Archived decisions

Children's Services

 

 

 

Capital Programme - 2007/08

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2007/08 Schemes

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported from Local

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

Children's Homes

504

96

-

600

-

31

 

 

Owned

Various

Various

Improvements to children's homes to meet legislation.

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

504

96

-

600

-

31

 

 

 

 

 

 

 

Local Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

Foster Carers

129

21

-

150

-

8

 

 

N/A

Various

Various

Improvements to foster carers' home where necessary.

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported by the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

Marnel Schools, Basingstoke

2,897

478

-

3,375

21

176

 

 

Owned

2

12

1FE extension to both schools to meet housing demand.

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

Elvetham Heath Pry, Fleet

2,661

439

-

3,100

21

161

 

 

Owned/Neg

3

10

1FE extension to meet housing demand.

4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5

Cadland Primary

2,015

332

-

2,347

-

122

 

 

Owned

2

10

Waterside Reorganisation to remove surplus places.

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6

Romsey Primary

2,718

449

-

3,167

-

165

 

 

Owned

2

10

Romsey Reorganistion to remove surplus places.

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7

Burnham Copse Primary

2,318

382

-

2,700

-

140

 

 

Owned

2

10

School amalgamation.

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

Bordon Infant School

343

57

-

400

-

21

 

 

Owned

3

9

Create 2FE infant school and release accomodation.

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9

Cherrywood Sch, Farnborough

313

52

-

365

-

19

 

 

Owned

3

9

Adaptations to form 1FE primary thus releasing accomodation

9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

Dowd's Farm Primary School

4,518

745

-

5,263

70

274

 

 

Owned

1

12

New 1FE primary school to meet housing demand.

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

King's Copse Primary School

4,427

730

-

5,157

-

268

 

 

Owned

1

12

Replacement school as part of Hedge End Review.

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

Whiteley Primary School

1,234

204

-

1,438

70

75

 

 

Owned

2

4

New 1FE primary school to meet housing demand.

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13

Freegrounds Infant School

515

85

-

600

-

31

 

 

Owned

3

9

Extension to school building as part of Hedge End Review.

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14

Shamblehurst Primary School

515

85

-

600

-

31

 

 

Owned

3

9

Extension to school building as part of Hedge End Review.

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

Stanmore Primary School

250

41

-

291

-

15

 

 

Owned

3

6

Replace temporary unit accomodating kitchen/dining facilities.

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16

Lee on Solent Junior School

215

35

-

250

3

13

 

 

Owned

2

6

Additional Classrooms to meet housing demand.

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secondary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17

Wildern School

558

92

-

650

9

34

 

 

Owned

3

9

Additional places to meet demand in the area.

17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Education Other than at School

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

Basingstoke School Plus

3,648

602

-

4,250

-

221

 

 

Owned

2

12

Additional Requirements.

18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

The Bridge Centre

961

158

1

1,120

-

58

 

 

Owned

2

9

Convert Tankerville to become Bridge Centre

19

C26

C27

Children's Services

 

 

 

Capital Programme - 2006/07

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2007/08 Schemes (continued)

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modernisation / Suitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary School Improvements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

Hale Primary School

548

82

-

630

-

33

 

 

Owned

3

9

School House adaptation and replace temporary unit.

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21

Durley Primary School

258

42

-

300

-

16

 

 

Owned

3

6

Replace temporary unit for music/drama and SEN.

21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

22

Kings Worthy Primary School

1,245

205

-

1,450

-

75

 

 

Owned

2

10

Extension to school to release accomodation in Hinton House.

22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

Liss Junior School

296

49

-

345

-

18

 

 

Owned

2

9

Learning difficulties resourced provision.

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary School Halls

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24

Braemore Primary

585

88

-

673

-

35

 

 

Owned

3

9

Provision of school hall.

24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secondary School Improvements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

Sports Halls

258

42

-

300

-

16

 

 

Owned

Various

Various

Contribution to asbestos works being carried out by PBRS.

25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26

Robert Mays School, Odiham

148

22

-

170

-

9

 

 

Neg

6

3

Purchase and create additional two grass pitches.

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27

Court Moor Secondary School

130

20

-

150

-

8

 

 

Owned

6

3

Contribution to replacement of Redgra playing surface with an

27

 

Fleet

 

 

 

 

 

 

 

 

 

 

 

all-weather pitch.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28

Toynbee Secondary School

130

20

-

150

-

8

 

 

Owned

6

3

Contribution to replacement of Redgra playing surface with an

28

 

Chandler's Ford

 

 

 

 

 

 

 

 

 

 

 

all-weather pitch.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29

Cams Hill Secondary School

189

31

-

220

-

11

 

 

N/A

N/A

N/A

Contribution in lieu of sports hall - to replace library space.

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

Secondary Schools Science and

1,193

197

-

1,390

-

72

 

 

Owned

Various

Various

Improvements to specialist science and food technology

30

 

Food Technology

 

 

 

 

 

 

 

 

 

 

 

facilities.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31

Secondary Schools Craft, Design

422

78

-

500

-

26

 

 

Owned

Various

Various

Improvements to CDT areas.

31

 

and Technology

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

Secondary Schools 14-19

257

42

1

300

-

16

 

 

Owned

Various

Various

Improvements to address 14-19 Agenda.

32

 

Provision

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special School Improvements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

Riverside Special School, Havant

422

78

-

500

-

26

 

 

Owned

2

9

Replacement of temporary unit in poor condition.

33

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34

St Francis Special School, Fareham

86

14

-

100

-

5

 

 

Owned

2

4

Additional storage.

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

Management of Falling Rolls

429

71

-

500

-

26

 

 

Owned

Various

Various

Surplus place removal projects.

35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36

Early Years General

322

53

-

375

-

20

 

 

N/A

Various

Various

Contributions to the improvements of Early Year facilities.

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C22

C23

Children's Services

 

 

 

Capital Programme - 2007/08

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2007/08 Schemes (continued)

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37

Children's Centres

7,432

1,115

-

8,547

-

444

 

 

Part Owned

Various

Various

Establishment of Children's Centres across the county.

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38

Early Years Sustainability

870

130

-

1,000

-

52

 

 

N/A

Various

Various

Contributions to the improvements of Early Year facilities.

38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39

Extended Schools

458

69

-

527

-

27

 

 

Owned

Various

Various

Improvements to schools to meet the Extended Schools Agenda.

39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

40

Sustainability Projects

304

46

-

350

-

18

 

 

N/A

Various

Various

Contribution to schemes to meet the sustainability project.

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41

Education Other than at School

421

69

-

490

-

25

 

 

Owned

Various

Various

Improvements to Education Centres.

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

42

Health and Safety Issues

589

111

-

700

-

36

 

 

N/A

Various

Various

Improvements to address Health & Safety issues.

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

43

Staff Facilities

419

81

-

500

-

26

 

 

Owned

Various

Various

Improvements to workforce accomodation.

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44

School Security

505

95

-

600

-

31

 

 

Owned

Various

Various

Physical measures to improve security.

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45

Youth Capital Fund

447

67

-

514

-

27

 

 

Owned

Various

Various

Improvements to youth facilities.

45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

46

Fees to progress land sales

-

150

-

150

-

8

 

 

N/A

-

-

 

46

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47

Schools' Devolved Capital

21,723

-

-

21,723

-

1130

 

 

N/A

Various

Various

Allocation to schools through devolved capital.

47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

48

Schools Access Initiative #

1,839

304

-

2,143

-

111

 

 

N/A

Various

Various

Alterations to school buildings to improve accessibility.

48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

49

Furniture and Equipment #

-

-

600

600

-

81

 

 

N/A

-

-

Provision of furniture & equipment for capital schemes.

49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

50

Interest on Borrowing

-

619

-

619

-

-

 

 

N/A

-

-

To meet the cost of borrowing.

50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

51

School Kitchens

217

33

-

250

-

13

 

 

N/A

Various

Various

Improvements to school kitchens to meet food standards.

51

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingency

1,693

-

-

1,693

-

88

 

 

N/A

-

-

Provision for cost increases arising from inflation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

74,070

9,010

602

83,682

194

4,311

 

 

 

 

 

 

 

 

the Government and other bodies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External Contributions to

 

 

 

-

-

-

 

 

 

 

 

 

 

 

Programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

 

 

 

83,682

194

4,311

 

 

 

 

 

 

 

 

the Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total excluding land

 

 

 

84,282

194

4,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of land to be purchased for

 

 

 

100

-

4

 

 

 

 

 

 

 

 

this programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme

 

 

 

84,382

194

4,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# controlled on an accrued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expenditure basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C28

C29

Children's Services

 

 

 

Capital Programme - 2008/09

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2008/09 Schemes

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported from Local

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52

Children's Homes

172

28

-

200

-

10

 

 

Owned

Various

Various

Improvements to children's homes to meet legislation.

52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

172

28

-

200

-

10

 

 

 

 

 

 

 

Local Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported by the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

53

Foster Carers

129

21

-

150

-

8

 

 

N/A

Various

Various

Improvements to foster carers' homes where necessary.

53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

54

East Anton Primary, Andover

4,049

668

-

4,717

70

245

 

 

Neg

2

12

New 1FE primary school to meeting housing demand.

54

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

55

West of Waterlooville Primary

4,049

668

-

4,717

70

245

 

 

Neg

2

10

New 1FE primary school to meeting housing demand.

55

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Education Other than at School

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

Andover Education Centre

858

142

-

1,000

-

52

 

 

Owned

3

6

New education centre in permanent building.

56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modernisation/Suitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57

Primary School Improvements

343

57

-

400

-

21

 

 

Owned

Various

Various

Improvements to primary schools to meet curriculum needs.

57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

Primary Capital Pathfinder

5,652

848

-

6,500

-

338

 

 

Owned/

Various

Various

Replacement school and improvements to primary schools to

58

 

 

 

 

 

 

 

 

 

 

Neg

 

 

curriculum needs in the Andover area.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

59

Secondary School Improvements

343

57

-

400

-

21

 

 

Owned

Various

Various

Improvements to secondary schools to meet curriculum needs.

59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

60

Secondary Schools 14-19 Agenda

214

35

1

250

-

13

 

 

Owned

Various

Various

Improvements to address 14-19 Agenda.

60

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

61

Special School Improvements

170

28

2

200

-

11

 

 

Owned

Various

Various

Improvements to special schools to meet curriculum needs.

61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62

Management of Falling Rolls

343

57

-

400

-

21

 

 

Owned

Various

Various

Surplus place removal projects.

62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

63

Temporary Early Education

86

14

-

100

-

5

 

 

N/A

Various

Various

Contributions to the improvement of Early Years facilities.

63

 

Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

64

Health & Safety Issues

601

99

-

700

-

36

 

 

N/A

Various

Various

Improvements to address Health & Safety issues.

64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C30

C31

Children's Services

 

 

 

Capital Programme - 2008/09

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2008/09 Schemes (continued)

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

65

Staff Facilities

86

14

-

100

-

5

 

 

Owned

Various

Various

Improvements to workforce accommodation.

65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

66

Schools' Devolved Capital

21,723

-

-

21,723

-

1130

 

 

N/A

Various

Various

Allocations to schools through devolved capital.

66

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

67

Fees to progress land sales

-

150

-

150

-

8

 

 

N/A

-

-

 

67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

Schools Access Initiative #

1,373

227

-

1,600

-

83

 

 

N/A

Various

Various

Improvements to school buildings to improve accessibility.

68

 

 

 

 

 

 

 

 

 

 

 

 

 

 

69

Furniture and Equipment #

-

-

500

500

-

68

 

 

N/A

-

-

Provision of furniture and equipment for capital schemes.

69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

70

Interest on Borrowing

-

1,842

 

1,842

-

-

 

 

N/A

-

-

 

70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingency

428

-

-

428

-

22

 

 

N/A

-

-

Provision for cost increases arising from inflation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

40,447

4,927

503

45,877

140

2,332

 

 

 

 

 

 

 

 

the Government and other bodies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External Contributions to

 

 

 

-

-

-

 

 

 

 

 

 

 

 

Programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

 

 

 

45,877

140

2,332

 

 

 

 

 

 

 

 

the Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total excluding land

 

 

 

46,077

140

2,342

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of land to be purchased for

 

 

 

100

-

4

 

 

 

 

 

 

 

 

this programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme

 

 

 

46,177

140

2,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# controlled on an accrued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expenditure basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C32

C33

Children's Services

 

 

 

Capital Programme - 2009/10

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2009/10 Schemes

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported from Local

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

71

Children's Homes

172

28

-

200

-

10

 

 

Owned

Various

Various

Improvements to children's homes to meet legislation.

71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

172

28

-

200

-

10

 

 

 

 

 

 

 

Local Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported by the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

72

Foster Carers

129

21

-

150

-

8

 

 

N/A

Various

Various

Improvements to foster carers' homes where necessary.

72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73

Park Prewett Primary School

2,876

474

-

3,350

70

174

 

 

Neg

2

10

New 1FE primary school to meeting housing demand.

73

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74

QE Barracks Primary School

2,815

465

-

3,280

70

171

 

 

Neg

2

10

New 1FE primary school to meeting housing demand.

74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modernisation/Suitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

75

Primary School Improvements

429

71

-

500

-

26

 

 

Owned

Various

Various

Improvements to primary schools to meet curriculum needs.

75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76

Secondary School Improvements

429

71

-

500

-

26

 

 

Owned

Various

Various

Improvements to secondary schools to meet curriculum needs.

76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77

Secondary Schools 14-19 Agenda

214

35

1

250

-

13

 

 

Owned

Various

Various

Improvements to address 14-19 Agenda.

77

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78

Special School Improvements

256

42

2

300

-

16

 

 

Owned

Various

Various

Improvements to special schools to meet curriculum needs.

78

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

Management of Falling Rolls

429

71

-

500

-

26

 

 

Owned

Various

Various

Surplus place removal projects.

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

80

Temporary Early Education

86

14

-

100

-

5

 

 

N/A

Various

Various

Contributions to the improvement of Early Years facilities.

80

 

Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

81

Health & Safety Issues

601

99

-

700

-

36

 

 

N/A

Various

Various

Improvements to address Health & Safety issues.

81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C30

C31

Children's Services

 

 

 

Capital Programme - 2009/10

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2009/10 Schemes (continued)

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82

Staff Facilities

214

35

1

250

-

13

 

 

Owned

Various

Various

Improvements to workforce accommodation.

82

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

83

Schools' Devolved Capital

21,723

-

-

21,723

-

1130

 

 

N/A

Various

Various

Allocations to schools through devolved capital.

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

84

Fees to progress land sales

-

150

-

150

-

8

 

 

N/A

-

-

 

84

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

85

Schools Access Initiative #

1,288

212

-

1,500

-

78

 

 

N/A

Various

Various

Improvements to school buildings to improve accessibility.

85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

86

Furniture and Equipment #

-

-

500

500

-

68

 

 

N/A

-

-

Provision of furniture and equipment for capital schemes.

86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

87

Interest on Borrowing

-

1,750

 

1,750

-

-

 

 

N/A

-

-

To meet the cost of borrowing

87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingency

929

-

-

929

-

48

 

 

N/A

-

-

Provision for cost increases arising from inflation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

32,418

3,510

504

36,432

140

1,846

 

 

 

 

 

 

 

 

the Government and other bodies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External Contributions to

 

 

 

-

-

-

 

 

 

 

 

 

 

 

Programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

 

 

 

36,432

140

1,846

 

 

 

 

 

 

 

 

the Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total excluding land

 

 

 

36,632

140

1,856

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of land to be purchased for

 

 

 

100

-

4

 

 

 

 

 

 

 

 

this programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme

 

 

 

36,732

140

1,860

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# controlled on an accrued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expenditure basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C32

C33

Children's Services

 

 

 

Capital Programme - 2010/11

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2010/11 Schemes

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported from Local

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

88

Children's Homes

172

28

-

200

-

10

 

 

Owned

Various

Various

Improvements to children's homes to meet legislation.

88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

172

28

-

200

-

10

 

 

 

 

 

 

 

Local Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schemes Supported by the

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

89

Foster Carers

129

21

-

150

-

8

 

 

N/A

Various

Various

Improvements to foster carers' homes where necessary.

89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Primary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90

Aldershot Urban Extension

4,907

810

-

5,717

70

297

 

 

Neg

2

12

New 1FE primary school to meeting housing demand.

90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

91

West Waterlooville Pry - Phase 2

3,620

597

-

4,217

70

219

 

 

Neg

2

10

1FE extension school to meeting housing demand.

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Modernisation/Suitability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

92

Primary School Improvements

429

71

-

500

-

26

 

 

Owned

Various

Various

Improvements to primary schools to meet curriculum needs.

92

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93

Secondary School Improvements

429

71

-

500

-

26

 

 

Owned

Various

Various

Improvements to secondary schools to meet curriculum needs.

93

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

94

Secondary Schools 14-19 Agenda

257

42

1

300

-

16

 

 

Owned

Various

Various

Improvements to address 14-19 Agenda.

94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

95

Special School Improvements

427

71

2

500

-

26

 

 

Owned

Various

Various

Improvements to special schools to meet curriculum needs.

95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96

Management of Falling Rolls

429

71

-

500

-

26

 

 

Owned

Various

Various

Surplus place removal projects.

96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

97

Temporary Early Education

86

14

-

100

-

5

 

 

N/A

Various

Various

Contributions to the improvement of Early Years facilities.

97

 

Facilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

98

Health & Safety Issues

601

99

-

700

-

36

 

 

N/A

Various

Various

Improvements to address Health & Safety issues.

98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C30

C31

Children's Services

 

 

 

Capital Programme - 2010/11

 

 

 

 

 

 

 

 

Total

Revenue Effect in

 

 

 

 

 

 

 

 

Construct-

 

Furniture

Cost

Full Year

 

Site

Contract

 

Ref

Project

ion

Fees

Equipment

(excluding

Running

Capital

 

Position

Start

 

Remarks

Ref

 

 

Works

 

Vehicles

sites)

Costs

Charges

 

 

Date

Duration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

Qtr

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Schemes support Corporate Aim 1:

 

 

2010/11 Schemes (continued)

 

 

 

 

 

 

 

 

 

 

 

Maximising Life Opportunities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99

Staff Facilities

214

35

1

250

-

13

 

 

Owned

Various

Various

Improvements to workforce accommodation.

99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

100

Schools' Devolved Capital

21,723

-

-

21,723

-

1130

 

 

N/A

Various

Various

Allocations to schools through devolved capital.

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

101

Fees to progress land sales

-

150

-

150

-

8

 

 

N/A

-

-

 

101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

102

Schools Access Initiative #

1,459

241

-

1,700

-

88

 

 

N/A

Various

Various

Improvements to school buildings to improve accessibility.

102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

103

Furniture and Equipment #

-

-

500

500

-

68

 

 

N/A

-

-

Provision of furniture and equipment for capital schemes.

103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

104

Interest on Borrowing

-

1,648

 

1,648

-

-

 

 

N/A

-

-

To meet the cost of borrowing

104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingency

907

-

-

907

-

47

 

 

N/A

-

-

Provision for cost increases arising from inflation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

35,617

3,941

504

40,062

140

2,039

 

 

 

 

 

 

 

 

the Government and other bodies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External Contributions to

 

 

 

-

-

-

 

 

 

 

 

 

 

 

Programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme Supported by

 

 

 

40,062

140

2,039

 

 

 

 

 

 

 

 

the Government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total excluding land

 

 

 

40,262

140

2,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of land to be purchased for

 

 

 

100

-

4

 

 

 

 

 

 

 

 

this programme

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Programme

 

 

 

40,362

140

2,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

# controlled on an accrued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

expenditure basis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C32

C33