Democracy Spraffa

Financial Outlook and Medium Term Financial Plan

Renfrewshire Council · 26 September 2024
Back to Council — 26 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

___________________________________________________________________
To:  Council 
On:  26 September 2024
___________________________________________________________________
Report by: Director of Finance and Resources
___________________________________________________________________
Heading: Financial Outlook and Medium-Term Financial Plan
___________________________________________________________________
1. Summary 
1.1 This report provides the Council with an update in relation to the
medium term forecast financial position and the key assumptions and
risks which underpin it. This latest update continues to emphasise the
ongoing challenging financial environment for local government – a
position that is unlikely to improve in the near future given the tone of
messaging from both UK and Scottish Governments.  
 
1.2 Successive financial update reports have highlighted the need for the
Council to continue to develop and implement significant savings
measures in order to ensure ongoing financial sustainability. This
position has not altered, but as the years of financial constraint
continue, it will be increasingly difficult for these savings measures not
to impact on service delivery and the communities the Council serves. 
1.3 This report provides an update on the forecast level of spend and
income over the medium term, and how these combine to provide a
projected financial gap. The report also outlines how specific reserves
may be applied to support the Council’s financial stability in the short
term. 
1.4 The report also outlines specific challenges in the current capital
programme.

Page 2

___________________________________________________________________ 
2. Recommendations 
2.1 Note the economic update outlined in section 3;
2.2 Note the 2024/25 financial position update in section 4, and agree the
planned use of financial sustainability reserve funding as detailed in
sections 4.3 and 4.4;
2.3 Note the learning estate update in section 5 and agree the revised
capital funding approach and position outlined;
2.4 Note the medium term financial position, key assumptions and
projected reserves balances outlined in sections 6-8; and agree the
principles outlined in relation to the planned use of reserves  
_________________________________________________________
3. Economic outlook, key fiscal events and prospects for the local
government finance settlement
3.1 The outlook for the general economy in the UK remains subdued, and
while there are encouraging signs in terms of inflation being forecast to
return to target levels over the medium term, there remains the risk of
volatility in response to world events. At its 1st August meeting, the
Monetary Policy Committee (MPC) of the Bank of England (BoE) voted
narrowly (5-4) to reduce the bank rate by a quarter of a percentage
point, down to 5%. Prospects for further sustained cuts were not helped
by (CPI) inflation rising from the target rate of 2% in June to 2.2% in
July 2024 - although this rise was less than had been expected. The
Bank expects CPI inflation to increase to around 2.75% in the second
half of this year, as declines in energy prices last year fall out of the
annual comparison. Thereafter, domestic inflationary persistence is
expected to fade away over the next few years, with an expectation of
the rate falling below the 2% target by the second quarter of 2026.
Economic growth (GDP) is still expected to be relatively low, at not
much more than 1% a year (in real, inflation adjusted terms). The Bank
Rate is expected to continue to fall, averaging 4.1% in 2025 and 3.7%
in 2026 and ending up at 3.5% by the end of the 3-year forecast period
(Q3 2027). Members may also be interested in the Cost of Living
update to the recent Fairer Renfrewshire Sub-committee which
provides further helpful data in relation to key economic indicators.

Page 3

3.2 The UK Chancellor has confirmed the UK Budget for 2025/26 will be
announced on 30 October. The UK government has been trailing the
likelihood that the budget will be ‘painful’, limiting prospects for any
optimism in terms of improvement in either Scottish or local
government grant settlements. The Budget will outline the fiscal and
spending decisions for 2025/26, with a three-year spending review for
2026/27 planned to be announced in Spring 2025.
3.3 At a Scottish Government level, financial pressures in 2024/25 have
necessitated difficult decisions in terms of reallocating existing budgets
to fund higher than anticipated public sector pay awards. This has
required the Cabinet Secretary for Finance to issue a fiscal statement
to Parliament on 3 September wherein £500 million of planned
spending has been redirected in year, with a further £460 million of
revenue income from Scotwind leases also planned to be utilised in
year.
3.4 Confirmation of the UK Budget date on 30 October has allowed the
Scottish Government to work to an indictive Scottish Budget timescale
of the Draft Budget being issued on 4 December, with the detail of the
local government settlement being issued potentially on 10 December.
Members will be aware it is only when the detail of the settlement is
issued that the Council will begin to form a firmer view as to the
financial position for 2025/26; and it is again likely that the position will
not be fully understood until the conclusion of the Parliamentary Budget
approval process over the course of January and into February. An
indicative date for Stage 3 of the budget process (ie the final sign off)
has been suggested as 18 February. Given the minority administration
position in the Scottish Parliament, there is an increased chance of
changes to the Draft Budget position over the course of the
Parliamentary approval process which may add complexity and
uncertainty to the finalisation of the local government settlement.
3.5 As members will be aware, the financial position for councils in
Scotland has been and continues to be very challenging. The Accounts
Commission in their recent publication highlighted that real terms
funding remains constrained as most of the increase is directed funding
to deliver Scottish Government priorities and agreed pay deals. At the
time of setting budgets, councils identified a difference of at least £585
million between their anticipated expenditure and the funding and
income they expect to receive (the ‘budget gap’) for 2024/25,
representing an estimated 3.5 per cent of councils’ total revenue
budget. Councils agreed a range of actions to close these gaps, most
commonly the use of recurring savings and reserves.

Page 4

3.6 The Scottish Government has also outlined that its medium term
financial plan – originally planned to be published in May and then
suggested it would be published alongside the 2025/25 Draft Budget –
will now not be published until after the UK Spending Review in Spring
2025. The Cabinet Secretary has committed to Parliament that it will be
published in good time for the 2026/27 Budget. While this proposed
timeline is logical, it nevertheless continues the position where local
government is again faced with a one year settlement and has no
indication of future years grant levels beyond that.
3.7 Given the tone of messaging from both UK and Scottish Governments
in relation to the 2024/25 in-year position and the prospects for
2025/26, the Council’s previous central assumption of a flat-cash
revenue settlement may (based on developments that emerge over
future months), be optimistic and will require revision; however for the
purposes of this update, the flat cash assumption has continued to be
used as the core planning position for 2025/26. From 2026/27 onwards
an assumed 0.5% increase has been applied, in addition to projected
distributional changes linked to increasing population and numbers of
school children. This is of course dependent on population movement
in Renfrewshire relative to the rest of the country. As a reminder of
context, each 1% movement in general revenue grant amounts to
approximately £4.2 million. 
4 2024/25 Financial position
4.1 The most recent financial overview report to the Finance, Resources
and Customer Services Policy Board outlined a projected year end
overspend position for the Council (excluding the projected position
within Renfrewshire HSCP) of £3.3 million, mainly related to expected
pressures within Children’s Services, waste services and building
repairs. The forecast overspend within Children’s Services assumes a
level of teacher’s pay uplift (£4m) from August 2024 however the
corresponding increase in budget was not increased as the pay
settlement had not been concluded. Given the pay award now appears
likely to be settled at 4.27%, corresponding budget will be allocated, at
which point the service expects to manage costs within available
resource. School transport costs however, remain an ongoing concern.
Full details of the forecast position are contained within the Overview
report.

Page 5

4.2 Members will recall that in setting the 2024/25 revenue budget, it was
agreed that £4.3 million of reserves would be utilised in order to
achieve a breakeven position. Of this amount, £2.0 million was agreed
as non-recurring spend, with the remaining £2.3 million being the
Council’s core deficit position which will carry forward in to 2025/26.
The reserves position is explored in further detail below, however the
use of reserves over a defined timescale while substantive measures
are taken to deliver a balanced recurring budget is an appropriate tool
for councils to apply in supporting their short term financial position.
However, and as has been often repeated in financial reports to
Council, the application of reserves can only ever be a short term
solution to support financial stability and the Council must make every
effort to deliver recurring savings to ensure spend remains sustainably
within available resource.
4.3 Since the 2024/25 budget was approved, there are two issues in
particular which will have an in-year impact on the spend and for which
approval is sought to fund these costs from the Council’s Financial
Sustainability fund:
 Members have been previously advised at the January 2024
Infrastructure, Land and Environment Policy Board of the need for
additional services within waste to address new responsibilities as
a result of SEPA guidance for dealing with waste furniture
containing persistent organic pollutants (POPS). The Board
agreed that the Council would require to change how it deals with
the disposal of waste furniture, in particular at household waste
recycling centres. The Council is already incurring what will be
permanent costs in making these changes in the order of £0.5
million per annum.
 The Clyde Waterfront and Renfrew Riverside project is nearing
completion, with final commissioning of the new Renfrew Bridge
ongoing. With the bridge becoming operational in 2024/25, there
are part year costs which will be incurred in relation to the staff
team who will operate the bridge as well as associated services
costs. While the full year costs will be incorporated into the
2025/26 base budget, the part year costs (£0.5m) incurred in
2024/25, will also require to be funded.
4.4 There are a number of financial risks which the Council is facing in-year
which have the potential to significantly affect the forecast outturn
position outlined above:

Page 6

i. At the time of writing this report, the SJC pay offer for 2024/25
remains to be agreed. Detail of the offer is provided in s6.3 below,
however importantly for the Council, the offer will require the
Council to fund an additional 0.2% over the 3% which was
incorporated into the base 2024/25 budget. This is estimated at
£0.7 million which will require to be baselined in the 2025/26
budget, in addition to setting aside funding for the 2025/26 pay
award. 
ii. The teachers pay settlement for 24/25 also remains outstanding;
with an offer in line with the SJC average award being made to
teaching unions ie 4.27%. In setting the 2024/25 budget, the
Council agreed to set aside funding based on a 3% pay uplift for
teachers from August 2024. The potential additional cost of the
latest offer is £1.7 million, of which the Council would anticipate the
Scottish Government would fund in part. Formal distribution of
funding remains to be agreed. 
iii. The rate of employer pension contributions for teachers has
increased from 1 April 2024 from 23.6% to 28.6%. The increase
has resulted from the outcome of the valuation of the teachers’
pension scheme at a UK level. HM Treasury has committed to
provide additional funding to cover the increased cost for
employers, and funding should flow to the Scottish Government
and thereafter to local government through the normal
redeterminations process. COSLA understands that the Cabinet
Secretary for Finance has committed that all funding will be passed
through to councils; however the final position is unlikely to be
determined until the 30 October UK Budget. The additional cost to
the Council in 2024/25 is £3.4 million. Based on the assurance from
the Cabinet Secretary, there should be minimal financial risk to the
Council, however until the final distribution of funding is confirmed,
there remains potential for unfunded costs to be incurred. 
iv. Members will be aware that in both 2023/24 and 2024/25 the
Scottish Government sectioned off a portion of general revenue
grant funding and attached specific conditions in relation to the
maintenance of teacher numbers. The total national funding of
£145.5 million (of which Renfrewshire’s share is £4.8 million)
remains held back until the Cabinet Secretary for Education agrees
its release. The Council’s base budget for 2024/25 has assumed
this funding will be available, therefore any move to reduce the
funding available will create an immediate gap in the 2024/25 base
budget.

Page 7

4.5 Directors and their management teams continue to try to manage as
efficiently and effectively as possible within a highly constrained
financial envelope; however this is becoming increasingly difficult
following over a decade of savings delivery and within a more volatile
financial environment. This increased level of financial risk further
supports the requirement to hold a prudent level of unallocated
reserves.
5 Learning estate considerations
5.1 As is outlined in further detail below, the Education and Children’s
Service Policy Board recently agreed the Learning Estate Strategy,
including the development of a long term funding model which will
underpin the aims and objectives of the strategy. The strategy will be
developed over the coming years and will underpin future investment
decisions in the learning estate, based on an agreed needs matrix and
supported by robust business cases. This approach will help secure a
strategic understanding of how to progress delivering the Council’s
strategic vision and provide a comprehensive and transparent process
to develop prioritised investment proposals to reshape, refurbish or
rebuild the learning estate over the long term. 
5.2 The scale of investment need in the whole learning estate over the
longer-term will be significant - likely running into billions as opposed to
hundreds of millions of pounds. In this context, a commensurately long
term 20 – 25 year strategic funding model will require to be developed
to set out how the most significant investment programme undertaken
by the Council can be financially deliverable over the very long term.
The model will require to set out the proposed funding approach, to
clearly set out affordability considerations and the impact on the
Council’s overall financial sustainability, and to outline the scale and
timing of any investment capacity the Council is prepared to commit to.
5.3 The Council already has in train a number of significant projects within
the learning estate – a new Dargavel Primary School, new Thorn
Primary School, new Paisley Grammar School and an extended Park
Mains High School; with capital costs for these projects totalling some
£175 million, to be delivered over the next 2-4 years.
5.4 The capital costs for these projects are already incorporated into
existing agreed capital plans and have been for some years. In
addition, the revenue implications of these projects have also been
appropriately incorporated into the Council’s medium term financial
plans as most recently advised in December 2023.

Page 8

5.5 The assumption in relation to funding the capital costs of the new
primary school in Dargavel and the extension to Park Mains HS as
previously advised to Council is that prudential borrowing would be
utilised; incurring an annual revenue cost in the region of £4 million
annually (which has been incorporated into the Council’s medium term
financial plans). In reviewing the capital funding requirements, future
loans charges requirements and how these will impact on the Council’s
future revenue position, and available capital reserve balances, it is
proposed that the capital costs of the new Dargavel primary school are
now funded entirely from the Council’s Investment Capital Fund. This
fund is held by the Council to support the Council’s capital investment
programme and to support the Council manage its long term debt
position. It is now viewed that, given the considerable constraints on
the Council’s revenue position as outlined later in this report, and from
longer term forecasts in relation to debt levels, that it would be
preferable to avoid the longer term borrowing costs (estimated at £3
million annually) associated with this investment. Funding for the Park
Mains HS extension will remain to be funded from prudential borrowing.
The impact on the Council’s revenue position from this proposal has
been incorporated into the outlook position detailed in the remainder of
this report.
5.6 Work is progressing well with the planning for delivery of the new
Dargavel Primary School, with the current projected capital costs
remaining within that forecast and within the agreed capital budget.  In
relation to the Park Mains HS extension, planning and design for the
work required has also now reached a stage where there is improved
certainty as to the overall project costs. Members will be aware that the
current £30 million budget, originally set in September 2023, was based
on Scottish Futures Trust metrics for a new build secondary school.
The estimate required to cover both the costs of the new build
extension, and the costs of remodelling within the existing school in
order to support subject adjacencies and the continued effective
operation of the school. The most recent cost estimates based on the
progressed design are indicating a total expected cost of £37 million.
The construction costs related to the new build element of the project
are broadly in line with the forecast cost expected (being a combination
of the extension being slightly smaller than anticipated but construction
cost rates increasing above that forecast). However, the degree of
intervention and remodelling within the existing school footprint is more
substantial in order to ensure the expanded school – when complete –
still feels from an educational standpoint like a single school.

Page 9

Establishing a clear view of the remodelling work required has only
been possible based on the now completed detailed space planning
and operational design work. As has been previously advised, it is
expected that BAE Systems will require to make a contribution to the
capital costs of the school amounting to approximately half the cost
incurred. The additional cost to the Council therefore will be £3.5
million, which will as outlined above be funded through prudential
borrowing. This addition will mean the total borrowing costs will
increase from the original estimate of £1 million annually to £1.2 million.
Again, this additional cost has been incorporated into the medium term
revenue forecast outlined in the remainder of this report. Members
should be aware that there remains a risk that the revised cost estimate
above may be subject to further volatility - as is the case with any large
construction project – until both the procurement and construction are
complete.
5.7 As has been previously advised to Council, the operational costs
associated with the projects above have been incorporated into
previous outlook reports as far as they were reasonably ascertainable.
The cost and income projections for these all these projects continue to
be refined as further information becomes available, designs are firmed
up, the timing of opening becomes more certain and the anticipated
changes in pupil roll manifest themselves over the coming years.
Incorporated into the forecast in this report is an estimate of both the
increased operating costs (teaching and non-teaching staff, facilities,
utilities and transport costs) and estimated additional income (as driven
by increased pupil numbers and wider population growth) which will
accrue to the Council through the operation of the GAE revenue grant
distribution process. 
6  Medium term forecast spend
6.1 The most recent financial outlook report to Council in December 2023
outlined gross revenue pressures from 2025/26 to 2027/28 of £77
million. This forecast was based – as always – on a number of key
assumptions in relation to the potential level of pay awards in each of
those financial years, inflationary pressures on services and supplies
costs, known service pressures or developments (including those
relating to the capacity issues at Dargavel Primary and Park Mains
HS), anticipated movements in borrowing/debt servicing costs and also
an assumed strategy to increase the revenue budget set aside to
support improved asset lifecycle maintenance and management.

Page 10

6.2 Forecast spend assumptions are continually updated and the financial
position outlined in this report is based on the assumptions are set out
in more detail below. 
Pay
6.3 At the time of writing this report, the pay settlement for non-teaching (ie
SJC) staff remains to be agreed for 2024/25. The offer consists of 3.6%
or £0.67 per hour (whichever is worth more at each SJC Spinal Column
Point), resulting in an overall average increase of 4.27% on the pay bill.
In arriving at this offer, the Scottish Government has agreed to provide
additional funding totalling £308 million, with the balance of funding
required to be found by councils. The Council agreed to budget for pay
increases in 2024/25 at 3%, however the final cost to the Council will
be 3.2%, which will mean an increased draw from reserves in 2024/25;
and also an element of ‘catch-up’ in the budget provision required for
25/26. The pay offer for teachers in 2024/25 is also outwith the pay
provision set aside by the Council, with an offer of 4.27% being
considered by trade unions currently.
6.4 The budget assumption in respect of pay awards in each financial year
from 2025/26 is 3% / 2.5% / 2.5%. For context, each 1% pay award
across both the teaching and non-teaching workforce will cost an
estimated £3.2 million. As a reminder, pay award costs are not
specifically funded by the Scottish Government and must be
accommodated within the overall resources available to the Council.
The estimated increases above will result in the Council requiring to
generate (in the absence of any other funding being available) savings
in the order of £25 million over this period; and are considered to be at
the ceiling of what is affordable. Given the moderating outlook for
inflation as outlined in section 3 above, the above suggested levels of
pay award are viewed as reasonable, and Members should also note
they are broadly in line with the increases suggested in the Scottish
Government public sector pay policy for 2025/26 and 2026/27. 
Non-pay costs
6.5 The Council has a long standing principle of no general inflationary
uplifts being funded, with an expectation that Directors and their
management teams will seek ongoing efficiencies in order to meet
general inflationary pressures. This position has been significantly
tested in the past 1-2 years as both general inflation (as indicated by
CPI) and building cost inflation have both breached into double figures.
Utilities in particular have seen large increases in cost; along with road
fuel.

Page 11

The pressure on these budgets; along with other above inflation costs
linked to the war in Ukraine, post-pandemic recovery and labour
constraints have resulted in a position where some costs have
exceeded available budgets despite the best efforts of officers. This
has been particularly prevalent in services delivered by the
Environment, Housing and Infrastructure service; and the resulting
overspends have been robustly scrutinised by relevant Policy Boards.
Lifecycle maintenance in particular has experienced severe pressures
due to the backlog of maintenance work required and increased
supplies and contractor labour costs. General inflation in the economy
appears to be moderating so it is forecast the cost increases outlined
above may moderate over the medium term.
6.6 In addition to inflationary costs, there are a number of new costs the
Council can expect to incur, either as a result of new government policy
or local decision making. Examples of these are new responsibilities for
councils as a result of SEPA guidance for dealing with waste furniture
containing persistent organic pollutants (POPS) which was outlined in a
report to the Infrastructure, Land and Environment Policy Board in
January 2024. There are costs being incurred in 2024/25 as outlined in
section 4 above. The operating costs of the new Renfrew Bridge also
require to be funded and baselined from 2025/26, with in year costs
also being incurred in 2024/25 in advance of the bridge formally
opening.
6.7 The Council continues to face a number of expenditure risks over the
medium term, the most significant of which are briefly highlighted
below:
 Adult social care – although these services are delegated to
Renfrewshire HSCP to deliver, there is a growing risk to the
Council in terms of additional financial support being required by
the HSCP in the short term. In setting the 2024/25 budget, there
was significant reliance on reserve balances by the IJB, with
£7.2 million of reserves expected to be applied from a total
reserve balance of £14.7 million. The HSCP financial outlook
suggests, due to demand and cost growth, that reserves will be
exhausted by the end of 2025/26, reflecting a similar picture
emerging in other IJB areas across Scotland. The most recent
financial information provided by the HSCP as reported to the
Leadership Board forecast an overspend in 2024/25 of £6
million ie slightly below the £7.2 million planned reserves
drawdown; however the £6 million forecast does not include any
costs relating to the settlement of recent home care workers pay
dispute which remains to be settled.

Page 12

The HSCP financial outlook is a growing and very significant
risk to the Council’s financial position; and the Scottish
Government funding settlement for 2025/26 (and any
associated conditions) will be critical to both organisations. 
 Early Years external provider support – as reported to the
Education & Children’s Service Policy Board, there is a
projected overspend in Early Years is due to the increase in the
sustainable rate to childcare providers. Although the Scottish
Government has provided additional funding for this cost, a net
overspend of £0.4m is projected. While this overspend is
manageable in year within overall early years budgets, this is an
area of growing concern for future years. 
 School transport – in setting the 2024/25 budget additional
resource of £1.4 million was agreed to increase existing
budgets related to both mainstream and ASN school transport.
Despite this increase, transport costs are forecast to exceed
available budgets by £0.6 million in 2024/25. An additional £0.5
million is included within the forecast position over the medium
term, however the service will require to review current
provision to avoid further unaffordable cost growth. 
 Learning estate investment – the Education and Children’s
Service Policy Board recently agreed the Learning Estate
Strategy, including the development of a long term funding
model which will underpin the aims and objectives of the
strategy. The development of this model will be undertaken over
the coming months, however it is anticipated that in order to
address the issues outlined in the strategy, a very significant
level of funding that would be  required to be set aside by the
Council each and every year over the longer term and this will
require to be incorporated into the Council’s overall long term
financial planning arrangements should the Council decide to
progress with the strategic investment plans that emerge from
this work over coming years. It is expected the funding
requirements over the next 20 years will run into billions of
pounds, requiring careful development of the funding model to
ensure the affordability, sustainability and timing the investment
is manageable within the overall resources the Council has
available. No additional funding has been incorporated into the
medium term forecasts outlined in this report while the model is
being developed.

Page 13

 Lifecycle maintenance and net zero – the Council has had for
several years a general practice of lifecycle maintenance
funding being applied on a ‘wind and watertight’ basis only. This
position is not sustainable and condition surveys for public
buildings carried out recently confirm an overall deterioration in
the state of key public buildings, and schools in particular.
Linking to the learning estate strategy outlined above, there will
need to be an increase in funding for elemental lifecycle
maintenance and reducing carbon emissions (ie planned
preventative maintenance and replacement of key items such
as roofs, windows, heating systems etc). The revenue
projection detailed in this report assumes an increase by £1m
each year of funding towards lifecycle maintenance; in addition
to the current practice of £3-4 million of capital grant funding
also being ringfenced for this issue. 
7 Income and Savings 
7.1 Previous financial updates have outlined the measures the Council has
taken to deliver substantial savings in recent years from transformation
programmes, financial sustainability workstreams and corporate
financing measures such as adjustments to the Council’s long term
debt smoothing strategy. Both short and longer term savings have also
been possible through external opportunities such as the temporary
reduction in employer superannuation rates for local government
employees in 2024/25 and 2025/26.
7.2 Since 2011/12 cumulative savings of £182 million have been secured
from a combination of service savings and also through corporate
financing options which have been exercised as it outlined in Table 1
below.

Page 14

Table 1 – Savings Summary   
7.3 The approach to the delivery of savings over this time has been to try
and protect education and social care services as much as possible,
with corporate and debt financing strategies being flexed as much as
possible to drive out efficiencies which will not impact on front line
services. Renfrewshire has one of the lowest debt financing cost to net
revenue ratios in the country at 3.1% as detailed in the 2023/24 annual
accounts. This ratio demonstrates that for every £1 the Council spends,
just over 3p goes towards servicing outstanding debt. Benchmark
information across Scotland suggests the average level is around
5.5%, with some councils approaching double figures. The ability of the
Council to drive out further financing efficiencies in future is therefore
likely to be limited, however the finance team will continue to explore
any further options that may be possible.
7.4 As previously reported to Council, progress with the financial
sustainability workstreams has highlighted the challenges involved in
driving out significant savings that do not impact on service delivery.
Some workstreams will also take longer to deliver savings, or in some
cases, while not delivering significant savings in their own right, the
work is important to undertake as it is a critical enabler in the delivery of
other service changes or savings. For example, development and
improvement of the Council’s web presence through the Digital
Experience project (DXP), supported by the trialling of automated
technology, will take some investment in the short term.

Page 15

It will however be a key enabler in increasing digital ways of working
and digital customer services, which are expected to generate
efficiencies in the longer term as well as improvements to service
provision. Other digital workstreams such as the green print strategy
will contribute to savings which can be secured in 2025/26; but will
require cultural change from all staff and particularly in schools if
savings are to be fully realised.
7.5 Council agreed a number of other financial sustainability workstreams
which continue to be progressed, including the strategic property
review, a connected communities review, updates to employee terms
and conditions and strategic procurement measures. Updates with
regards these reviews are regularly monitored by the corporate
management team with decisions as required being considered by
relevant policy boards.
7.6 The corporate management team is also progressing with a strategic
review of the services commissioned from OneRen. Members will be
aware that the services commissioned are the subject of a formal SLA
between the Council and OneRen, which has not been strategically
reviewed since cultural services were transferred to OneRen in 2015.
The review will aim to reassess whether the current outcomes set out
by the Council remain appropriate; and will also consider current
operating issues, service demand, locality access to OneRen services,
property implications (linking with the strategic property review) and
future service models. The review will also need to consider the wider
social and health benefits of OneRen service provision and how these
can be improved, while recognising the financial constraints the Council
faces. It is expected the review will take 12-18 months to complete.
7.7 Council has previously agreed an £8 million per annum departmental
savings target each year for three years from 2025/26. This scale of
recurring savings is both necessary and unavoidable if the Council is to
return to a position of recurring financial balance. Directors and their
management teams are developing options to deliver savings at this
scale. This work will continue over the coming months with update
reports to be provided to Council and Policy Boards as appropriate;
including consideration at Council budget setting. Development of
further proposals and delivery of those which have been developed
must remain a key Council priority and will be one which will place
increasingly significant demands on already stretched management
capacity.

Page 16

7.8 As has been outlined above, the delivery of further savings over and
above that which have been delivered over the past decade or more is
increasingly challenging; and the Council must recognise that savings
delivery to date has not been equitable. Some services have delivered
more than others in order to protect priority services. It is estimated that
of the total £114m service savings delivered as outlined above,
approximately half of these have been delivered by Finance &
Resources, and Environment, Housing & Infrastructure (or
predecessor) services. These services however only make up around
20% of total council budgets. In effect, these services have delivered
savings equivalent to more than 60% of their 24/25 base budget over
the past decade. It is not tenable for these services to continue to
deliver savings at this level without services being withdrawn or
impacting on front line service delivery.
7.9 Children’s Services and adult social care combined make up two thirds
of the total Council revenue budget. While these services have also
delivered savings over the past decade, they have been protected from
the need to deliver savings at the scale borne by other council services.
Inevitably if the Council is to remain financial sustainable an increased
level of savings will be required from these services. The £8 million
departmental target savings has therefore been allocated based on
proportionate budgets (excluding adult social care), which results in
Children’s Service being inevitably allocated the greatest proportion of
this £8m target.
7.10 In respect of assumptions on general revenue grant movement over the
medium term, the core assumption of ‘flat cash’ remains over the short
term, with a very marginal increase in quantum (0.5%) anticipated from
2026/27. In addition, the forecast also assumes a small increase in
revenue grant as a result of distributional changes – directly linked to
overall increasing population relative to other council areas, but also to
anticipated movement in total pupil roll as has been mentioned above.
Members should note the ‘flat cash’ assumption for 2025/26 is
potentially optimistic given the tone of messaging from both Scottish
and UK Governments. This assumption may require to be revised once
the UK Budget is announced on 30 October. It is also hoped that the
current difficulties in securing a timely conclusion to the Council’s grant
position will be avoided, with ringfencing minimised.
7.11 With regards to self-generated income, an assumption of a sustained
5% increases in fees and charges is included within the forecast period
each year.

Page 17

This core assumption will support the Council to begin to grow income
sources from historically lower levels of fee income reflecting decisions
taken by the Council to minimise increases over the past decade. This
has however resulted in a position now where charges in many cases
do not cover the cost of service delivery or where the Council continues
to provide a scale of subsidy that is no longer financially sustainable.
Additionally, Directors may bring forward specific proposals for
Members to consider which vary from this core position as required.
7.12 On council tax, the previous financial update in December 2023 has
proposed a 6% increase for 2024/25, reducing over the years to 4% in
2027/28; totalling an increase over the four year period of 19.5%. The
decision of the First Minister to mandate a council tax freeze in 2024/25
obviously affected the outlook, and in 2024/25 the compensatory
funding received equated to a council tax increase of 4.4%, although
council tax payers were protected. The updated forecast position
remains at 19.5% over the 2024/25 to 2026/27 period (ie the impact on
council tax payers over this period is the same), however the phasing
of this increase is now 6.5% in each year from 2025/26. For Members
assurance, this is the core financial planning assumption - the final
decision on the movement in council tax will remain for Council to take
at future annual budget setting meetings.
8  Medium term forecast and reserves
8.1 The above sections have outlined key assumptions and expected
movements in both expenditure and income. The culmination of these
movements is outlined in Table 2 below:

Page 18

Table 2 – Summary medium term forecast 
8.2 The above position represents the combination of the range of
assumptions outlined in the sections above, however it should be noted
these are based on the best information available at this point in time
and undoubtedly will be subject to change.
8.3 What can be concluded however, is the similarity to the previous
forecast from December 2023, where there is a timing disconnect
between the Council’s ability to develop and deliver recurring savings to
match the spend pressures which are emerging, resulting in a growing
recurring financial gap and a requirement to utilise reserves in the short
term to achieve financial balance. Despite the fact that in setting the
2024/25 budget the Council was able to reduce the recurring budget
gap to £2.3 million, the use of reserves was still required, and as can
be seen from the table above, the recurring gap simply grows larger in
each year to come. 
Summary medium term forecast
24/25 25/26 26/27 27/28
£m £m £m £m
Opening base budget gap A 0.6 2.3 8.3 14.5
New pressures:
Pay (3%*/3%/2.5%/2.5%) 29.1 9.8 8.0 8.1
Non‐pay 12.3 11.6 5.0 6.7
Settlement Adjustments 14.1 2.7 2.0 2.0
Borrowing costs 1.2 1.4 3.3 2.0
B 56.7 25.5 18.3 18.8
Savings:
Right for Renfrewshire ‐1.6
Property ‐0.5
Fees & Charges (5%) ‐0.6 ‐0.3 ‐0.3 ‐0.3
Council Tax base increase ‐2.4 ‐1.9 ‐1.5 ‐0.5
Corporate and service savings ‐3.8 ‐4.0
Savings Target £8m annually tbc tbc tbc
C ‐8.9 ‐6.2 ‐1.8 ‐0.8
Movement in SG revenue grant D ‐41.2 ‐6.1 ‐3.0 ‐3.0
Budget gap prior to CT decision A+B+C+D 7.2 15.5 21.8 29.5
CT increase (0%~/6.5%/6.5%/6.5%) ‐4.9 ‐7.2 ‐7.3 ‐7.5
Recurring budget gap  2.3 8.3 14.5 22.0
One‐off spend commitments 2.0
Use of reserves ‐5.3 ‐8.3 ‐14.5 ‐22.0

Page 19

The need for the Council to make spending and service prioritisation
decisions at a greater scale and pace than over recent years in order to
fully commit to the delivery of sustainable savings over the medium
term has been consistently highlighted in each recently published
financial outlook report. This will require the current lower level of real
terms resources and spending capacity at the Council’s disposal to be
focused on those areas of greatest need and priority.
8.4 The planned use of reserves as a support to the Council’s medium-
term financial position has been outlined in previous reports as likely to
be required; and the analysis above clearly demonstrates this
requirement. The application of reserves is a legitimate tool in
managing shorter term financial challenges and securing immediate
financial stability while sustainable savings are generated to match
financial pressures, but it cannot ever be more than a short-term
measure. In summary, the Financial Sustainability reserve will be the
prime source of financial stability support to the Council’s financial
position over the medium term. The balance on this reserve coming in
to 2024/25 was £13.2 million, of which £4.3 million has been committed
in setting the 2024/25 budget. A further £1 million is proposed to be
funded as outlined in section 4.3 above, with a further draw anticipated
to fund the 0.2% gap in the pay provision as outlined in section 4.4. It is
expected there will be a contribution to the reserve from the fortuitous
(and temporary) reduction in employer superannuation contributions in
2024/25 of £12 million, resulting in a net year end forecast balance of
approximately £19 million. A further £12 million will be added in
2025/26, this being the final year of the temporary reduction in
employer superannuation contributions, giving a total available balance
of approximately £31 million. The net draw on this fund over the
forecast period as outlined in Table 2 totals £45 million. It is clear
therefore that the delivery of savings at scale and at pace is critical to
the ongoing financial sustainability of the Council. 
8.5 While there remain uncertainties in much of the analyses above, it is
helpful to reiterate previously agreed principles in terms of the planned
use of specific reserves which could be deployed to support the
Council’s medium-term financial position:
 There should be no planned use of unallocated reserves, which
are held as a risk contingency. Unallocated reserves should be
maintained at a minimum of £10 million (2.3% of net running
costs) over the medium term;

Page 20

 The Council commits to the planned use of the Financial
Sustainability reserve (including the non-recurring benefit
anticipated in 2024/25 and 2025/26 from the reduced level of
employer pension contributions) to support the medium-term
financial position, and in the interim, develops and implements
plans to address the underlying structural financial gap in a
sustainable manner.
8.6 An updated revenue outlook will be provided to future Council meetings
including the annual budget setting meeting, incorporating the
confirmed level of Scottish Government revenue support in 2025/26,
any revised financial assumptions and any variation in the requirement
to utilise ring-fenced reserve balances from that outlined in Table 2. 
9 General Fund Capital Programme 
9.1 The Council has an ambitious capital programme, incorporating the
delivery of significant investment in cultural venues and wider
infrastructure linked to City Deal projects and Levelling Up Funding; as
well as major improvement and expansion projects in the school estate.
9.2 Over the period of the pandemic and in the period of very high inflation
since, Council has required to increase capital projects budgets on a
number of occasions, and indeed this is again the case with the Park
Mains HS extension project as outlined in section 5 of this report.
9.3 As has been reported to Council previously, as projects proceed and
conclude, contractual claims continue to emerge, while additional costs
have also emerged in relation to unanticipated works required. There
are risks inherent in the refurbishment and redevelopment of historic
buildings such as Paisley Town Hall, Arts Centre, and the Museum.
Some of these were anticipated and financially planned for as part of
contingency budgets to an extent, however in many instances the scale
of such risks have been greater than anticipated and indeed some have
only emerged as intrusive works were undertaken.
9.4 Members should remain alert to the fact that major capital investment
projects bring an inherent level of financial risk and further costs may
emerge as they are delivered and contractually concluded. It remains
likely that costs may be incurred in excess of agreed budgets within the
existing capital plan given the scale and nature of the Council capital
programme and growing incidence within the construction industry of
contractors pursuing contractual claims, reflecting the growing financial
pressures and volatility being experienced.

Page 21

Where budgets are expected to be exceeded, appropriate approval will
be sought to adjust the capital plan to reflect these costs with any
consequential impact on the overall capital plan or revenue
consequences being clearly articulated. 
9.5 Should the Council subsequently approve a new strategic learning
estate strategy, this will initiate a further complex programme of long
term capital investment which will be underpinned by a very long term
funding model that will be very significant in scale over a sustained
period. The impact on the Council’s capital programme, levels of capital
reserves, borrowing requirements and debt levels will require to be
robustly understood to ensure such a strategic investment proceeds at
a pace which is sustainable and which includes financial decision
making which locks in long term financial sustainability, affordability and
value for money. Central to this will be the developing Council view of
its appetite to increase debt levels as a percentage of revenue spend,
and treasury management risks linked to cashflowing such large
investments. 
___________________________________________________________________
Implications of the Report
1. Financial – the report highlights the scale of the short and medium
term financial challenge the Council faces. The development and
implementation of savings proposals at pace and scale will be critical to
the ongoing financial sustainability of the Council.   
2. HR & Organisational Development – the medium term financial
position and associated savings plans require to align with workforce
plans to ensure the size and composition of the workforce remains
appropriate and affordable. 
3. Community/Council Planning – the Council requires to remain
financially sustainable in order to deliver on its priorities as outlined in
the Community and Council plans; and these plans in turn require to
inform the financial strategy.  
4. Legal – the Council is legally required to set a balanced budget.

Page 22

5. Property/Assets – the report outlines the ongoing strategic property
review which aims to ensure the Council’s property asset base is
efficient and properly maintained. 
6. Information Technology – the report outlines the need to ensure the
Council’s Digital Strategy supports ongoing financial sustainability; with
digital developments being key to the delivery of future savings,
efficiencies and improved customer service.
7. Equality & Human Rights - The recommendations contained within
this report have been assessed in relation to their impact on equalities
and human rights. No negative impacts on equality groups or potential
for infringement of individuals’ human rights have been identified
arising from the recommendations contained in the report, however the
report highlights the need for the Council to continue to make
substantial savings which may impact on service delivery. Each
savings proposal will be individually assessed for any impact on
equalities and human rights.  
8. Health & Safety – not applicable
9. Procurement – through the digital workstream improved procurement
processes including the introduction of purchase to pay (P2P) within
Business World, improved purchasing will support the delivery of
financial sustainability.
10. Risk – as outlined in the report the Council’s financial sustainability risk
remains high, however the Council immediate financial stability is
secure.
11. Privacy Impact – not applicable 
12. Climate Risk – not applicable
13. Children’s Rights – not applicable
14. Cosla Policy Position – not applicable 
___________________________________________________________________ 
Author:           Alastair MacArthur, Director