursery is a part of the Children's Centre. |
0.091 |
Beaumont Community Pre-school and Childcare Group, Aldershot |
Grant to make adaptations to the scheme's building that would allow them to expand the number of places available in Aldershot. |
0.019 |
Greenacre Pre-school, Tadley |
Grant to make adaptations to a building to ensure the sustainability of this valuable scheme in the Tadley area. |
0.013 |
Holbrook Pre-school, Gosport |
This pre-school is in an area of high deprivation in the Bridgemary area of Gosport. The funding will be used to relocate the pre-school onto the grounds of Rowner Infant School which will greatly increase both the quality and long-term sustainability of the provision. |
0.128 |
Pevensy and Westham Club Rural Outreach Project |
This project is to provide an outreach project which will travel around Hampshire providing support and training to rurally isolated schemes that would otherwise find it difficult to access. This will improve the quality of service to families and will also have a positive influence on the sustainability of these services. |
0.081 |
Total |
0.351 | |