CY/11/26
CABINET COMMITTEE
9 MARCH 2011
CHILDREN AND YOUNG PEOPLE'S SERVICE
DRAFT CAPITAL PROGRAMME 2011-12
Joint report of the Executive Director of Children & Young People's Services and the Director of Finance
Please note that the following recommendations are subject to consideration and determination by the Cabinet (and confirmation under the provisions of the Council's Constitution) before taking effect. |
Recommendations: Cabinet
A notes the priorities and spending pressures relating to the capital programme;
B notes the re-phasing of the CYPS Medium Term Capital Programme (MTCP) as detailed in Appendix 1;
C approves the capital programme proposals and proposed contingencies as detailed in Appendix 2.
1. BACKGROUND
1.1 The report of the Director of Finance on 9 February 2011 (CR/11/22) set a capital programme level, excluding estimated carry forwards, of 42.476m for 2011/12, 27.681m for 2012/13, 36.106 for 2013/14, 22.451m for 2014/15 and 22.576m for 2015/16. The indicative capital programme for 2012/13 and thereafter includes estimates of future capital announcements. The Department for Education (DfE) has indicated that funding for future years' will be announced after the Sebastian James review of school capital investment anticipated later this year.
1.2 Appendix 1 details the proposed rephasing of resources for 2011-12 to 2012-13. This is to ensure resources are available in future years to meet contractual commitments in 2012/13 from projects starting in 2011/12 and provide a contingency against the spending pressures identified in this report.
1.3 The recently published White Paper, The Importance of Teaching, highlighted the government's objective to reduce bureaucracy in allocating capital funding with the intention of securing significantly better 'value for money' from capital projects for schools. Capital is to address the poor condition of school buildings and to ensure there are sufficient school places for pupils, particularly at primary level.
1.4 Devon has received confirmation that Dartmouth Academy has secured a 8.274m capital allocation and we await confirmation of who will be responsible for delivering the project.
2. RESOURCES AND PRIORITIES/SPENDING PRESSURES
2.1 The factors, in priority order, which have been taken into consideration when drawing up the proposals in Appendix 2 are as follows:
Projects that ensure the Local Authority meets its statutory responsibilities in respect of the supply of sufficient school places (Basic Need);
Projects that ensure children with Special Educational Needs (SEN) can access the full curriculum;
Projects targeted at reducing the maintenance backlog based on the Asset Management Condition data;
Planning data, compliance surveys and specific professional advice from NPS South West Ltd;
Projects where an element of matched funding can be provided and meet one of the priorities highlighted above;
In addition, a proportion of funding has also been allocated for advanced design fees to support the development of future years' priorities in particular projects targeted at Basic Need.
2.2 There are a number of significant pressures on capital allocations including:
The announcement of a single year allocation has prevented the setting of three year capital programme. In addition, there has been a real decrease in capital funding, including an 80% reduction in schools' Devolved Formula Capital (DFC);
The increase in birth rate in recent years has resulted in a high level of Basic Need, in particular for reception age;
Requests for developer contributions to education infrastructure have not been fully supported by some local planning authorities;
Schools Access Initiative resources have not been allocated, however there is still a high level of need in Devon, with significant resources required for students with specific needs;
The results from compliance surveys, in particular Safety Glazing and Lightning Protection, will require capital funding, and individual schools may not be able to contribute significantly due to the reduction in school DFC;
Despite the continued investment in the school estate, the maintenance backlog continues to rise and currently stands at 151m (approximately 32m can be attributed to schools who will have or are aiming to convert to academies by 1 April 2011). Some of the increase can be attributed to a revised survey regime. However, many buildings, in particular temporary provision, require significant investment or replacement.
The impact of a major contractor going into liquidation and subsequent delays to Children's Centre projects funded from time specific resources may require an allocation to complete schemes.
2.3 Based on the uncertainty of future funding, it is proposed that a significant contingency is identified for 2012-13.
3. COMMUNITY ENGAGEMENT AND LOCAL SOLUTIONS
3.1 The Area Review process sets out to engage Local Learning Communities by supplying high quality data identifying the challenges they face. The consultation and engagement process aims to assist practitioners and community leaders in identifying local solutions to issues within a strategic framework.
3.2 To date, the CYPS Learning Environments Team have completed 22 out of 31 Area Reviews (two years ahead of programme). Outcomes resulting from either the preparation for, or as a result of, the Review itself include:
Fifteen established Federations (involving 35 schools);
six proposed Federations in formal consultation (involving 17 schools);
seven schools working towards federation;
three schools consulting on amalgamation;
three cluster Academies (involving 6 schools);
one school opting for closure.
At the time of writing, more than 60% of schools are involved in collaborative activity to achieve better value for money.
3.3 The Area Review outcomes have also assisted in setting basic need priorities within the 2011-12 capital programme, in particular in Exeter where the follow up to the Area Review has provided agreed local solutions.
3.4 Devon's approach to collaboration has generated significant national interest, with the National College currently undertaking a case study on the Council's approach to this form of school/community consultation and engagement.
4. OTHER PROGRAMMES
4.1 Devon Youth Service (DYS): By working in partnership with voluntary agencies and community groups, DYS have recently seen the opening of brand new facilities at Dawlish and Colyton. The new South Molton youth centre is almost complete, and start on a smaller centre at Chulmleigh is imminent. Investing in Devon resources were secured to support the relocation and enhancement of Haven Banks Outdoor Education Centre, a detailed business plan is being developed and further investment opportunities are being investigated. A minor works allocation has been identified in the MTCP.
4.2 Early Years, Children's Centres & Extended Services: The DfE clawed back 1.565m of the grant in September 2010, causing the cancellation of the pre school projects for Northam and Children Centre projects in Exwick, Modbury and Uffculme. However, thirty pre-school groups have been provided with improved accommodation under this programme. The majority of Phase III Children's Centre Projects will be completed by the end of the 2010-11 financial year, with a further two projects slipping into 2011-12. Capital allocation for Extended Services were made to Local Learning Communities and have supported workspace and equipment for Parent Support Advisors. The DfE has not provided any detail on future years' funding and a small allocation has been identified to support capitalised maintenance on Children's Centres.
4.3 14-19 Strategy: Devon's four 14-19 Area Partnerships are in the process of implementing critical reforms, and most capital projects involve the change of use and refurbishment of existing buildings. Projects include:
Exeter4Learning Partnership: developments have focused on some smaller targeted facilities in the schools and resources at Exeter College which are accessible to all.
East and Mid Devon Partnership: concentrated upon smaller and targeted resources in schools focusing on those furthest away from larger Further Education (FE) facilities and also development of Bicton College and Petroc (Tiverton) as hubs which will allow partnership access.
The North Devon Academic Board Partnership (NORDAB): planned to target resources at those farthest away, including the purchase of a mobile unit and the proposed development of the Devon Personalised Learning Service (PLS) build in Barnstaple to improve access for all young people to a more skills based curriculum.
South and West Devon Partnership: this partnership planned for the development of resources across the region that could be accessed in smaller working groups of two or three schools, including the development of a skills centre in Newton Abbot.
Projects have been successful in increasing participation and broadening the curriculum offer.
4.4 Children's Services Modernisation: there have been significant improvements to provision, including the development of Blossom Corner Children's Home and improvements to Brookhayes Children's Home. The complete refurbishment of Welland House residential short breaks unit provides for the whole range of children with both complex physical and learning disabilities. A proposal to remodel and refurbish Rifford Road Children's Home is being finalised with a proposed start date on site of early April 2011. Resources are identified in the MTCP to support foster carer placements and adaptations for children with specific needs.
4.5 CYPS Office Strategy: The strategy is to reduce office desk spaces from 1600 to 1200 in 2012. Further rationalisation to 1,000 desks will be possible following the introduction of new technologies and through staff reductions. The combined offices of CYPS and NHS Devon will reduce from thirty-six to three strategic centres in Exeter, Barnstaple and Totnes, with two smaller centres at Tiverton and Newton Abbot. The new premises at Newton Abbot (Estuary House) opened March 2010, with Barnstaple, Springfield Court planned for Autumn 2011 together with Totnes, Follaton House. In 2011 CYPS is scheduled to close, for disposal, eight buildings designated for office functions.
4.6 Stepping Stones: In 2010-11 a major project to provide 52 week residential provision in Oaklands Park School, Dawlish was completed. Capital allocations have supported the development of other Stepping Stones provision, including secondary Communication and Interaction Resource Bases (CAIRB) and Local Area Bases. Springfield Court in Barnstaple is due to be completed in Autumn 2011 providing co-location for 120 staff from DCC NHS and other partners, a Devon Personalised Learning Service (DPLS) centre and the 25 place Behaviour, Emotional and Social Difficulties (BESD) school for North Devon. In addition, projects to provide improved DPLS accommodation in Exeter and Dartington will be developed in 2011-12, and capital funding is available to support the developing Primary Strand of the Stepping Stones continuum once investment priorities are confirmed.
5. DEVELOPER CONTRIBUTIONS (SECTION 106 PAYMENTS)
5.1 Due to the economic climate, developers are seeking more flexible payment terms in respect of Section 106 contributions. This has put great strain on authorities responsible for delivering new housing and as a consequence some planning authorities are not fully supporting claims made by the Council for new or additional educational infrastructure that arise from proposed housing developments.
5.2 It is estimated a potential 75,000 homes will be built over the next 20 years which, based on current ratios, could generate 18,750 primary school age children and 11,250 secondary age, as well as requiring infrastructure for early years, post-16 and youth services.
5.3 To ensure that the Council's position is more secure and that the quality of educational provision is not compromised, it is proposed that a Cross-Directorate Officer Working Group be established. This would be to develop a co-ordinated corporate approach to Section 106 Policy and establishing clear guidelines for future Section 106 negotiations and the safeguarding of the Council's statutory obligations in the delivery of services to local communities. In preparation, CYPS is reviewing its Section 106 policy in consultation with EEC colleagues.
6 SUSTAINABILITY CONSIDERATIONS
6.1 The CYPS capital programme for 2011-12 will focus on both basic need and reducing the maintenance backlog on the schools' estate. Although limited to one year, the programme will directly impact on improving school buildings.
6.2 The principles underpinning the proposed capital investment for schools will help reduce negative impact on the environment, and encourage good stewardship of school buildings.
6.3 The reduction in Devolved Formula Capital (DFC) means that in the short term schools may not be in a position to finance or match-fund significant building improvement works. It is therefore intended to refocus the remaining resources within the Green Challenge Fund at a targeted specific programme of work within schools, based on carbon intensity. This is principally to deliver energy efficiency improvements to the worst performing school buildings using the Carbon Trust's guidance (or similar) as the benchmark for prioritisation. The revised programme will therefore remove the current requirement for schools to provide match-funding. The projects would require careful assessment to ensure that approved schemes provide the maximum return on investment and carbon reduction, aiming to saving the most energy for the least cost. This change has the potential to contribute very positively to the Council's carbon reduction commitment.
7 EQUALITY CONSIDERATIONS
7.1 The planned investment has been targeted at communities and schools to ensure the local authority continues to fulfil its statutory duty for the provision of school places, providing diversity and choice within a mixed economy of provision.
7.2 The continued investment in capitalised maintenance and accessibility projects will ensure schools are a central part of the social fabric of the community, providing educational and social opportunities for children and young people, and also for families and the wider community. This will be especially supportive to those who might be experiencing rural isolation.
7.3 Specific resources have been identified to support some of the most vulnerable young people and their parents or carers.
8 RISK MANAGEMENT
8.1 The capital programme will be commissioned and proactively managed in a way that mitigates risk to the Local Authority. The proposals in the paper that relate to the statutory responsibilities of the Local Authority are the highest priority, and sufficient planning time has been allowed to ensure these projects are delivered within required timescales.
8.2 A significant contingency has been retained to ensure that unforeseen priorities can be managed and risks mitigated.
9 LEGAL CONSIDERATIONS
9.1 The legislative provisions either permitting schools to become self-governing under the Academies framework, or the introduction of Free Schools via the new schools network, will mean that some assets currently held by the Council will transfer to School Trust bodies.
10 SUMMARY
10.1 The announcement of a single year capital allocation has prevented the setting of a three year capital programme. However, including commitments from previous years, 2011-12 will still see a significant investment in CYPS infrastructure.
10.2 The 2011/12 capital programme has been set in order to address Basic Need, access for Children with Special Education Needs, Backlog Maintenance (condition) and Compliance (with statutory requirements, mainly health and safety). This approach and the scope of investment being planned is consistent with the coalition government's priorities in advance of the outcome of the James Review.
10.3 The legislative provision permitting schools to become Academies or the introduction of Free Schools will mean some assets currently held by the Council will be transferred to school trust bodies.
Anne Whiteley Mary Davis
Executive Director, Children & Young People's Services Director of Finance
Electoral Divisions: ALL
LOCAL GOVERNMENT ACT 1972: LIST OF BACKGROUND PAPERS
Contact for enquiries: Chris Dyer 01392 382531
BACKGROUND PAPER | DATE | FILE REFERENCE |
Report on the Revenue Budget and Medium Term Financial Strategy 2010/11 - 2012/13 and the Capital Programme 2010/11 - 2014/15
| 10/02/2010 | CR/10/21 |
CYPS Draft Capital Programme 2010-11
| 10/03/2010 | CY/10/29 |
Report on the Revenue Budget and Medium Term Financial Strategy 2011/12 - 2014/15 and the Capital Programme 2011/12 - 2015/16 | 09/02/2011 | CR/11/22 |
Cabinet Member for Children's Health & Wellbeing: Councillor Andrea Davis
Cabinet Member Schools and Skills: Councillor Christine Channon
Appendix 1
FUNDING SOURCES FOR CYPS CAPITAL PROGRAMME
2011 12 & THEREAFTER
1 For 2011/12 Basic Need funding is 17.270m. This reduces to 10.265m in 2012/13 and includes 6.460m, which is an estimate of what the funding may be in the future. Consequently this cannot be committed until confirmation is received from the DfE of subsequent years' funding. Similarly the subsequent years also include a 6.460m estimate.
2 Grant funding is being received from the DfE for Capital Maintenance, which for 2011/12 is 13.583m. The same amount has been included in subsequent years, although these figures have not been confirmed and can therefore not be committed to projects.
3 Devolved Formula Capital Funding for 2011/12 is 2.333m and combined with Vehicle and Loans Pool ( 200k) means the schools' managed capital programme is 2.533m for this year. A figure of 2.333m has been included in subsequent years, but again this cannot be committed by schools as it is only an estimate of future years' funding.
4 It is anticipated that funding for future years will not be announced until after the publication of the James Review, anticipated later this year.
Proposed Changes to CYPS Capital Programme 2011/12 & 2012/13 | ||
| 2011/12 ,000 | 2012/13 ,000 |
CYPS Capital Programme (CR/11/22) | 42,476 | 27,681 |
Rephasing | (9,145) | 9,145 |
Projected CYPS Spend | 33,331 | 36,826 |
Funding Sources Comparison to 2010/11
| ||||
| 2010/11 ,000 | 2011/12 ,000 | 2012/13 ,000 | 2013/14 ,000 |
Basic Need | 8,639 | 17,270 | 10,265 | 6,460 |
NDS Modernisation | 3,185 | 0 | 0 | 0 |
Capital Maintenance | 0 | 13,583 | 13,583 | 13,583 |
Building Schools for the Future | 9,900 | 2,800 | 0 | 0 |
Primary Capital Programme | 2,216 | 0 | 0 | 0 |
Devolved Formula Capital | 24,005 | 2,333 | 2,333 | 2,333 |
Section 106 | 250 | 100 | 750 | 12,260 |
Other | 31,208 | 6,390 | 750 | 1,270 |
Total | 79,403 | 42,476 | 27,681 | 35,906 |
Appendix 2
CYPS DRAFT CAPITAL PROGRAMME 2011 12 & THEREAFTER
|
| 2011/12 | 2012/13 | 2013/14 | 2014/15 | 2015/16 | Total | |
|
| ,000 | ,000 | ,000 | ,000 | ,000 | ,000 | |
Projects Funded From: |
|
|
|
|
|
|
| |
| Basic Need - Borrowing | 10,810 | 3,805 |
|
|
| 14,615 | |
| Other - Borrowing | 5,390 | 550 | 270 | 75 |
| 6,285 | |
| Basic Need - Grant | 6,460 | 6,460 | 6,460 | 6,460 | 6,460 | 32,300 | |
| Building Schools for the Future - Bideford | 2,800 | 0 | 0 |
|
| 2,800 | |
| Vehicle and Equipment Loans Pool | 200 | 200 | 200 |
| 200 | 800 | |
| Capital Receipts | 800 |
| 1,000 |
|
| 1,800 | |
| Capital Maintenance - Grant | 13,583 | 13,583 | 13,583 | 13,583 | 13,583 | 67,915 | |
| Devolved Formula Capital | 2,333 | 2,333 | 2,333 | 2,333 | 2,333 | 11,665 | |
| Section 106 | 100 | 750 | 12,260 |
|
| 13,110 | |
| TOTAL | 42,476 | 27,681 | 36,106 | 22,451 | 22,576 | 151,290 | |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
CONTRACTUAL COMMITMENTS FROM 2010-11 & BEFORE | 11,126 |
|
|
|
| 11,126 | ||
|
|
|
|
|
|
|
| |
ADVANCED DESIGN FEES |
| 650 |
|
|
|
| 650 | |
Including:- |
|
|
|
|
|
|
| |
St Leonard's CofE Primary School |
|
|
|
|
|
|
| |
Exminster Community Primary |
|
|
|
|
|
|
| |
Alphington Primary |
|
|
|
|
|
|
| |
Pinhoe CofE Primary School |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
BASIC NEED - SECONDARY/SPECIAL |
|
|
|
|
|
| ||
Marland School | Residential | 50 | 700 |
|
|
| 750 | |
Mill Water School | School Relocation | 300 | 6,305 |
|
|
| 6,605 | |
Teign School | Sports Hall | 2,800 |
|
|
|
| 2,800 | |
Cranbrook | Contribution |
|
| 1,000 |
|
| 1,000 | |
DPLS - Stepping Stones | South Devon | 450 |
|
|
|
| 450 | |
|
|
|
|
|
|
|
| |
BASIC NEED - PRIMARY |
|
|
|
|
|
|
| |
Ashburton Primary School | Increase Pupil Places | 35 |
|
|
|
| 35 | |
Bishopsteignton School | Increase Pupil Places | 35 |
|
|
|
| 35 | |
Bowhill Primary | Increase Capacity to 525 - Subject to Statutory Consultation | 200 | 1,000 |
|
|
| 1,200 | |
|
|
|
|
|
|
|
| |
Clyst Heath Nursery & Community Primary School | Increase Capacity to 315 | 550 | 250 |
|
|
| 800 | |
North Tawton Primary School | Double Wernick to Increase Pupil Places | 373 |
|
|
|
| 373 | |
St Peter's CofE Junior School, Tavistock | Increase Capacity | 750 |
|
|
|
| 750 | |
|
|
|
|
|
|
|
| |
PROPOSED CONTINGENCY |
| 250 | 2,151 |
|
|
| 2,401 | |
| TOTAL BASIC NEED | 17,569 | 10,406 | 1,000 | 0 | 0 | 28,975 | |
|
|
|
|
|
|
|
| |
CAPITAL MAINTENANCE - SECONDARY/SPECIAL | 2,020 |
|
|
|
| 2,020 | ||
Coombeshead College | Refurbishment to Main School Building
|
|
|
|
|
|
| |
Coombeshead College | DDA Project
|
|
|
|
|
|
| |
Honiton Community College | Retaining Wall repairs
|
|
|
|
|
|
| |
Honiton Community College | DDA Project
|
|
|
|
|
|
| |
Newton Abbot College | Refurbishment to Main Block on Main Site
|
|
|
|
|
|
| |
Oaklands Park School | Contribution towards Residential Works
|
|
|
|
|
|
| |
Pilton Community College | Cruciform Repairs Phase 3
|
|
|
|
|
|
| |
Ratcliffe School | Residential Block Upgrade
|
|
|
|
|
|
| |
Ilfracombe Community College | Refurbishment
|
|
|
|
|
|
| |
The Community College, Chumleigh
| DDA Project |
|
|
|
|
|
| |
The Park Community School | DDA Project
|
|
|
|
|
|
| |
Tiverton High
| Horizon Block |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
CAPITAL MAINTENANCE - PRIMARY | 7,687 |
|
|
|
| 7,687 | ||
All Saints CofE Infant School Sidmouth
| Main School Building |
|
|
|
|
|
| |
Appledore Community Primary School
| Temporary Classrooms |
|
|
|
|
|
| |
Ashleigh CofE Primary School
| Demolish Double Devon Lady |
|
|
|
|
|
| |
Bishops Nympton Primary School
| School Hall - Contribution |
|
|
|
|
|
| |
Bishops Tawton Primary School
| Demolition of HORSA |
|
|
|
|
|
| |
Blackawton Primary School | Refurbish/Replace Temporary Classrooms
|
|
|
|
|
|
| |
Bolham Primary | Refurbish/Replace Single Elliott Classroom
|
|
|
|
|
|
| |
Bovey Tracey Primary School | DDA Project
|
|
|
|
|
|
| |
Bradley Barton Primary School & Nursery Unit | Demolish Temporary Classrooms
|
|
|
|
|
|
| |
Braunton Caen Primary School | Main School Building
|
|
|
|
|
|
| |
Bridestowe Primary School | Refurbish/Replace Single Devon Lady Contribution
|
|
|
|
|
|
| |
Broadhembury CofE Primary School
| Main School Building |
|
|
|
|
|
| |
Burlescombe CofE Primary School
| Single Elliott Nursery |
|
|
|
|
|
| |
Cheriton Bishop Community Primary School
| Main School Building |
|
|
|
|
|
| |
Clyst Hydon Primary School
| Main School Building |
|
|
|
|
|
| |
Decoy Primary School | Refurbish/Replace Double Devon Lady
|
|
|
|
|
|
| |
Dunsford Community Primary School
| DDA Project |
|
|
|
|
|
| |
East-The-Water Community Primary School
| Roof, Fascia and External Repairs |
|
|
|
|
|
| |
Exeter Road Community Primary School
| School House |
|
|
|
|
|
| |
Fremington Community Primary & Nursery School
| Refurbish/Replace Double Devon Lady |
|
|
|
|
|
| |
Halberton Primary School
| Main School Building |
|
|
|
|
|
| |
Hayward's Primary School | Refurbish/Replace Double Devon Lady
|
|
|
|
|
|
| |
Hazeldown School | Refurbish/Replace Double Elliott Classroom
|
|
|
|
|
|
| |
Holywell CofE Primary School | Main School Building
|
|
|
|
|
|
| |
Ilfracombe CofE Junior | Refurbish/Replace Single Devon Lady Classroom
|
|
|
|
|
|
| |
Instow Community Primary School
| Hall and Remodelling |
|
|
|
|
|
| |
Kenton Primary School | Refurbish/Replace Devon Lady Classroom & ICT Suite
|
|
|
|
|
|
| |
Ladysmith Junior School | DDA Project
|
|
|
|
|
|
| |
Marwood School | Refurbish/Replace Temporary Buildings
|
|
|
|
|
|
| |
Musbury Primary School | Main School Building
|
|
|
|
|
|
| |
Newtown Primary School | Main School Lower Block
|
|
|
|
|
|
| |
Pynes Infant School & Nursery | Refurbish/Replace Single Devon Lady Classroom
|
|
|
|
|
|
| |
Rydon Primary School | Roof Repairs Contribution
|
|
|
|
|
|
| |
Sandford School | Main School Building
|
|
|
|
|
|
| |
St Mary's CofE Primary School, Bideford | Refurbish/Replace Single Holder
|
|
|
|
|
|
| |
St Michael's CofE Primary School, Kingsteignton
| DDA Project |
|
|
|
|
|
| |
St Rumons CofE Infants | Main School Block
|
|
|
|
|
|
| |
The Grove Primary School, Totnes
| Site Issues & Roof Repairs |
|
|
|
|
|
| |
The Redhills Community Primary School
| Flat Roof Replacement |
|
|
|
|
|
| |
Two Moors Primary School, Tiverton
| Refurbish/Replace Double Elliott Classroom |
|
|
|
|
|
| |
Umberleigh School
| Main School Building |
|
|
|
|
|
| |
Wembury Primary School
| Temporary Classrooms |
|
|
|
|
|
| |
West Alvington CofE Primary School
| Main School Building |
|
|
|
|
|
| |
Whimple Primary School | Refurbish/Replace Single Elliott Classroom |
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Safety Glazing (Non VA & non Academies) | Repairs/Improvements at Schools | 500 | 1,000 |
|
|
| 1,500 | |
Lightning Protection (Non VA & non Academies) | Repairs/Improvements at Schools | 200 |
|
|
|
| 200 | |
Radon Mitigation Works (Non VA & non Academies) | Repairs/Improvements at Schools | 35 |
|
|
|
| 35 | |
Health & Safety Compliance Works (Non VA & non Academies) | Repairs/Improvements at Schools | 300 |
|
|
|
| 300 | |
|
|
|
|
|
|
|
| |
Children's Centre Maintenance |
| 50 |
|
|
|
| 50 | |
|
|
|
|
|
|
|
| |
PROPOSED CONTINGENCY |
| 247 | 1,544 |
|
|
| 1,791 | |
TOTAL CAPITAL MAINTENANCE | 11,039 | 2,544 | 0 | 0 | 0 | 13,583 | ||
|
|
|
|
|
|
|
| |
IYSS PROGRAMME |
|
|
|
|
|
|
| |
Youth Minor Works |
| 80 | 90 | 60 |
|
| 230 | |
| TOTAL IYSS PROGRAMME | 80 | 90 | 60 | 0 | 0 | 230 | |
|
|
|
|
|
|
|
| |
SECTION 106 |
|
|
|
|
|
|
| |
Cranbrook New Community |
| 100 | 750 | 12,260 |
|
| 13,110 | |
| TOTAL SECTION 106 | 100 | 750 | 12,260 | 0 | 0 | 13,110 | |
|
|
|
|
|
|
|
| |
CHILDREN'S SERVICES |
|
|
|
|
|
|
| |
Adaptations for Children with Additional and Specific Needs
|
| 150 | 150 | 150 | 75 |
| 525 | |
Children's Services - Foster Carers Adaptations
|
| 60 | 60 | 60 |
|
| 180 | |
Rifford Road Community Children's Home
| Upgrading Premises | 590 |
|
|
|
| 590 | |
Contingency |
| 160 | 250 |
|
|
| 410 | |
TOTAL CHILDREN'S SERVICES | 960 | 460 | 210 | 75 | 0 | 1,705 | ||
|
|
|
|
|
|
|
| |
CYPS OFFICE MODERNISATION PROGRAMME |
|
|
|
|
|
| ||
Exeter Office Rationalisation & Remodelling
|
| 500 |
|
|
|
| 500 | |
Office Modernisation
|
| 50 |
|
|
|
| 50 | |
South Devon Hub |
| 500 |
|
|
|
| 500 | |
TOTAL OFFICE MODERNISATION | 1,050 | 0 | 0 | 0 | 0 | 1,050 | ||
|
|
|
|
|
|
|
| |
SPECIFIC PROJECTS/RESOURCES MANAGED BY SCHOOLS |
|
|
|
|
|
| ||
Devolved Formula Capital
|
| 2,333 |
|
|
|
| 2,333 | |
Vehicle and Equipment Loans Pool |
| 200 | 200 | 200 |
| 200 | 800 | |
TOTAL SCHOOLS DEVOLVED PROGRAMME | 2,533 | 200 | 200 | 0 | 200 | 3,133 | ||
|
|
|
|
|
|
|
| |
Basic Need (Commitments and New Starts)
|
|
| 6,460 | 6,460 | 6,460 | 6,460 | 25,840 | |
Capital Maintenance
|
|
| 13,583 | 13,583 | 13,583 | 13,583 | 54,332 | |
Devolved Formula Capital
|
|
| 2,333 | 2,333 | 2,333 | 2,333 | 9,332 | |
INDICATIVE FUNDING AMOUNTS UNABLE TO COMMIT | 0 | 22,376 | 22,376 | 22,376 | 22,376 | 89,504 | ||
|
|
|
|
|
|
|
| |
PROJECTED CYPS CAPITAL SPEND | 33,331 | 36,826 | 36,106 | 22,451 | 22,576 | 151,290 | ||
|
|
|
|
|
|
|
| |
| REPHASING | 9,145 | (9,145) | 0 | 0 | 0 | 0 | |
|
|
|
|
|
|
|
| |
| BUDGET BOOK TOTAL | 42,476 | 27,681 | 36,106 | 22,451 | 22,576 | 151,290 | |
|
|
|
|
|
|
|
| |