Appendix III – HRA Capital Investment Programme – Summary of Capital Resources and Expenditure 2023/24 to 2027/28
Perth and Kinross Council · 24 April 2024
Back to Finance and Resources Committee — 24 April 2024 and its agenda
Text extracted from the council's PDF. Layout and reading order may differ from the original.
Page 1
APPENDIX III Approved Proposed Revised Actual Projected Revised Revised Revised Revised Revised Budget Budget Budget to Outturn Budget Budget Budget Budget Budget Adjustment 29-Feb-24 Report 3 Report 4 Report 4 Report 4 Report 4 Report 4 Report 4 Report 4 Report 4 2023/24 2023/24 2023/24 2023/24 2023/24 2024/25 2025/26 2026/27 2027/28 TOTAL £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 Council House New Build Programme Glebe, Scone - 65 Units 17 17 1 17 0 0 0 0 17 Council Tax (Second Income) 0 0 0 0 0 0 0 0 Scottish Government Subsidy 0 0 0 0 0 0 0 0 17 0 17 1 17 0 0 0 0 17 Huntingtower, Perth - 70 Units 1 1 1 0 0 0 0 1 Council Tax (Second Income) 0 0 0 0 0 0 0 0 Scottish Government Subsidy 0 0 0 0 0 0 0 0 1 0 1 0 1 0 0 0 0 1 Fairfield, Perth 251 251 195 251 0 0 0 0 251 Council Tax (Second Income) 0 0 0 0 0 0 0 0 Scottish Government Subsidy 0 0 0 0 0 0 0 0 251 0 251 195 251 0 0 0 0 251 Lynedoch Road, Methven - Phase 1 735 735 670 735 0 0 0 0 735 Council Tax (Second Income) 0 0 0 0 0 0 0 0 Scottish Government Subsidy 0 0 0 0 0 0 0 0 735 0 735 670 735 0 0 0 0 735 Lynedoch Road, Methven - Phase 2 0 1,334 1,334 1,106 1,334 1,172 0 0 0 2,506 Council Tax (Second Income) 0 0 0 (240) 0 0 0 (240) Scottish Government Subsidy 0 (1,243) (1,243) (1,243) 0 0 0 0 (1,243) 0 91 91 1,106 91 932 0 0 0 1,023 Future Developments 0 0 0 5,091 6,014 6,014 10,292 27,411 Council Tax (Second Income) 0 0 0 0 0 0 0 0 Scottish Government Subsidy 0 0 0 0 0 0 0 0 0 0 0 0 0 5,091 6,014 6,014 10,292 27,411 Total Council House New Build 1,004 91 1,095 1,972 1,095 6,023 6,014 6,014 10,292 29,438 Increase in Council House Stock Council House Buy-Backs 5,067 1,867 6,934 6,772 6,934 4,000 4,000 4,000 4,000 22,934 Scottish Government Subsidy (1,050) (630) (1,680) (1,680) 0 0 0 0 (1,680) 4,017 1,237 5,254 6,772 5,254 4,000 4,000 4,000 4,000 21,254 Lock-ups and Garage Sites 0 0 0 50 0 0 0 50 Standard Delivery Plan Heating Upgrade Contract Works 818 215 1,033 375 1,033 1,105 1,320 811 0 4,269 Rewiring, Infrastructure & Property Refurbishment 1,515 (850) 665 627 665 1,686 850 0 0 3,201 Triple Glazing 3,866 1,200 5,066 4,479 5,066 300 0 0 0 5,366 - less Third Party Contribution 0 0 (1) 0 0 0 0 0 0 Controlled Door Entry 0 17 17 17 11 0 0 0 28 Kitchen Modernisation Programme 374 374 270 374 1,504 2,025 0 0 3,903 Bathroom Modernisation Programme 1,436 1,436 1,292 1,436 0 0 0 0 1,436 External Fabric 958 35 993 759 993 0 259 0 0 1,252 - less Third Party Contribution 0 (35) (35) (35) (35) 0 0 0 0 (35) Energy Efficiency 940 940 788 940 388 0 0 0 1,328 Multi Storey Flats 428 428 300 428 1,815 0 0 0 2,243 Environmental Improvements 899 150 1,049 775 1,049 0 0 0 0 1,049 Fire Precaution Measures 399 (224) 175 153 175 224 0 0 0 399 Sound Insulation 289 (289) 0 0 389 42 0 0 431 Structural 478 (463) 15 15 250 985 0 0 1,250 SHQS Future Developments 0 0 0 0 4,066 4,808 5,553 14,427 Total Standard Delivery Plan 12,400 (244) 12,156 9,782 12,156 7,672 9,547 5,619 5,553 40,547 HRA CAPITAL INVESTMENT PROGRAMME SUMMARY OF CAPITAL RESOURCES AND EXPENDITURE 2023/24 to 2027/28 PERTH AND KINROSS COUNCIL
Page 2
APPENDIX III Approved Proposed Revised Actual Projected Revised Revised Revised Revised Revised Budget Budget Budget to Outturn Budget Budget Budget Budget Budget Adjustment 29-Feb-24 Report 3 Report 4 Report 4 Report 4 Report 4 Report 4 Report 4 Report 4 Report 4 2023/24 2023/24 2023/24 2023/24 2023/24 2024/25 2025/26 2026/27 2027/28 TOTAL £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000 Other Investment in Council House Stock Total Major Adaptations to Council House Stock 82 82 60 82 22 0 0 0 104 Anchor House, Rannoch Road, Perth - Conversion (5 Unit 87 (60) 27 16 27 60 0 0 0 87 149-151 Dunkeld Road, Perth 277 277 107 277 0 0 0 0 277 111 Rannoch Road, Perth (Former Driving Test Centre) 8 8 8 0 0 0 0 8 St.Catherine's Square Redevelopment 16 (16) 0 0 3,393 0 0 0 3,393 Shops & Offices 239 (239) 0 0 50 239 0 0 289 Greyfriars and Satellite Sites 34 (32) 2 2 2 50 32 0 0 84 Sheltered Housing 11 11 12 11 0 0 0 0 11 Double Dykes Chalet Replacement 0 71 71 20 71 0 0 0 0 71 - Scottish Government Grant 0 (71) (71) (71) 0 0 0 0 (71) General Capital Works 120 120 112 120 0 0 0 0 120 Upgrade and Replacements to Lifts Programme 137 (116) 21 21 116 0 0 0 137 ICT Expenditure 131 (110) 21 8 21 50 110 0 0 181 Mortgage to Rent 175 175 175 50 0 0 0 225 Total Other Investment in Council House Stock 1,317 (573) 744 337 744 3,791 381 0 0 4,916 Total Net Expenditure 18,738 511 19,249 18,863 19,249 21,536 19,942 15,633 19,845 96,205 Income CAPITAL RECEIPTS (8) (3) (11) (11) (11) 0 0 0 0 (11) CFCR (2,055) (280) (2,335) (2,335) (1,833) (2,078) (2,004) (2,125) (10,375) TOTAL BORROWING REQUIREMENT 16,675 228 16,903 18,852 16,903 19,703 17,864 13,629 17,720 85,819