Supplementary A - London Borough of Hillingdon
Supplementary A - London Borough of Hillingdon
Supplementary A - London Borough of Hillingdon
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
SUMMARY CAPITAL PROGRAMME 2007/08 TO 2009/10<br />
CAPITAL PROGRAMME SUMMARY - 2007/08 2008/09 2009/10 Total<br />
Three Year Forecast (2006/07-2008/09) £000s £000s £000s £000s<br />
Deputy Chief Executive 1,311 604 0 1,915<br />
Planning & Community Services 18,941 20,202 0 39,143<br />
HRA 25,886 10,078 9,550 45,514<br />
Adult Social Care, Health & Housing 6,273 8,746 6,103 21,122<br />
Ed Children Services 29,749 13,318 13,930 56,997<br />
Finance & Resources 3,948 2,852 2,402 9,202<br />
Contingency & Risk 1,281 1,500 0 2,781<br />
Environment & Consumer Protection 9,901 6,862 1,961 18,724<br />
Total 97,290 64,162 33,946 195,398<br />
RESOURCES<br />
Resource Type 2007/8 2008/9 2009/10 Total<br />
£000s £000s £000s £000s<br />
Unsupported Borrowing 4,418 26,065 9,856 40,340<br />
Capital Receipt 29,924 12,550 0 42,474<br />
Single Pot 6,147 3,667 0 9,814<br />
PSA Reward Grant 1,125 0 0 1,125<br />
General Resources 41,614 42,282 9,856 93,753<br />
Supported Borrowing (SCER) 11,422 0 0 11,422<br />
Grants (SCEC) 29,480 11,830 14,540 55,849<br />
HRA 5,324 2,555 8,291 16,170<br />
Major Repairs Allowance 7,761 7,495 1,259 16,515<br />
3rd Party Contributions 1,159 0 0 1,159<br />
Other 530 0 0 530<br />
Total External Funding 55,676 21,880 24,090 101,645<br />
Total 97,290 64,162 33,946 195,398<br />
3