27.07.2014 Views

Supplementary A - London Borough of Hillingdon

Supplementary A - London Borough of Hillingdon

Supplementary A - London Borough of Hillingdon

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!