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

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

CAPITAL PROGRAMME 2007/8 – 2009/10<br />

APPENDIX G<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 />

CAPITAL PROGRAMME 2007/08 PROJECTS<br />

2007/08<br />

DEPARTMENT<br />

£k<br />

HIP Customer Access & Contact Management 377<br />

HIP Flexible Working 155<br />

Disabled and Older People's Priorities 479<br />

Local Strategic Partnership - PSA Expenditure 250<br />

HIP e-Delivery 50<br />

Deputy Chief Executive 1,311<br />

Chrysalis 943<br />

Assisted Funding Programme 120<br />

Manor Farm 2,072<br />

<strong>Hillingdon</strong> Sport & Leisure 6,169<br />

Leisure Development - Botwell Green, Hayes 6,900<br />

Replacement libraries computer system 146<br />

Victoria Hall and Ruislip Manor Library Development 2,263<br />

Introducing IP telephony within <strong>Hillingdon</strong> Libraries 34<br />

Manor Farm & new builds fit-outs 194<br />

PC & other hardware refresh 100<br />

Planning & Community Services 18,941<br />

HRA -Decent Homes Works 24,325<br />

HRA -New Build - 5 Sites 175<br />

HRA -Cash Incentive Scheme 120<br />

HRA - Long Lane Learning Disabilities 1,116<br />

HRA Other Projects 150<br />

HRA 25,886<br />

Disabled Facilities Grant (DFG) 1,095<br />

Private Sector Renewal Grant (PSRG) 753<br />

Colne Park Caravan Site - Refurbishment Works 246<br />

Improving Information Management 133<br />

Mental Health 377<br />

Learning Disabilities Modernisation Programme: Improving Merriman’s<br />

Respite Care Service 92<br />

Enabling Electronic Social Care Record (ESCR) 290<br />

Learning Disability Modernisation Programme 152<br />

Service Redesign <strong>of</strong> In House Mental Health Units 1,709<br />

Disabled Facilities Grants 976<br />

50

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

Saved successfully!

Ooh no, something went wrong!