The official version of this document can be found via the PDF button.
The below content has been automatically generated from the original PDF and some formatting may have been lost, therefore it should not be relied upon to extract citations or propose amendments.
STATES OF JERSEY
BEAULIEU CONVENT SCHOOL LIMITED: PROVISION OF A LOAN
Lodged au Greffe on 11th March 2019 by the Minister for Treasury and Resources
STATES GREFFE
2019 P.26
PROPOSITION
THE STATES are asked to decide whether they are of opinion
- to authorise the grant of a loan to Beaulieu Convent School Limited for the purpose of investment in capital projects and to increase the school's capacity and facilities;
- to agree that the loan shall not exceed £7.3 million, shall bear interest at a fixed rate of 4.25% per annum, and shall be repayable over a period not exceeding 20 years on terms to be agreed with the Treasurer of the States.
MINISTER FOR TREASURY AND RESOURCES
REPORT
Executive Summary
The Directors of Beaulieu Convent School Limited ("the School" / "BCS") have identified the need to organise new physical resources to support the delivery of the School's Strategic Plan 2017–2022 (Appendix 1).The School has established a phased programme of works as the most effective way to deliver these essential new capital resources, both to ensure long-term sustainability, and to meet the needs of an ever- developing curriculum framework and the associated skill requirements. The initial phases of the programme are as follows –
- Development of the under-croft of the Jubilee Building – to create 3 classrooms.
- Development of a new sports centre and redevelopment of the existing gymnasium and Café Beau to provide an enhanced café and a sixth form centre.
- Upgrade to the façade of the middle school, in keeping with the primary school building.
BCS and the States of Jersey ("SoJ") have a longstanding financial relationship through the provision of loans by the Minister for Treasury and Resources in 2008 and 2014 for £500,000 each. These loans are due to be fully repaid in 2022. The School have now approached the Minister for Treasury and Resources to provide funding for this new project, as they consider a States loan will provide greater flexibility than commercial borrowing options which they have also explored.
Background
BCS is a private school offering diverse Catholic education for students between the ages of 3 and 19 on a single site on the outskirts of St. Helier . The School was established in 1951 by Sisters from the Order of the Immaculate Conception. In 1999, the Order of the Immaculate Conception gifted Beaulieu School, the site and its buildings, to the Island of Jersey on the understanding that it would remain a Catholic School.
Beaulieu Convent School was established by means of a Charitable Trust, and this Trust is governed by a Board of Trustees. The Trustees are appointed to the Board by the orders outlined in the Trust Deed on behalf of the Order of the Immaculate Conception (the School's Founding Religious Order) and the Roman Catholic Diocese of Portsmouth (the Local Catholic Diocese).
The Board of Trustees exercises their duties through 2 operational companies –
St. Meen Properties Limited – the property services company which owns the land, site and buildings in which the School operates.
Beaulieu Convent School Limited – the business unit that employs staff and manages all the operational aspects of the School. The Directors of this company are the Headmaster, as CEO, and 2 non-executive Directors appointed from the Trustees of the overlying Trust who form the Executive Management Board of the School.
The 2 operational companies are owned by the Beaulieu Convent School Trust; they report to the Trustee Board in all matters of compliance; and they operate under delegated rules established by the Trust. The School also reports to the SoJ Department for Children, Young People, Education and Skills ("CYPES") under a Service Level Agreement established by BCS and CYPES, in all matters of child safety, educational performance and compliance, in accordance with maintaining its registration as a Private Education Provider in Jersey.
BCS and the SoJ have a longstanding financial relationship through the provision of loans by the Minister for Treasury and Resources in 2008 and 2014 for £500,000 each. These loans are due to be fully repaid in 2022. The loans were both granted to Saint Meen Properties Limited to assist with the working capital requirements of the School's operating company: Beaulieu Convent School Limited.
Alongside these loans, the School received capital expenditure funded by SoJ between 2003 and 2005, totalling £2,905,501 in respect of all-weather playing-fields, replacement windows, and the Jubilee Block. As a condition of the funding, the School became party to a Memorandum of Understanding ("MOU") with the Minister for Education. The MOU provides the security of a charge for the outstanding commitment over the school premises in the event that the School ceases or intends to cease to operate a registered school in excess of 50% of the premises, at which point the School will offer the Public of Jersey a right of pre-emption in any future sale.
Public Finances (Jersey) Law 2005
Public Finances (Transitional Provisions) (No. 2) (Jersey) Regulations 2005
Article 13 of the Public Finances (Transitional Provisions) (No. 2) (Jersey) Regulations 2005 details the maximum amounts delegated to the Minister for Treasury and Resources in relation to lending money in the name of and on behalf of the States. Any amounts lent outside of these delegations require the States' approval.
(1) The Minister may, in any financial year, in the name of and on behalf of the States, lend up to £500,000 in respect of any one transaction where –
- the total amount lent in that financial year by virtue of this paragraph does not exceed £3 million;
- the amount lent by virtue of this paragraph and still outstanding at any one time does not exceed £10 million; and
- any amount lent by virtue of this paragraph is repayable within 20 years.
Furthermore, Article 23(2) of the Public Finances (Jersey) Law 2005 ensures that the total amount lent by the States must not at any time exceed an amount equal to 60% of the estimated income of the States derived from taxation during the previous financial year.
The States of Jersey Accounts for the year ending 31st December 2017 show total loans of £5.08 million and taxation revenue' of £603.58 million. This loan, therefore, falls within the legal parameters of the current Public Finances legislation, but requires the States' approval.
The Proposal
Whilst the School has a rich history and heritage, it recognises the need to ensure that it is safeguarded for the years ahead through ongoing capital developments and investment in the School's facilities. The School has identified the need to organise new physical resources to support the delivery of its Strategic Plan 2017–2022.The School has established a phased programme of works as the most effective way to deliver these essential new capital resources, both to ensure long-term sustainability and to meet the needs of an ever-developing curriculum framework and the associated skill requirements. The initial phases of the programme are as follows –
- Development of the under-croft of the Jubilee Building – to create 3 classrooms.
- Development of a new sports centre and redevelopment of the existing gymnasium and Café Beau to provide an enhanced café and a sixth form centre.
- Upgrade to the façade of the middle school, in keeping with the primary school building.
These 3 phases of work will take place up to the summer of 2021, as the school needs to ensure a minimum level of disruption during school term-time. Tendering for contractors and enabling works took place during the second half of 2018, and the School is now seeking loan funding for the full project from the Minister for Treasury and Resources.
After completion of these 3 phases, the School will be updating its Strategic Plan to reflect their completion and its future requirements.
The School has been in high-level dialogue with SoJ about possible investment funding to expand capacity since mid-2016; however, a full Masterplan was not ready for presentation to SoJ until November 2017. The school engaged BDO as financial advisers in late January 2018 to model the School's cashflows and establish if they could afford the repayments on the funds borrowed. After discussion with their project management company, the School has requested a loan of £7 million at a fixed rate of interest for a period of 20 years.
In addition to the £7 million requested, the Treasury and Exchequer will amalgamate 2 existing smaller loans into the new advance. The total debt outstanding on these loans as at 31st December 2018 was £283,168.29 plus accrued interest.
Treasury Advisory Panel's review of the proposal
After undertaking a personal visit to the School, the Minister for Treasury and Resources asked the Treasury Advisory Panel ("TAP") to review the proposals and provide her with a recommendation on how best to proceed. A summary of their conclusion is as follows –
"The TAP concluded that they are happy to recommend that the Minister for Treasury & Resources proceeds with a loan of up to £7 million into Beaulieu Convent School Limited with a fixed rate of return.
To provide additional protection for the States the TAP would recommend that the Minister seeks additional covenants to be attached to the loan which should include, but are not limited to:
- The timely provision of annual audited accounts
- Evidence of expenditure prior to funds being released
- Annual verification of actual expenditure against the forecast cash flows
- Early notification by the school in the event that it is starting to experience financial hardship
- An update to the existing Memorandum of Understanding between the school and the States of Jersey to reflect this latest loan. This update should include the ability for the States of Jersey to take over the running of the school in certain circumstances (e.g. financial difficulties).
Finally, the TAP recommends that the Minister gives consideration to amalgamating the existing loans to Saint Meen Properties Limited into this loan. This would be on top of the £7 million initial sum and would provide some relief to the school's cash flow situation."
The Treasurer of the States will agree with the School a format for regular reporting, which will cover the conditions of the loan and other relevant additional indicators, e.g. level of pupil numbers, delays in construction, and limits on other capital expenditure.
Loan details
Purpose
The loan will be utilised to deliver a phased construction programme as follows –
- Development of the under-croft of the Jubilee Building – to create 3 classrooms.
- Development of a new sports centre and redevelopment of the existing gymnasium and Café Beau to provide an enhanced café and a sixth form centre.
- Upgrade to the façade of the middle school, in keeping with the primary school building.
The costs will be up to £7.0 million, and it is further proposed to re-finance Beaulieu's existing loans with the States of Jersey; the total outstanding as at 31st December 2018 was £283,168.29. Interest on the new loan will be charged at a fixed rate of 4.25% per annum (accrued daily and applied quarterly) for the full term of the loan, with repayments due on a quarterly basis from completion of the full project. In the interim period, the School will make interest-only repayments to the States. The interest rate has been determined with reference to other loans recently and historically provided by the States, and reflects the term of the loan, the security available, and an assessment of the risk of default. A comparison to commercial lending rates has also been undertaken.
Amount
The total amount lent to the School will be up to £7.3 million based on the School's Masterplan, the approved project plans, and the current loans which are to be amalgamated. It is anticipated that this sum will be drawn down in stages during the construction phases of the project. A loan schedule is included within this report as Appendix 2.
Repayment
The loan will be repaid from the School's general revenues, which are predominantly from the fees paid by the parents of children attending the school. To support the development the School will increase fees above the usual inflationary increases, as required until 2030, to meet their repayment commitments. Specific fee rates cannot be predicted at the moment, as these are based on a number of factors annually, including the rate of inflation, wage inflation, grants received and student numbers; but annual increases are likely to be a minimum of RPI +2% per annum for the period of the loan. It is anticipated that until mid-2021, interest-only repayments will be made, after which a full capital and interest repayment schedule will trigger.
Term
The loan is intended to run for the maximum permissible legislative term of 20 years. The School will have the option to repay the loan together with accrued interest on the amount repaid prior to the end of the loan term without fee or penalty. This could be effected in a single lump sum or tranche payments during the loan term. Similarly, the States will be able to demand immediate repayment subject to a 6 month notice period.
Security
The loan will be provided on a secured basis through replication of the Bond currently held to secure the existing loans to the School. In addition, an enhancement of the current MOU with the Minister for Education will be made. The MOU provides the security of a charge for the outstanding commitment over the school premises in the event that the School ceases or intends to cease to operate a registered school in excess of 50% of the premises, at which point the School will offer the Public of Jersey a right of pre-emption in any future sale.
Other conditions
Prior to the release of funds, the School will be required to provide invoices to substantiate all loan drawdowns, and the Treasurer of the States will undertake regular meetings with the School and project co-ordinators to ensure that construction is being undertaken in line with the original plans and remains on schedule.
The Treasurer of the States will also agree with the School a format for regular reporting, which will cover the conditions of the loan and other relevant additional indicators, e.g. level of pupil numbers, delays in construction, and limits on other capital expenditure.
Wider States of Jersey support for the School
BCS has approached the Minister in the first instance, rather than seeking finance from a third party, because BCS is seeking to maintain its long-term partnership with the States of Jersey to deliver common goals and a common social agenda.
There is already an existing co-dependent relationship in place based on the grant allocated to the School, and the States of Jersey is BCS's preferred partner due to the aligned vision of both parties to deliver an exceptional educational experience for the children of Jersey.
The Department for CYPES have also been consulted about the wider social and economic benefits of providing the loan. They have confirmed that –
- The Department has a good working relationship with the School.
- Each student attending BCS at secondary level receives 47% of the cost of being educated in a States' school and, therefore, a move from a States' school to BCS will save the States money. This is £2,385 per pupil per annum in Key Stage 3 which, based on 80 pupils, equates to £190,800. Students in Key Stage 4 (A' Level) have a higher funding ratio and therefore would save slightly more.
- Each student attending BCS at primary level receives 22% of the cost of being educated in a States' school, and therefore the 200 primary school places BCS currently provides deliver additional savings to the States of Jersey of approximately £700,000 per annum.
- It should be noted that moves from Jersey College for Girls ("JCG") to BCS are cost-neutral; and moves from fully private schools (St. Michael's) to BCS would cost the States more.
- BCS already works with JCG and Victoria College at sixth form level to share provision in courses of lower demand in a collaborative way. This model creates more efficient sixth form provision.
- Demographics are predicted to increase in secondary schools over the next few years, and we expect schools to be full by 2024, therefore an increase in capacity at BCS would assist this. The total Y7-Y11 cohort in 2017/18 is 5,007, and this is predicted to increase to 5,633 by 2025/6.
- If BCS were to close, the States would struggle to accommodate these pupils within the current provision, class sizes would have to increase considerably, and pupil education is likely to be compromised.
Risks
As well as the benefits outlined above, this proposal does carry some risks.
During the construction phase, there is a risk that costs rise significantly ahead of those budgeted, and delays may occur as a result of various factors. To mitigate these potential issues, monitoring of the construction phase will be undertaken by the Treasury and Exchequer through regular consultation with both the School and the Project Co-ordinator, and funds will not be released without the provision of appropriate invoices. In addition, an independent assurance review of the project is being undertaken for the Treasury and Exchequer.
The School maintains some surplus funds which could be used to address cost over-runs and the total loan amount also includes an element of contingency to allow for unforeseen events such as higher construction inflation or delays. Additionally, the security over the School's assets provides additional comfort in the event of financial difficulty.
There is a risk that the School does not attract the anticipated additional students who will provide the required fees to assist with the loan repayments. The School has confirmed that currently the registration list for pupils is greater than the capacity which will be created from the development.
The Department for CYPES have indicated that the States would struggle to accommodate these pupils within existing school capacity in the event that BCS were to have to close as a result of defaulting on the borrowing. However, the MOU allows the States a right of pre-emption in any future sale which would allow the School to continue to be run for education purposes.
Financial and manpower implications
Whilst, to date, the resources of the Treasury and Exchequer have been utilised in assessing this proposal, the provision of the loan requires no significant additional manpower to implement, the provision and monitoring of loans forms part of the day- to-day activity of the States Treasury and Exchequer. The loan agreement will be based on existing documentation, but may require minor amendments from the Law Officers' Department to reflect this specific project and loan terms. The loan will provide a fixed rate of return to the Consolidated Fund which is significantly in excess of the current investment return, and there is sufficient surplus cash available to make the loan over the timeframe proposed.
APPENDIX 1 TO P.26/2019
Strategic Plan 20172022
Where young minds thrive
The School aims to realise Contents
the academic, personal and
physical potential of each pupil, ForIntreworoduction d ......................................................................................................................................................45 to maintain high standards of Overview of Beaulieu .........................................................6
academic teaching and pastoral Who we arWhat we have achieved in the last five years e..........................................................................................180 care and to encourage pupils The purpose of our strategic planning ............................12
to contribute to the wider Our strategic priorities 1. Catholic Life........................................................................................................................1156 community. 2. Curriculum Standar3. Student Welfare and Family Support ds and Achievement ....................................................2018 Year 12 parent 4. Student Skill Development and Lifelong Learning ..........22
- Staff Development and Innovation..................................24
- Operational Management, Finance and Resources
and New Technologies ..................................................26
Foreword
Welcome to Beaulieu Convent School s 20172022 Strategic Plan.
We would like to acknowledge the collaborative way
in which it has been drawn together by staff, parents "We take this
and trustees alike. This experience has enriched us opportunity to thank all, enriched the plan and, most importantly of all, the School's staff and I hope it will enrich the lives of the children in our parents for all their care.
hard work in putting It is hard to predict what will happen in the next ve this plan together." years but with a strong plan in place, we can rmly
stay the course. We are a non-selective school that
produces some of the best, if not the best, academic
results in the Channel Islands. Many of our parents
not only strive to pay school fees so that their children
can bene t from the superb quality of teaching
available at Beaulieu, they also continue to support
the education of children in the States schools as
taxpayers.
We take this opportunity to thank the School s staff and parents for all their hard work in putting this plan together.
John Scally Chair of Trustees
Strategic Plan 2017 – 2022 5
Introduction
During my time at Beaulieu, I have become increasingly proud to lead this unique school.
Our staff members inspire me with their dedication When reading this plan you will see that it provides and commitment to each and every child, and our end goals and directions of travel but it does not seek, parents and students both delight and humble me at this stage, to map out the exact route we have to with their unwavering enthusiasm and support. take. This allows us the space for our path to evolve as
we work together over the next ve years.
Central to our Catholic faith, we recognise and value
the importance of human dignity and the fact that I hope you enjoy reading our dynamic plan that will every individual has inherent and immeasurable lead us into the future, together.
worth. At Beaulieu, each child is at the heart of all we do. Nurturing our children s dignity, curiosity and enthusiasm is essential in helping them to grow into con dent young adults. Alongside this we provide a tailored, inclusive education that ensures each girl has the chance to be the very best she can. Chris Beirne
Headmaster
On embarking on this latest Strategic Plan for 2017
2022 we wanted to take a different approach. Rather
than drafting a plan for my team to follow, I wanted
for us all, as the Beaulieu family, to work together to
decide on our priorities and direction for the future.
Staff members, parents and trustees have all been invited to participate in the conception of this plan. As a result, we have created a Strategic Plan for Beaulieu, crafted by Beaulieu. When considering its content we agreed that if a concept or idea wasn t going to bene t the children in our care, then there was no place for it in our plan.
Overview of Beaulieuw of Beaulieu
Beaulieu Convent School is a Our record
Catholic education for girls between Our heritageFImmaculatdoorthen tounded bs on 1he Sc5ty te Concephool has continued th Januarhe Sistertion, Beaulieu ry 1s fr95om t1 withe Orh 56 so thrder of tivstudents. Since t opened its e and ghe row and enjowith oying a 1ver 40% of our s00% pass rtudents rate at botegularh GCSE and A Lely achieving A*s vel, leading private Catholic girls Beaulieu prides itself on being an academically school, committed to offering a well inclusiveach and ee scvhool, whicery child. Because of th values and encourhis, we acaghiees ve
rounded, enriching and diverse Beaulieu now has over 800 students aged 319. consistently high examination results, generally
the ages of 3 to 19 on a single site. In 200Sisters, on t1, Beaulieu whe underas gifstanding tted to that it whe Island bould continue y the or As.
to be run for the bene t of Catholic education in We also generally achieve an outstanding value-added We are a friendly, supportive and Jersey, and a charitable trust was established to percentage, which describes the difference between
caring community, proud of our further this aim. a student s predicted grade and their actual nal
grade achieved. Most schools are expected to achieve history, our achievements and, most Our ethos a value-added score of 10% and this gure rises to
importantly, our students. Beaulieu caryoung women fes for tor, prhe moderepares and educatn world. We do tes girhis witls and h 20% for Catholic schools. At Beaulieu, however, we
regularly achieve a 30% value-added score.
Catholic beliefs strongly rooted in our community s
We are committed to nurturing heritage and tradition. We nurture talent, attitudes,
talents, aspirations and dreams and passion and faith so that all our girls succeed.
our students leave us as con dent, A Beaulieu girl is industrious, open hearted and
articulate and compassionate courin self-discipline and tageous. We encourhe capacity tage her to deo livvelop se responsibltrength y
individuals with a hunger for and generously, making effective contributions to her
learning and a passion for life. community.
" Beaulieu School is a very special place for any girl to attend. The love, care and support from the teachers, the pastoral team and the administrative staff exceeds expectation. Thank you so much for helping to develop (our daughter) into the young lady she has become today."
Year 11 parent
Who we are
Trustees
Unique among the Island s private schools, the Trustees own the land and buildings that make up Beaulieu School. They hold these assets on behalf of the people of Jersey and are tasked with maintaining and delivering the terms and conditions of the Trust Deed. Importantly, the Board of twelve Trustees are all Jersey residents, apart from the representative
of the Order of The Immaculate Conception who, although resident in France, is herself a Jersey lady and a former pupil. Our Trustees are responsible for the strategic direction of Beaulieu. The Chair and one other Trustee are non-executive directors of the Beaulieu Convent School Limited Board and work with the Senior Leadership Team on the general running of the School.
Senior Leadership Team (SLT)
Our SLT (for Pre-School, Primary and Secondary) is made up of our Head Teacher, our Head of the Primary School and our Head of Pastoral Services, both of whom are also Deputy Heads of the whole School.
Senior Management Team (SMT)
Our SMT is made up of a number of Assistant Heads with responsibility for: Sixth Form Academic Studies, Technology and Curriculum/Standards
and Evaluation, Inclusion, Teaching and Learning/ Standards and Curriculum, and Personnel and
Staff Development, as well as the Head of Business Development and the Beaulieu Foundation, the Operations Manager, the Head of Administration and the Finance Manager.
Staff
Beaulieu has 112 permanent staff members working across the Pre-School, Primary and Secondary Schools. This gure includes teachers, teaching assistants, support staff and the site management team.
Councils
Beaulieu is passionate about having strong lines of communication with staff, parents and students. We have Staff, Parent and Student Consultative Councils that meet regularly to discuss issues, review ideas and make recommendations.
Our students
Beaulieu is the only 319 girls school in the Channel Islands and is made up of the following departments:
Pre-School – our Pre-School launched in January Primary – our Primary houses 220 students, from 2016 and can cater for up to 24 girls in a vibrant Pre-School to Year 6, in a modern and inviting centre with dedicated outside space. Our Pre-School building, complete with a gymnasium, library with provides all the benefits of the rest of the Beaulieu mezzanine and dedicated outside spaces for our family and allows a seamless transition to Reception Pre-School and our Key Stage 1 students.
and beyond.
The Primary playground provides an all-weather surface, adventure playground, a stage area, a forest school area and ample space to run around, as well as an animal zone complete with three Beaulieu bunnies.
Secondary – our Secondary Department houses Sixth Form – our Sixth Form is made up of just almost 600 students from 11 to 19, including our under 150 students, across both Year 12 and
Sixth Form students. The School has undergone Year 13, studying A Levels, BTEC courses or a
a number of enhancements recently, with the combination of the two. Our Sixth Formers are introduction of a new Performing Arts Studio, supported by their Head of Academic Studies and Learning Centre, Science Suite and outside also their Pastoral Manager and are able to engage recreation area for our students to benefit from. in a comprehensive enrichment programme during
their time in Year 12 and Year 13.
Academic Leadership Moral and Spiritual Responsibility What we have achieved in the last ve years ICT is an integral part Counselling facilities and chaplaincy
of lessons and teaching, established.
with the introduction of Launch of Staff, Parent and Student
Bring Your Own Device, Consultative Councils.
Our Strategic Plan for 2012 2017 Google, Google Classroom
and Chromebooks. Safeguarding and Child Protection methods identi ed six key strategic areas to enhanced.
focus on Academic Leadership, Tstafraining courses and support f to develop others. for members of ELSA team launched, supporting
Moral and Spiritual Responsibility, Introduction of Staff Handbook online. emotional health.
Extra-curricular Opportunities, Greater collaboration between Primary and
Global Citizenship, Facilities, and Secondary Departments and students. Beliefs and Values Team launched. Financial Health and Stewardship.
Extra-Curricular Opportunities Facilities
During the period of the plan a
number of key aims have been House teams and events re-launched Outside learning environment for Key
including dance, drama and music. Stage 1.
achieved for each strategic strand Pre-School launched.
and the following points provide a Beaulieu is now a centrDuke of Edinburgh Gold, Silver e for the
summary of the highlights: and Bronze Awards.
After school, holiday and homework clubs
launched. New Performing Arts Studio with dance
facilities and new technology.
Careers Festival launched.
New Primary all weather surface adventure Sixth Form buddy system playground.
launched for Year 7s.
Enhanced Science facilities,
including a new laboratory,
preparation room and chemical lift.
Global Citizenship
Improved on site safety for students with Online awareness to educate and a car free campus.
protect students.
Grassed recreation area in front of the Middle Student enrichment opportunities made School developed.
available: PeaceJam, Youth Assembly, Cry
Jersey Business Challenge. Renovation of the Primary School. Partnership with Mustard Seed to support New Music Studio developed.
Romania.
" A student's personal development Financial Health and Stewardship Learning Centre established.
throughout the School is excellent. Campus wide, fast speed wifi on the gigabit They are confident and happy to New Trustee Board established. network.
show genuine concern for their Development Appeal launched£500K raised so far. with almost
fellow students, peers and staff."
Greater collaboration with other Sixth
Year 12 parent Forms.
|
|
|
| The purpose of our str | ategic planning |
|
| Beaulieu's purpose Beaulieu provides an enriching 319 inclusive education from within a Roman Catholic tradition. Beaulieu's mission Beaulieu is a caring educational community in which each student is welcomed and valued. This Catholic school provides a Christian environment in which opportunities are offered to each student to develop her talents to the full. Beaulieu's vision Beaulieu s vision is to be the school of choice for 319 inclusive education in the Island, with every child at the heart of all we do. Our aim for every Beaulieu student can be encapsulated in the following words: ¥ Faith ¥ Enrichment ¥ Achievement ¥ Community The purpose of the Strategic Plan is to achieve Beaulieu s vision. To achieve this vision, focus will be on the following six strategic objectives: Catholic Life, Curriculum Standards and Achievement, Student Welfare and Family Support, Student Skills Development and Lifelong Learning, Staff Development and Innovation, and Operational Management, Finance and Resources and New Technologies. |
As a parent, I believe that the
School has a measured and balanced approach to procuring academic excellence and offering comprehensive extra-curricular activities to ensure they help
to develop the whole individual in accordance with the School s strategic aims.
Year 12 parent
Our strategic priorities
- Catholic Life
- Curriculum Standards and Achievement
- Student Welfare and Family Support
The School has given me the 4. Student Skill Development and Lifelong
Learning
ability, through their support and
encouragement, to exceed my 5. Staff Development and Innovation potential academically. By being 6. Operational Management, Finance and Resources and New Technologies
an active member of a variety
of additional extra-curricular
activities I have developed
more as a person and now feel
con dent to be able to make
an informed decision as to my
further career aspirations.
Emma, Year 12 student
|
|
|
| 1. Catholic Life |
|
| Definition All students and staff at Beaulieu should be offered a quality experience of Catholic Life that is second to none. This encounter should be vibrant, dynamic and provide us all with an excellent range of experiences that represent what it means to live according to Catholic teaching and traditions. The School strives to excel at being a family community:
with dignity, irrespective of their personal circumstances and challenges. "The spiritual, moral, social and cultural development of pupils is excellent." Year 10 parent |
Key aims
1a) To help deepen our knowledge, 3. A focus on our faith history and living
experience, engagement and traditions
understanding of the Catholic faith and our
Actions
ethos for all who study, work and come
¥ Share the story of our School s roots via a book given to all new students and staff members.
into contact with our School community.
Action
¥ Identify a contact to serve as a School link with
Review and prioritise Religious Education,
St Meen to maintain the traditions and history of ensuring it is at the heart of the School and its
the School s origins.
curriculum through its status on the timetable;
the allocation of curriculum time; the quality of
¥ Refurbishment of the School Chapel.
teaching staff and the resources allocated.
1b) Developing prayer and spirituality
• Positive outcomes
Action ¥ Religious Education is at the heart of the School To develop further opportunities for worship and its curriculum.
and spiritual development of staff, students
¥ Worship and prayer are central to School
and parents through retreat opportunities and
life and offer our students, staff and parents engaging, innovative and creative opportunities and experiences central to the Catholic tradition.
prayer, liturgy and re ection days.
1c) Catholic Life to be embedded throughout
the whole School, including curriculum
¥ Beaulieu excels at being a School based on
Action
Catholic tradition and practice.
Achieve through Departmental focus and
adjustments, House and School liturgies. ¥ Students awareness and understanding of
Catholic social action are raised and they are
2. Enhancing the School's contribution to con dent in expressing and explaining the Catholic Social Action within the wider theological principles, which underpin their community and the development of a work for social justice.
deeper understanding of the principles
¥ Opening of the refurbished Chapel, offering an
that underpin the actions of the School for
enhanced place for worship and prayer.
social justice.
Actions
¥ Further develop student opportunities to increase their awareness and engagement in support of action for social justice. This includes fundraising and Activities Week opportunities.
¥ Work collaboratively with Caritas to enable students to access a Catholic education.
|
|
|
| 2. Curriculum Standa | rds and Achievement |
| Definition Enhance individual achievement through improved curriculum design and innovation. Provide opportunities for all students to ensure they reach their full potential, by the continuous development of high standards in teaching, learning, assessment, tracking and reporting to deliver an effective curriculum. "My daughter has not only exceeded in her academic potential but has developed in confidence and personality. She has been given leadership opportunities and I do believe she has really reached her full potential, all within a safe and happy environment." Year 12 parent |
Key aims
- To develop a rich and diverse curriculum 4. To develop a robust assessment and
to support and challenge each student reporting system which will inform teachers, throughout their academic journey. students and parents of progress and
attainment.
Actions
¥ Complete curriculum audit to review subject Actions
needs, time allocation and staf ng. ¥ Review report writing and tracking system and
their timings to improve impact of interventions
¥ Further increase links between Primary and
and personalise learning opportunities. Secondary, through cross-phase teaching and
collaboration. ¥ Review, design and disseminate new homework policy.
- To improve the quality of teaching and
learning across the School. Positive outcomes
Actions ¥ Exciting and dynamic teaching and learning
¥ Review and update the teaching and learning across all departments.
policy.
¥ Teachers recognise individual student
¥ Creation and dissemination of pupil transition. requirements and share with other staff, in a positive, supportive manner.
¥ All teaching staff will engage in staff meetings,
training sessions, peer collaboration and self- ¥ Introduction of a system that best serves the evaluation to improve and strengthen the quality needs of our students.
of teaching and learning.
¥ Greater access to suitable/desirable courses for
¥ To ensure a greater impact from the School s students.
monitoring activities to check the quality of
teaching and learning.
- To redesign the School day to meet the needs of every Beaulieu student.
Actions
¥ Consider introducing a new structure to the day, such as a six period day.
¥ Consider including Careers and PSHE as timetabled lessons.
¥ Review academic and pastoral staff structure to ensure holistic and appropriate support services for students.
|
|
|
| 3. Student Welfare an | d Family Support |
|
| Definition Refocus our resources to support students and their families to promote and maintain excellent learning, and good mental and physical health to enable progression and success. " I have a daughter who, when woken at 6:30am, bounces out of bed and can't wait to get to my Beaulieu." Reception parent " Thank you so much for helping me understand that I am dyslexic and helping me find ways of coping with it. You always made me laugh and the Learning Centre is such a calm and happy place, I was so lucky to be able to learn in it." Year 11 student |
Key aims Actions
¥ Launch programme for parents to empower them to
- Undertake a whole School safeguarding
be able to help their daughters with their learning review.
and wellbeing.
- Redesign the School day to enhance the ¥ Introduce workshops and targeted talks as part of wellbeing of students. the School s pastoral evenings to help parents and raise their attendance.
- Review the allocation of resources and
¥ Launch programme of mental health, continuing
job descriptions of current staff members
professional development (CPD) for staff. involved in counselling and support, to
develop and enhance our support services ¥ Undertake a review of Cafe Beau to ensure it is for students. meeting healthy food standards.
- Ensure Cafe Beau is meeting healthy food
• Positive outcomes
standards.
¥ For students to start their school day in a
- Use innovation and technology to provide positive frame of mind, having been supported parents with the necessary resources to with any needs before lessons begin.
enable them to support their daughters'
¥ To ll the gap prior to Tier 3 and 4 referrals and
learning and pastoral needs.
enhance the work already done by the School Team.
¥ To meet the speci c needs of parents, with increased attendance recorded at Parent Evenings.
¥ Parent satisfaction levels increased from
good to outstanding , according to parent questionnaires with regard to wellbeing and learning support.
¥ Cafe Beau successfully meets healthy food standards.
|
|
|
| 4. Student Skills Developm | ent and Lifelong Learning |
|
| Definition To support students in acquiring and developing the skills needed to succeed in life after Beaulieu. Provide opportunities to develop skills related to the workplace and/or higher education. "There is no typical Beaulieu school girl, each one is recognised as being unique and is subsequently treated as an individual, both academically and emotionally. My daughter's talents and passions have been nurtured and developed and I am so proud of the young lady she is becoming." Year 3 parent |
Key aims
• Positive outcomes
- To increase opportunities and breadth of study offered within the curriculum.
¥ A quality enrichment programme that addresses all students needs and interests,
Actions with students fully knowledgeable of what is on
¥ Review of BTEC and other quali cations offered offer and independently seeking opportunities to students. in and out of School.
¥ Introduce the Extended Project Quali cation ¥ An embedded culture of re ection and an (EPQ) for Sixth Form. effective and user-friendly place for students to log and be proud of skills developed.
¥ Create further enrichment opportunities.
¥ Students will have access to the Jersey Careers
- To ensure students have access to learning Curriculum and will leave School with a
and qualifications outside of the School broader skillset and additional quali cations curriculum. to succeed in employment and/or further
education.
Actions
¥ Refocus resources to deliver an enhanced and ¥ Staff will have a better understanding of what enriching extra-curricular programme for the we offer students and will be better placed to whole of Secondary. direct students to opportunities available.
¥ Review of Activities Week.
¥ Extend the Outdoor and Adventurous Activities opportunities.
- To increase students' transferrable skills needed for employability, including higher- order communication, independence and resilience.
Action
Implement a whole School, consistent approach to developing higher-order skills and resilience.
- To enable students to log, record and reflect on the skills developed via the activities undertaken through School opportunities.
Actions
¥ Complete a cross-curricular skills audit to provide information on the skills the students will log.
¥ Introduce a Record of Achievement, Careers Management Database and Skills Passport.
¥ Develop skills in metacognition.
|
|
|
| 5. Staff Development a | nd Innovation |
|
| Definition To enable and embed outstanding development opportunities for all staff that re ect the new Standard for Teachers Professional Development (July 2016). "Each day I wake up, I feel proud to work at Beaulieu. Everything I do is valued and I feel it makes a difference for the students here." Anna De Sousa, staff member |
Key aims
- To create an annual programme of training 4. To create a professional portfolio for every sessions (Twilight Tuesdays) which includes member of staff.
Action Research' groups using the Lesson
Action
Study' model.
Staff will have access, on Google Drive / Google Actions Classroom, to their own professional portfolio
¥ Inset day (summer term) training for all teaching on CPD.
staff on the concept of Action Research using the
Lesson Study model, so the process can begin
• Positive outcomes
September 2017.
¥ Staff involved in the Action Research groups
¥ Create a programme of CPD opportunities for
have opportunities to nd out from their peers all staff on the Twilight Tuesday dates for
and students about strengths in the classroom 20172018, to include groups of volunteers in the
and ways to improve.
Action Research groups.
¥ Staff share good practice and there is open
¥ Review and evaluate the success of the Action
collaboration amongst staff.
Research groups and present ndings to staff.
¥ The use of Go-Pros in the classroom has
- To create Professional Learning become an integral part of sharing good Communities. practice and has created an openness about lesson evaluation which is honest, informative
Actions
and non-threatening.
Create new Professional Learning Communities
(PLCs) to run alongside the Action Research ¥ PLCs present their ndings to all staff.
groups during 20172018 to focus on:
¥ The rst cohort of teacher coaches are
2) Wellbeing, with an aim of improving student successfully trained by summer 2019. resilience.
¥ The rst cohort are ready to cascade training to
- Developing a Growth Mindset. other staff members in 20192020.
- Tracking. ¥ Creating teacher coaches supports the development of a strategy that encourages
- Staff book/blog club to research pedagogical
dialogue amongst staff, which leads to a culture themes.
where outstanding teaching and learning is openly discussed and cascaded across the
- To create a team of regularly trained and
whole School.
supported teacher coaches.
¥ The professional portfolio becomes a useful
Actions
tool for individual staff and for line managers
¥ Using the UK company Coaching in Schools , a
during the appraisal process.
team of teacher coaches will be trained during
the summer term 2018. ¥ Staff needs and aspirations are discussed
through the appraisal programme. The
¥ Training to be cascaded down to other staff over
coaching culture across the School enables staff the next ve years.
to nd solutions to their own CPD.
|
|
|
| 6. Operational Manageme and New Technologies | nt, Finance and Resources |
|
| Definition To support the School and support services departments to deliver their objectives. This includes providing support for all aspects of administration, operations, change management and project management. "The high quality of pupils' personal development throughout the School clearly fulfils the School's aim of promoting high standards of conduct and of realising wider ethical values." Year 12 parent |
General Operational Management Finance and Resources
Ensure money is spent ef ciently and in line with best value, assisting support services departments in meeting their business objectives.
Key aims
- Review the structure of the current School
day.
Key aims
- Review the allocation of all departmental,
1. Review and respond to the Secondary
teaching, pastoral and staff resource space.
School funding formulae, including SEND.
3. Introduce a new management information
2. Review and develop fiscal operations and
system.
procedures.
4. Support staff review in line with JIT process.
3. Introduce an annual training and
compliance plan.
5. Teaching staff review in line with JIT
process.
4. Formulate and deliver a savings programme
for 2017 – 2022 to support the Strategic Plan.
6. Health and safety – to continue to provide a
safe site for all users.
5. Formulate and deliver a business
development plan attracting new income.
7. Redesign and deliver the Master Plan
(2017 – 2022) – development of the School
6. Review and establish plans for the long-
campus to include high quality facilities and
term sustainability of the School.
resources (capital projects, premises and
Establish a long-term investment and growth external grounds management).
strategy with Treasury and the Education Department, including establishing a means to support the capital programme work necessary
• Positive outcomes
for the School to function beyond 2022. This
¥ Introduction of a school day structure that best project will include a comprehensive business serves the needs of our students. viability review and a strategic growth plan for the School for its long-term sustainability, supported
¥ Review of resource space completed, with a
by an agreed and funded capital programme.
plan for the most appropriate use of space
introduced.
¥ New and effective management information
system successfully launched. Positive outcomes
¥ Teaching, support staff and non-teaching staff ¥ Continue to deliver an excellent and cost reviews successfully completed, in line with JIT effective service to our students and parents, process, and new job descriptions and contracts with appropriate savings made and effective negotiated, where necessary. procedures in place.
¥ Business development plan to attract new income, successfully delivered.
¥ Plan in place for the long term sustainability of the School, in conjunction with Treasury, supported by a funded capital programme.
Beaulieu Foundation
To build on the wider Beaulieu community, support the capital development of Beaulieu and invest in, and enhance, the School for the future.
Key aims
- Cultivate and strengthen Foundation Trustee Board.
• Positive outcome
A complete, fully engaged, enthusiastic Foundation Trustee Board who are clear on their roles and priorities and give their time gladly in support.
- Support Master Plan development.
• Positive outcome
Successful generation of an updated Master Plan that addresses the need for increased capacity and serves its purpose when attempting to generate nancial support.
- Maximise the success of the Campus Development Appeal.
Actions
¥ Launch a legacy programme.
¥ Launch a corporate programme.
¥ Seek support from grant awarding bodies, charitable trusts and wealth managers.
¥ Consider second appeal, with a possible launch date of 2019.
• Positive outcomes
¥ Legacy programme successfully launched, with an active patron and six initial legators.
¥ Database of corporate supporters developed and corporate events scheduled in.
¥ Two corporate sponsors secured for Media Centre/Learning Centre/other key projects.
¥ Two corporates secured to provide bursary/ scholarship support.
¥ Pro le of Beaulieu as a developer of exceptional employees raised.
¥ Grant requests are a success and Beaulieu secures a place on Trusts charity lists.
- Grow Beaulieu Foundation membership from 600 members in 2017 to 1,200 in 2022.
Actions
¥ Launch a strategy to engage past pupils, past parents and supporters through existing members.
¥ Develop a programme of events.
¥ Develop a social media strategy to engage with past pupils, past parents and supporters.
• Positive outcomes
¥ Foundation members grow from 600 to 1,200.
¥ Funds are raised through the events schedule.
¥ Social media success secures Foundation members off-Island, opening up possibilities for reunions and opportunities elsewhere.
¥ Financial support secured to enable Beaulieu to develop the campus to allow for increased capacity and long-term sustainability.
" The Beaulieu Foundation helps to keep me connected to the School and informed about its latest developments. The events organised are always fun and the Masquerade Ball was fantastic. I caught up with old school friends that I haven't seen for years!"
Vicki Charlesworth, Beaulieu past pupil
New technologies
Key aim
1. To deliver our IT strategy across a fast and reliable infrastructure that meets our pedagogical (teaching & learning) and administrative requirements.
Actions
¥ Fully roll out a 1:1 Bring Your Own Device (BYOD) policy that enables all students to have a personal chromebook/laptop or tablet in Secondary School.
¥ Engage in the process of becoming a serverless school.
¥ Develop Virtual/Augmented Reality use for enhanced learning & demonstrations for all subjects.
• Positive outcomes
¥ Every student has a fully functioning device that carries out the activities required for School.
¥ Personal technology is fully used in lessons and impacts learning in a positive way.
¥ All staff data successfully migrated into cloud storage.
¥ Signi cant freeing up of the network.
¥ Purchase of a cost effective virtual reality suite that is used regularly by most subjects.
¥ The School is at the forefront of technology and innovative learning.
Business development
Key aims
- Ensure Beaulieu is positioned appropriately to market the School effectively and improve recruitment and retention of students and staff.
• Positive outcomes
¥ Beaulieu s waiting lists and retention rates increase.
¥ Beaulieu is the school of choice for 319 inclusive education in the Island.
¥ Beaulieu is the school of choice for prospective employers.
- Formulate a business development plan to generate new income.
Actions
¥ Develop a comprehensive site hire programme to maximise opportunities to raise funds through our campus.
¥ Develop courses for parents or other students to attend.
• Positive outcome
Successful generation of additional revenue from hire opportunities.
- Develop a stakeholder engagement strategy to enhance communication between the School and our stakeholders.
Actions
¥ Review the Staff and Parent Consultative Councils and determine areas for improvement.
¥ Improve communications with the Parent Teacher Association (PTA).
¥ Develop a bene ts package for parents, staff and Foundation members, offering discounts with local businesses.
• Positive outcomes
¥ 25% growth in PTA membership.
¥ Bene ts package successfully launched with ve businesses initially.
- Launch the Beaulieu Institute of Technology, through the development of an innovation resource.
Actions
¥ Secure funding and sponsorship for capital works.
¥ Develop a specialist, top speci cation digital centre.
¥ Liaise with the Education Department, Digital Jersey & businesses for course construction.
¥ Develop a team, primarily from internal resources.
• Positive outcomes
¥ New technology specialist centre resourced and launched.
¥ Links with community and businesses strengthened.
¥ Increase in Sixth Form numbers.
¥ New quali cation pathways and a direct route to industry developed.
My years at Beaulieu have helped
shape me into the young person I have now become.
Melissa Bertram, former Head Girl
Beaulieu Convent School, Wellington Road, St Helier, Jersey JE2 4RJ www.beaulieu.jersey.sch.uk
APPENDIX 2 TO P.26/2019
Assumptions: The loan agreement will be signed and the amount drawn down will be shortly after that date
for calculation purposes, however in reality interest may be lower if the start date is later the final repayment date (End Date of the Loan) will not change.
Loan Start date 01-May-19 or as soon as practical there after Initial draw down date 01-May-19
First interest repayment 30-Jun-19
Interest rate 4.25% per annum
Loan End Date 31-Mar-39
Number of Quarters/Repayments during the loan 80
TOTAL repayments 10,810,684.02 made up of Total interest: 3,510,684.02 plus capital £ 7,300,000.00
BEAULIEU SCHOOL - Loan Return Profile | ||||||||||
Period Start date | Period End date (inclusive) | Number of days in the Quarter - relevant | No of days in the year | Number of Loan Repayments | Loan Drawdowns (assumed first day of each quarter) | Capital Balance Outstanding Period Start Date | Loan interest (accrued daily, applied quarterly) | Loan Repayments (assumed last day of each quarter) | Capital Balance Outstanding Period End Date | Quarter End Repayment Date (no later than) |
|
|
|
|
| £ | £ | £ | £ | £ |
|
01 May 2019 | 30 June 2019 | 61.00 | 365 | 1 | 750,000.00 | 750,000.00 | 5,327.05 | 5,327.05 | 750,000.00 | 30 June 2019 |
01 July 2019 | 30 September 2019 | 92.00 | 365 | 2 | 100,000.00 | 850,000.00 | 9,105.48 | 9,105.48 | 850,000.00 | 30 September 2019 |
01 October 2019 | 31 December 2019 | 92.00 | 365 | 3 | 0.00 | 850,000.00 | 9,105.48 | 9,105.48 | 850,000.00 | 31 December 2019 |
01 January 2020 | 31 March 2020 | 91.00 | 366 | 4 | 1,000,000.00 | 1,850,000.00 | 19,548.84 | 19,548.84 | 1,850,000.00 | 31 March 2020 |
01 April 2020 | 30 June 2020 | 91.00 | 366 | 5 | 0.00 | 1,850,000.00 | 19,548.84 | 19,548.84 | 1,850,000.00 | 30 June 2020 |
01 July 2020 | 30 September 2020 | 92.00 | 366 | 6 | 1,000,000.00 | 2,850,000.00 | 30,446.72 | 30,446.72 | 2,850,000.00 | 30 September 2020 |
01 October 2020 | 31 December 2020 | 92.00 | 366 | 7 | 0.00 | 2,850,000.00 | 30,446.72 | 30,446.72 | 2,850,000.00 | 31 December 2020 |
01 January 2021 | 31 March 2021 | 90.00 | 365 | 8 | 2,750,000.00 | 5,600,000.00 | 58,684.93 | 58,684.93 | 5,600,000.00 | 31 March 2021 |
01 April 2021 | 30 June 2021 | 91.00 | 365 | 9 | 0.00 | 5,600,000.00 | 59,336.99 | 59,336.99 | 5,600,000.00 | 30 June 2021 |
01 July 2021 | 30 September 2021 | 92.00 | 365 | 10 | 1,400,000.00 | 7,000,000.00 | 74,986.30 | 74,986.30 | 7,000,000.00 | 30 September 2021 |
01 October 2021 | 31 December 2021 | 92.00 | 365 | 11 | 0.00 | 7,000,000.00 | 74,986.30 | 74,986.30 | 7,000,000.00 | 31 December 2021 |
01 January 2022 | 31 March 2022 | 90.00 | 365 | 12 | 0.00 | 7,000,000.00 | 73,356.16 | 73,356.16 | 7,000,000.00 | 31 March 2022 |
01 April 2022 | 30 June 2022 | 91.00 | 365 | 13 | 0.00 | 7,000,000.00 | 74,171.23 | 74,171.23 | 7,000,000.00 | 30 June 2022 |
01 July 2022 | 30 September 2022 | 92.00 | 365 | 14 | 300,000.00 | 7,300,000.00 | 78,200.00 | 78,200.00 | 7,300,000.00 | 30 September 2022 |
01 October 2022 | 31 December 2022 | 92.00 | 365 | 15 | 0.00 | 7,300,000.00 | 78,200.00 | 154,445.95 | 7,223,754.05 | 31 December 2022 |
01 January 2023 | 31 March 2023 | 90.00 | 365 | 16 | 0.00 | 7,223,754.05 | 75,700.98 | 154,445.95 | 7,145,009.08 | 31 March 2023 |
01 April 2023 | 30 June 2023 | 91.00 | 365 | 17 | 0.00 | 7,145,009.08 | 75,707.73 | 154,445.95 | 7,066,270.85 | 30 June 2023 |
01 July 2023 | 30 September 2023 | 92.00 | 365 | 18 | 0.00 | 7,066,270.85 | 75,696.22 | 154,445.95 | 6,987,521.12 | 30 September 2023 |
01 October 2023 | 31 December 2023 | 92.00 | 365 | 19 | 0.00 | 6,987,521.12 | 74,852.62 | 154,445.95 | 6,907,927.79 | 31 December 2023 |
01 January 2024 | 31 March 2024 | 91.00 | 366 | 20 | 0.00 | 6,907,927.79 | 72,995.66 | 154,445.95 | 6,826,477.49 | 31 March 2024 |
01 April 2024 | 30 June 2024 | 91.00 | 366 | 21 | 0.00 | 6,826,477.49 | 72,134.98 | 154,445.95 | 6,744,166.51 | 30 June 2024 |
01 July 2024 | 30 September 2024 | 92.00 | 366 | 22 | 0.00 | 6,744,166.51 | 72,048.34 | 154,445.95 | 6,661,768.90 | 30 September 2024 |
01 October 2024 | 31 December 2024 | 92.00 | 366 | 23 | 0.00 | 6,661,768.90 | 71,168.08 | 154,445.95 | 6,578,491.02 | 31 December 2024 |
01 January 2025 | 31 March 2025 | 90.00 | 365 | 24 | 0.00 | 6,578,491.02 | 68,938.98 | 154,445.95 | 6,492,984.05 | 31 March 2025 |
01 April 2025 | 30 June 2025 | 91.00 | 365 | 25 | 0.00 | 6,492,984.05 | 68,798.95 | 154,445.95 | 6,407,337.04 | 30 June 2025 |
01 July 2025 | 30 September 2025 | 92.00 | 365 | 26 | 0.00 | 6,407,337.04 | 68,637.50 | 154,445.95 | 6,321,528.59 | 30 September 2025 |
01 October 2025 | 31 December 2025 | 92.00 | 365 | 27 | 0.00 | 6,321,528.59 | 67,718.29 | 154,445.95 | 6,234,800.92 | 31 December 2025 |
01 January 2026 | 31 March 2026 | 90.00 | 365 | 28 | 0.00 | 6,234,800.92 | 65,337.30 | 154,445.95 | 6,145,692.27 | 31 March 2026 |
01 April 2026 | 30 June 2026 | 91.00 | 365 | 29 | 0.00 | 6,145,692.27 | 65,119.08 | 154,445.95 | 6,056,365.40 | 30 June 2026 |
01 July 2026 | 30 September 2026 | 92.00 | 365 | 30 | 0.00 | 6,056,365.40 | 64,877.78 | 154,445.95 | 5,966,797.22 | 30 September 2026 |
01 October 2026 | 31 December 2026 | 92.00 | 365 | 31 | 0.00 | 5,966,797.22 | 63,918.29 | 154,445.95 | 5,876,269.56 | 31 December 2026 |
01 January 2027 | 31 March 2027 | 90.00 | 365 | 32 | 0.00 | 5,876,269.56 | 61,580.09 | 154,445.95 | 5,783,403.69 | 31 March 2027 |
01 April 2027 | 30 June 2027 | 91.00 | 365 | 33 | 0.00 | 5,783,403.69 | 61,280.31 | 154,445.95 | 5,690,238.05 | 30 June 2027 |
01 July 2027 | 30 September 2027 | 92.00 | 365 | 34 | 0.00 | 5,690,238.05 | 60,955.70 | 154,445.95 | 5,596,747.79 | 30 September 2027 |
01 October 2027 | 31 December 2027 | 92.00 | 365 | 35 | 0.00 | 5,596,747.79 | 59,954.20 | 154,445.95 | 5,502,256.04 | 31 December 2027 |
01 January 2028 | 31 March 2028 | 91.00 | 366 | 36 | 0.00 | 5,502,256.04 | 58,142.01 | 154,445.95 | 5,405,952.10 | 31 March 2028 |
01 April 2028 | 30 June 2028 | 91.00 | 366 | 37 | 0.00 | 5,405,952.10 | 57,124.37 | 154,445.95 | 5,308,630.51 | 30 June 2028 |
01 July 2028 | 30 September 2028 | 92.00 | 366 | 38 | 0.00 | 5,308,630.51 | 56,712.42 | 154,445.95 | 5,210,896.98 | 30 September 2028 |
01 October 2028 | 31 December 2028 | 92.00 | 366 | 39 | 0.00 | 5,210,896.98 | 55,668.33 | 154,445.95 | 5,112,119.35 | 31 December 2028 |
01 January 2029 | 31 March 2029 | 90.00 | 365 | 40 | 0.00 | 5,112,119.35 | 53,572.21 | 154,445.95 | 5,011,245.60 | 31 March 2029 |
01 April 2029 | 30 June 2029 | 91.00 | 365 | 41 | 0.00 | 5,011,245.60 | 53,098.61 | 154,445.95 | 4,909,898.26 | 30 June 2029 |
01 July 2029 | 30 September 2029 | 92.00 | 365 | 42 | 0.00 | 4,909,898.26 | 52,596.44 | 154,445.95 | 4,808,048.75 | 30 September 2029 |
01 October 2029 | 31 December 2029 | 92.00 | 365 | 43 | 0.00 | 4,808,048.75 | 51,505.40 | 154,445.95 | 4,705,108.19 | 31 December 2029 |
01 January 2030 | 31 March 2030 | 90.00 | 365 | 44 | 0.00 | 4,705,108.19 | 49,306.96 | 154,445.95 | 4,599,969.20 | 31 March 2030 |
01 April 2030 | 30 June 2030 | 91.00 | 365 | 45 | 0.00 | 4,599,969.20 | 48,740.77 | 154,445.95 | 4,494,264.01 | 30 June 2030 |
01 July 2030 | 30 September 2030 | 92.00 | 365 | 46 | 0.00 | 4,494,264.01 | 48,144.03 | 154,445.95 | 4,387,962.09 | 30 September 2030 |
01 October 2030 | 31 December 2030 | 92.00 | 365 | 47 | 0.00 | 4,387,962.09 | 47,005.29 | 154,445.95 | 4,280,521.43 | 31 December 2030 |
01 January 2031 | 31 March 2031 | 90.00 | 365 | 48 | 0.00 | 4,280,521.43 | 44,857.52 | 154,445.95 | 4,170,932.99 | 31 March 2031 |
01 April 2031 | 30 June 2031 | 91.00 | 365 | 49 | 0.00 | 4,170,932.99 | 44,194.75 | 154,445.95 | 4,060,681.79 | 30 June 2031 |
01 July 2031 | 30 September 2031 | 92.00 | 365 | 50 | 0.00 | 4,060,681.79 | 43,499.36 | 154,445.95 | 3,949,735.19 | 30 September 2031 |
01 October 2031 | 31 December 2031 | 92.00 | 365 | 51 | 0.00 | 3,949,735.19 | 42,310.86 | 154,445.95 | 3,837,600.10 | 31 December 2031 |
01 January 2032 | 31 March 2032 | 91.00 | 366 | 52 | 0.00 | 3,837,600.10 | 40,551.69 | 154,445.95 | 3,723,705.84 | 31 March 2032 |
01 April 2032 | 30 June 2032 | 91.00 | 366 | 53 | 0.00 | 3,723,705.84 | 39,348.18 | 154,445.95 | 3,608,608.06 | 30 June 2032 |
01 July 2032 | 30 September 2032 | 92.00 | 366 | 54 | 0.00 | 3,608,608.06 | 38,550.98 | 154,445.95 | 3,492,713.08 | 30 September 2032 |
01 October 2032 | 31 December 2032 | 92.00 | 366 | 55 | 0.00 | 3,492,713.08 | 37,312.86 | 154,445.95 | 3,375,579.99 | 31 December 2032 |
01 January 2033 | 31 March 2033 | 90.00 | 365 | 56 | 0.00 | 3,375,579.99 | 35,374.23 | 154,445.95 | 3,256,508.27 | 31 March 2033 |
01 April 2033 | 30 June 2033 | 91.00 | 365 | 57 | 0.00 | 3,256,508.27 | 34,505.60 | 154,445.95 | 3,136,567.92 | 30 June 2033 |
01 July 2033 | 30 September 2033 | 92.00 | 365 | 58 | 0.00 | 3,136,567.92 | 33,599.95 | 154,445.95 | 3,015,721.91 | 30 September 2033 |
01 October 2033 | 31 December 2033 | 92.00 | 365 | 59 | 0.00 | 3,015,721.91 | 32,305.40 | 154,445.95 | 2,893,581.36 | 31 December 2033 |
01 January 2034 | 31 March 2034 | 90.00 | 365 | 60 | 0.00 | 2,893,581.36 | 30,323.15 | 154,445.95 | 2,769,458.55 | 31 March 2034 |
01 April 2034 | 30 June 2034 | 91.00 | 365 | 61 | 0.00 | 2,769,458.55 | 29,344.88 | 154,445.95 | 2,644,357.48 | 30 June 2034 |
01 July 2034 | 30 September 2034 | 92.00 | 365 | 62 | 0.00 | 2,644,357.48 | 28,327.23 | 154,445.95 | 2,518,238.75 | 30 September 2034 |
01 October 2034 | 31 December 2034 | 92.00 | 365 | 63 | 0.00 | 2,518,238.75 | 26,976.20 | 154,445.95 | 2,390,769.00 | 31 December 2034 |
01 January 2035 | 31 March 2035 | 90.00 | 365 | 64 | 0.00 | 2,390,769.00 | 25,053.95 | 154,445.95 | 2,261,376.99 | 31 March 2035 |
01 April 2035 | 30 June 2035 | 91.00 | 365 | 65 | 0.00 | 2,261,376.99 | 23,961.30 | 154,445.95 | 2,130,892.34 | 30 June 2035 |
01 July 2035 | 30 September 2035 | 92.00 | 365 | 66 | 0.00 | 2,130,892.34 | 22,826.82 | 154,445.95 | 1,999,273.21 | 30 September 2035 |
01 October 2035 | 31 December 2035 | 92.00 | 365 | 67 | 0.00 | 1,999,273.21 | 21,416.87 | 154,445.95 | 1,866,244.12 | 31 December 2035 |
01 January 2036 | 31 March 2036 | 91.00 | 366 | 68 | 0.00 | 1,866,244.12 | 19,720.49 | 154,445.95 | 1,731,518.66 | 31 March 2036 |
01 April 2036 | 30 June 2036 | 91.00 | 366 | 69 | 0.00 | 1,731,518.66 | 18,296.85 | 154,445.95 | 1,595,369.56 | 30 June 2036 |
01 July 2036 | 30 September 2036 | 92.00 | 366 | 70 | 0.00 | 1,595,369.56 | 17,043.43 | 154,445.95 | 1,457,967.03 | 30 September 2036 |
01 October 2036 | 31 December 2036 | 92.00 | 366 | 71 | 0.00 | 1,457,967.03 | 15,575.55 | 154,445.95 | 1,319,096.63 | 31 December 2036 |
01 January 2037 | 31 March 2037 | 90.00 | 365 | 72 | 0.00 | 1,319,096.63 | 13,823.41 | 154,445.95 | 1,178,474.08 | 31 March 2037 |
01 April 2037 | 30 June 2037 | 91.00 | 365 | 73 | 0.00 | 1,178,474.08 | 12,486.98 | 154,445.95 | 1,036,515.11 | 30 June 2037 |
01 July 2037 | 30 September 2037 | 92.00 | 365 | 74 | 0.00 | 1,036,515.11 | 11,103.49 | 154,445.95 | 893,172.65 | 30 September 2037 |
01 October 2037 | 31 December 2037 | 92.00 | 365 | 75 | 0.00 | 893,172.65 | 9,567.96 | 154,445.95 | 748,294.65 | 31 December 2037 |
01 January 2038 | 31 March 2038 | 90.00 | 365 | 76 | 0.00 | 748,294.65 | 7,841.72 | 154,445.95 | 601,690.42 | 31 March 2038 |
01 April 2038 | 30 June 2038 | 91.00 | 365 | 77 | 0.00 | 601,690.42 | 6,375.45 | 154,445.95 | 453,619.91 | 30 June 2038 |
01 July 2038 | 30 September 2038 | 92.00 | 365 | 78 | 0.00 | 453,619.91 | 4,859.33 | 154,445.95 | 304,033.28 | 30 September 2038 |
01 October 2038 | 31 December 2038 | 92.00 | 365 | 79 | 0.00 | 304,033.28 | 3,256.90 | 154,445.95 | 152,844.23 | 31 December 2038 |
01 January 2039 | 31 March 2039 | 90.00 | 365 | 80 | 0.00 | 152,844.23 | 1,601.72 | 154,445.95 | 0.00 | 31 March 2039 |
Total interest: 3,510,684.02 Total capital and interest repaid: £ 10,810,684.02 |