Democracy Spraffa

Composite Capital Budget 2024-30 and HIP 2024-29 Monitoring Report No 1

Perth and Kinross Council · 18 September 2024
Back to Finance and Resources Committee — 18 September 2024 and its agenda

Text extracted from the council's PDF. Layout and reading order may differ from the original.

Original council PDF · Download plain text

Page 1

PERTH & KINROSS COUNCIL 
Finance & Resources Committee 
18 September 2024 
COMPOSITE CAPITAL BUDGET 2024/30 & HOUSING INVESTMENT
PROGRAMME 2024/29 – MONITORING REPORT No.1 
Report by Chief Finance Officer
(Report No. 24/261) 
1. PURPOSE 
1.1 This report provides a summary position to date for the 6-year Composite
Capital Budget for 2024/25 to 2029/30 and the 5-year Housing Investment
Programme for 2024/25 to 2028/29 and seeks approval for adjustments to the
programmes. 
2. RECOMMENDATIONS 
2.1 It is recommended that the Committee: 
(i) notes the contents of the report.
(ii) approves the proposed adjustments to the six-year Composite Capital
Budget 2024/25 to 2029/30 set out in Sections 5 and 6 of the report
and summarised in Appendices I and II.
(iii) approves the proposed adjustments to the Housing Investment
Programme Budget 2024/25 to 2028/29 set out in Section 7 of the
report and summarised in Appendix III.
(iv) notes progress with the delivery of major Capital projects as
summarised in Appendix IV. 
3. STRUCTURE 
3.1 The report is structured over the following sections: 
• Section 4: Background / Main Issues
• Section 5: Composite Capital Programme – Gross Capital Resources
• Section 6: Composite Capital Programme – Expenditure
• Section 7: Housing Investment Programme
• Section 8: Summary 
4. BACKGROUND / MAIN ISSUES 
4.1 At its meeting on 28 February 2024, the Council approved a revised
Composite Capital Budget for the 6 years 2024/25 to 2029/30 (Report 24/64
refers). This Committee subsequently approved a revised budget at its
meeting on 24 April 2024 (Report 24/131 refers) for the years to 2027/28. This
monitoring report now incorporates the approved Composite Capital Budgets
for 2028/29 and 2029/30, and the total gross budget approved for the 6 years

Page 2

from 2024/25 totalled £591.848 million. This report also incorporates the
Housing Investment Programme for 2028/29 approved by the Housing and
Social Wellbeing Committee on 24 January 2024 (Report 24/24 refers), giving
a total gross budget for 2024/25 to 2028/29 of £97.0 million. 
4.2 This report advises on expenditure to 31 July 2024, and the latest estimate of
the projected outturn for each of the years to 2029/30 for the Composite
Programme and 2028/29 for the Housing Investment Programme. 
5. COMPOSITE CAPITAL PROGRAMME – GROSS CAPITAL RESOURCES 
5.1 As a result of the latest monitoring exercise, further adjustments to the budget
are proposed. The current estimated total gross capital resources (which
includes movements in Capital Receipts, Capital Grants, Contributions and
borrowing) available over the six years 2024/25 to 2029/30 amount to
£619.172 million. 
5.2 Movements from the revised Composite Capital Budget approved on 24 April
2024 for the six years are summarised in the table below, and the constituent
elements for each year are shown in Appendix I. 
Total Gross Composite Capital Resources 
Approved 
24 April 2024
Current
Estimate
Movement 
£m £m £m
2024/25 201.068 174.999 (26.069)
2025/26 90.913 113.301 22.388
2026/27 106.406 134.107 27.701
2027/28 122.414 84.890 (37.524)
2028/29 37.039 64.097 27.058
2029/30 34.008 47.778 13.770
Total 591.848 619.172 27.324  
5.3 The above movements can be summarised as follows: 
B/f from
2023/24
Current
Monitoring
Total 
£m £m £m
Increase in Grants (Section 5.4) 2.341 0.727 3.068
Increase/(Reduction) in Receipts (Section
5.5)
(0.594) 0.029 (0.565)
Increase in Receipts carried forward to future
years (Section 5.5)
0.230 0.000 0.230
Increase in Revenue, Third Party, Developers
& Tay Cities Contributions (Section 5.6) 
1.389 0.347 1.736
Increase in Borrowing Requirement (Section
5.7 and 5.8)
8.509 14.346 22.855
Increase in Gross Capital Resources
(Section 5.2)
11.875 15.449 27.324 
5.4 Within the table above, £11.875 million of the total increase of £27.324
million was budgeted in 2023/24 but was not applied and has therefore been

Page 3

carried forward and is available in the current 6-year programme. The
increase in Gross Capital Resources in respect of the current monitoring
exercise is £15.449 million and is detailed in the following sections. 
5.5 There has been some movements in Capital Grants across the 6-year
programme which are summarised below: 
• The ring-fenced grant for Cycling Walking & Safer Streets Grant has
been removed by the Scottish Government and replaced with Active
Travel Grant as part of the General Capital Grant. The Council has
been allocated £739,000 in 2024/25, and it has been assumed that this
will continue in future years, with £600,000 each year assumed at this
stage. It is proposed that these are added to the General Capital Grant
along with corresponding expenditure budgets, and these have been
included in Appendix II. 
• The General Capital Grant settlement for 2024/25 also includes
£175,000 for Nature Restoration, and it is also proposed to allocate this
to a corresponding expenditure budget. 
•  The General Capital Grant allocation for 2026/27 for flooding has been
increased by £647,000 in line with the increased grant for the Comrie
Flood Protection Scheme (section 6.2.4). 
• The final amount of General Capital Grant in 2023/24 was £1.859
million lower than budgeted, relating to Free School Meals. Further,
the final settlement for 2024/25 was £111,000 lower than originally
expected. In total, these have reduced the grant available in current 6-
year programme by £1.97 million. 
5.6 General Fund receipts of £685,000 which had been expected to conclude in
2024/25 were received in 2023/24, which reduces the receipts now
anticipated to be received in 2024/25. In addition, revised estimates of future
receipts have increased the overall total by £30,000 over the programme.
There were similar small movements in Commercial Property and Ring-
Fenced between 2023/24 and the current programme. Further, with reduced
expenditure on the Commercial Property Investment Programme, there is an
increase of £230,000 in receipts carried forward to future years. 
5.7 Movements in Revenue, Third Party and Tay Cities Deal Contributions mostly
relate to brought-forward adjustments between amounts received in 2023/24
and 2024/25. 
5.8 The projected borrowing requirement in 2024/25, which is effectively the
balancing item for resources, is £141.318 million. This is £28.605 million
lower than the borrowing requirement approved by this Committee on 24 April
2024. 
5.9 The total borrowing requirement in the subsequent years 2025/26 to 2029/30
has increased by £51.460 million to £343.482 million, resulting in an overall
increase of £22.855 million in the total level of borrowing across the whole 6-

Page 4

year programme. As shown in the table at Section 5.3, of this total, £8.509
million relates to borrowing brought forward from 2023/24, leaving £14.346
million relating to new borrowing. This new borrowing is summarised as
follows: 
2024/25 2025/26 2026/27 Later
Years
Total 
£m £m £m £m £m
Reduction in Capital Grants
(Section 5.4)
1.970 0 0 0 1.970
Increase in General Fund Capital
Receipts (Section 5.5)
(0.030) 0 0 0 (0.030)
Increase in Borrowing on Comrie
Flood Protection Scheme (Section
6.2.4)
0 0 0.162 0 0.162
Reduction in Prudential Borrowing
(net) – Environment &
Infrastructure (Section 6.2.6)
(0.003) 0 0 0 (0.003)
Reduction in Prudential Borrowing
(net) – Housing & Communities
(Appendix II)
(0.003) 0 0 0 (0.003)
Increase in Prudential Borrowing
on Property Service Management
(Section 6.4.6)
0 12.250 0 0 12.250
Movements arising from re-
phasing of expenditure and
receipts (Appendix II)
(39.048) 9.951 26.743 2.354 0.000
Increase/(Reduction) in
Borrowing Requirement
(37.114) 22.201 26.905 2.354 14.346 
5.10 The chart below shows the Capital Resources required to fund the 2024/25
Composite Capital Programme following the proposed budget adjustments
detailed in this report. 
80.8%
14.4%
0.5%
2.1%
0.6%
1.6%
4.9%
Projected Capital Resources 2024/25
(August 2024)
Borrowing (£141.318M)
Grants (£25.163M)
Tay City Deal (£0.950M)
Developer Contributions (£3.707M)
Third Party & Revenue Contributions (£1.101M)
Receipts (£2.760M)
£Million

Page 5

6. COMPOSITE CAPITAL PROGRAMME – EXPENDITURE 
6.1 Total Expenditure and Proposed Budget Adjustments to the Current
Programme 
6.1.1 Total expenditure (net of grants and contributions) to 31 July 2024 on the
Composite Capital Programme is detailed in Appendix II and summarised as
follows: 
Projected
Outturn (£m)
Net
Expenditure
to 31 July
2024 (£m)
% of
Projected
Outturn    
Environment & Infrastructure  37.485 8.845 24%
Housing & Communities 2.852 0.072 3%
Economy, Development & Planning 54.439    12.426 23%
Property Services 68.197 19.313 28%
Customer & Digital Services 8.038 0.634 8%
Health & Social Care 0.962 0.202 21%
Total Net Capital Expenditure 171.973 41.492 24% 
6.2 Environment & Infrastructure 
6.2.1 The Strategic Lead has reviewed the programme for Environment &
Infrastructure and proposed various budget adjustments, the most significant
of which are described below. 
6.2.2 Following closure of the previous year accounts, various adjustments are
proposed to align to actual income and expenditure as follows: 
- School Road Safety Measures – following additional income from Scottish
Government and Tactran in 2023/24 of £110,000, the expenditure budget
in the current year has been increased.
- Car Parking Investment – the actual costs for Car Parking Investment in
the previous year were £43,000 higher than anticipated and this has been
funded by an additional revenue contribution from the Car Park Trading
Account.
- Almondbank Flood Protection Scheme – the project has been completed
with the final cost for 2023/24 being £183,000 greater than budget, which
has been met by a Revenue Contribution. 
6.2.3 Within Traffic & Road Safety, confirmation has been received from the
Scottish Government that Cycling Walking and Safer Routes (CWSR) is to be
replaced by a new Active Travel Grant. Appendix II has been updated to
reflect this change with the removal of the remaining budget for CWSR and
the incorporation of Active Travel Grant of £739,000 in the current year and
an estimated £600,000 in each future year, which is included with the General
Capital Grant estimates. In addition, Car Parking Investment in Pitlochry is
scheduled to progress this year with an estimated cost increase of £55,000
which will be met by a Revenue Contribution from the Car Park Trading
Account.

Page 6

6.2.4 Within Rural Flooding, following completion of the tender exercise for the
works, the anticipated costs of the Comrie Flood Scheme Project have
increased by £809,000. The Scottish Government have confirmed grant
funding of 80% towards this increase in costs, contributing an additional
£647,000. In order for the Council to meet its share of the cost increase, it is
proposed that borrowing is increased by £162,000. The increased cost and
additional grant have been added to the budget in 2026/27. 
6.2.5 The following rephasings of budgets are also proposed:  
Project 2024/25
£m
2025/26
£m
Later
Years
£m
Description
Structural
Maintenance
1.000 (0.200) (0.800) Acceleration of £1m into the current year,
spread equally from future years, to progress
works on Stuart Tower Road. 
Bridge Refurbishment
Programme
(0.337) 0.337 0.000 Moved from the current year to next due to
resourcing issues within the team.
Old Perth Bridge 0.059 0.059 0.000 Acceleration of budget to match anticipated
spend on the initial strengthening works. 
A977 Upgrades (0.177) 0.177 0.000 Following previous upgrades to the A977, the
remaining budget was previously earmarked
for junction realignment. It has been
determined this is unlikely to improve the
safety of the road, and as such,
investigations are underway to assess other
road safety measures likely to have a greater
impact.
Flood Mitigation
Measures – Dunkeld
and Craigie Burn
(0.992) 0.072 0.920 When approved in February 2024, the £1m
budget for Dunkeld and Cragie Burn Flood
Mitigation was allocated to 2024/25. The
rephasing in this report aligns the budget to
the anticipated timeframe in which the work
can be undertaken. 
6.2.6 In addition, within Environment & Infrastructure, as detailed in section 5.4 the
General Capital Grant includes an amount of £175,000 towards Nature
Restoration which has been reflected in the budget for the current year. There
is also a small adjustment relating to Smart City Waste under Prudential
Borrowing relating to completion of the programme last year, resulting in a
reduction in borrowing in the current year of £3,000. 
6.2.7 All the above proposed adjustments, together with other small movements,
have been reflected in Appendices I & II. 
6.3 Economy, Development & Planning 
6.3.1 The Strategic Lead has reviewed the programme for Economy, Development
& Planning and proposed the following budget adjustment. 
6.3.2 Within Other Planning Projects, the expenditure likely to be incurred in the
current year on the Perth Eco-Innovation Park is for design works only.
Accordingly, it is proposed that £23.020 million is rephased from 2024/25,

Page 7

with £720,000 allocated to next year and £22.300 million to 2026/27. This
adjustment has been reflected in Appendix II. 
6.4 Property Services 
6.4.1 Within Project Support, following completion of the projects at Breadalbane
Academy and Letham Primary, it is proposed the remaining total budgets
totalling £60,000 are returned to Investment in the Learning Estate (IILE). In
addition, it is proposed that the IILE budget is updated as follows: 
Project 2024/25
£m
2025/26
£m
Later
Years
£m
Virement
£m
Description
Investment in
Learning Estate
(IILE)
(8.500) 4.500 0.000 (4.000) Transfer of £4m to Methven Primary
Refurbishment and moving £4.5m of
the budget to next year on IILE
Methven Primary
Refurbishment
0.200 3.500 0.300 4.000 Draw down of funding from
Investment in Learning Estate
towards the new gym hall and dining
facilities at Methven Primary School. 
6.4.2 Also within Project Support the following rephasings are proposed: 
Project 2024/25
£m
2025/26
£m
Later
Years
£m
Description
Perth Grammar School –
Upgrade Programme 
(0.984) 0.000 0.984 Limited upgrades are planned for
the remainder of the current year,
and with sufficient budget for
works planned next year, it is
proposed £984,000 of the budget
is slipped into 2026/27.
Perth High School – New
School Investment
4.000 (4.000) 0.000 With works progressing at pace
on site, a revised profile has been
provided by the contractor for the
level of works to be completed
this financial year. In line with the
reprofiling of spend it is proposed
£4m is accelerated from next
year.
Blairgowrie Recreation Centre
- Replacement
2.700 (2.700) 0.000 Phase 1 of the project is on
course for completion this
calendar year and in line with the
anticipated spend profile for the
remainder of the financial year it
is proposed £2.7m is accelerated
from next year. 
Technology Upgrades (1.119) 0.559 0.560 Difficulties have been
encountered in gaining access to
schools whilst maintaining the
learning environment to carry out
Technology Upgrades. Due to this
and the limited accessibility
potential for the remainder of the
financial year, it is proposed that
the remaining budget is moved
equally to next year and 2026/27.

Page 8

6.4.3 This Committee has previously approved the extension and redevelopment of
Pitlochry High School gym and games hall facilities at an estimated cost of
£8.7 million at its meeting on 12 June 2024 (Report 24/186 refers), to be
funded from the reprioritisation of the existing Investment in Learning
Programme. The detailed programme of works is currently being developed,
and reprofiling of the budget for the project will be incorporated into the next
monitoring report to this committee in November 2024. 
6.4.4 Within Projects & Contracts, feasibility work is ongoing for the Free School
Meal Expansion Programme with no capital expenditure expected in the
current year. It is therefore proposed that the budget is rephased, with £1
million to next year and £2.135 million to 2026/27. 
6.4.5 Within Property Service Management, following the completion of building
condition surveys, it is proposed that £250,000 is accelerated from 2027/28
on the Property Compliance Works Programme in line with planned
compliance works to be completed in the current year. Following the
acceleration of the Property Compliance budget last year to allow initial works
on the Friarton Depot Waste Transfer Station to be progressed at that time, it
is now proposed that the cost of these works of £219,000 is reinstated from
the Friarton Depot Waste Transfer Station budget to Property Compliance in
the current year. It is also proposed to rephase a further £1.781 million to
2025/26 on the Friarton Depot project as the programme of works is
developed. In addition, it is proposed to move £2.795 million for Perth Art
Gallery to 2025/26 with only limited expenditure anticipated for this year. 
6.4.6 At its meeting on 4 September 2024 (Report 24/242 refers) the Council
approved various actions under the Perth City Integrated Investment
Proposal. This included the purchase of Pullar House and Kinnoull Street Car
Park at the end of the PFI Agreement in September 2025 to be funded by
Prudential Borrowing. These have now been included in the Capital Budget at
Appendix II within the Property Service Management programme. 
6.4.7 All the above proposed adjustments, together with other small movements,
have been reflected in Appendices I & II. 
6.5 Customer & Digital Services 
6.5.1 Within Customer & Digital Services, the requirement for a replacement Legal
Case Management system has been identified due to the age of the current
system and the risks associated with its failure. It is proposed that £80,000 is
vired from the ICT Infrastructure Replacement and Upgrade Programme
towards this project. 
6.5.2 Additionally within Customer and Digital Services, the following rephasings
are proposed:

Page 9

Project 2024/25
£m
2025/26
£m
Later
Years
£m
Description
ICT Infrastructure
Replacement & Upgrade
Programme
(1.789) 0.485 1.304 Budget rephased. Microsoft licence
negotiations for 2024 were delayed
nationally, allowing PKC renewal
costs to be kept at 2021 prices.
However future year increases will
likely be higher.
Data & Analytics  (0.260) 0.260 0.000 Anticipated spend to be £260,000
less than budget in the current year. It
is therefore proposed the balance is
transferred to next year. 
Supporting Digital (0.248) 0.248 0.000 Anticipated spend to be £248,000
less than budget in the current year. It
is therefore proposed the balance is
transferred to next year.
Mosaic – Swift Social
Work System
Replacement 
Revenue Contribution
(0.095) 
0.009
0.084 
0.002
(0.011) 
0.011
Implementation of Mosaic Social
Work System is ongoing and the
budget rephasing aligns with works
required as the rollout progresses. 
There have also been minor
reductions in the Revenue
Contributions available on the project. 
6.5.3 All the above proposed adjustments have been reflected in Appendices I &
II. 
6.6 Health & Social Care 
6.6.1 Within Technology Enabled Telecare, the number of peripheral devices
required to be replaced are less than initially anticipated as some existing
devices are compatible with the new digital service. Economies of scale have
also been realised due to bulk purchasing. Therefore, it is proposed that £1
million is rephased to 2028/29, to reflect the current expenditure profile. 
6.6.2 The budgets for Developing Supported Tenancies and Moving & Handling
Office Refurbishment are not expected to be progressed in the current year
and it therefore proposed that the budgets are moved to next year. 
6.6.3 All the above proposed adjustments, together with other small movements,
have been reflected in Appendix II. 
7. HOUSING INVESTMENT PROGRAMME 
7.1  The total current estimated expenditure, net of contributions, for the Housing
Investment Programme over the 5 years 2024/25 to 2028/29 amounts to
£96.917 million. This has reduced by £83,000 from the approved revised
Housing Investment Programme by this Committee on 24 April 2024. This
reduction relates entirely to increased expenditure in 2023/24, which reduces
expenditure in the current programme by a corresponding amount.
Movements from the previous estimates are summarised in the table below
and detailed in Appendix III.

Page 10

Approved 
24 April 2024
Current
Estimate
Movement 
£m £m £m
2024/25 21.536 27.818 6.282
2025/26        19.942       20.256 0.314
2026/27 15.633 15.633 0.000
2027/28 19.845 19.845 0.000
2028/29 20.044  13.365  (6.679)
Total 97.000 96.917 (0.083) 
Total Expenditure to 31 July 2024 (Housing Investment Programme) 
7.2 Net expenditure for 2024/25 to 31 July 2024 amounts to £7.679 million and
receipts amount to £5,000. Therefore, the borrowing requirement for the year
to date is £7.674 million. 
7.3 The Strategic Leads for Housing & Communities and Property Services have
reviewed the Housing Investment Programme and proposed the budget
adjustments outlined below.
7.4 There are several small adjustments on the House New Build Programme
reflecting schemes that were completed in 2023/24, which amount to an
overall net reduction of £12,000. These adjustments include the purchase of
Beechgrove and Balhousie Primary School by the HRA in March 2024, both
using Scottish Government grant received. Scottish Government Grant of £1.4
million has also been awarded for Council House Buy-Backs in 2024/25 and,
after adjusting for the £35,000 difference from 2023/24, it is proposed to
increase the budget for purchases in 2024/25 by this amount. In addition,
£90,000 of grant has been awarded for Mortgage-to Rent programme, and
this budget has also been increased by this amount.
7.5 It is proposed to allocate some of the SHQS Future Developments Budget in
2028/29 to current schemes, as follows: 
• Triple Glazing - £967,000 in 2024/25 for the new window replacement
programme, including additional properties added to the current contract
that were unable to be progressed previously.
• External Fabric - £941,000 in 2024/25 for start of the new contract. A
further £259,000 is proposed to be accelerated from the 2025/26 External
Fabric budget, as well as a further £142,000 of private owner recharges.
• Bathroom Upgrades - £1.250 million in 2024/25, based on current
estimated demand and requirements.
• Environmental Improvements - £245,000 in 2024/25 for additional works
at Pullar Terrace as well as drainage works at different sites.
• Rannoch Road Regeneration - £144,000 in 2024/25 for the installation of
a new walkway.
• Controlled Door Entry - £21,000 in 2024/25 to meet costs of additional
security requests. This amount is enhanced by a further £5,000 of
recharges to private owners.

Page 11

• Double Dykes Chalet Replacements - £2.538 million in 2024/25 and
£573,000 in 2025/26. These works are enhanced by a further £3.426
million of Scottish Government grant allocated to the works in 2024/25. 
7.6 There are various other small adjustments to various programmes reflecting
differences in expenditure brought forward from 2023/24 amounting to a net
£147,000. It is proposed that all such amounts are transferred to the General
Capital Works Budget in 2024/25. The only significant movement included
within this is a £120,000 saving in the Fire Precautions budget on completion
of the smoke alarm contract. 
7.7 There have also been small land disposals totalling £5,000 in the current year
to date. After allowing for the £83,000 reduction brought forward from
2023/24, the borrowing requirement has therefore reduced by an overall
£88,000 for the current programme. 
8. BUDGET OVERVIEW 
8.1 The projected net expenditure outturn in 2024/25 for the Composite Capital
Budget is £171.973 million and represents 87% of the original 2024/25
budget approved on 24 April 2024 (£198.184 million). The revised budget is
based on the latest projections of expenditure and all budget adjustments
outlined within this report. 
8.2 Net expenditure to 31 July 2024 on the Composite Capital Budget is £41.492
million and represents 24% of the proposed revised budget for 2024/25 of
£171.973 million. 
8.3 The projected net expenditure outturn in 2024/25 for the Housing Investment
Programme is £27.818 million and represents 129% of the original 2024/25
budget approved on 26 April 2024 (£21.536 million). This increase reflects the
allocation of future years block budgets to specific projects in 2024/25 as well
as the inclusion of expenditure proposed at Double Dykes following the award
of Scottish Government grant 
8.4 Net expenditure to 31 July 2024 on the Housing Investment Programme is
£7.679 million which represents 28% of the proposed revised budget for
2024/25 of £27.818 million. 
8.5 The Council’s total Borrowing Requirement to 31 July 2024, based on the
Composite and Housing Investment Programmes, is £37.831 million. The
estimated overall Council Borrowing Requirement for 2024/25 as a whole has
reduced by £22.328 million to £167.298 million as a result of the monitoring
adjustments reflected within this report. This reflects a reduction in estimated
borrowing on the Composite Programme of £28.605 million, and an increase
on the Housing Investment Programme of £6.277 million. These amounts
included borrowing carried forward from last year. 
8.6 In the context of the Capital Budget, the borrowing above refers specifically to
the funding of capital expenditure and therefore the need to borrow. The
actual amounts and timing of the borrowing is undertaken as part of the

Page 12

Council’s Treasury Management operations and reported within the Treasury
Activity and Compliance reports throughout the year. 
Author(s)
Name  Designation Contact Details
John Jennings Senior Accountant CHXFinance@pkc.gov.uk 
Approved 
Name Designation Date
Scott Walker Chief Finance Officer 9 September 2024

Page 13

ANNEX 
1. IMPLICATIONS, ASSESSMENTS, CONSULTATION AND
COMMUNICATION 
Strategic Implications Yes / None
Community Plan / Single Outcome Agreement  None
Corporate Plan  Yes
Resource Implications  
Financial  Yes
Workforce Yes
Asset Management (land, property, IST) Yes
Assessments  
Equality Impact Assessment Yes
Strategic Environmental Assessment Yes
Sustainability (community, economic, environmental) Yes
Legal and Governance  None
Risk None
Consultation 
Internal  Yes
External  None
Communication 
Communications Plan  None 
1. Strategic Implications 
Corporate Plan 
1.1 The Council’s Corporate Plan 2022 – 2027 lays out seven outcome focussed
strategic objectives which provide clear strategic direction, inform decisions at
a corporate and service level and shape resources allocation.  They are as
follows: 
• Tackling Poverty 
• Tackling climate change and supporting sustainable places 
• Growing a sustainable and inclusive local economy 
• Enabling our children and young people to achieve their full potential 
• Protecting and caring for our most vulnerable people   
• Supporting and promoting physical and mental wellbeing
• Placing communities at the heart of how we work 
1.2 This report relates to all of these objectives. 
2. Resource Implications 
Financial 
2.1 There are no direct financial implications arising from this report other than
those reported within the body of the main report.

Page 14

Workforce 
2.2 There are no direct workforce implications arising from this report other than
those reported within the body of the main report. 
Asset Management (land, property, IT)   
2.3 There are no direct asset management implications arising from this report
other than those reported within the body of the main report. 
3. Assessments 
Equality Impact Assessment 
3.1 Under the Equality Act 2010, the Council is required to eliminate
discrimination, advance equality of opportunity, and foster good relations
between equality groups.  Carrying out Equality Impact Assessments for plans
and policies allows the Council to demonstrate that it is meeting these duties. 
3.2 The information contained within this report has been considered under the
Corporate Equalities Impact Assessment process (EqIA) and has been
assessed as not relevant for the purposes of EqIA. 
Strategic Environmental Assessment 
3.3 The Environmental Assessment (Scotland) Act 2005 places a duty on the
Council to identify and assess the environmental consequences of its
proposals. 
3.4 The information contained within this report has been considered under the
Act.  However, no action is required as the Act does not apply to the matters
presented in this report.   
Sustainability 
3.5 Under the provisions of the Local Government in Scotland Act 2003 the
Council has to discharge its duties in a way which contributes to the
achievement of sustainable development. In terms of the Climate Change Act,
the Council has a general duty to demonstrate its commitment to sustainability
and the community, environmental and economic impacts of its actions.   
3.6 The information contained within this report has been considered under the
Act.  However, no action is required as the Act does not apply to the matters
presented in this report.   
4. Consultation 
Internal 
4.1 The Chief Executive and the Executive Directors have been consulted in the
preparation of this report.

Page 15

2. BACKGROUND PAPERS 
No background papers, as defined by Section 50D of the Local Government
(Scotland) Act 1973 (other than any containing confidential or exempt
information) were relied on to any material extent in preparing the above
report. 
3. APPENDICES 
Appendix I – Composite Capital Programme - Estimated Capital Resources
2024/25 to 2029/30
Appendix II – Composite Capital Programme - Summary of Capital Resources
and Expenditure 2024/25 to 2029/30        
Appendix III – HRA Capital Investment Programme – Summary of Capital
Resources and Expenditure 2024/25 to 2029/30 
Appendix IV – Significant Capital Projects Progress Update