| Local Authority | Financial Close | PFI project company gearing (mezzanine and senior debt as a percentage of capital) % | PFI project company blended equity internal rate of return1 % | Equity Investors | Equity shareholding in LEP % | Equity shareholding in PFI project company % |
|
|
| |||||||
| 01/07/2006 | 91.1 | 14.51 | Investors in the Community | 40.0 | 41.5 |
| |
|
|
|
|
| Skanska | 40.0 | 41.5 |
|
|
|
|
|
| 10.0 | 16.0 |
| |
|
|
|
|
| Bristol City Council | 10.0 | 1.0 |
|
| Bradford | 18/12/2006 | 90.8 | 13.7 | Amey | 40.0 | 29.0 |
|
|
|
|
|
| Costain | 40.0 | 29.0 |
|
|
|
|
|
| HSBC | 0.0 | 29.0 |
|
|
|
|
|
| 10.0 | 12.0 |
| |
|
|
|
|
| Bradford Metropolitan District Council | 10.0 | 1.0 |
|
| 19/12/2006 | 90.6 | 12.7 | Bovis | 40.0 | 40.0 |
| |
| Lancashire 2nd PFI | 14/12/2007 | 90.6 | 13.5 | HBoS | 40.0 | 40.0 |
|
|
|
|
|
| Lancashire County Council | 10.0 | 1.0 |
|
|
|
|
|
| 10.0 | 19.0 |
| |
| Leeds | 01/04/2007 | 92.7 | 14.0 | 10.0 | 19.0 |
| |
| Leeds 2nd PFI | 13/03/2008 | 93.0 | 14.0 | Barclays Private Equity | 26.7 | 26.7 |
|
| Leeds 3rd PFI | 07/08/2008 | 92.5 | 14.0 | Interserve | 26.7 | 26.7 |
|
|
|
|
|
| Mott MacDonald | 26.7 | 26.7 |
|
|
|
|
|
| Leeds City Council | 10.0 | 1.0 |
|
| Newcastle | 01/07/2007 | 91.2 | 14.1 | 10.0 | 19.0 |
| |
|
|
|
|
| Robertsons | 30.0 | 30.0 |
|
|
|
|
|
| Sir Robert McAlpine | 30.0 | 30.0 |
|
|
|
|
|
| Parsons Brinkerhoff | 20.0 | 20.0 |
|
|
|
|
|
| Newcastle City Council | 10.0 | 1.0 |
|
| Sheffield | 31/07/2007 | 92.0 | 13.4 | 10.0 | 19.0 |
| |
|
|
|
|
| HSBC | 40.0 | 40.0 |
|
|
|
|
|
| Taylor Woodrow | 40.0 | 40.0 |
|
|
|
|
|
| Sheffield City Council | 10.0 | 1.0 |
|
| Waltham Forest | 31/08/2007 | 90.5 | 12.8 | 10.0 | 10.0 |
| |
|
|
|
|
| HSBC | 63.9 | 63.9 |
|
|
|
|
|
| Bouygues | 16.1 | 16.1 |
|
|
|
|
|
| London Borough of Waltham Forest | 10.0 | 10.0 |
|
| 13/12/2007 | 90.2 | 13.5 | 10.0 | 10.0 |
| ||
|
|
|
|
| Costain | 40.0 | 40.0 |
|
|
|
|
|
| VT | 40.0 | 40.0 |
|
|
|
|
|
| London Borough of Lewisham | 10.0 | 10.0 |
|
| Leicester | 19/12/2007 | 90.3 | 14.0 | 10.0 | 19.0 |
| |
|
|
|
|
| Miller | 40.0 | 40.0 |
|
|
|
|
|
| GSL | 40.0 | 20.0 |
|
|
|
|
|
| Land Securities Trillium | 0.0 | 20.0 |
|
|
|
|
|
| Leicester City Council | 10.0 | 1.0 |
|
| South Tyneside and Gateshead (joint procurement) | 21/12/2007 | 91.6 | 12.7 | 10.0 | 14.5 |
| |
|
|
|
|
| Carillion | 40.0 | 40.0 |
|
|
|
|
|
| RBS | 40.0 | 40.0 |
|
|
|
|
|
| South Tyneside Council | 5.0 | 5.0 |
|
|
|
|
|
| Gateshead Council | 5.0 | 0.5 |
|
| Islington | 08/07/2008 | 91.7 | 13.8 | Balfour Beatty Capital | 80.0 | 80.0 |
|
|
|
|
|
| London Borough of Islington | 10.0 | 10.0 |
|
|
|
|
|
| 10.0 | 10.0 |
| |
| Nottingham | 13/06/2008 | 92.0 | 13.0 | Carillion | 80.0 | 80.0 |
|
|
|
|
|
| Nottingham City Council | 10.0 | 10.0 |
|
|
|
|
|
| 10.0 | 10.0 |
| |
| 24/10/2008 | 90.1 | 12.5 | Land Securities Trillium | 80.0 | 80.0 |
| |
|
|
|
|
| Kent County Council | 10.0 | 10.0 |
|
|
|
|
|
| 10.0 | 10.0 |
| |
|
| |||||||
| Westminster | 10/04/2008 |
|
| 10.0 |
|
| |
|
|
|
|
| Westminster county council | 10.0 |
|
|
|
|
|
|
| Bouygues | 80.0 |
|
|
| Hackney | 27/11/2008 |
|
| 10.0 |
|
| |
|
|
|
|
| London Borough of Hackney | 10.0 |
|
|
|
|
|
|
| Mouchel Babcock Education | 80.0 |
|
|
| Newham | 09/01/2009 |
|
| 10.0 |
|
| |
|
|
|
|
| London Borough of Newham | 10.0 |
|
|
|
|
|
|
| Laing O'Rourke | 80.0 |
|
|
| Tower Hamlets | 21/01/2009 |
|
| 10.0 |
|
| |
|
|
|
|
| London Borough of Tower Hamlets | 10.0 |
|
|
|
|
|
|
| Bouygues | 80.0 |
|
|
| Local Authorities procuring through a Non-LEP model, but using private finance |
| ||||||
| 01/05/2007 | 91.2 | 14.7 | BAM PPP | 100.0 |
| ||
| Knowsley | 13/12/2007 | 91.7 | 15.4 | Balfour Beatty Infrastructure Investments Ltd | 100.0 |
| |
NOTE 1 Blended IRR includes hybrid debt and equity and equates to the rate of interest that balances the present value of cash outflows from a project with the discounted cash inflow of the investment. IRRs stated as nominal pre-tax rates. | ||||||||