Democracy Spraffa

Agenda Document Pack - Moray Council - 25/02/2026

Moray Council · 25 February 2026
Back to Moray Council — 25 February 2026 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

Moray Council 
Wednesday, 25 February 2026 
NOTICE IS HEREBY GIVEN that a Special Meeting of the Moray Council is to be held at
Council Chambers, Council Office, High Street, Elgin, IV30 1BX on Wednesday, 25
February 2026 at 09:30. 
BUSINESS 
1. Sederunt 
2. Declaration of Group Decisions and Members Interests * 
3. 2026-27 Budget 2026-29 Financial Plan
Report by Executive Director Finance, Strategy and Transformation  
5 - 24
4. Housing Revenue Account Annual Budget 2026-27
Report by Executive Director Economy, Enterprise and Operations  
25 - 38
5. Medium Long Term Financial Strategy
Report by Executive Director Finance, Strategy and Transformation  
39 - 72
6. Treasury Management Prudential Indicators
Report by Executive Director Finance, Strategy and Transformation  
73 -
104
Page 1

Page 2

Watching the Meeting
You can watch the webcast live by going to: 
http://www.moray.gov.uk/moray_standard/page_43661.html    
Webcasts are available to view for 1 year following the meeting.  
You can also attend the meeting in person.  If you wish to attend
in person, please come to the High Street entrance door and a
member of staff will let you into the Chamber. 
Page 2

Page 3

GUIDANCE NOTES 
* Declaration of Group Decisions and Members Interests - The Chair of the
meeting shall seek declarations from any individual or political group at the
beginning of a meeting whether any prior decision has been reached on how the
individual or members of the group will vote on any item(s) of business on the
Agenda, and if so on which item(s).  A prior decision shall be one that the
individual or the group deems to be mandatory on the individual or the group
members such that the individual or the group members will be subject to
sanctions should they not vote in accordance with the prior decision.  Any such
prior decisions will be recorded in the Minute of the meeting. 
Page 3

Page 4

MORAY COUNCIL 
Moray Council 
SEDERUNT 
Councillor Kathleen Robertson  (Chair)
Councillor Amber Dunbar  (Depute Chair)  
Councillor James Allan  (Member)
Councillor Peter Bloomfield  (Member)
Councillor Neil Cameron  (Member)
Councillor Tracy Colyer  (Member)
Councillor Theresa Coull  (Member)
Councillor John Cowe  (Member)
Councillor John Divers  (Member)
Councillor Jérémie Fernandes  (Member)
Councillor Donald Gatt  (Member)
Councillor David Gordon  (Member)
Councillor Juli Harris  (Member)
Councillor Sandy Keith  (Member)
Councillor Elaine Kirby  (Member)
Councillor Scott Lawrence  (Member)
Councillor Marc Macrae  (Member)
Councillor Paul McBain  (Member)
Councillor Neil McLennan  (Member)
Councillor Shona Morrison  (Member)
Councillor Bridget Mustard  (Member)
Councillor Derek Ross  (Member)
Councillor John Stuart  (Member)
Councillor Draeyk van der Horn  (Member)
Councillor Sonya Warren  (Member)
Councillor Ben Williams  (Member)  
Clerk Name: Tracey Sutherland
Clerk Telephone: 07971 879268
Clerk Email: committee.services@moray.gov.uk 
Page 4

Page 5

Report to: Special Meeting of Moray
Council 
Meeting Date: 25 February 2026  
Report by: Executive Director Finance, Strategy and Transformation      
Author: Lorraine Paisey 
Jamie Fraser 
Contact Email: lorraine.paisey@moray.gov.uk
jamie.fraser@moray.gov.uk 
Subject: 2026/27 Budget and 2026-29 Financial Plan 
1.  PURPOSE 
☒ For Decision      ☐  For Information 
1.1  The purpose of this report is to ask Council to set the level of Council Tax for 2026/27, to
agree the Council’s revenue budget for 2026/27 and to consider the Council’s Financial
Plan for 2026 to 2029.  
1.2  This report is submitted to Council in terms of the Council's Administrative Scheme
section (II) (1) relating to setting the Council Tax and section (II) (22) and (23) relating to the
approval of the annual estimates of capital and revenue expenditure for all services.  
2.  SUMMARY  
2.1  The Council’s revenue budget for 2026/27 and Financial Plan 2026-29 are presented
against a backdrop of economic uncertainty.  The Local Government Settlement is for one
year only, but the Council is setting its 2026/27 budget in the context of longer-term
planning. In particular, the budget is set in the context of the Corporate Plan, the three-
year Capital Plan for 2026-29 and in the context of the Short to Medium and Medium to
Long Term Financial Strategies. Underpinning these is the Transformation Strategy, a
strategy which necessarily has a focus which is longer than the short term.  
2.2  The budget reflects the Council priorities set in the Corporate Plan, and includes four
initiatives which will advance Council priorities, three of which are subject to approval of
more detailed reports which will be considered by Council at its meeting this afternoon. 
2.3  The proposed budget shows planned expenditure, before savings, of £316,123,000 which
includes a starting position of the approved adjusted 2025/26 budget plus allowances for
pay and price increases, estimated increase in finance costs associated with borrowing,
new burdens, budget pressures and specific previously approved planned expenditure of
£748,000 to be funded by earmarked reserves. 
Item 3.
Page 5

Page 6

2.4  Estimated income is £310,628,000 and compromises of General Revenue Grant, Non
Domestic Rates Income, funding from UK Government for Extended Producers’
Responsibility for packaging (pERP) and Council Tax. An increase in Council Tax of 10% is
recommended and this reflects the indicative increase approved by Council on 28
February 2025 (paragraph 3 of the minute refers). 
2.5  A shortfall in funding of £4,446,000 has been met by £4,386,000 previously approved
savings and final savings of £60,000 included in the budget report resulting in a balanced
budget for 2026/27. 
2.6  The report provides further detail on the funding for Moray Integration Joint Board (MIJB) as
well as highlighting any associated risks to the revenue budget in 2026/27. The report
emphasises the need to deliver the approved savings. 
3.  RECOMMENDATIONS 
3.1  It is recommended that Council approves:   
i)  A Council Tax increase of 10% for 2026/27 and an indicative increase of 6%
for 2027/28.   
ii)  Provision of £8,046,000 for budget pressures for 2026/27 and £244,000 for
2027/28 as listed in APPENDIX 2;   
iii)  Budgeted expenditure of £311,980,000 for 2026/27; 
iv)  Redesign of service and reallocation of budget as set out in paragraph 4.5;   
v)  Indicative budgets for 2027/28 and 2028/29 as set out in APPENDIX 1;   
vi)  Funding of £91,243,000 for Moray Integration Joint Board (MIJB) in 2026/27
as set out in paragraph 7.4; and   
vii)  Use of ear-marked reserves of up to £303,000 for investment in
transformation as set out in paragraphs 4.8 and 4.9.   
3.2 It is recommended that the Council notes:   
i) The conditions placed on the Council in terms of the settlement letter
from the Cabinet Secretary for Finance and Local Government, subject to
any announcements by Scottish Government; and   
ii) Projected additional savings requirements of £1,136,000 in 2027/28 and
£7,049,000 in 2028/29.   
Lorraine Paisey, Chief Financial Officer
Jamie Fraser, Service Manager Strategic Finance 
Page 6

Page 7

4.  BACKGROUND AND CONTEXT  
4.1  The Council’s revenue budget for 2026/27 is being prepared in a period of ongoing economic
uncertainty. Although inflation, as measured by the Consumer Price Index (CPI) fell
significantly from its peak in 2022/23 and showed signs of stabilisation during 2024/25 and
early 2025/26, recent months have seen variable movements, hitting 3.4% in December
with no clear long‑term trend emerging. The Bank of England (BoE) Bank Rate has steadily
declined, starting the financial year at 4.5% before dropping to its current level of 3.75% as
at November 2025. Whilst this is a welcome decline since the peak of 5.25% in July 2024
the Council is no longer benefiting from the historic low borrowing rates it saw prior to 2022
and that impacts on the Council’s ability to fund capital expenditure. Recent multi-year,
above-inflation pay settlements have created additional strain on public authorities. The
Scottish Government’s public sector pay policy for 2025-28 placed an envelope of 9% over
the period, with no single year increasing more than 3%. As both 2025/26 and 2026/27 have
breached those single year limits there is uncertainly on what approach Scottish
Government will take regarding pay awards and in particular funding that will be made
available in 2027/28 to assist with any above inflation awards as pay awards would have to
be at 1% - half the projected rate of inflation – to remain within the envelope. This is a difficult
environment in which to make financial decisions, and prudence must be the watchword.  
4.2  The Local Government Settlement is for one year only, but the Council is setting its
2026/27 budget in the context of longer-term planning. In particular, the budget is
proposed to be set in the context of the Corporate Plan, three-year Capital Plan for 2026-
29 and in the context of the Short to Medium and Medium to Long Term Financial
Strategies. Underpinning these is the Transformation Strategy, a strategy which necessarily
has a focus which is longer than the short term.  
4.3  To facilitate longer term planning the Council has earmarked reserves to facilitate
transformation of service delivery. 
Corporate Plan
4.4  The Council approved the Corporate Plan for 2024 to 2029 at its meeting on 28 February
2024 (paragraph 5 of the minute refers). The Council’s agreed priorities for that period are
to: Tackle Poverty and Inequality; Build a Stronger, Greener, Vibrant Economy; Build
Thriving, Resilient, Empowered Communities 
4.5  A key element of the Tackle Poverty and Inequality theme is to support vulnerable
members of the community and to reduce child poverty and income‑related inequalities.
The Money Advice Moray service is recognised as a critical front‑line provision contributing
directly to these outcomes. Since 2022, the service has been partly funded through a grant
received from the UK Shared Prosperity Fund (UKSPF). On 8 January 2026, the UK
Government confirmed that Moray Council will not receive any further UKSPF funding
beyond 31 March 2026, creating a resulting budget deficit of £259,000. The service has
identified immediate mitigations through releasing vacant posts, reducing the remaining
budget pressure to £136,000. It is proposed that this residual pressure is addressed
through a reduction in discretionary repair grants and through the redesign of associated
functions within the Benefits and Money Advice teams and broader Housing, Property and
Communities service. Following a 62% reduction in funding for discretionary grants in
2025/26, this option would completely withdraw the provision of discretionary grants for
Page 7

Page 8

essential repairs to private properties for elderly homeowners with low income, subject to
consultation, however the service will continue to undertake statutory work on disabled
adaptations. This proposed redistribution of budget will support a wider section of the
community and is better targeted to support the Council’s objectives in this area.
APPENDIX 3 provides further detail on the proposal and integrated Impact Assessment. 
4.6  One of the actions under the theme of Build a Stronger, Greener, Vibrant Economy is the
focus on a wellbeing economy. Since 24 September 2025, Moray Leisure Limited Board
representatives have met Moray Council Senior Officers regularly to progress both the
service level agreement between the Board and the Council and a new internal repair and
insuring lease. Building on this partnership working, and subject to approval of another
report presented to Council on the afternoon of 25 February 2026, it is proposed the
Council takes on responsibility for certain maintenance and insurance costs associated
with Moray Leisure Centre at a current estimate of £200,000 per annum. The transfer in
responsibilities will be reflected in a revised lease agreement and annual management fee
with Moray Leisure Limited.   
Transformation
4.7  The latest report on the Council’s Transformation Strategy was approved by Council
Committee on 24 September 2025 (paragraph 13 of the refers) with the strategy moving
into Stage 3. Stage 3 brings together ongoing transformation projects and adds new
projects and opportunities. 
4.8  Subject to approval of another report to Council on the afternoon of 25 February 2026 it is
proposed to allocate £120,000 from the earmarked reserve held for Transformation to
support maximisation of net socio-economic impacts from renewable energy
developments, with a view to developing a Regional Socio-Economic Benefit Maximisation
Plans (SEBMP). Developers will be encouraged to make direct financial contributions into
a Moray Development Fund. The fund, which will be linked into the new Local
Development Plan for 2027, will be set up to address the priorities set out in the Regional
SEBMP, targeting elements which developers might not be able to address directly, while
being administered by a stand-alone entity. This project supports the Corporate Plan
priorities of Build a Stronger, Greener, Vibrant Economy; Build Thriving, Resilient,
Empowered Communities 
4.9  Subject to approval of another report to Council on the afternoon of 25 February 2026 it is
proposed to allocate £183,000 from the earmarked reserve held for Transformation to act
as seed funding towards progressing the Buckie Masterplan project to the Outline
Business Case stage. A separate bid under the Just Transition Fund will be made to
accompany this funding. The development of Buckie harbour has a strong strategic case
dependent on infrastructure investment proposed in the Harbour Masterplan, to enable
continued delivery or expansion of cargo movements, including for the distilling industry,
fishing, cruise and coastal tourism. Strong opportunities pertain to offshore wind
operations and maintenance activity, supported by marine engineering growth, and
forecast growth in hydrogen and hydrogen derivatives. This project supports the Corporate
Plan priorities of Build a Stronger, Greener, Vibrant Economy 
Capital Plan
4.10  The three-year Capital Plan 2026-29 and indicative 10-year Plan to 2036 was approved by
Council on 28 January 2025 (paragraph 7 of the draft minute refers). Capital investment
Page 8

Page 9

has a direct impact on the revenue budget by way of financing costs and operational
maintenance costs. The level of investment demand currently outstrips funding capacity
and a cap on capital was introduced as part of the 2025-28 Capital Plan. Addressing
affordability and sustainability is still a core message within the Capital Plan. This is
further emphasised by the focus from the Accounts Commission, who have set the Best
Value Thematic for 2025/26 to asset management. A number of workstreams are currently
in development, looking at reducing the asset base.  The Learning Estate Review is
underway and a progress report is due to Education, Children’s and Leisure Services
Committee in June 2026. The Full Business Case associated with the Depots and Stores
Review was approved by Council on 25 June 2025 (paragraph 30 of the minute refers) with
a programme of works due to be completed by Q2 2028/29. The Smarter Working project is
also progressing, with works Phases 1 and 2 completed bar disposal of Beechbrae, Duffus
Road, Elgin. Phase 3 is underway. Further reports are due on both the Leisure Estate and
Libraries Estate once updated information on the condition of both estates becomes
available. 
Strategic Approach
4.11  Horizon planning and a long-term approach is vital to ensure the Council is prepared for
challenges ahead.  However, the Council operates in an ever-changing environment, and
its strategic approaches must also be flexible in order to reflect this.     
4.12  The Council approved its Short to Medium Term Financial (SMTF) Strategy on 25 June 2025
(paragraph 10 of the minute refers) with a further update provided to Council on 28 January
2026 (paragraph 6 of the draft minute refers). The SMTF Strategy sets out the approach
towards closing this budget gap, based on the Medium to Long Term Financial (MLTF)
Strategy; the risks and uncertainties which exist and which if materialised would increase
the budget gap. Significant work has been done in prior years to reduce the reliance on
non-earmarked reserves. The strategy now emphasises the importance of achieving
savings to maintain a balanced budget. These savings can be delivered in the long term
through the Transformation Strategy and Best Value, or in the short term through a
budget‑led approach. The Council has an agreed savings hierarchy, with transformation of
services as the preferred option, followed by income generation, thereafter services
reduction or cessation. 
4.13  The Council’s MLTF Strategy is a separate item to be presented at Council as part of this
meeting. The Strategy sets out the financial outlook over the next ten years and highlights
the scale of the challenges facing the Council beyond the period covered by the annual
budget. Using prudent mid‑range assumptions, including flat cash funding from the
Scottish Government over the medium to long term, the Strategy shows that ongoing
budget pressures will continue to arise from pay awards, inflation, demographic change
and the cost of capital investment. While Council Tax increases above inflation in the short
term help mitigate some of these pressures, they do not fully offset rising costs. The MLTFS
therefore indicates a continuing need to identify recurring savings over the life of the
Strategy, primarily through service transformation, income generation and a reduction in
the size and cost of the Council’s asset base. In the short term, more detailed
assumptions are applied through the SMTF Strategy, which identifies the level of savings
required to deliver a balanced budget for 2026/27. This reflects the indicative increase in
Council Tax for 2026/27 of 10%. 
Page 9

Page 10

Income
4.14  The Council receives around 80% of its revenue funding from Scottish Government.  Over
the last twelve years, this grant funding has increased marginally in cash terms, and by
considerably less than the cost of new duties required of local authorities.  Inflation
increases for pay and prices and growth in demand for services in some areas have
therefore had to be balanced by efficiency savings and cuts in services.  The Council has
made savings totalling £72 million since 2010/11 and it is increasingly difficult to identify
areas where further savings can be made whilst delivering the statutory duties of a local
authority. 
4.15  Income from Council Tax receipts is the other main source of income for the Council.  A
Council Tax increase of 10% for 2025/26 was agreed by Council on 28 February 2025
(paragraph 3 of the minute refers) with indicative increases of 10% and 6% for the
following two years also approved. The SMTF and MLTF strategies identify Council Tax as
one of its main financial levers. Levers represent the components of the budget that the
Council can directly influence or control and Council should consider the option of further
increases in Council Tax to lessen the savings required from reduced service provision. 
Reserves
4.16  The Council needs to retain a certain amount of free general reserves in case of
unforeseen contingencies or emergencies.  The Council’s updated reserves policy, which
was approved by Council on 25 September 2024 (paragraph 15 of the Minute refers) is to
hold £6 million as free general reserves.   
4.17  The Council currently holds three earmarked reserves: for transformation, to support cash
flow for Moray Growth Deal and the retrospective service concession savings reserve.  The
balances projected for 31 March 2026 for all earmarked reserves are set out in APPENDIX
1 to this report.  Investment totalling £748,000 from the ear-marked reserve for
Transformation has already been approved, with a further £303,000 recommended as
noted in paragraphs 4.5-4.6. 
5.  REVENUE BUDGET 2026/27  
5.1  The draft revenue budget for 2026/27 and indicative plan to 2029 is set out in APPENDIX 1
to this report.  The budget proposed for 2026/27 is described in detail below.  
5.2  The starting point for the 2026/27 budget is the budget for 2025/26.  The brought forward
Devolved School Management (DSM) balance and other funding from earmarked reserves
is removed and budgets adjusted to reflect the reinstatement of temporary savings and
the full year effects of budget adjustments made for part of 2025/26 only. A balance
related to the impact of estimated overspend as at Q2 2025/26 has been brought forward,
and will be identified as a budget pressure. See paragraph 5.17.  The picture is
complicated by commitment of earmarked reserves, by funding for schools where funding
is made on a financial year basis but implemented on an academic year basis and by
slippage in the implementation of some new requirements.  The resultant starting point for
the 2026/27 budget is expenditure of £299,084,000.  A summary of the adjustments to the
2025/26 budget is set out below: 
Page 10

Page 11

£000s
Budget report to Corporate Committee 17 Feb 2026 300,387
Less:   Funded from DSM etc (1,212)
Less: Other funded from earmarked reserves (2,634)
Budget to be carried forward 296,541  
Adjustments to carried forward budget 
Re-instate one-off savings 130
Review of savings carried forward 730
Review of pressures to be carried forward 619
Review of provisions to be carried forward 414
Increase to inflation provision for shortfall 2026/27 900
Less one-off one of reduction approved 2026/27 (250)
Opening budget 299,084 
Provision for pay and prices
5.3  Provision of £7,615,000 is made within the budget for pay awards and for some other
inflationary increases in expenditure.  Multi-year pay awards have been agreed for both
teaching and non-teaching staff and that forms the majority of the provision. Other
standard inflationary increases included are for PPP/PFI contracts, Early Learning and
Childcare (ELC) partner providers and the cost of insurance and utilities. 
Finance Costs
5.4  The Council funds a significant proportion of its capital plan from prudential borrowing. 
No charge is made to the revenue budget for loans repayment or interest until the year
after which the loan is taken out.  Consequently, the budget for 2026/27 shows the
estimated impact of planned capital expenditure in 2025/26.  The provision has been
reviewed in the light of the quarter three estimate of borrowing required in 2025/26 and
current interest rates.  A revised increase of £545,000 has been allowed for. The BoE Bank
Rate has steadily fallen since its peak in August 2023, and this trend has carried across to
short-term borrowing rates. Medium to longer-term borrowing rates, which are driven by
UK gilt yields, have experienced volatility across 2024/25, influenced by political and
economic risks. Treasury Management is the subject of another report at this meeting and
the affordability of the Council’s capital plans measured by the Prudential Indicators are
set out in that report. A key indicator regularly reported to Council is the affordability
threshold of 10%, which states that financing costs should not exceed 10% of the net
revenue budget in any given year. 
5.5  A reserve balance is held in relation to retrospective service concession savings. The
reserve was approved by Council on 1 March 2023 (paragraph 5 of the minute refers) and
is to be used to bridge funding before the Learning Estate Investment Programme (LEIP)
funding for Forres Academy is released once the school becomes operational. It is
proposed that £301,000 is allocated to cover financing costs incurred in relation to
2025/26 spend. 
New burdens
5.6  New burdens are typically created for local government by legislation enacted by Scottish
Government.   A new burden for Discretionary Housing Payment (DHP) has been
recognised. An increase in DHP funding of £85,000 has been received. Any funding not
Page 11

Page 12

used for payments of DHP is clawed back therefore must be recognised as additional
expenditure. Undistributed funds related to the extension of universal free school meals
may result in a new burden, however, cannot be quantified at this time as the funding has
not yet been distributed. Further information will be presented to Council in future budget
monitoring reports as additional General Revenue Grant (GRG) funding related to specific
Scottish Government initiatives is confirmed. 
Expenditure to be matched by use of ear marked reserves
5.7  Expenditure of £748,000 has been approved to date, all of which is to be funded from the
earmarked reserve for transformation. 
Budget Pressures
5.8  Provision is also made within the draft budget for budget pressures which are not funded
by Scottish Government or created by restrictions on use of funding by Scottish
Government. Total previously approved budget pressures for 2026/27 equate to £364,000.
Further budget pressures which are recommended for recognition are noted below. 
5.9  Funding for the Whole Family Well Being Fund (WFWF) is recognised as a budget pressure.
In April 2025 the Scottish Government confirmed that the WFWF will continue in 2025/26
and 2026/27 with Moray receiving an annual allocation of £619,000. This funding is
provided through the General Revenue Grant but is not under the direct control of the
Council as use of WFWF monies must be approved by Children’s Services Planning
Partnerships (CSPP) and conform with criteria set by Scottish Government. 
5.10  A budget pressure of £3,541,000 is to be recognised relating to MIJB. This consists of 
£2,927,000 additional funding to be passported across for the increase in Real Living Wage
(RLW) for adult social care commissioned services, £387,000 additional funding for the
increase in  RLW in Children’s Services commissioned services and for development of
services, with no stipulation as to how used and £227,000 as the MIJB pro rata share of the
funding in GRG towards the 2026/27 pay award. 
5.11  It is recommended to recognise a budget pressure of £200,000 in relation to the short fall
in RLW funding for adult social care commissioned services. Scottish Government have
provided funding on the basis that funding will meet the cost of the increase in RLW above
the increase in the National Minimum Wage. This is a shortfall of 11p per hour and equates
to a reduction of £435,000 in the funding from Scottish Government compared to funding
for the full increase in RLW from 2025/26. The Council is not required to fund this shortfall
but it is recommended and an addition in funding for MIJB is approved to mitigate the
budget pressure which would otherwise be created for the Board. 
5.12  It is recommended to recognise a budget pressure of £300,000 in relation to an increased
costs of Non-Domestic Rates for council buildings following the revaluation which takes
effect from 1 April 2026, mitigated by a reduction in rate poundage. 
5.13  It is recommended to recognise a budget pressure of £69,000 to meet the increased cost
of the anti-virus software used by the council following the end of the previous contract. 
The increased in cost has been reduced by entering into a multi-year contract. 
5.14  It is recommended to recognise a budget pressure of £65,000 in relation to public land
inquiry costs for Craigwatch Windfarm. The participation at the inquiry for Moray Council
Page 12

Page 13

will be obligatory. Such attendance beyond officer time would necessitate the Council
employing legal Counsel to prepare for and attend the inquiry to represent the Council at
the quasi-judicial Inquiry. Estimated cost for legal Counsel is £60,000 with a further £5,000
required for specialist landscape architect advice. 
5.15  It is recommended to recognise a budget pressure of £40,000 in relation to valuation fees
for council dwellings. The Council operates a 5-year rolling programme of revaluations of
land and property assets when preparing its annual accounts. For the annual accounts
ended 31 March 2026 the housing stock is due for revaluation. Revaluations have
historically been carried out internally by the Estates team, however capacity within the
team, due to staff vacancies and recruitment challenges, mean this work cannot be
carried out in time for the statutory deadline. 
5.16  It is recommended to recognise a budget pressure of £274,000 in relation to peat spoil
heap removal at Bilbohall, Elgin. As part of the new Elgin High School build in 2016 the
peat was removed from the development site and deposited on the adjacent land as a
temporary measure, on the understanding that it would be removed as part of the planned
housing development delivered under the Housing Revenue Account (HRA), and the cost
of removal would be recharged to the Education Department. It will be necessary to
remove this spoil heap as part of Phase 1 development at Bilbohall. This is a provisional
sum based on estimated volume of material, which will be refined when works begin on
site. 
5.17  As reported to Council on 3 December 2025 (paragraph 12 of the Minute refers) it is
considered prudent to include in the expenditure budget for 2026/27 a sum equivalent to
the estimated overspend for 2025/26, as the Council no longer has working reserves to
cover off such overspend if it continues.  An overspend of £900,000 was estimated as
arising from the Council’s share of the forecast overspend for MIJB being £900,000 over
the provision of £3,400,000 held centrally to cover any MIJB overspend.   It is
recommended that this provision, held and monitored as part of budget pressures, is
increased to £4,300,000.  A further £1,572,000 has been added to the opening budget in
respect of projected overspends known to the Council at this time.  It would not be good
practice to reward overspends by an automatic increase in service budgets and it is
proposed that that amount is also held as a central contingency.   
5.18  In addition to areas where there has been known pressure in 2025/26 there are areas of
emerging budget pressure which cannot be currently quantified with any degree of
accuracy, but where clear trends of increased expenditure are emerging. Areas of concern
reflected in overspend in 2025/26 include supply teacher costs, out of area placements
for children requiring specialist support and reduced ability to recharge officers time to
capital due to the cap on capital expenditure.  Emerging areas include procurement
challenges across a range of issues including legacy IT system replacements and waste
disposal. The local government settlement 2026/27 makes reference to Breakfast Club
provision, enhanced wrap-around childcare and sporting opportunities for young people
with no associated funding including in the settlement. It is unclear what detailed
proposals or financial impact of these will be but Scottish Government have indicated
there is no additional funding for sporting opportunities and further budget pressures may
arise from these new government initiatives.  In addition to this pressure may arise from
the continued requirement to maintain teacher numbers despite falling school rolls, which
are resulting in reduced DSM budgets.  To cover this pressure it is recommended that a
Page 13

Page 14

portion of the savings recognised from DSM budgets in paragraph 6.2 is set aside as part of
the central contingency for emerging budget pressures to ensure the Council can meet its
teacher number target and therefore not incur loss of GRG, increasing the recommended
provision for emerging budget pressures to £1,674,000. 
5.19  With these additions the total budget revenue expenditure for 2026/27 before savings is
£316,123,000. 
Funding
Government Grant
5.20  The bulk of the Council’s funding is from government grant, given as a combination of
General Revenue Grant (GRG) and Non Domestic Rates (NDR) distribution.  The finance
circular 1/2026 includes funding of £243,679,000 from General Revenue Grant and Non
Domestic Rate Income.  This is higher than the figure reported to Council on 28 January
2026 as the latest grant notifications include the first tranche of funding for Discretionary
Housing Payments (DHP) (£955,000).  The first tranche funding for DHP is £85,000 higher
than in 2025/26 and so £85,000 has been included in new burdens (see paragraph 5.6). 
Funding towards the teachers’ pay award in 2026/27 has also been distributed. Funding
towards Scottish Disability Allowance remains undistributed and an estimate of£42,000 is
included as expenditure is included in MIJB funding. 
5.21  The UK government has announced draft allocations of funding for Extended Producers’
Responsibility for packaging (pERP) and the provisionally announced funding of
£3,359,000 is included.   
5.22  With these amendments budgeted funding from Scottish Government and UK
Government in 2026/27 totals £247,038,000. 
Council Tax
5.23  The budget set out in APPENDIX 1 includes an increase of 10% in Council Tax for 2026/27.
The estimated income to be generated by that increase, based on current collection rates
and anticipated growth in the Council Tax base, is £63,590,000. Council Tax is a key
financial lever that can be utilised to achieve a balanced budget. As a point of reference,
for the 2026/27 budget, a 1% reduction in Council Tax would equate to approximately an
additional £575,000 of savings required to balance the budget. 
5.24  To assist in forward planning the indicative budget for 2027/28 includes Council Tax
increases of 6% as set out in para 4.14. The indicative budget for 2028/29 has not had an
inflationary council tax uplift applied at this stage so that the full extent of the expected
budget gap can be identified. Some of this budget gap will require to be addressed though
an increase in Council Tax. 
5.25  The proposed Council Tax by banding is listed in the table below.  These figures do not
include charges for water and wastewater which are collected alongside Council Tax on
behalf of Scottish Water, nor do they consider any Council Tax Reduction, discount or
exemption which may be due in individual cases.   
Page 14

Page 15

Council Tax
2024/25
Council Tax
2025/26
PROPOSED
Band A £1,049.17 £1,154.09
Band B £1,224.04 £1,346.44
Band C £1,398.90 £1,538.79
Band D £1,573.76 £1,731.14
Band E £2,067.75 £2,274.52
Band F £2,557.36 £2,813.10
Band G £3,081.95 £3,390.14
Band H £3,885.71 £4,274.28 
5.26  The proposed Council Tax is an annual increase of £157.38 on Band D or £3.03 per week. 
5.27  The resultant budgeted income to the Council for 2026/27, alongside planned use of ear-
marked reserves, leaves a shortfall of income compared to expenditure of £4,446,000
which required to be found from savings, with savings totalling £4,386,000 already
identified, a shortfall of £60,000. Further savings are proposed in Section 6 of this report. 
5.28  The movement from the position reported to Council on 28 January 2026 (paragraph 6 of
the draft minute refers) is set out below: 
£000
Residual budget gap reported 25 January 2026 60
Adjustment for new burdens 85
Adjustment for emerging pressures 3,185
Adjustment for approved use of earmarked reserves 450
Less:  
Adjustment for opening balance  (3,303)
Adjustment for approved pressures (417)
Revised residual budget gap 60 
6. SAVINGS  
6.1  Savings totalling £4,386,000 have been approved to date, with the latest round of savings
approved by Council on 28 January 2026 (paragraph 6 of the draft minute refers). Included
in the approved figure are indicative savings of £447,000 from the Improvement and
Modernisation Programme and £117,000 of temporary savings. 
6.2  Funding for schools under the DSM scheme is formula-driven, with the majority of funding
distributed on the basis of school roll numbers.  A high-level estimate of the impact of
projected school rolls based on the latest school census was previously identified as a
budget pressure. The latest census showed school rolls falling from those provisionally
reported when the budget for 2025/26 was set. Adjusting for this fall in school roll has
resulted in elimination of the budget pressure and subsequently created a saving of
£448,000 in 2026/27. A reduction in DSM funding could result in a reduction of the
capacity to employ teachers and so this saving – which results for a very recent revision in
the DSM budget - must be considered in tandem with the Scottish Government
Page 15

Page 16

requirement to maintain teacher numbers, with an element of GRG conditional on
meeting target teacher numbers, and this is reflected in the proposal in paragraph 5.18. 
6.3  A further saving of £120,000 has been estimated in relation to network upgrades due for
completion in 2026/27 which will result in lower annual maintenance costs. Savings are
estimated to accrue across 2026/27, with savings of £60,000 estimated for 2026/27 This
saving allows for a balanced budget in 2026/27 with no further savings requiring to be
found in the year. However, recognition should be given to future saving requirements as
noted in APPENDIX 1. 
7. Moray Integration Joint Board (MIJB) 
7.1 As well as the adult social care services which the Council by statute must delegate to
MIJB, the Council has delegated children’s social care and justice services.  Consideration
of funding for MIJB by the Council when its budget is set therefore falls to be made under
two separate heading.  MIJB will pool the funding along with funding from NHS Grampian
when setting and monitoring its budget. 
Adult Social Care
7.2 In common with recent years there are restrictions on what the Council can do when
setting the budget for adult social care to be delegated to MIJB.  The letter from the
Cabinet Secretary for Finance and Local Government to Council Leaders and Chief
Executives which accompanies the local government settlements states that funding in
the settlement for Free Personal and Nursing Care (FPNC) uplifts and for payment of RLW
in commissioned services for adult social care should be additional and not substitutional
to each Council’s recurring budgets for delegated adult social care.  The table at paragraph
7.4  shows these amounts as pass through funding.  In addition to this it is recommended
that the Council pass on the pro rata share of the funding for 2026/27 pay award for SJC
(see paragraph 5.10) and part-funding for the budget pressure created by the shortfall in
funding for RLW (see paragraph 5.11).   The Council cannot apply savings to the adult
social care budget and no additional allowance above that funded by Scottish
Government has been allowed for wage or contract inflation. 
Children’s Services
7.3 The settlement includes an increase of funding in respect of children’s social care
services.  This consists in part of funding for RLW for commissioned services for children’s
social care and in part of funding from developing children’s services, with no restriction
as to its use.  It is in the Council’s discretion as to whether this funding is passed to MIJB
and it is recommended that it is passed on in full.  No savings are recommended to be
applied to the budget for children’s services, and no inflationary uplift has been allowed
for wage or contract inflation. 
7.4 On that basis Council funding for MIJB on 2026/27 would therefore be: 
£000
Moray Council core funding 2025/26 
Health and Social Care 68,124   
Children’s Services 17,854   
Home Improvement grants 951
Page 16

Page 17

Base core funding: 86,929
Add: 
Health and Social Care pass through funding:
RLW uplift
Free Personal Nursing Care (estimate until distributed agreed) 
2,927
128
Other Social Care funding:
RLW shortfall (para 5.11)
Pay award 25/26
Pay award 26/27 
200
445
227
Children’s Services:
Additional funding for RLW uplift and service development  387
TOTAL BASE FUNDING MIJB 2026/27 91,243 
8. Risks  
8.1 The SMTF Strategy identifies risk as an important component of short to medium term
financial planning. The importance of considering risk is heightened as the Council’s no
longer holds non-ear marked reserves (outside its £6 million free general reserve) reducing
the capacity the Council has to absorb unexpected or unplanned costs.   
8.2 The proposed budget for 2026/27 is subject to the following specific risks: 
8.3 Over-reliance of savings to balance budget. In the absence of reserves, savings have
become the de-facto balancing tool. There may be slippage in achieving savings; savings
may not be achieved in full, or the impact of spend-to-save measures may be less than
anticipated. The delivery of savings is regularly reported as part of the quarterly revenue
budget reporting cycle as well as through updates to individual service committees. 
8.4 MIJB operating deficit. The Council is obligated to meet its share of any overspend,
despite having no influence on the operation of the Board. The MIJB still has a significant
operating deficit in 2025/26, despite the introduction of ‘grip and control’ measures and
further budget pressures are anticipated to manifest in 2026/27. 
8.5 Price inflation. Provision has been made for known inflationary increases, primarily
relating to pay awards and key service contracts. Where no provision has been allowed,
any resulting overspend will create a budget pressure. Budget Managers will need to
control their expenditure to absorb such pressures where possible and may need to curtail
spending or identify further savings. Similarly, provisional figures may not have been set at
appropriate levels and increases may not be fully covered. As pay awards have been
agreed for 2026/27 there is greater certainty on the impact of these increases. 
8.6 Budget pressures. A budget pressure is one which is outside the control of a service. This
may be as a result of new regulations or other external sources such as change in
demographics. 
8.7 Council Tax income. Depending on the collection rate, rate of growth of Council Tax base,
income from the levy and loss of income under the Council Tax Reduction Scheme and
other reliefs, the amounts raised by Council Tax may be lower than forecast. 
Page 17

Page 18

8.8 Impact of extreme weather event. Extreme weather events are unpredictable and can be
costly. There is no contingency within the revenue budget, or capital plan, to absorb costs
associated with extreme weather events. The winter maintenance budget is set for a mild
winter. 
8.9 Interest rates / cost of borrowing. Post-Covid 19, interest rates have increased 5-fold
since their historic lows following the 2008 financial crisis. There has been some recovery
in 2025/26, however political and economic factors can create instability, having an
impact on both short and long-term borrowing rates. 
8.10 In addition to cumulative risks around workforce, equalities, socio-economic and rights
impacts set out in the summary of implications below, more general risks to the Council
may also arise from the cumulative impact of savings on the Council and these will
increase as the scale of savings increases.  Generally, a reduction in staff without a
reduction in the Council’s activities and duties leads to a less resilient organisation.  This
can be manifested in a number of different ways: reduction in capacity for partnership and
cross service working; reduction in capacity to respond to emergencies; reduction in
capacity to support and develop Council staff; and a reduction in the ability to sufficiently
govern and apply internal controls. In addition to this staff vacancies can also impact on
capacity and on service continuity.    
9. SUMMARY OF IMPLICATIONS  
9.1 The table below shows whether risks and implications apply if the recommendations are
agreed: 
SUBJECT YES NO
Corporate Plan and 10 Year Plan (Local Outcome Improvement Plan) ✓ 
Policy and Legal ✓ 
Financial ✓ 
Risk ✓ 
Staffing  
Best Value and Transformation  
Property  ✓
Information Communications Technology/Digital  
Equalities. Social Inclusion and Economic Impact   ✓
Climate Change and Biodiversity Impact  ✓ 
9.2 Corporate Plan and 10 Year Plan (Local Outcomes Improvement Plan (LOIP))
Improved Collaborative Leadership, as part of continuous improvement through Best
Value, will better enable the Council to fulfil the ambitions set out in its strategic plans. 
a) Links to Council Corporate Plan – The proposals in this report support and contribute
to improved outcomes for communities as outlined in the following Council Plan
strategic priorities:
☒ Tackle Poverty and Inequality.
☒ Build Stronger Greener Vibrant Economy.
Page 18

Page 19

☒ Build Thriving, resilient, empowered Communities.   
b) Links to Local Outcomes Improvement Plan – The proposals in this report support
and contribute to improved outcomes for communities as outlined in the following
Local Outcomes Improvement Plan priorities:
☒ Developing a diverse, inclusive, and sustainable economy
☒ Building a better future for our children and young people in   Moray.
☒ Empowering and connecting communities.
☒ Improving wellbeing of our population 
Financial Planning is integral to the Council’s overall planning processes and allows
the Council to direct resources to its agreed priorities 
9.3 Policy and Legal 
The Council is required by statute to set a balanced budget before the start of the financial
year.  The requirement is set out in the Local Government Finance Act 1992 (section 93).  
9.4 Financial 
The proposed budget for 2026/27 is balanced and implications have been identified
throughout the report. 
9.5 Risk 
The specific risks relating to the budget are identified in section 8.  As there are always
uncertainties around budget setting there is always risk attached and the uncertainties
and therefore the risk are heightened the further forward into the future the budget
extends.  
9.6 Staffing 
There are no staffing implications arising directly from this report.  
9.7 Best Value and Transformation 
Further use of the earmarked reserve for Transformation is identified in section 4 of the
report 
9.8 Property 
There are no property implications arising directly from this report.  
9.9 Information Communications/Technology/Digital 
There are no property implications arising directly from this report.   
9.10 Equalities, Social Inclusion and Economic Impact 
There are no proposals in this report which directly impact on this area. 
9.11 Climate Change and Biodiversity Impacts 
There are no implications for climate change and biodiversity arising from this report. 
Page 19

Page 20

10. CONSULTATION  
10.1 This report, and associated proposed budget, has been prepared in consultation with
Corporate Leadership Team and Heads of Service and any comments made have been
incorporated into the report  
11. BACKGROUND PAPERS  
11.1 Held within accountancy section.   
Page 20

Page 21

MORAY COUNCIL REVENUE BUDGET 2026/27
2026/27 2027/28 2028/29
£000 £000 £000
REVENUE EXPENDITURE
Service allocations 298,282    311,677    318,579   
Adjustments to brought forward figure: 802               (577) 1,034         
Opening budget 299,084    311,100    319,613   
Provision for pay and price increases 7,615          7,660          7,910         
Increase in Loan Charges 545               2,409          4,962         
New Burdens 85                  -                -               
Expenditure to be matched by use of of earmarked reserves 748               66                  -               
Budget pressures:
- Approved or noted for future years when budget set 364               244               -               
-  Emerging 7,682          -                -               
TOTAL EXPENDITURE 316,123    321,479    332,485   
REVENUE FUNDING
General Revenue Grant / NDRI 243,679    245,961    248,421   
LEIP funding -                -                1,742         
UKG funding for pEPR 3,359          2,500          2,500         
Council Tax 63,590       67,802       68,234      
Funding from General Reserves:
Funded from Ear-marked reserves:
Transformation 748               66                  -               
MGD cash flow -                379               716              
Service concession 301               1,871          3,518         
TOTAL FUNDING 311,677    318,579    325,131   
SAVINGS REQUIRED 4,446          2,900          7,354         
Savings Summary
Savings Approved:
Approved when budget set 3,822          1,505          305              
Temporary savings including financial flexibility 117               50                  -               
Indicative Savings from Transformation Programme 447               149               -               
Other savings proposed 60                  60                  -               
Savings to be identified -                1,136          7,049         
Estimated balance on Free General Reserve 6,000          6,000          6,000         
Estimated balance on Transformation Reserve  3,639          3,573          3,573         
Estimated balance on MGD cash flow reserve 3,699          3,320          2,604         
Estimated balance from retrospective service concession saving 7,225          5,354          1,836         
Earmarked reserves 14,563       12,247       8,013         
Total Reserves 20,563       18,247       14,013      
APPENDIX 1
Page 21

Page 22

Budget Pressures
Approved 2026/27 2027/28
£000 £000
Approved or noted for future years when budget set
Economic Growth and Development
Local Plan examination MC 08/02/24 50               -            
Development Plan Scheme - transportation appraisals P&R 23/03/21 25               -            
Education
School roll numbers -             174           
MGD revenue contribution STEM MC 03/03/21 39               40              
Corporate / cross service
Contingency for emerging budget pressures MC 26/02/25 250            -            
364            214           
Emerging
Health and Social Care
Whole Family Wellbeing Fund 619            -            
MIJB - RLW in adult social care (passported) 2,927       -            
MIJB - RLW in children's services (passported) 387            -            
MIJB - Uplift for 26/27 pay award (passported) 227            -            
MIJB - Uplift for RLW 200            -            
MIJB - Provision for overspend 900           
Economic Growth and Development
Craigwatch Windfarm Public Inquiry 65               -            
Education
Bilbohall, Elgin Phase 1  - Spoil heap removal 274            -            
Corporate
External Valuations- HRA Dwellings 40               -            
NDR Revaluations 300            -            
ICT - Antivirus software 69               -            
Corporate / cross service
Contingency for emerging budget pressures 1,674       -            
7,682       -            
TOTAL BUDGET PRESSURES 8,046       214           
APPENDIX 2
Page 22

Page 23

APPENDIX 3
Proposed Service Redesign and Budget Redistribution 
Key:
Comms Readiness
1 – Information only 1 – Ready to go
2 – Workforce 2 – Engagement
3 – Public 3 – Consultation
4 – Not required 4 – Further
development
required 
Savings template and integrated impact assessment available as background papers.
Service REF Description Budget for redistribution Staffing
Implications
IIA
Needed
Comms Readiness  
2026/27
£000
2027/28
£000
2026/27
£000
Y/N FTE V R   
Housing, Property and Communities
Housing
Strategy &
Development
C4-2 Remove remaining
discretionary grants for
essential repairs to private
properties for elderly
homeowners. 
70 71 - Y 2 N N Y 2,3 4
Page 23

Page 24

Page 24

Page 25

Report to: Special Meeting of Moray
Council 
Meeting Date: 25 February 2026  
Report by: Executive Director for Education, Housing and Communities      
Author: Edward Thomas Contact
Email:
edward.thomas@moray.gov.uk 
Subject: Housing Revenue Account Annual Budget 2026-27 
1.  PURPOSE 
☒ For Decision      ☐  For Information 
1.1  This report presents details of the proposed Housing Revenue Account (HRA) budget for
2026/27 for approval. 
1.2  This report is submitted to Council in terms of section (II) (1) of the Council’s Scheme of
Administration relating to the setting of rent levels for council houses, garages etc.  
2.  SUMMARY  
2.1  This report presents the HRA Budget proposals for 2026/27. It also includes a three-year
financial projection to 2028/29. The rental increase of 6% for 2026/27 is the second of
three years under the current rental strategy.  
3.  RECOMMENDATIONS 
3.1  It is recommended that Council:   
i)  considers and notes the key provisions of the Housing Business Plan 2025 as
detailed in section 4;   
ii)  agrees the proposed HRA Budget for 2026/27 (APPENDIX I) and Housing
Investment Plan (APPENDIX II), including the level of HRA reserves in line
with the Housing Reserves Policy as detailed in paragraph 6.13;   
iii)  notes that Council house rents will increase by 6% in 2026/27, year two of the
three-year rent strategy;   
iv) notes that garage rents and garage site rents will increase by 6% in 2026/27,
year two of the three-year rent strategy;
Item 4.
Page 25

Page 26

v) agrees provision of £250k for service developments, as detailed in paragraph
7.16; and   
vi) notes the three-year projection to 2028/29 (APPENDIX III).   
Edward Thomas
Head of Housing, Property and Communities 
4.  BACKGROUND   
4.1
Housing Business Plan
The Housing Business Plan was first developed in 2005 when Councils were required to
demonstrate that they had the financial means to improve their housing stock to meet the
Scottish Housing Quality Standard (SHQS). At that time, the Council’s Business Plan was
developed by Arneil Johnston Consultants, working alongside Council staff.  
4.2 The Business Plan assesses the affordability and feasibility of Council plans in relation to
housing over a 30-year period. It considers risk scenarios and tests the affordability of the Plan
against these potential risks. The Business Plan is reviewed on a three-year cycle and provides
the assurance that the Council is able to fund its housing activities within the constraints of
the accounting regime for housing.  
4.3 The Business Plan was last fully reviewed in 2025 and was reported to the Council on 26
February 2025 (paragraph 4 of the minute refers).   
4.4
Objectives
The review of the Business Plan sought to consider:
• The development of a revised baseline business plan with updated assumptions;
• A review of investment plans for current stock; 
• The latest New Build investment programme; 
• A review of the housing debt profile to ensure debt affordability thresholds are managed
over the course of the 30-year plan; and
• Impact assessment of alternative business plan scenarios.   
4.5
Rent Affordability
Using the 2023/24 Annual Return on the Charter (ARC) data from the Scottish Housing
Regulator (SHR), Arneil Johnston compared the Council’s average rent levels with Scottish
Local Authority peers as well as with locally operating non-specialist peer Registered Social
Landlords (RSLs). The Council average rents remain the lowest amongst all social landlords in
Scotland. 
Page 26

Page 27

Table 1: Average Weekly Rents
Average Weekly Rents by Landlord operating in Moray (self-contained units, 2024/25)
Landlord/Property Size 1 Apt  2 Apt  3 Apt  4 Apt  5 Apt  Overall
Average
Albyn Housing Society   £92.36       £92.36
Ark Housing Association   £121.20 £113.74 £185.28   £120.88
Blackwood   £118.22 £134.24 £153.70 £166.73 £136.43
Cairn Housing Association   £90.68 £103.39 £117.65 £121.90 £101.96
Castlehill Housing Association   £100.44 £104.27 £112.28   £101.04
Grampian Housing Association   £92.42 £109.11 £121.54 £145.21 £111.61
Hanover Scotland Housing Association   £139.31 £184.70 £134.63 £145.93 £156.08
Langstane Housing Association   £89.74 £102.68 £116.09 £130.07 £100.69
Moray Council £49.45 £66.35 £74.71 £89.79 £108.36 £76.55
Osprey Housing   £84.20 £99.80 £109.99 £123.10 £102.50
Source: Scottish Housing Regulator 
4.6
Business Plan Assumptions
The HRA business plan modelling tool is designed to prepare 30-year projections, and to
model the HRA over this period. The tool has been designed in a way that enables the Council
to assess the appropriate levels of borrowing required to achieve its objectives and
commitments. The business plan is based on agreed assumptions on stock numbers, current
rental policy, inflationary rate increases, known income and expenditure, fixed costs, new
build commitments and loan charges relating to borrowing.  
4.7 The baseline model was built following detailed analysis of the Council budget assumptions
from 2024/25 and actual income and expenditure over the previous year. To this base budget
the following planning assumptions have been considered to arrive at the 30-year baseline
business plan:
• Income Inflation;
• Expenditure Inflation;
• 30-Year Capital Investment Levels;
• Stock and New Build Assumptions; and
• Debt Assumptions.  
4.8 It is noted that there is considerable scope for variance in several of these elements beyond
the control of the Council, including the level of inflation and interest rates, whilst the extent of
investment in existing and new build properties is periodically reviewed to ensure it remains
affordable.  
4.9 The business plan model reflects an opening HRA stock of 6,359 units. From this, the Council
anticipates building 268 units and acquiring 30 properties, therefore adding a further 298 units
to the stock. The current new build programme includes development up to 2029/30 and will
be subject to review in line with strategic need and availability of funding prior to this juncture.  
4.10 Following the considerable investment in the accelerated investment programme in 2024/25,
there is provision within the plan for investment levels within the plan to fully attain the
Scottish Housing Quality Standard (SHQS), component replacement, Energy Efficiency
Standard for Social Housing (EESSH) and also an estimated provision for anticipated further
enhancement of minimum standards.
Page 27

Page 28

4.11
Debt Affordability
The Council has typically set a prudential limit of 35% as a reference point for the HRA, against
which to consider debt affordability. This ensures that the baseline business plan is fundable
and limits the proportion of rental income required to service debt.  
4.12 By approving rental increases of 6% annually for three years at the meeting of the Council on
26 February 2025 (paragraph 4 of the minute pertains), the HRA is set to achieve the ambitious
investment objectives whilst limiting the extent and duration of the threshold being exceeded.
Based on this, the debt affordability is projected to be 32.17% in 2026/27, 34.42% in 2027/28
and peaking at 34.66% in 2028/29, falling back beneath the threshold thereafter. Additional
detail is set out within the Appendix III of the Treasury Management Prudential Indicators
report elsewhere on this agenda.  
4.13 It is emphasised that there are considerable variables which may contribute to the outturn
being lower or higher within this period, some of which such as interest rates and inflation are
external. Notwithstanding, the proposed approach is deemed to be prudent in meeting the
Council’s responsibilities as a landlord and balancing the stock investment required to meet
this with keeping the rents as affordable as possible. Other variables such as reactive repairs
expenditure, void property refurbishment costs and planned maintenance programmes are all
subject to greater management control and considerable focus will be applied to monitoring
these across the budgetary period. The Head of Housing, Property and Communities will also
work with the Chief Financial Officer to monitor the actual position in relation to the prudential
limit and consider the need for any changes to spend and borrowing plans. 
5.  PROPOSALS  
5.1  The proposed Housing Investment Plan for 2026/27 – 2028/29 is detailed in APPENDIX II. 
5.2  Whereas the Council is generally performing well as a landlord across the range of
benchmarked performance indicators, there remains an identified need for improvement in
relation to the Scottish Housing Quality Standard (SHQS) and Energy Efficiency Standard for
Social Housing (EESSH). As at 31 March 2025, 43.7% of the Council’s properties met the SHQS
compared with a local authority average of 82.9%, whilst the figure for EESSH was 69.7%
compared with an average of 89.4%.    
5.3  In addition to the routine repairs and maintenance of the Council’s housing stock, the
principal focus of the Housing Investment Plan therefore remains on completing the
investment required to meet the provisions of the SHQS and EESSH.  
5.4 Following the considerable progress made in the course of 2024/25 and 2025/26 to upgrade
properties to SHQS/EESSH standards, the broader Housing Investment Plan is now able also
to reflect the investment priorities which tenants identified within the most recent tenant
survey. The key components of this focus will be kitchens, bathrooms and window
replacements.  
5.5 The budgetary provision within this investment plan enables the upgrading of windows in at
least 300 properties, 100 combined kitchen and bathroom upgrades and a further 100 new
bathrooms. Accordingly, over the three-year period of this programme, 900 properties (14% of
stock) would have replacement windows, 300 would have kitchen and bathrooms replaced
Page 28

Page 29

(4.7% of stock) and a further 300 would have bathrooms upgraded (4.7% of stock). Provision is
also made for up to 230 heating system replacements annually, over and above the
exceptional budget for SHQS compliance in 2026/27.  
6. PROJECTED HRA OUTTURN 2025/26  
6.1 On 26 February 2025, the Council agreed its HRA Budget for 2025/26 (paragraph 4 of the
Minute refers). Reports on budgetary performance have been presented to Housing and
Community Safety Committee throughout 2025/26.  
6.2 The most recent HRA budget monitoring report presented to the Housing and Community
Safety Committee on 18 November 2025 (paragraph 7 of the draft minute refers) identified the
main variations in the projected outturns to 31 March 2026, which have subsequently been
updated with the most recent position as follows: -   
Expenditure 
6.3
Supervision and Maintenance
An underspend of £234k is projected. This variance arises from an underspend in staffing
costs arising from vacancy levels (£318k), lower than anticipated expenditure on software
consultancy (£46k) and other minor underspends (£20k). These are expected to be partially
offset by anticipated overspends in voids (£100k) and Council Tax (£50k), based on cost of
refurbishment and charges levied on empty properties respectively.   
6.4
Sheltered Housing
An underspend of £5k is anticipated based on lower than budgeted energy expenditure.   
6.5
Repairs and Maintenance
An overspend of £54k is projected. This is comprised of £75k higher than anticipated property
fees, partially offset by a £21k underspend in planned/cyclical maintenance.   
6.6
Financing Costs
An underspend of £286k is projected due to lower than estimated interest costs on borrowing.   
6.7
Bad and Doubtful Debts
There is no variance currently projected.   
6.8
Capital From Current Revenue
The level of Capital from Current Revenue (CFCR) is projected to be £277k lower than
budgeted, in order to bring the year-end balance in line with the reserve provision.   
6.9
Downsizing Incentive Scheme
There is no variance currently projected.   
6.10
Service Developments
There is no variance currently projected.  
6.11 Total expenditure on the HRA is projected to be £748k lower than budgeted.   
6.12
Income
Page 29

Page 30

Total income to the HRA is projected to be £731k lower than originally budgeted for 2025/26,
with £757k less income from council house rents arising from the continuation of discounts
for properties still requiring energy efficiency upgrades and £74k less interest received on
balances held. This is expected to be partially offset by higher than anticipated income from
other sources (£100k).   
6.13
HRA Reserves
Overall, a surplus balance of £1.500m is projected for the HRA budget in 2026/27. This is
determined as a prudent level of reserves under the terms of the Housing Reserves Policy
approved by Housing & Community Safety Committee on 15 November 2022, incorporating: 
• £500k - minimum policy provision;
• £500k – risks associated with interest rates in current market conditions; and
• £500k – provision for inflation. 
This is a reduction from the reserves balance of £2.250m for 2025/26, arising from a
diminished risk profile in relation to the development programme (£550k), following the
resolution of electrical constraints for the Bilbohall development, and £200k less provision for
interest rate volatility, given the relatively more stable fiscal position.      
7. PROPOSED HRA BUDGET 2026/27  
7.1 As in previous years, Officers have considered in detail the base budget agreed for 2026/27.
Each cost centre within the HRA budget is scrutinised by the Head of Housing, Property and
Communities, Finance staff and the budget service managers and this has included an
assessment of the continued impact of economic conditions on both income and expenditure.  
7.2 APPENDIX I details the proposed HRA Budget for 2026/27. Comments on the proposed
budget can be made as follows: -   
7.3
Expenditure
The total expenditure proposed amounts to £31.958m. The main areas of expenditure are
considered below.   
7.4
Supervision and Management
The budget proposed for supervision and management costs is £7.083m. This provides for the
3.5% pay award.   
7.5
Sheltered Housing
The Sheltered Housing Budget is reduced to £0.056m for 2026/27, arising from an anticipated
reduction in utility expenditure.   
7.6
Repairs and Maintenance
Proposed revenue expenditure for Repairs and Maintenance of £10.529m. This includes
provision for the revised grass cutting scheme predicated on a 4.8% uplift in line with other
Council charges and continuation of the £50k transitional funding for 2026/27, concurrent with
a review of cost and resourcing. Capital expenditure for Planned Maintenance & Investment
Programmes and Improvements of £28.426m is included in the Housing Investment Plan,
summarised in APPENDIX II. These budgets make provision for typical levels of activity as well
as the strategic investment priorities.
Page 30

Page 31

7.7
Garages and Garage Sites
Charges in relation to garages and garage sites are subject to an annual uplift of 6% in line with
house rents for each of the three years to 2028/29.   
7.8
New Build Housing Programme
Affordable housing is a central national priority for the Scottish Government, supported by a
long-term commitment to deliver 110,000 affordable homes by 2032. At least 70% of this
investment is directed toward homes for social rent, with a minimum of 10% allocated to rural
and island communities, underscoring the Government’s focus on tackling housing need,
inequality, and place-based delivery across Scotland.  
7.9 Following wide consultation with stakeholders, the consultative draft Local Housing Strategy
(LHS) 2025-2030 was agreed by Housing and Community Safety Committee on 9 September
2025 (paragraph 7 of the minute refers). The final LHS will be considered on 12 March 2026.
The key objectives of increasing the supply of affordable housing and tackling homelessness
are included in the Council’s Corporate Plan 2023. The Housing Need and Demand
Assessment 2023 (HNDA) suggests that 3,827 new affordable houses are required over a 20-
year period to address existing and projected housing need in Moray.    
7.10 Expenditure of £23.874m is budgeted for in relation to the new build programme for 2026/27,
with £19.32m and £10.599m allocated for 2027/28 and 2028/29 respectively, representing the
anticipated schedule of forthcoming developments. In each of these years a provision of
£2.5m for acquisitions is also made. Officers will also commence feasibility work in the course
of 2026/27 with an intention of including a proportion of regeneration projects in future
development programmes, with a particular focus on bringing vacant and derelict properties
back into use.  
7.11 On 18 November 2025, the Housing and Community Safety Committee approved the
Council’s Strategic Housing Investment Plan (SHIP) (paragraph 11 of the Minute refers).  In
accordance with Scottish Government guidance, the SHIP over-commits on available grant
funding to provide opportunities to take up slippage grant subsidy should it become available. 
The SHIP includes several projects assigned to the Council’s own development programme,
and includes several projects prioritised due to their inclusion in the Growth Deal Housing Mix
Project. The LHS and SHIP will direct funding priorities and in line with the previous Business
Plan finding that continuing with a development/acquisition programme of 50 properties per
year actually reduces the debt affordability %, albeit with a higher debt per unit, it is envisaged
this level of output remains realistic and prudent. The HRA Business Plan Review 2024 made
provision for prudential borrowing sufficient to fund 50 Council new build completions per
year. Given there can be uncertainty over the capacity of the local housing associations to
develop, it can be assumed that the scale of the Council’s house building programme will be a
key factor in ensuring that the available resources are fully utilised in Moray. Developments
which are in the pipeline are continuing to progress, with 331 units included in the Business
Plan between 2025/26 and 2030/31. Individual projects will, however, be subject to value for
money assessments until fully committed, to ensure they remain affordable, and will be
subject to Service Committee approval. It is envisaged that the Council’s participation in the
SSENT (Scottish & Southern Energy Electricity Networks Transmission) workforce housing
strategy will be a significant net contributor to the stability of the HRA in the longer term.  
Page 31

Page 32

7.12
Financing Costs
Financing costs are projected at £9.785m for 2026/27. This is predicated on current interest
rates, noting the potential for fluctuation in the course of the year and is consistent with the
approach for General Services.   
7.13
Capital from Current Revenue 
CFCR enables the Council to utilise available revenue resources to help fund capital projects
and reduce the requirement for prudential borrowing. The Housing Investment Plan sets out
the repairs and maintenance priorities for 2026/27. These will be financed through the HRA
revenue and capital budgets. For 2026/27, it is proposed to set CFCR at £3.863m, to reduce
the requirement for borrowing and will maintain an HRA balance of £1.500m at year end.   
7.14
Downsizing Incentive Scheme
It is proposed to maintain the annual budget for the Downsizing Incentive Scheme at £72k for
2026/27.   
7.15
Tenancy Sustainment Fund
It is proposed to maintain the annual budget for the Tenancy Sustainment Fund at £60k for
2026/27.   
7.16
Service Developments
Service developments of up to £250k have been included in the budget for 2026/27 to make
provision for emergent priorities. Specific details will be reported to service committees in the
course of the reporting year.   
7.17
Income
Rental income is the primary source of income for the HRA and income projections represent
uplifts following energy upgrades as well as revenue from new builds/acquisitions. The HRA
must balance (or the deficit must be funded from General Services). The level of income
generated within the HRA continues to influence what the Council can fund with regards to its
housing activities. Rent collection rates remain in the upper quartile compared with other local
authority landlords.  
8. SUMMARY OF IMPLICATIONS  
8.1 The table below shows whether risks and implications apply if the recommendations are
agreed: 
SUBJECT YES NO
Corporate Plan and 10 Year Plan (Local Outcome Improvement Plan)  X
Policy and Legal  X
Financial X 
Risk  X
Staffing  X
Best Value and Transformation  X
Property  X
Page 32

Page 33

Information Communications Technology/Digital             X
Equalities. Social Inclusion and Economic Impact            X
Climate Change and Biodiversity Impact  X 
8.2 Corporate Plan and 10 Year Plan (Local Outcomes Improvement Plan (LOIP))
Improved Collaborative Leadership, as part of continuous improvement through Best
Value, will better enable the Council to fulfil the ambitions set out in its strategic plans. 
a) Links to Council Corporate Plan – The proposals in this report support and contribute
to improved outcomes for communities as outlined in the following Council Plan
strategic priorities:
☒ Tackle Poverty and Inequality.
☐ Build Stronger Greener Vibrant Economy.
☒ Build Thriving, resilient, empowered Communities.   
b) Links to Local Outcomes Improvement Plan – The proposals in this report support
and contribute to improved outcomes for communities as outlined in the following
Local Outcomes Improvement Plan priorities:
☐ Developing a diverse, inclusive, and sustainable economy
☒ Building a better future for our children and young people in   Moray.
☐ Empowering and connecting communities.
☒ Improving wellbeing of our population 
8.3 Policy and Legal 
Proposed approaches to achieving investment objectives aligned with the rent setting
policy are set out within this report and will be subject to reporting to service committees
in the course of the year. There are no legal implications arising from this report.  
8.4 Financial 
The 2025 Business Plan review provides for the legislative work programmes that the
Council will be required to deliver in future years and sets a rental framework within which
it can be sustainably delivered.  It concluded that an increase in housing rents of 6% over
three years would ensure that the Council’s housing activities remain fundable and
affordable. 
8.5 Risk 
The 2025 Business Plan review included detailed risk assessment and sensitivity analysis,
which demonstrated that the HRA remains within acceptable limits under the range of
scenarios tested. Given the extent of economic uncertainty, this position will remain under
review in the course of 2026/27. There is also risk arising from potential slippages in
investment programmes, which will be actively monitored throughout the reporting period.  
8.6 Staffing 
There are no direct staffing implications arising from this report.
Page 33

Page 34

8.7 Best Value and Transformation 
There are no direct best value and transformation implications arising from this report.  
8.8 Property 
There are no direct property implications arising from this report.  
8.9 Information Communications/Technology/Digital 
There are no direct information communication/technology/digital implications arising
from this report.  
8.10 Equalities, Social Inclusion and Economic Impact 
There are no equalities/socio economic impacts directly arising from this report.  
8.11 Climate Change and Biodiversity Impacts 
Delivery of the Housing Investment Programme will make a significant contribution to
meeting EESSH standards within the Council’s stock, thereby reducing energy ratings and
carbon emissions. Similarly, the Council’s affordable housing supply programme is
predicated on delivering low-carbon developments. 
9. CONSULTATION  
9.1 This report has been prepared in consultation with Finance staff. Consultation on this
report has also been carried out with the Chief Financial Officer, the Service Manager
Legal Services, Service Manager Democratic Services, Equal Opportunities Officer and
Senior Managers within the Housing, Property and Communities Service and any
comments made have been incorporated into the report   
10.1 BACKGROUND PAPERS  
10.1 Housing Revenue Account Annual Budget 2025-26
Housing Revenue Account Annual Budget 2025-26 - Appendix I 
Housing Revenue Account Annual Budget 2025-26 - Appendix II 
Housing Revenue Account Annual Budget 2025-26 - Appendix III 
Housing and Property Budget report to 30 September 2025 
Page 34

Page 35

Housing Revenue Account     APPENDIX I
Proposed Budget 2026/27     
Service Description
Annual
Budget
2025-26
Projected
Outturn to
31st Mar
2026
Projected
Variance to
31st March
2026
Draft
Budget
2026-27
Variation
between
2025-26 &
2026-27
inc / (dec)
Expenditure £,000 £,000 £'000 £'000 £'000
Supervision & Management 6,455 6,221 234 7,083 628
Sheltered Housing 66 61 5 56 (10)
Repairs and Maintenance 10,183 10,237 (54) 10,529 346
Financing Costs 8,413 8,127 286 9,785 1,372
Bad & Doubtful Debts 250 250 0 260 10
CFCR 3,089 2,812 277 3,863 774
Downsizing Incentive Scheme 72 72 0 72 0
Service Development 310 310 0 250 (60)
Tenancy Sustainment Fund       60 60
Total Gross Expenditure 28,838 28,090 748 31,958 3,060            
Income £,000 £,000 £,000 £,000 £,000
Non-dwelling rents 275 275 0 291 16
House rents 28,034 27,277 (757) 30,414 2,380
IORB 350 276 (74) 250 (100)
Other income 179 279 100 253 74
Total Income 28,838 28,107 (731) 31,208 2,370            
Surplus / (Deficit) 0 17 17 (750)              
Balance carried forward   2,233   2,250              
Estimated Balance at end of
Period  
2,250   1,500   
Page 35

Page 36

Housing Investment Plan 2026/27 to 2028/29  APPENDIX II    
1. The investment proposals for 2026/27 to 2028/29 can be summarised as shown below: -     
Investment Heading Programme 2026/27 2027/28 2028/29
Response Repairs West Area 998 1,028 1,059  
East Area 1,567 1,614 1,662  
Central Area 900 927 955  
Gas Heating Repairs 655 675 695  
Total 4,120 4,244 4,371
Void Repairs Void House Repairs  2,060 2,122 2,185
Estate Works Garage Upgrades 0 0 0  
Asbestos 130 134 138  
Landscape Maintenance 95 98 101  
Estates/Forum Upgrades 500 515 530  
Community payback 50 52 53  
Playpark 100 103 106  
Total 875 901 928
Cyclical Maintenance Gas Servicing 432 445 458  
Solid Fuel Servicing 16 16 17  
Air Source Heat Pump
Servicing 67 69 71  
Solar and battery 25 26 27  
PIV 50 52 53  
Smoke Detector Servicing 16 16 17  
EICR 5 Year programme 130 134 138  
External decoration & fabric
repairs 860 886 912  
General Servicing 30 31 32  
Fire Risk Assessments &
associated works 160 165 170  
Inspections/House Surveys 50      
Total 1,836 1,840 1,895
Planned Capital Kitchens and Bathrooms 1,339 1,379 1,421  
Bathroom Replacements 639 658 678  
Central Heating 1,900 1,957 2,016  
Doors and Windows 3,000 3,090 3,183  
EESSH - Insulation 3,500 750 750  
EESSH - Heating 3,500 1,000 1,000  
EESSH - solar and battery 2,450 1,000 1,000  
Damp Mould Condensation 700 721 743  
Roof replacements 1,052 1,084 1,116  
Total 18,080 11,639 11,906
Planned Revenue Rainwatergoods 300 309 318  
Rainwatergoods - Roof Moss
Cleaning 240 247 255  
Roof and Fabric Repairs 0 0 0  
Plumbing Upgrades 90 93 95
Page 36

Page 37

Electrical Upgrades 150 155 159  
Safety & Security 26 27 28  
Sheltered Housing 12 12 13  
Decoration Vouchers 124 128 132  
Common Stairs 62 64 66  
Total 1,004 1,034 1,065
Other investment Disabled Adaptations 400 412 424  
Enabling Projects 51 53 54  
Total 451 465 478
Proposed Investment 28,426 22,244 22,829 
2. Capital expenditure proposed for 2026/27 to 2028/29 can be summarised as:-        
2026/27 2027/28 2028/29    
£'000 £'000 £'000
CAPTIAL EXPENDITURE        
Investment Programme Capital   18,080 11,639 11,906
New Build Phase 10   23,074 8,400 624
New Build Phase 11   800 10,920 9,975
Acquisitions   2,500 2,500 2,500          
TOTAL Capital Expenditure   44,454 33,459 25,005        
3. For the same period, capital funding is projected at:-    
Projected Income   2026/27 2027/28 2028/29    
£'000 £'000 £'000
New Build Phase 10 - government grant   -4,650 0 0
New Build Phase 10 - commuted sums   -274 0 0
New Build Phase 10 - growth deal / SSEN   -9,100 -2,115 0
New Build Phase 11 - government grant   -716 -9,975 -2,120
New Build Phase 11 - use of Flood reserve
/ usable capital receipts   0 -945 -2,079
Acquisitions - government grant   -1,250 -1,250 -1,250
Council Tax discount - affordable housing   -700 -700 -700
CFCR    -3,863 -4,017 -4,812
Borrowing   -23,901 -14,457 -14,044          
TOTAL Funding   -44,454 -33,459 -25,005 
Page 37

Page 38

Housing Revenue Account   APPENDIX III    
Three Year Projection   
Service Description
Annual
Budget 2026-
27
Annual Budget
2027-28
Annual
Budget 2028-
29
Expenditure £,000 £,000 £,000
Supervision & Management 7,083 7,295 7,514
Sheltered Housing 56 58 60
Repairs and Maintenance 10,529 10,742 11,064
Financing Costs 9,785 11,469 12,322
Bad & Doubtful Debts 260 276 293
CFCR 3,863 4,017 4,812
Downsizing Incentive Scheme 72 72 72
Service Developments 250 100 100
Tenancy Sustainment Fund 60 60 60
Total Gross Expenditure 31,958 34,089 36,297        
Income £,000 £,000 £,000
Non-dwelling rents 291 308 326
House rents 30,414 33,320 35,552
IORB 250 200 150
Other income 253 261 269
Total Income 31,208 34,089 36,297        
Surplus / (Deficit) (750) 0 (0)        
Balance carried forward 2,250 1,500 1,500        
Estimated Balance at end of Period 1,500 1,500 1,500 
Page 38

Page 39

1 
Report to: Special Meeting of Moray
Council 
Meeting Date: 25 February 2026  
Report by: Executive Director Finance, Strategy & Transformation      
Author: Susan Souter Contact Email: Susan.souter@moray.gov.uk 
Subject: Medium to Long Term Financial Strategy 
1.  PURPOSE 
1.1  The purpose of this report is to approve an updated Medium to Long Term Financial
Strategy, to facilitate financial planning for the next five to ten years.  
1.2  This report is submitted to Council in terms of Section III (A) 2 of the Council’s Scheme
of Administration relating to long term financial plans.  
2.  SUMMARY  
2.1  This report presents the updated Medium to Long Term Financial Strategy for the period
2026/27 to 2035/36. The Strategy provides a high-level view of the financial pressures,
risks and assumptions expected to affect the Council over the next decade and sets out
the key levers available to support long-term financial sustainability. 
2.2  The Medium to Long Term Financial Strategy builds on and complements the Short to
Medium Term Financial Strategy, which governs the first two years (2026/27 and
2027/28). While the Short to Medium Term Financial Strategy focuses on the immediate
budget gap, the Medium to Long Term Financial Strategy provides the longer-term
strategic direction for transformation, income generation and service redesign. 
2.3  The Medium to Long Term Financial Strategy indicates a mid-case scenario budget
shortfall of £2.59m in 2026/27, £4.98m in 2027/28, £9.71m in 2028/29 and a
cumulative shortfall of £44.13m in the following 7 years. A reconciliation of these
budget gaps to the more detailed assumptions used in the Short to Medium Term
Financial Strategy is included within the Strategy. 
☒ For Decision      ☐  For Information
Item 5.
Page 39

Page 40

2 
2.4  The long-term modelling indicates recurring pressures arising from inflation, pay
awards, demographic change, contract inflation and capital financing. The Strategy
sets out optimistic, mid-range and pessimistic scenarios for these key assumptions to
support informed financial planning. 
2.5  The Strategy identifies that achieving long-term sustainability will require a sustained
programme of transformation, particularly in relation to the Council’s estate, workforce,
and service models.  
3.  RECOMMENDATIONS  
3.1  It is recommended that Council approve:   
i)  The Medium to Long Term Financial Strategy for 2025/26 to 2034/35 as set
out in APPENDIX 1; 
ii)  The use of the mid-range scenario as the Council’s planning assumption
for long-term financial modelling; and 
iii)  The approach to monitoring risks and updating long-term assumptions as
national and local conditions evolve. 
3.2 It is recommended that Council notes:   
iv)  The financial risks and uncertainties set out in the Strategy, including
those relating to pay, inflation, demographic change, capital financing, and
the Moray Integration Joint Board (MIJB) 
v)  That the first two years of the period covered by the Strategy continue to be
governed by the Short to Medium Term Financial Strategy. 
Susan Souter
Senior Accountant 
4.  BACKGROUND AND CONTEXT  
4.1  The existing Medium to Long Term Financial Strategy was approved by Council on 4
December 2024. The updated Strategy now presented provides refreshed assumptions,
reflects national and local developments, and incorporates the most recent economic
and fiscal forecasts from the Scottish Fiscal Commission (SFC) and Office for Budget
Responsibility (OBR).  
4.2  The Medium to Long Term Financial Strategy is a key component of the Council’s financial
planning framework, providing a 10-year view of the Council’s financial outlook and
identifies the main drivers of pressure, including pay, inflation, demographic change,
capital financing costs, and service demands. Given that General Revenue Grant (GRG)
and Non Domestic Rates (NDR) account for around 80% of funding, and settlements
Page 40

Page 41

3 
continue to be provided on a single-year basis, long-term assumptions are essential for
financial resilience. 
4.3  The Council faces significant challenges, including:
• long-term demographic pressures, particularly rising demand for health and social
care
• volatility in pay and inflation
• increasing contract and energy costs
• affordability issues in the Capital Plan, particularly around the Learning Estate
• persistent pressures within MIJB services
• the requirement to deliver a sustainable budget 
4.4  The strategy collates all known factors that affect the financial position and financial
sustainability of the Council over the term, in one place, and addresses their impact on
tackling these challenges. 
4.5  The Short to Medium Term Financial Strategy covers the first two years of financial
planning. The Medium to Long Term Financial Strategy then sets the strategic direction
from 2028/29 onwards. 
4.6  The Strategy does not represent approval of any spending or savings proposals. All
decisions remain subject to Council approval through the annual budget setting process. 
5.  PROPOSALS  
5.1  The Medium to Long Term Financial Strategy sets out three main areas of focus that will
underpin the Council’s long-term financial sustainability. 
Transformation
5.2  Transformation remains the Council’s primary lever for achieving a balanced and
sustainable budget over the next decade. Key programmes include:
• Smarter Working – reducing and modernising the office estate
• Depot and Stores Review – rationalising operational depots
• Energy Transformation – LED and solar PV investment
• Learning Estate Review – addressing affordability and long-term condition issues
These programmes will reduce the size of the Council’s estate and create recurring
revenue savings. 
Income Generation
5.3  The Medium to Long Term Financial Strategy aligns with the Council’s current Income
Strategy and acknowledges that Council Tax remains the most significant income lever.
Long-term assumptions include:
• recommended 10% increase assumed for 2026/27
• scenario-based modelling thereafter (optimistic, mid-range, pessimistic and freeze
scenarios)
• assumed 1% annual tax base growth
Page 41

Page 42

4 
Income from charges will continue to follow the current Charging for Services Policy. 
Service Redesign
5.4  The Strategy highlights that deeper redesign of services will be required over the medium
to long term, particularly given the scale of workforce and demographic pressures. This
includes:
• rationalisation of the future asset base
• redesigned service delivery models
• greater use of digital tools and automation
• workforce sustainability planning 
Financial Scenarios
5.5  The Medium to Long Term Financial Strategy provides detailed scenario modelling for:
• Scottish Government funding
• Council Tax
• Pay
• Contract inflation
• Energy costs
• PPP/PFI costs
• Capital financing 
5.6  These scenarios illustrate the scale of risk and support flexibility in long-term decision
making.  
5.7  This Strategy will be reviewed annually as part of the Council’s financial planning process.  
6.  SUMMARY OF IMPLICATIONS  
6.1  The table below shows whether risks and implications apply if the recommendations are
agreed: 
SUBJECT YES NO
Corporate Plan and 10 Year Plan (Local Outcome Improvement Plan)  X
Policy and Legal  X
Financial X 
Risk X 
Staffing  X
Best Value and Transformation  X
Property  X
Information Communications Technology/Digital  X
Equalities. Social Inclusion and Economic Impact   X
Climate Change and Biodiversity Impact  X 
Page 42

Page 43

5 
6.2  Corporate Plan and 10 Year Plan (Local Outcomes Improvement Plan (LOIP))
Improved Collaborative Leadership, as part of continuous improvement through Best
Value, will better enable the Council to fulfil the ambitions set out in its strategic plans. 
a) Links to Council Corporate Plan – The proposals in this report support and contribute
to improved outcomes for communities as outlined in the following Council Plan
strategic priorities:
☐ Tackle Poverty and Inequality.
☐ Build Stronger Greener Vibrant Economy.
☐ Build Thriving, resilient, empowered Communities.   
b) Links to Local Outcomes Improvement Plan – The proposals in this report support
and contribute to improved outcomes for communities as outlined in the following
Local Outcomes Improvement Plan priorities:
☐ Developing a diverse, inclusive, and sustainable economy
☐ Building a better future for our children and young people in   Moray.
☐ Empowering and connecting communities.
☐ Improving wellbeing of our population   
6.3  Policy and Legal 
There are no policy or legal implications arising directly from this report.  
6.4  Financial 
The financial implications are noted within the report and the Medium to Long Term
Financial Strategy in Appendix 1. 
6.5  Risk 
There are material risks to the Council’s medium to long-term financial sustainability
arising from persistent revenue budget overspends, uncertainty in future funding
settlements, and the ongoing dependence on delivering planned savings. These risks are
compounded by inflationary pressures, demographic changes, and increasing demand for
core services.  
6.6  Staffing 
No immediate staffing implications arise, though long-term workforce sustainability is a
key theme.  
6.7  Best Value and Transformation 
The Strategy reinforces the role of transformation in delivering Best Value.  
6.8  Property 
The Strategy highlights that the Council’s estate will need to reduce significantly to remain
affordable.  
6.9  Information Communications/Technology/Digital 
Digital transformation remains a key enabler for long-term service redesign.  
Page 43

Page 44

6 
6.10  Equalities, Social Inclusion and Economic Impact 
There are no equalities, social inclusion or economic impacts arising from this report.  
6.11  Climate Change and Biodiversity Impacts 
The Strategy supports investment in energy efficiency and contributes to the Council’s Net
Zero ambitions. 
7.  CONSULTATION  
7.1  This report has been prepared in consultation with the Corporate Leadership Team and
any comments made have been incorporated into the report   
8.  BACKGROUND PAPERS  
8.1  Held within Accountancy   
Page 44

Page 45

7 
APPENDIX 1
Medium to Long Term Financial Strategy 
2026/27 to 2035/36 
1. Background 
1.1 The Medium to Long Term Financial Strategy (MLTFS) forms part of a suite of
documents used in the Council’s financial planning: 
• the three-year budget reported when the Council Tax for the year is set, and
regularly updated in reports to Council
• the indicative 10-year Capital Plan, underpinned by the Council’s Capital
Strategy
• the Council’s Reserves Policy
• the Council’s Charging Policy
• the Treasury Management Policy
• the Short to Medium Term Financial Strategy (SMTFS)
• sitting above all these, the Council’s Corporate Plan 
1.2 The Council continues to operate in a challenging financial environment. While
reliance on reserves to support the revenue budget was removed in 2025/26,
pressures remain from rising service demand and cost increases. In addition,
although Scottish Government funding may remain broadly stable in cash terms, it
is projected to reduce in real terms once inflation is taken into account over the
medium to long term. This reinforces the importance of forward planning and
maintaining financial resilience. 
1.3 It should be noted that the Council has set aside ear-marked reserves for specific
purposes, principally for Transformation of services. Use of these reserves in
accordance with the Council’s intent reflects prudent and forward-looking
financial planning. 
1.4 Given the extent of financial challenges experienced by local authorities, it is vital
that the Council develops an understanding of the wider financial environment
within which it functions. The MLTFS will help enable that by identifying and
managing risk factors and ensure that the Council shows resilience by being fully
aware of the key financial challenges and uncertainties that it faces. This will
place them in a stronger position for successful delivery of their Corporate
priorities. 
1.5 The key objectives of the MLTFS are:
Page 45

Page 46

8 
• Summarise the Council’s financial position over the next 10 years for the
period 2026/27 to 2035/36 based on a range of scenarios.
• Identify and explain the key variables that are influential in the financial
planning of the Council and quantify the potential impact of these together.
• Provide a framework which enables the Council to effectively allocate its
financial resources to achieve its objectives.
• Focus on the resources available to the Council to ensure they are directed to
support the Corporate Plan.
• Ensure that the Council is fully aware how current financial challenges and
uncertainties may impact on the financial position of the Council for the
period of the Strategy and how to be resilient in its decision making.
• Help achieve a sustainable and balanced budget
• Highlight and maximise the importance of income generation in the period of
the MLTFS. 
2. Key Financial Levers 
2.1 The financial levers recognised in both the Short to Medium Term, and Medium to
Long Term, remain relevant and central to the Council’s planning. These levers
represent the components of the budget that the Council can directly influence or
control. Movement in one lever affects the others, and the strategic balance
between them is essential to achieving a sustainable financial position. 
2.2 The Council continues to face significant financial challenges, including rising
costs, increasing demand for some services, and a long period of flat or reduced
core funding. This Strategy helps us plan ahead and build resilience so we can
make good decisions with a full understanding of the long-term pressures,
Council Tax Other Income
generation
Staff
establishment Asset base
Page 46

Page 47

9 
building on the foundation of the Short to Medium Term Financial Strategy
(SMTFS). 
2.3 The SMTFS covers the first two years (2026/27 and 2027/28) and this MLTFS, using
2025/26 as the base year, focuses on the period from 2028 onwards at a higher
level. 
2.4 The inclusion of information in the Strategy does not imply approval. All financial
estimates are subject to approval by Council as part of the budget setting process. 
2.5 The scope of this Financial Strategy is the Council‘s General Fund.  The Council’s
Housing Revenue Account (HRA) is ring-fenced, according to statutory
requirements, and consequently financial planning for the HRA is a separate
exercise. 
3. Influences and Risks 
3.1 The Council’s financial position is affected by a mix of external and internal
factors.
The most significant are: 
External  Climate Internal 
• Scottish Government
funding
• Inflation and pay
awards
• Interest rates and
borrowing costs
• Demographic change
• National policy
changes
• Digital and cyber risks 
• Climate change –
Council’s policy and
legislative
requirements
• Net Zero targets
• Weather related
emergencies
• Impact of changed
weather patterns on
service requirements
• Coastal erosion 
• Workforce capacity
• Service Demand
(especially social care
and children’s
services)
• Condition and size of
the asset base
• Transformation and
service redesign
• Procurement and
contract costs
• Pension Liabilities
(actuarial
assumptions)
• Corporate priorities
• Participatory
Budgeting
commitment 
Page 47

Page 48

10 
3.2 These are key variables that influence the financial planning of the Council and,
while not an exhaustive list, these factors will continue to be monitored and used
to update our long-term assumptions. 
4. Cost Drivers and Variables 
4.1 Several areas will continue to place pressure on the Council’s budget. The
Council’s budget of £396 million gross revenue expenditure for 2025/26 includes
£211 million for employee costs, making pay and pensions key cost drivers. A two-
year pay deal has been agreed for 2025/26 and 2026/27 for non-teaching and
teaching staff, providing short-term stability. Any further increases beyond this
point would have a significant impact on financial planning. A 1% pay award
equates to approximately £2 million in additional annual expenditure, including
Moray Integration Joint Board (MIJB) staff, highlighting the need for ongoing
scenario planning and close monitoring of national negotiations. Pension costs
also remain uncertain, with potential changes following the next Local
Government Pension Scheme (LGPS) triennial valuation in 2027. 
4.2 A large proportion of the Council’s services are outsourced, with 19% of the
Council’s budgeted expenditure being on services delivered by third parties. The
procurement process therefore has a strong influence on the costs borne by the
Council and significant savings have been made by procurement on the purchase
of supplies and services as well as on out-sourced services. 
4.3 The split of the Council budget is shown below. 
Employee Costs
Property Costs
Supplies and
Services
Transport &
Plant Costs
Support Services
Third Party
Payments
Transfer
Payments Financing Costs
2025/26 Budget
Page 48

Page 49

11 
Inflation 
4.4 Cost pressures arise from those of the Council’s contractual obligations which are
uplifted for inflation.  Forecasting these uplifts remains challenging due to ongoing
economic uncertainties, particularly around energy and food prices. The Bank of
England’s monetary policy and global market factors continue to influence
inflation, which in turn impacts the Council’s major contracts, including the PPP
schools contracts and utility costs. These factors have contributed to additional
budget pressures identified in the revenue budget.  Inflation has been reducing
and is forecast to reduce further to the Treasury target of 2%, but above inflation
pay awards amongst other factors are considered likely to contribute towards the
reduction in inflation rates being a slow process. 
4.5 The Council’s budgeting strategy continues to incorporate inflationary allowances
to mitigate risk and ensure financial sustainability. 
4.6 The Scottish Fiscal Commission (SFC) is a non-Ministerial Office which produces
Scotland’s official, independent economic and fiscal forecasts to support the
Scottish Government’s Budget cycle, and which is accountable to the Scottish
Parliament for its functions (set out in the Scottish Fiscal Commission Act 2016),
reporting twice a year.  At the UK level, the Office for Budget Responsibility (OBR),
remains the official independent fiscal watchdog that produces detailed forecasts
for the economy and public finances. The OBRs November 2025 Economic and
Fiscal Outlook provides the latest projections for inflation and other economic
indicators, which are essential inputs for the Council’s financial planning and risk
assessment. 
4.7 CPI inflation peaked at 11.1% in late 2022, the highest rate for over forty years. It
has since eased sharply, falling to 2.5% during 2024. The OBR’s November 2025
outlook forecasts a temporary short-term increase in inflation, with CPI expected
to rise to around 3.5% in 2025, driven primarily by higher services and food price
inflation. The latest published data from the Office of National Statistics (ONS),
published on 21 January 2026, was CPI inflation in December 2025 of 3.4%. 
Inflation is then expected to fall back to 2.5% in 2026. From 2027 onwards, the
OBR projects inflation to return to the Bank of England’s 2% target, indicating a
stabilising medium-term outlook. 
Page 49

Page 50

12 
CPI Inflation 
Source: OBR Economic and Fiscal Outlook (November 2025)
Forecasts for Inflation (CPI, year on year)
4.8 The latest published forecast CPI inflation rates from the OBR from November
2025 are: 
Source: Office for Budget Responsibility - November 2025 “Economic and fiscal
outlook"
4.9 When the 2025/26 revenue budget was approved, indicative figures for 2026/27
and 2027/28 were based on the forecast assumptions at that time that inflation
would rapidly return to the 2% target. A budget provision of £6.1m was included in
the 2025/26 budget for expected inflationary increases, including pay awards
which was included at 3%.  Scottish Government has provided funding for the
element of the pay award above 3% but the Council’s base budget for expenditure
is now higher than forecast last year and this has an impact for future years. 
Demographics 
4.10 Population changes continue to vary across Scotland, and between council areas
year-on-year. The National Records of Scotland (NRS) most recent population
estimates report is the Mid-2024 Population Estimates, Scotland (NRS). These
2024/25 2025/26 2026/27 2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34 2034/35 2035/36
Inflation (CPI) 2.33% 3.50% 2.50% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%
Page 50

Page 51

13 
estimates give Scotland’s population as at 30 June 2024, published in August
2025. 
4.11 Population change is a significant long-term financial driver for the Council.
Scotland’s population reached 5.55 million in mid-2024, with growth driven mainly
by net migration, while natural change (births minus deaths) remains negative.
Scotland’s population is ageing, with over 20% now aged 65 and above. In Moray,
the population increased slightly to 95,010 in mid-2024, again driven by net
migration rather than local birth rates. Moray’s population is ageing faster than the
national average: around 24% of residents are aged 65 and over, while only 16%
are aged 0–15. The number of residents aged 90+ is projected to grow significantly
over the next decade, increasing pressure on adult health and social care
services.   Although the Council received additional funding in General Revenue
Grant as a result of this increase in older population this does not significantly
ameliorate the cost pressures. 
4.12 At the same time, school-age populations are forecast to decline, with both
primary and secondary rolls expected to fall over the next three years. This has
implications for the Council’s funding, as over 30% of Grant Aided Expenditure is
linked to pupil numbers. Falling school rolls are therefore likely to reduce the
Council’s General Revenue Grant unless offset by changes in national distribution
formulas. 
4.13 Household numbers in Moray have grown steadily, rising 7.6% over the past 10
years, and are projected to increase further by 2034. This may generate modest
Council Tax base growth, although a high proportion of properties remain in Bands
A–C. In Moray, Council Tax band A-C dwellings are the highest proportion at
63.3%, with Council Tax band F-H dwellings making up 7.3%. (Source National
Records of Scotland - Households and Dwellings in Scotland, 2024). 
4.14 Overall, demographic change presents a dual financial challenge:
• increasing demand for support services for an ageing population, and
• reducing funding linked to school-age children. 
These trends reinforce the need for long-term service transformation,
prioritisation, and careful planning of the future asset base, particularly within the
Learning Estate and social care services. 
5. Financial Outlook – Key factors and assumptions 
Funding from the Scottish Government 
Page 51

Page 52

14 
5.1 Scottish Government funding through General Revenue Grant (GRG) and the
allocation of Non-Domestic Rates (NDR) income accounts for around 80% of the
Council’s funding, with the balance to be funded from Council Tax income and the
utilisation of Council earmarked reserves for planned purposes. Single year
settlements from the Scottish Government mean the Council must make
assumptions in the revenue plan from years 2-10, and plan on that basis. For
financial year 2025/26 a one year settlement was provided in draft in December
2024 and for 2026/27 a one year settlement was provided in draft in January 2026. 
5.2 The Scottish Government’s 2025 Medium-Term Financial Strategy (MTFS) sets out
a challenging fiscal environment for the public sector, with resource funding
projected to grow by only 1% per annum in real terms and capital funding
expected to decline by 1.1% in real terms between 2025-26 and 2029-30. The
MTFS forecasts a widening resource fiscal gap, from £963 million in 2026-27 to
£2.6 billion by 2029-30, and a capital gap rising to £2.15 billion by 2029-30. These
projections reflect ongoing economic volatility, sustained inflation pressures, and
increasing demand for public services, particularly in health and social care. The
MTFS highlights significant fiscal risks, including inflation, demographic change,
and the sustainability of public sector pay. 
5.3 As part of its Medium-Term Financial Strategy 2025 the Scottish Government have
indicated a transition from single-year to multi-year spending plans to support
more effective financial planning for local authorities. Informed by the UK
Government’s multi-year review, this will see indicative resource allocations for
2027/28 and 2028/29, and capital plans to 2029/30, published alongside the
2026/27 Scottish Budget in March 2026. For the Council, this increased certainty
will enhance our ability to plan strategically, align resources with local priorities,
and manage financial risks over the medium to long term. The move to multi-year
settlements supports our commitment to sustainable service delivery and long-
term financial resilience. Multi-year financial planning can be integrated with
service and workforce planning, enabling more strategic investment and
transformation. 
5.4 The chart below shows the current breakdown of funding sources budgeted for the
Council in 2025/26. 
Page 52

Page 53

15 
5.5 The block grant from UK Treasury to the Scottish Government continues to be
determined by the Barnett Formula. However, recent Government decisions, such
as bespoke funding arrangements to offset changes in employers national
insurance contributions in the public sector and any changes in UK Government
funding in addition to Scottish Government policies and economic forecasts may
impact on the level of Council funding.   
5.6 The Verity House Agreement between the Scottish Government and local
government aims to provide greater flexibility and reduce ring-fencing, supporting
local decision-making. However, the MTFS makes clear that non-protected
budgets are likely to face continued pressure, and local government funding will
remain constrained outside of priority areas such as health and early years. 
5.7 The current assumption in the Council’s MLTFS is that there will be a flat cash
settlement each year in the core grant from the Scottish Government. Each 1%
movement from this flat cash position accounts for around £2.3m of movement in
funding.  This is a particularly important assumption in financial planning. For the
Council, this means continuing to plan for a range of funding scenarios, with a
prudent mid-range assumption of flat cash settlements, recognising that any
deviation from this could have a material impact on the Council’s financial
position. This approach is consistent with the Scottish Government’s own
scenario planning as outlined in their MTFS. 
5.8 Until the settlement is announced, non-protected budgets are expected to face
reduced settlements in the medium to long term.  The optimistic scenario
assumes a 2% increase from 2025/26, mid-range assumes 1% increase for one
year then flat cash for the remainder of the plan.  The pessimistic scenario
assumes a 1% reduction year on year.  The optimistic scenario is that the local
government settlement covers target inflation but no growth.  The pessimistic
80%
19%
1%
Budgeted Sources of Council Funding 2025/26
Scottish Government Funding Council Tax Use of Reserves
Page 53

Page 54

16 
scenario assumes no inflation uplift and a reduction in nominal terms. This
translates to the cash movements detailed below. 
• Increase 2% - £4.68m
• No increase
• Decrease 1% - (£2.34m) 
Optimistic Mid-range Pessimistic
Assumption +2% Flat cash -1%
Year 1 – 2026/27 £4.68m - (£2.34m)
Year 2 – 2027/28 £4.77m - (£2.32m)
Year 3 – 2028/29 £4.87m - (£2.29m)
Years 4-10 – 2029/30-2035/36 £36.91m - (£15.42m) 
Council Tax Income 
5.9 Council Tax income accounts for 19% of the Council’s revenue and is the main
fiscal lever that local authorities have. In setting Council Tax, estimated income is
based on a combination of Band D equivalent numbers (the Council Tax base),
householder base (single occupancy and other discounts) and the expected rate
of collection. 
5.10 The Council has discretion to increase tax levels however this has been capped in
recent years through conditions set out by the Scottish Government in the annual
local government settlement. The Council’s Band D equivalent was £1,135 for 10
years between 2007/08 and 2016/17 when the Scottish Government’s Council Tax
freeze ended. The freeze was reinstated in 2021/22 during the Covid-19 pandemic
and again in 2024/25 when its Band D equivalent is £1,431. An increase of 10% in
2025/26 raised the Band D equivalent to £1,573.76. 
5.11 The rate of Council Tax must provide the Council with a degree of certainty around
current and future funding levels. The system must therefore be stable and
buoyant to provide this certainty and must not expose the Council to an
unmanageable degree of financial risk by reduced collection rates. The number of
chargeable dwellings between bands increase modestly year on year, reflecting
new dwellings and developments in the area as well as properties removed. 
5.12 There are general assumptions made when budgeting for Council Tax revenue
raised: collection rates and the buoyancy of the tax base. The scenarios adopted
in the long-term planning are twofold: increases in Council tax and an assumption
for an element of growth in the tax base. 
Page 54

Page 55

17 
5.13 For each 1% increase in Council Tax rates, at current 2025/26 rates, the Council
could raise approximately £560,000 in additional revenue. In developing the
Council Tax income scenarios for the MLTFS, the modelling does not simply apply
a flat percentage increase to the Band D charge each year. The projections
incorporate an assumed 1% annual growth in the Council Tax base (Band D
equivalents) across all scenarios, reflecting expected housing growth and historic
buoyancy trends, and maintain a stable collection rate of 96.5% (plus 2% for prior
year collections). The model also builds in the impact of Council Tax Reduction
(CTR), recognising that increases in Council Tax liability result in higher CTR
awards and therefore reduce the net income retained by the Council. This
approach ensures that the forecast Council Tax yield represents a net and prudent
estimate over the life of the strategy, capturing both tax-base growth and CTR
costs alongside the Council Tax rate. 
5.14 It should be noted that the Short to Medium Term Financial Strategy assumes a
Council Tax increase of 10% in 2026/27 and a further indicative increase of 6% in
2027/28, both of which were approved by Council for planning purposes when the
2025/26 budget was set. These assumptions are therefore reflected consistently
within the Medium to Long Term Financial Strategy, with scenarios applied from
2028/29 onwards. 
5.15 In 2023 the Council’s revised Charging for Services Policy set an income strategy 
for fees and charges for Council Services for the period 2024/25 to 2026/27. The
revised Charging Policy is a default increase of CPI including owner occupiers
housing costs (CPIH) plus 1% as measured for October of the year before the
increase takes effect.   
5.16 The scenarios for Council tax receipts are: 
• The optimistic scenario: 5% annual increases post 2027/28, reflecting
stronger economic conditions and greater fiscal flexibility.
• The mid-point scenario: aligns with the Council’s current Income Strategy,
applying CPIH + 1% annually from 2028/29.
• The pessimistic scenario: assumes a 2% annual increase, broadly
matching long-term inflationary pressures and reflecting constrained fiscal
capacity.
• A Council Tax freeze scenario assumes no increase in rates, with income
growth limited to 1% tax base expansion. For this option to be viable, it is
assumed that the Scottish Government would provide compensatory grant
funding to offset the shortfall in Council Tax receipts. 
Page 55

Page 56

18 
5.17 All figures presented below incorporate the 10% baseline increase in 2026/27, 6%
indicative in 2027/28 followed by the scenario-specific annual percentage uplifts
described above. 
Optimistic  Mid-range  Pessimistic  Council Tax
freeze
Assumption 5% CPI+1% 2% 
Year 1 – 2026/27 £6.29m £6.29m £6.29m £6.29m
Year 2 – 2027/28 £4.47m £4.47m  £4.47m  £4.47m 
Year 3 – 2028/29 £4.11m £2.75m £2.08m £0.68m
Years 4-10 2029/30-2035/36 £36.73m £22.71m £16.45m £4.98m 
5.18 Other revenue-raising methods that may give rise to additional income depending
on the development of Council policy are: 
• Council Tax on second homes and empty properties – currently charged at
legal maximum but recent legislation enables lifting of the cap on these
and subject to regulations being laid and any Scottish Government
guidance provided this will be a flexibility available to the Council going
forward 
• NDR Empty Property Relief which has been devolved to local authorities. 
Relief is a cost to the authority but this cost could be reduced by varying
the policy 
• Local Visitor Levy 
5.19 Following successive changes in legislation the Council has adopted a premium
on second homes and a levy on empty homes and has taken a policy position on
NDR empty property relief.  No further changes are assumed in the Medium to
Long Term Financial Strategy and given the uncertainties about any future
proposals for Council Tax nationally, no additional income is assumed at this
stage. It would not be prudent to import this into longer term calculations without
a degree of certainty. 
5.20 The Council continues to monitor the development of the national Visitor Levy
(Scotland) Act 2024 and the emerging guidance for local authorities. Since last
year’s update, the legislation has progressed significantly, with several councils
(including Edinburgh, Glasgow and Aberdeen) now having approved schemes that
will go live between 2026 and 2027, following the statutory implementation period
of around 18 months. In line with the Act, any revenue raised locally from a visitor
levy must be reinvested in the visitor economy, including services and
infrastructure used substantially by visitors. The levy would operate in addition to
existing funding streams and would require detailed consultation with local
businesses and communities before any scheme could be introduced. 
Page 56

Page 57

19 
Pay
5.21 Pay continues to represent over 72% of the Council’s net budgeted expenditure,
making it the most significant cost driver within the financial plan. As a result,
accurate forecasting of future pay settlements is critical, as even a 1% variation in
assumptions can create substantial unfunded pressures. Pay awards for both
teaching and non-teaching staff are negotiated nationally, and the most recent
2025/26 pay agreements now provide multi-year settlements, offering greater
stability but still requiring careful consideration of affordability over the medium
term. Although the Council previously budgeted for lower levels of pay growth,
recent settlements have been above initial forecasts. The multi-year deals agreed
in 2025/26, including those for the Scottish Joint Council (SJC) and the Scottish
Negotiating Committee for Teachers (SNCT), will shape the pay bill in the coming
years. A Scottish Government funding package continues to support local
government pay, with allocations confirmed annually. The Council must satisfy
itself that the pay bill and pay awards for the workforce are affordable and
sustainable and remain within existing budget allocations. 
5.22 Pay costs have risen significantly in recent years and remain one of the Council’s
largest  financial risks. The Scottish Government’s Integrated Pay and Workforce
Policy 2026/27 reaffirms the national three-year pay framework covering 2025/26
to 2027/28, which includes an indicative total pay envelope of 9% and a cap of 3%
in any single year. Although this framework reflects the Government’s wider
assumptions on public sector affordability, it is not binding on Local Government,
as council pay is negotiated nationally between COSLA and the trade unions. The
policy is still relevant for financial planning because it indicates the fiscal
environment in which future pay settlements will be negotiated and highlights a
stronger national emphasis on workforce reform and productivity to control the
overall public sector pay bill. The Council must therefore continue to adopt
prudent and realistic assumptions when forecasting future pay awards. 
5.23 The Policy also notes that many existing pay deals cover only the first two years of
the three-year framework and that the Scottish Government intends to review its
overall approach as part of the 2027/28 Budget process. This creates uncertainty
for the later years of the financial plan and underlines the need for the Council to
remain flexible in its workforce and financial planning assumptions, recognising
that actual Local Government pay outcomes may diverge from national policy
metrics.
Source: Scottish Budget 2026 to 2027: integrated public sector pay and workforce
policy 
5.24 For planning purposes, the following scenarios are presented. The multi-year
framework provides the basis for the mid-range assumption of 3% annual growth,
reflecting increases above target inflation. The optimistic scenario applies a 2%
Page 57

Page 58

20 
increase, while the pessimistic scenario assumes a 4% increase falling fully to the
Council. These assumptions reflect the ongoing risk that pay costs may rise faster
than general inflation and the likelihood that national policy reforms will continue
to influence workforce costs. 
5.25 In summary, the projected budget pressures arising from workforce pay, across
both teaching and non-teaching staff, are shown in the table below, including
MIJB. These figures represent the gross cost pressures before any Scottish
Government funding or flexibilities are applied, and therefore illustrate the scale of
risk that pay growth poses to the Council’s medium to long-term financial
position. 
Optimistic Mid-range Pessimistic
Assumption 2% 3% 4%
Year 1 – 2026/27 £7.52m £7.52m £7.52m
Year 2 – 2027/28 £4.45m £6.67m £8.89m
Year 3 – 2028/29 £4.53m £6.87m £9.25m
Years 4-10 - 2029/30-2035/36 £34.38m £54.20m £75.94m 
Contract Inflation
5.26 Inflation assumptions continue to require close monitoring across both the
short-medium and medium-long term. While headline inflation has eased towards
the Bank of England’s 2% target, recent years have demonstrated how quickly
external shocks, such as the conflict in Ukraine, energy price volatility,
supply-chain disruption and higher interest rates, can significantly increase the
Council’s costs, and how the corresponding rise in interest rates have an impact
on borrowing costs. Although the economic outlook has stabilised compared to
the peak inflation period, uncertainty remains high, particularly regarding how
inflation and interest rates will react over the next few years. Given this volatility,
the MLTFS takes a prudent and cautious approach to contract related inflation to
avoid underestimating future budget pressures. 
5.27 Most major contracts receive an annual inflationary uplift based on the prior
12-month inflation period. However, for many service contracts the actual cost
increases faced by providers are higher than CPI because they are driven by Real
Living Wage (RLW) increases, which have outpaced inflation in recent years. As a
result, building in only CPI-based uplifts would underestimate the real cost
pressures the Council is likely to face. 
5.28 For scenario planning from 2026/27 onwards, updated assumptions have been
applied in line with the latest OBR forecasts, which indicate inflation gradually
returning towards the 2% target over the medium term, plus an additional
allowance to reflect RLW cost pressures: the optimistic scenario uses the OBR
Page 58

Page 59

21 
forecast, reflecting the OBR’s expectation that inflation will normalise around the
target level. The mid-range scenario uses a rate of CPI +0.5%, reflecting a slower
return to expected target and recognising that providers may face higher staffing
costs due to continued RLW increases. The pessimistic scenario applies CPI +1%,
to reflect the risk that RLW increases or inflation could remain elevated for longer.
This approach helps the Council build resilience against future economic shocks. 
5.29 Inflationary cost pressure are considered across three key areas, with each area
assessed individually to ensure inflation assumptions reflect the specific nature of
cost drivers:
• Service contracts
• PPP and energy related contracts 
• Pay 
5.30 In summary, cost pressures arising with service contract inflation (excluding pay
awards, energy and PPP contract uplifts which are shown separately) are as
follows: 
Optimistic Mid-range Pessimistic
Assumption CPI forecast CPI forecast
+0.5%
CPI forecast
+1%
Year 1 – 2026/27 £0.30m £0.36m £0.42m
Year 2 – 2027/28 £0.25m £0.31m £0.37m
Year 3 – 2028/29 £0.25m £0.32m £0.38m
Years 4-10 – 2029/30-2035/36 £1.90m £2.45m £3.029m 
Energy Contracts
5.31 Energy costs cover gas, electricity, oil, heat, water and street lighting, and remain
a volatile area of Council expenditure. Although total energy consumption
decreased by 4% in 2024/25, overall utility costs still increased by 9.3%,
demonstrating that market prices and standing charges can rise independently of
usage. Scottish Procurement has secured forward wholesale gas and electricity
prices for 2025/26 through national framework arrangements, which provides a
degree of short-term stability for the wholesale element of costs. This is relevant
for the MLTFS as it improves certainty in the early years of the planning period;
however, a significant proportion of energy expenditure remains subject to volatile
non-energy charges and standing charges. As a result, energy continues to
represent a key area of risk and uncertainty in medium to long-term financial
planning. 
5.32 The Energy Team has provided detailed cost forecasts for 2025/26, 2026/27 and
2027/28, based on actual 2024/25 consumption and the fixed 2025/26 tariffs.
These give a high level of confidence for the next two financial years, with overall
Page 59

Page 60

22 
utilities expected to reduce in line with the fixed wholesale prices and
consumption trends. Beyond 2027/28, forecasts continue to assume current
consumption levels as a baseline. However, it is reasonable to expect a gradual
reduction in usage over the medium term as the Council’s LED replacement
programme, Solar PV installations, heating-control upgrades, and other
energy-efficiency initiatives take effect. These measures have already contributed
to reduced heating and electricity demand in several buildings and will help offset
some future cost pressures. 
5.33 Forecasts beyond 2026/27 remain uncertain, and usage will continue to be
influenced by weather, building use and further efficiencies. Given the fact that
energy prices do not move in line with CPI, the MLTFS takes a cautious approach
when planning for future energy cost increases. For 2026/27 and 2027/28 the
model follows the Energy Team’s forecasts, reflecting fixed tariff and from 2028/29
onwards the scenarios apply uplifts: 
• Optimistic scenario (1.5%) assumes energy costs broadly track CPI from
2028/29 and that efficiency projects contribute to reduce consumption
helping to contain the inflationary pressure.
• Mid-range scenario (2.5%) applies CPI with some headroom from 2028/29
to reflect the fact that non energy charges typically outpace inflations even
when wholesale prices fall.
• Pessimistic scenario (3.5) assumes a higher risk environment and market
instability from 2026/27. 
Optimistic Mid-range Pessimistic
Assumption 1.5% 2.5% 3.5%
Year 1 – 2026/27 (£0.32m) (£0.32m) (£0.10m)
Year 2 – 2027/28 (£0.10m) (£0.10m) £0.22m
Year 3 – 2028/29 £0.09m £0.15m £0.52m
Years 4-10 – 2029/30-2035/36 £0.67m £1.17m £2.11m 
PPP/PFI Contract
5.34 The Council’s schools PPP/PFI contracts attract an annual inflationary uplift. The
increase applied each year is based on the Retail Price Index (RPI) for the
preceding February, with the revised charge taking effect from 1 April.   
5.35 As with the above scenarios for service contract and energy costs, the PPP
assumptions will follow the same reasoning: the optimistic scenario will assume
tracking RPI, mid-range scenario will apply the forecast RPI rate +1% and the
pessimistic at 1% higher than mid-range. 
5.36 In summary, budget pressures associated with the PPP contact are as follows: 
Page 60

Page 61

23 
RPI Optimistic Mid-range Pessimistic
Assumption RPI forecast RPI forecast
+1%
RPI forecast
+2%
Year 1 – 2026/27 £0.37m £0.46m £0.55m
Year 2 – 2027/28 £0.34m £0.43m £0.53m
Year 3 – 2028/29 £0.29m £0.39m £0.50m
Years 4-10 – 2029/30-2035/36 £1.834m £2.72m £3.71m 
The Cost of Capital Borrowing 
5.37 The Council’s revenue budget is interconnected to the financing of its capital
expenditure and to the treasury management function that lies beneath the day-
to-day transactions of the Council’s service provision. When the Capital Plan is
approved, the impact of debt and borrowing requirements that will arise from it are
factored into the revenue budget.  The affordability of the recurring interest and
principal debt repayments are a significant part of the Council budget and
changes to interest rates can create unexpected budget pressures. When there is
a pressure on the revenue budget, this in turn can put a strain on decision making
within the capital programme. 
5.38 It is a statutory requirement under Section 93 of the Local Government Finance
Act 1992 for the Council to produce a balanced budget.  The Act specifies that a
local authority must calculate its budget requirement for each financial year to
include the revenue costs incurred from capital financing decisions. The Council
is also required to establish the affordability of its Capital Plan in accordance with
the CIPFA Prudential Code. Under the code, the sustainability of borrowing costs
need to be considered against revenue budget. The Council has established an
internal Key Performance Indicator, setting an affordability ceiling of 10%. This is
measured as a ratio of financing costs to net revenue stream. Financing costs are
principal and interest loan charges, and charges associated with certain lease
payments, primarily the Public-Private Partnership (PPP) and Design, Build,
Finance, Maintain (DBFM) school contracts. Net revenue stream is defined as
Scottish Government Revenue Grant, Council Tax income and NDR income. This
clearly defined limitation of the amount of revenue which is determined by capital
expenditure facilitates a full and separate discussion on capital expenditure whilst
retaining consideration of the impact of capital decisions on revenue
requirements. 
5.39 Given the volatility of interest rates in recent years, the Council is carefully
monitoring the impact of current commitments and existing plans.  The Treasury
Management Team, in partnership with the Council’s treasury advisors
Arlingclose, will continue to monitor closely the situation around interest rates and
take any necessary action on a day-to-day basis to avoid risk to the Council’s
finances.
Page 61

Page 62

24 
5.40 The Council has a revenue budget for debt charges and the increases in capital
expenditure between 2026-36 means that the revenue debt budget needs to be
reviewed and increased.  Current assumptions in respect of the debt charges are
shown below along with optimistic and pessimistic scenarios based on the
indicative 10-year Capital Plan approved at Council on 28 January 2026 (paragraph
X of the minute refers).  Although the indicative plan is inclusive of a cap on
capital, the financial sustainability of the Council’s asset base is still a priority as
current investment demand outstrips available funding.  Several strands of the
Transformation Strategy – Smarter Working, Depot and Stores review, Leisure
review and Libraries review – are currently in development, but the most
significant aspect is the Learning Estate review as it is the requirements of the
Learning Estate which is creating the severe pressure in the latter years of the Plan
which render it unaffordable. 
• Optimistic spend is 60% expenditure of the approved plan and assumes
underspends rather than carry forward to the following year. Baseline and
pessimistic are full delivery of the approved capital plan. Pessimistic
cannot exceed 100% delivery as this is capped in accordance with the
above-mentioned affordability indicator. 
• Interest rates for the scenarios use the forecast internal rate of borrowing
which is closely linked to UK Gilt Yield forecasts from the Office for Budget
Responsibility. Gilt rates are different to the Bank of England base rate and
is tracked by the Public Works Loans Board (PWLB) so are more reflective
of the borrowing rates the Council would get. Since peaking at 5.25% in
August 2023, the Bank of England has steadily reduced the base rate to
3.75% in December 2025 as inflation eased and economic growth
weakened. Long‑dated gilt markets have mirrored this shift, with 25‑year
gilt yields now just above 5.05%, reflecting softer rate expectations and
reduced issuance of longer‑dated gilts amid changing investor demand.
Markets currently anticipate rates drifting downward in 2026, influenced by
slowing inflation, weaker GDP data, and shifts in government
bond‑issuance strategy. 
• The optimistic scenario assumes a lower internal rate of borrowing -0.5%,
baselined is the forecast internal rate of borrowing (IRB) each year, and the
pessimistic is the forecast IRB forecast +1.0%. it is difficult to predict what
will happen to interest rates, particularly in the long term, as it depends on
whether inflation remains consistent near to the inflation target (see
paragraphs 4.6-4.7 above). 
Page 62

Page 63

25 
5.41 Prudential borrowing levels are based on the capital expenditure of each scenario
less the funding from capital grant and receipts. The loans charges are based on
these borrowing requirements. 
Optimistic Baseline Pessimistic
Assumption 60% spend on
Capital Plan
IRB -0.5%
As per 10-year
capital plan
2026-36
100% spend on
Capital Plan
IRB +1.0%
Year 1 – 2026/27
(Decrease)/Increase in Loans
Charges 
£(0.11)m  £1.20m  £3.86m
Year 2 – 2027/28 
Increase in Loans Charges  £0.98m  £2.41m  £2.80m
Year 3 – 2028/29 
Increase in Loans Charges  £2.56m  £4.96m  £5.62m
Year 4-10 – 2029/30-2035/36
Increase in Loans Charges  £4.66m  £8.10m  £12.49m 
Charging for Services 
5.42 The Council approved an Income Strategy for 2024/25 to 2026/27, covering both
Council Tax and charges for services. The Strategy provides a framework for
planning and sets a minimum income requirement. As part of the 2025/26 budget
setting process, indicative Council Tax increases for 2026/27 and 2027/28 were
included at levels above this minimum, reflecting the Council’s likely approach in
future years. 
5.43 The review of Council Tax and service charges will continue to be carried out
within the framework of the Income Strategy. 
5.44 Following the budget-driven approach, income levels for 2024/25 and forecast
levels for 2025/26 have been reviewed and income budgets increased where this
can be supported. It is recognised that increased income may also require
additional expenditure in some cases, and therefore service-by-service discussion
between departments and Accountancy will continue to be required. 
5.45 Income generated from charging for services remains around £8 million, of which
approximately £1 million relates to the MIJB. Based on this budget level, a 1%
increase in charges is expected to generate around £70,000, subject to demand
remaining stable. It is recognised that higher price increases may result in reduced
usage of some services and limit income gains. 
Page 63

Page 64

26 
5.46 Under the Council’s Charging for Services Policy, charges within the Council’s
control are reviewed annually. The Policy, supported by the Income Strategy,
requires that charges are generally uplifted each year. Services should also
consider scope for full cost recovery, with benchmarking against other local
authorities providing a good test of reasonableness. 
5.47 Council approved the revised Charging for Services Policy at a special meeting on
12 December 2023 (paragraph 7 of the minute refers) including the default
inflation increase for fees and charges for Council Services for the period 2024/25
to 2026/27, set at CPIH (October) +1%. 
5.48 Not all charges are within the Council’s control, some are levied by statute and are
excluded from the Policy and the scenarios below. 
5.49 Assumptions used in the scenarios below are:
• Optimistic – 5 % (or 2 ½ times forecast inflation) – a significant income
boost
• Mid-range – CPIH+1% - per current Income Strategy
• Pessimistic – 2% - target inflation only – minimum position per the Charging
for Services Policy 
Optimistic Mid-range Pessimistic
Assumption 5% CPIH +1% 2%
Year 1 - 2026/27 £0.35m £0.34m £0.14m
Year 2 – 2027/28 £0.37m £0.27m £0.14m
Year 3 – 2028/29 £0.39m £0.23m £0.15m
Year 4 – 2029/30-2035/36 £3.30m £1.80m £1.11m 
Additional Financial Risks 
5.50 There are several additional financial risks that cannot currently be quantified or
classed as budget pressures. These are therefore categorised as risks that may or
may not materialise during the period covered by this Strategy. Should they arise,
officers will update the financial assumptions and report the implications to
Members. Current risks include: 
• Moray Integration Joint Board (MIJB) - Health and social care and
children’s social work services are delivered by NHS Grampian and Moray
Council under the direction of the MIJB. The Council has no direct control
over how these services are managed and is liable for 47% of any
overspend. MIJB continues to experience significant pressures, particularly
in adult health and social care due to demographic trends. While the MIJB
Page 64

Page 65

27 
has an approved savings plan and the Council has budgeted for an element
of overspend, this remains a material financial risk.
• Growing demand for Additional Support Needs across Early Years and
school settings. Additional funding has been provided in recent years, but
demand may continue to rise.  
• Out of Area placements, with costs potentially accruing to both MIJB
and the Council directly
• Central Supply teachers expenditure pressures
• Other demand-led expenditure, including homelessness, temporary
accommodation and winter maintenance. These costs vary in response to
social, economic and weather-related factors and may exceed budgeted
levels if conditions worsen. 
5.51 This MLTFS incorporates known service specific cost pressures, either existing or
anticipated to be new burdens. The risks outlined above, and any further emerging
risks, will be monitored continuously and incorporated into future iterations of the
MLTFS. Identification, monitoring and mitigation of unquantified risks form an
essential component of long-term financial planning. 
6. Supporting Change Programmes 
Transformation Strategy 
6.1 Transformation remains the Council’s primary long-term lever for achieving
financial sustainability. While the MLTFS focuses on structural change over the
next decade, the Short to Medium Term Financial Strategy (SMTFS) sets out the
immediate priorities for 2026/27 and 2027/28. The two strategies are designed to
operate together: the SMTFS drives short-term delivery, while the MLTFS provides
the longer-term direction of travel. 
6.2 In the short term, the SMTFS highlights Smarter Working, the Depots and Stores
Review, and Energy Transformation (LED and Solar PV programme) as deliverable
savings or cost-avoidance measures. While these projects contribute to reducing
the immediate budget gap, the larger long-term savings are expected to come
from wider transformation programmes such as digital modernisation, workforce
change and emerging socio-economic funding opportunities. 
6.3 Over the medium to long term, the wider Transformation Strategy will continue to
deliver structural change through service redesign, digital improvement and a
reduction of the Council’s asset base. The Learning Estate Review is central to this
work, with significant potential to reduce revenue running costs and future capital
investment pressures. 
Page 65

Page 66

28 
6.4 The SMTFS also sets out a budget-led approach, requiring services to address
recurring overspends and maintain expenditure within approved budgets.
Transformation supports this by enabling more efficient operating models,
modernised processes and workforce changes that help ensure services can be
delivered sustainably. 
6.5 Transformation, income generation and service redesign form the Council’s
agreed savings hierarchy, with transformation as the primary mechanism for
bridging the structural gap identified in this MLTFS. 
6.6 The Council’s Transformation Strategy continues to evolve to support long-term
financial sustainability. An update on the Strategy was reported to Full Council on
24 September 2025, setting out progress on existing work and the next stage of
development. This includes a focus on redesigning services around communities,
making more effective use of assets and places, and improving internal systems
and ways of working. The update reflected progress across key programmes such
as digital transformation, workforce change, depots and stores, customer
services, energy efficiency and the review of major asset-based services,
including sport and leisure. Together, these programmes underpin the Council’s
longer-term approach to managing financial pressures and delivering more
sustainable services. A further update is scheduled for Corporate Committee on
17 February 2026.
Sustainable Development
6.7 Sustainable development is a core component of the Council’s Best Value duties
and provides the wider context for long-term financial planning. The Council’s
Sustainable Development Statement, approved in November 2024, sets out how
sustainability is embedded in the Corporate Plan 2024–2029, in governance
arrangements, and across key strategies including the Climate Change Strategy,
Learning Estate Strategy, Community Wealth Building Strategy and Economic
Strategy. 
6.8 For financial planning, sustainable development influences long-term decisions
on the asset base, capital investment, energy efficiency, service redesign and
resource allocation, ensuring that choices made today support social, economic
and environmental wellbeing over the next decade. The draft Climate Change
Strategy 2025 - 2035 reinforces sustainable development as a key part of
decision-making, helping ensure investment choices support long-term resilience
and environmental responsibility. 
6.9 This MLTFS therefore recognises sustainable development both as a guiding
principle for prioritising investment and as an important factor in ensuring the
resilience and affordability of Council services in the long term.
Page 66

Page 67

29 
Asset Management 
6.10 Asset-related transformation is a key part of achieving long-term financial
sustainability. The Smarter Working programme is now in its third phase and is
reducing the size and running costs of the Council’s office estate. The Depot
Review has progressed to Full Business Case approval and implementation and is
intended to modernise and consolidate operational depots, improving efficiency
and reducing the cost of maintaining multiple sites. The Learning Estate Review
has also progressed and has significant potential to reduce running costs and
future capital investment requirements. Alongside this, continued investment in
energy efficiency measures supports the Council’s wider sustainability and Net
Zero objectives and will help lower the cost of operating the estate over time. 
6.11 Capital investment is one of the main reasons the Council faces financial pressure
over the long term. To keep borrowing costs affordable, the Council will need to
reduce the size of its capital programme and continue to rationalise its estate, as
many other councils are also doing. This will mean reviewing how services are
delivered in future so that they can operate effectively from a smaller, more
efficient set of buildings. While the SMTFS sets out the short-term steps already
underway, this MLTFS is required to set the longer-term direction for a sustained
programme of estate consolidation. 
Place Based Approach 
6.12 The Council’s future asset base must support sustainable service delivery while
remaining financially affordable. The MLTFS assumes that, as the estate reduces
over time, services will increasingly be delivered from a smaller number of
strategically located, energy-efficient buildings. A place-based approach enables
the Council to balance financial sustainability with accessibility, ensuring that the
remaining estate is aligned with population need, travel patterns and service
usage. This approach complements the Transformation Strategy by ensuring
rationalisation decisions consider both cost and community impact. 
Service Redesign and Workforce Sustainability 
6.13 Service redesign is essential to achieving long-term financial sustainability. The
MLTFS identifies the pay bill as the most significant cost driver, and therefore
modernising how services operate, through digital improvements, streamlined
processes, automation and more efficient operating models, is essential over the
coming decade. While the SMTFS requires services to bring spending back within
approved budgets in the short term, the MLTFS recognises that deeper redesign
Page 67

Page 68

30 
will be required in the medium to long term to manage workforce costs, respond to
demographic change and support a sustainable staffing structure. 
Partnership Working 
6.14 Effective partnership working remains an important element of financial
sustainability. The Moray Integration Joint Board (MIJB) continues to face
significant cost pressures and represents a material financial risk for the Council.
Close collaboration will be required to support the delivery of MIJB’s financial
recovery plans and mitigate the impact of increasing demand in adult health and
social care services. Over the medium to long term, the Council will continue to
explore opportunities for shared services, collaboration with other public bodies
and more efficient commissioning models, where these can deliver better value
and reduce duplication of activity. 
Participatory Budgeting 
6.15 Participatory Budgeting (PB) will continue to form part of the Council’s wider
democratic engagement framework, in line with national expectations, working
towards the Scottish Governments target where at least 1% of Council budgets
will be subject to PB. While PB strengthens transparency and community
involvement, it is not expected to materially influence the financial position over
the period of this Strategy and therefore does not form a core financial lever within
the MLTFS. PB activity will continue to be developed through the Council’s Best
Value arrangements rather than as a driver of financial sustainability. 
6.16 Embedding PB into the Councils business as usual processes is embedded in our
Best Value Action Plan.  This is exemplified through our budget engagement
approach and consultation on major components of the Transformation Strategy
such as the Learning Estate, Leisure and Libraries reviews. 
7. Conclusion 
7.1 This Strategy brings together the key financial assumptions, cost pressures and
risks that will shape the Council’s finances over the next decade. The long-term
modelling shows recurring pressures due to demographic changes, inflation, pay
and capital financing costs. 
7.2 The mid-case scenario table that follows summarises how these assumptions
combine to create the projected gap. 
7.3 The first two years of the period covered by this Strategy continue to be governed
by the Short to Medium Term Financial Strategy (SMTFS). This includes a
Page 68

Page 69

31 
requirement to deliver savings of £2.5 million in 2026/27 and to maintain the
Council Tax assumptions already agreed. Progress during this period will be
monitored through the Budget on a Page approach. 
7.4 Over the medium to long term, the Council will need to take a strategic and
planned approach to its services and asset base. Three areas of work will be
critical to long-term financial sustainability:
• a smaller, more efficient estate, aligned with a place-based approach;
• a more streamlined organisation, supported by digital improvements and
modernised service models; and
• future-proofing services, using up-to-date demographic and economic
information to guide decisions. 
7.5 Transformation will remain the Council’s main tool for addressing the recurring
budget gap. The Learning Estate Review, Smarter Working programme and Depot
Review will help reduce running costs and limit future capital investment
pressures. Alongside this, service redesign and workforce planning will support
more efficient and financially resilient service delivery. 
7.6 Sustainable development will continue to guide how the Council prioritises
investment and allocates resources. Ensuring that decisions support social,
economic and environmental wellbeing will strengthen resilience and help protect
essential services over the long term. 
7.7 This Strategy will be reviewed annually to reflect new financial information,
national policy changes and decisions taken by the Council. Regular review
ensures that Members have a clear understanding of the financial challenges
ahead and the actions required to address them. As further projects  within the
Transformation Strategy’s existing workstreams are developed and approved, the
MLTFS will be updated to reflect these, ensuring that the Council remains focused
on long-term financial sustainability. 
7.8 A reconciliation of budget gaps for 2026/27 and 2027/28 as developed using the
mid case assumptions in the Medium to Long Term Financial Planning process to
the more detailed development of these used and reported in the Short to Medium
Term Financial Plan is given below: 
2026/27
£m
2027/28
£m
Budget gap per Short to Medium Term
Financial Plan (Council 28 Jan 2026)
0.060 3.717
Inclusion of MIJB pay award assumptions
in MLTFS (para 5.25)
1.640 1.360
Page 69

Page 70

32 
Impact of settlement recognised in
SMTFP
2.389 -
Interest on Revenue Balances saving (0.650) -
Decrease in school rolls (0.997) -   
Revised gap per Medium to Long Term
mid case
2.590 4.980 
A residual difference of £0.148m in 2026/27 and £0.097m in 2027/28 is
considered to reflect timing differences. 
Page 70

Page 71

Mid-case Assumptions within the Financial Strategy 
Para. Scenario Assumption 2026/27
£m
2027/28
£m
2028/29
£m
2029/30 -
2035/36
£m
Year 1 Year 2 Year 3 Years 4-10
Income
Government Grant core funding 5.8 Mid 0% £0.00 £0.00 £0.00 £0.00
Council Tax Income 5.17 Mid CPI + 1% £6.29 £4.47 £2.75 £22.71
Income - discretionary charges 5.49 Mid CPI + 1% £0.34 £0.27 £0.23 £1.80
Total Income £6.63 £4.74 £2.98 £24.51
Expenditure
Pay Award 5.25 Mid 3% £7.52 £6.67 £6.87 £54.20
Inflationary pressures/contract inflation general 5.30 Mid CPI +1% £0.36 £0.31 £0.32 £2.45
Contract inflation - Energy (tariff changes) 5.33 Mid 2.50% (£0.32) (£0.10) £0.15 £1.17
Contract inflation - PPP 5.36 Mid RPI +1% £0.46 £0.43 £0.39 £2.72
Loans Charges - borrowing for capital programme 5.41 Mid 10 year capital plan £1.20 £2.41 £4.96 £8.10
Total Expenditure £9.22 £9.72 £12.69 £68.64
BUDGET GAP £2.59 £4.98 £9.71 £44.13 
Page 71

Page 72

Page 72

Page 73

Report to: Special Meeting of Moray
Council
Meeting Date: 25 February 2026  
Report by: Executive Director Finance, Strategy and Transformation      
Author: Jamie Fraser Contact Email: jamie.fraser@moray.gov.uk 
Subject: Treasury Management Strategy Statement and Prudential Indicators 
1.  PURPOSE 
☐ For Decision      ☐  For Information 
1.1  The purpose of this report is to ask Members to approve the Treasury Management Policy
and Strategy and the Investment Strategy for 2026/27 and to approve the indicators which
will be used to measure the Council’s performance in capital investment decisions.  
1.2  This report is submitted to Council in terms of Section III B (8) of the Council’s
Administrative Scheme relating to the implementation and monitoring of the Treasury
Policy Statement dealing with the management of all money and capital market
transactions in connection with cash funding resources of the Council.  
2.  SUMMARY  
2.1  The Council is required to approve an annual Treasury Management Strategy and
Borrowing Strategy before the beginning of each new financial year. Accompanying this,
the Council must also establish a set of prudential indicators as set out in the CIPFA
Prudential Code for Capital Finance. 
2.2  Treasury management is the management of cash flows, borrowing and investments, and
the associated risks. Moray Council has borrowed and invested substantial sums of
money and is therefore exposed to financial risks including the revenue effect of changing
interest rates the loss of invested funds. The successful identification, monitoring and
control of financial risk are therefore central to prudent financial management. The
Council has appointed Arlingclose as treasury management advisors. 
2.3  The prime objective of the Councils treasury management investment activities is the
security of funds, and to avoid exposing public funds to unnecessary or unquantified risk.
The strategies presented as part of this paper do not deviate from those presented to this
committee in prior year, bar the inclusion of a new Environmental, Social and Governance
Policy which forms part of the Investment Strategy for 2026/27.  See APPENDIX 1. 
Item 6.
Page 73

Page 74

3.  RECOMMENDATIONS 
3.1  It is recommended that Council approves:   
i)  the Treasury Management Strategy Statement for 2026/27;   
ii)  the Investment Strategy for 2026/27 in APPENDIX 1; 
iii)  the Prudential Indicators and Limits for 2026/27 in APPENDIX 3; and   
iv)  the Treasury Management Policy Statement in APPENDIX 5.   
3.2 It is recommended that Council considers and notes the indicative Prudential
Indicators and limits for 2027/28 and 2028/29.   
Jamie Fraser
Service Manager Strategic Finance 
4.  BACKGROUND AND CONTEXT  
4.1  Treasury management is the management of cash flows, borrowing and investments, and
the associated risks. Moray Council has borrowed and invested substantial sums of
money and is therefore exposed to financial risks including the revenue effect of changing
interest rates the loss of invested funds. The successful identification, monitoring and
control of financial risk are therefore central to prudent financial management.  
4.2  Treasury management at the Council is conducted within the framework of the Chartered
Institute of Public Finance and Accountancy’s Treasury Management in the Public
Services: Code of Practice 2021 Edition (the CIPFA Code) which requires authorities to
approve a treasury management strategy before the start of each financial year. In
addition, the Scottish Government issued Consent for the Investment of Money by
Scottish Local Authorities in April 2010 that requires the Authority to approve an
investment strategy before the start of each financial year. This report fulfils the Authority’s
legal obligation under the Local Government in Scotland Act 2003 to have regard to both
the CIPFA Code and the Consent.  
4.3  The Local Government (Scotland) Act 2003 requires the Council to adopt the CIPFA
Prudential Code for Capital Finance in Local Authorities and to produce the prudential
indicators set out in the Prudential Code. These indicators are designed to support and
record affordable and sustainable capital investment and treasury management.   
TREASURY MANAGEMENT STRATEGY 2026/27   
Current Treasury Position
4.4  The Council’s borrowing and investments as at 31 December 2025 are set out in the table below: 
Actual Rate  
£000 %
Fixed Rate Debt PWLB 156,561 5.25
Page 74

Page 75

LOBO 10,100 3.95 
Market 23,300 5.00
Variable Rate Debt PWLB - - 
LOBO - -
Temporary Borrowing – Local Authorities  101,000 4.50
Total External Borrowing  290,961 4.93
Other Liabilities  58,555 n/a
Total Gross External Debt  349,516 n/a
less: Short Term Investments  (11,400) 3.45
Net Debt  338,116 n/a 
4.5  PWLB is the Public Works Loan Board.  LOBO is Lender’s Option Borrower’s Option where the
lender has the option to propose an increase to interest rates at set dates and the borrower (the
Council) has the option to either accept the new rate or to repay the loan.  Temporary borrowing
is borrowing for periods of less than twelve months.  Other liabilities are those relating to the
financing of capital expenditure, finance leases and Public Private Partnership (PPP)
arrangements. Short term investments are short-term deposits held in Money Market Funds.   
Interest Rates Forecast
4.6  The Council has appointed Arlingclose as treasury management advisers and receives advice
on investment, debt and capital finance issues. The Council recognises that responsibility for
treasury management decisions rests with the Council and cannot be delegated to the adviser.  
4.7  The Bank of England’s Monetary Policy Committee (BoE MPC) cut then Bank Rate to 3.75% in
December 2025, as expected. The vote to cut was 5-4, with the minority instead favouring
holding rates at 4.0%. Those members wanting a cut judged that disinflation was established
while those preferring to hold Bank Rate argued that inflation risks remained sufficiently
material to leave rates untouched at this stage. Arlingclose, currently forecasts that the BoE
MPC will continue to reduce Bank Rate in 2026, reaching around 3.25%. This forecast reflects
amendments made following the Autumn Budget and an assessment of the fiscal measures
and their market implications, and following the BoE MPC meeting held on 18th December.  
4.8  Long-term gilt yields, and therefore interest rates payable on long-term borrowing, are
expected to remain broadly stable on average, though with continued volatility, and to end the
forecast period marginally lower than current levels. 10-year gilt yields as at December 2025
traded at an average of 4.49%, a minor reduction from the start of the year. Yields are likely to
stay higher than in the pre-quantitative tightening era, reflecting ongoing balance sheet
reduction and elevated bond issuance. Short-term fluctuations are expected to persist in
response to economic data releases and geopolitical developments.  
4.9  A more detailed economic and interest rate forecast provided by Arlingclose is attached at
APPENDIX 4. 
4.10  The Council has an internal rate of borrowing, which is the rate at which interest is charged to
the loans pool and subsequently revenue budget. This rate is calculated by taking into account
all relevant borrowing, treasury management costs and bank charges, offset by any interest
income and Interest on Revenue Balances (IORB) income. The internal rate of borrowing
typically tracks gilt yields but tends to be slightly higher and to adjust more slowly. For the
purposes of setting the Capital Plan 2026-29, it has been assumed that the internal rate of
borrowing will average 5.00%. The internal rate of borrowing as at 31 December 2025 is 5.28%
Page 75

Page 76

Borrowing Strategy 2026/27
4.11  Given the significant cuts to public expenditure and in particular to local government
funding, the Council’s borrowing strategy continues to address the key issue of
affordability without compromising the longer-term stability of the debt portfolio. Short-
term interest rates have fallen over the past year, and are expected to fall a little further,
and it is therefore likely to be more cost effective over the medium-term to either use
internal resources, or to borrow short-term loans instead. The risks of this approach will
be managed by keeping the Council’s interest rate exposure within the limit set in the
treasury management prudential indicators.  
4.12  By doing so, the Council is able to reduce net borrowing costs (despite foregone
investment income) and reduce overall treasury risk. The benefits of short-term / internal
borrowing will be monitored regularly against the potential for incurring additional costs by
deferring borrowing into future years when long-term borrowing rates are forecast to rise
modestly. Arlingclose will assist the Council with this ‘cost of carry’ and breakeven
analysis. Its output may determine whether the Council borrows additional sums at long-
term fixed rates in 2026/27 with a view to keeping future interest costs low, even if this
causes additional cost in the short-term.  
4.13  The Council has previously raised the majority of its long-term borrowing from the PWLB
but will consider long-term loans from other sources including banks, pensions and local
authorities in order to lower interest costs and reduce over-reliance on one source of
funding in line with the CIPFA Code. PWLB loans are no longer available to local
authorities planning to buy investment assets primarily for yield; the Council intends to
avoid this activity in order to retain its access to PWLB loans  
4.14  The Council will continue to borrow short term loans, normally one to twelve months, to
cover cash flow shortages.  
4.15  The approved sources of long-term and short-term borrowing are:-
• HM Treasury’s PWLB lending facility (formerly the Public Works Loan Board)
• National Wealth Fund Ltd (formerly UK Infrastructure Bank Ltd)
• any bank or building society authorised to operate in the UK
• any other UK public sector body
• UK public and private sector pension funds (except North East Scotland Pension
Scheme)
• capital market bond investors
• special purpose companies created to enable local authority bond issues  
4.16  At 31 December 2025 the Council held £10.1 million of LOBO loans where the lender has
the option to propose an increase in the interest rate at set dates, following which the
Council has the option to either accept the new rate or to repay the loan at no additional
cost. The Council will take the opportunity to repay the remaining LOBO loan at no
additional cost if the opportunity arises.  
4.17  The revised Prudential Code and Treasury Management Code of Practice published
December 2021 states that it is not prudent for local authorities to make investment or
spending decisions that increases the capital financing requirement and so leads to new
Page 76

Page 77

borrowing unless directly and primarily related to the functions of the local authority. In
short, the Council is not permitted to borrow to invest primarily for financial return.  
4.18  The revised code reminds Local Authorities that the prime objective of their treasury
management investment activities is the security of funds, and they should avoid exposing
public funds to unnecessary or unquantified risk. It is not prudent to make any investment
or spending decision where any financial returns are either related to the financial viability
of the project in question or otherwise incidental to the primary purpose of the Local
Authority.   
Debt Rescheduling
4.19  The PWLB allows Councils to repay loans before maturity and either pay a premium or receive
a discount according to a set formula based on current interest rates. Other lenders may also
be prepared to negotiate premature redemption terms. The Council may take advantage of this
and replace some loans with new loans, or repay loans without replacement, where this is
expected to lead to an overall cost saving or a reduction in risk. The recent rise in interest rates
means that more favourable debt rescheduling opportunities should arise than in previous
years.   
Financial Derivatives
4.20  In the absence of any legal power to do so, the Council will not use standalone financial
derivatives such as swaps, forwards, futures and options. Derivatives embedded into loans
and investments may be used and the risks they present will be managed in accordance with
the overall treasury risk management strategy.   
INVESTMENT STRATEGY 2026/27  
4.21  The Local Government Investment (Scotland) Regulations 2010 require the Council to approve
an annual Investment Strategy. This has been included as APPENDIX 1 to this report. 
4.22  The primary principles governing the Council’s investment criteria is the security of capital and
liquidity of its investments. The Council will also aim to achieve the optimum return on its
investments commensurate with proper levels of security and liquidity. Where balances are
expected to be invested for more than one year, the Council will aim to achieve a total return
that is equal or higher than the prevailing rate of inflation in order to maintain the spending
power of the sum invested. Under the current economic climate of inflation above the UK
Treasury target and with recent reductions in interest rates this may be challenging in the short
to mid-term. 
4.23  The CIPFA Code requires local authorities to consider the counterparty policies in light of
Environmental, Social and Governance (ESG) information, while recognising that there is not a
developed approach to ESG for public sector organisations and not expecting authorities to
use real-time ESG scoring/criteria for individual investments. An addition to the Investment
Strategy 2026/27 is the inclusion of an Environmental, Sustainability and Governance (ESG)
Policy which reflects the advice provided by Arlingclose. 
4.24  The Council may invest its surplus funds with any of the Approved Counterparties listed in
APPENDIX 2, subject to the cash and time limits shown.   
Page 77

Page 78

TREASURY MANAGEMENT PRUDENTIAL INDICATORS  
4.25  The key objectives of the Prudential Code are to ensure that capital investment plans of the
Council are affordable, prudent and sustainable; risks are proportionate, and decisions are
taken in accordance with good professional practice. To demonstrate these objectives the
Code sets ten prudential and treasury indicators designed to support and record capital
investment and treasury decision making. These are detailed in APPENDIX 3.  
4.26  It is a statutory requirement under Section 93 of the Local Government Finance Act 1992 for
the Council to produce a balanced budget. In particular, a local authority must calculate its
budget requirement for each financial year to include the revenue costs incurred from capital
financing decisions.   
Affordability
4.27  The fundamental objective of affordability is to ensure that capital plans remain within
sustainable limits.  
4.28  Setting affordable limits for borrowing within a prudential framework is a specific
requirement and helps ensure that the further objectives of sustainability and prudence
are addressed.  The Council has adopted a Performance Indicator (PI) of the percentage of
revenue budget planned to be spent on servicing debt as an additional method of ensuring
affordability. This is regularly reported as part of capital plan monitoring and is currently
set at 10% for Moray Council and 35% for HRA (Housing Revenue Account). The three-year
capital plan for 2026/29 and indicative 10-year capital plan reported to Council on 28
January 2026 (paragraph 7 of the draft minute refers) has been set ensuring the
affordability indicator is met.    
4.29  Given the agreed restrictions on the capital plan the Council does not envisage difficulties
for the immediate future (i.e. next two or three years). The Treasury Management Team, in
partnership with Arlingclose, will continue to monitor interest rates closely and take any
necessary action to avoid risk to the Council’s finances.   
Sustainability
4.30  The sustainability of the Council’s finances underpins the overall financial framework and
is supported by the Prudential Code. Sustainability of finances relates to the ability of the
Council to sustain its current spending, tax and other policies in the long run without
threatening Council solvency or defaulting on its liabilities or promised expenditure. 
Sustainability is gauged by the wider financial planning process and there are no
prudential indicators specifically related to sustainability other than the affordability
indicators.   
Prudence
4.31  The prudent level of borrowing is linked to ensuring that debt will only be for a capital
purpose. It is also prudent that treasury management activities are carried out in
accordance with good professional practice. Within the CIPFA Prudential Code, local
authorities are required to adopt the CIPFA Treasury Management Code of Practice.  
4.32  The Local Government in Scotland Act 2003 also requires the Council to determine and
continuously review how much it can afford to allocate to capital expenditure. This is known as
the “Affordable Capital Expenditure Limit”.
Page 78

Page 79

4.33  The Indicators and Limits for 2026/27 are based on the General Services Capital Plan
approved by Council on 28 January 2026 and HRA Investment Plan presented in separate
reports for consideration at this meeting.  
4.34  Prudential Indicators are for 2026/27 only, and whilst the capital plan for General Services
was approved for three years, 2026-29, the importance of the indicators, as well as
volatility of interest rates, would deem it appropriate to continue setting them annually.  
4.35  Actual outturn figures for 2024/25 have previously been reported to Moray Council on 24
September 2025 (paragraph 9 of the Minute refers) and these figures have also been
included in the report for comparison purposes.  
4.36  This report also updates the previously approved indicators for 2025/26 based on the
latest estimated outturn and shows that the Council remains within previously approved
limits for borrowing.  
5. TREASURY MANAGEMENT POLICY STATEMENT  
5.1 The Treasury Management Policy Statement sets out the framework for managing treasury
activities. Its purpose is to ensure that treasury management is conducted prudently,
effectively and in line with strategic objectives.  
5.2 The Treasury Management Policy contained in APPENDIX 5 has been updated to reflect
recommended wording in accordance with the CIPFA Code.  
6. SUMMARY OF IMPLICATIONS  
6.1  The table below shows whether risks and implications apply if the recommendations are
agreed: 
SUBJECT YES NO
Corporate Plan and 10 Year Plan (Local Outcome Improvement Plan)  ✓
Policy and Legal ✓ 
Financial ✓ 
Risk ✓ 
Staffing  ✓
Best Value and Transformation  
Property  ✓
Information Communications Technology/Digital  
Equalities. Social Inclusion and Economic Impact   ✓
Climate Change and Biodiversity Impact  ✓ 
6.2  Corporate Plan and 10 Year Plan (Local Outcomes Improvement Plan (LOIP))
Improved Collaborative Leadership, as part of continuous improvement through Best
Value, will better enable the Council to fulfil the ambitions set out in its strategic plans.
Page 79

Page 80

a) Links to Council Corporate Plan – The proposals in this report support and contribute
to improved outcomes for communities as outlined in the following Council Plan
strategic priorities:
☒ Tackle Poverty and Inequality.
☒ Build Stronger Greener Vibrant Economy.
☒ Build Thriving, resilient, empowered Communities.   
b) Links to Local Outcomes Improvement Plan – The proposals in this report support
and contribute to improved outcomes for communities as outlined in the following
Local Outcomes Improvement Plan priorities:
☒ Developing a diverse, inclusive, and sustainable economy
☒ Building a better future for our children and young people in   Moray.
☒ Empowering and connecting communities.
☒ Improving wellbeing of our population 
None specifically arising from this report. 
6.3  Policy and Legal 
The Local Government in Scotland Act 2003 provides the powers to borrow and invest as
well as providing controls and limits on these activities. 
The Council has adopted the CIPFA Prudential Code and the CIPFA Treasury Management
in the Public Services Code of Practice and Guidance Notes (“the CIPFA Code”) which
was revised in 2021.  The Council also complies with the Local Government Investments
(Scotland) Regulations 2010 (“the Regulations”). 
All Treasury Management activities are carried out in accordance with the CIPFA Code and
the Regulations.  
6.4  Financial 
All financial considerations are contained within the body of the report and the attached
APPENDICES 1 - 6. 
The net cost of Capital Investment and Treasury Management activities has a significant
effect on the Council’s overall finances. 
When considering the level of future capital investment programmes, the Council should
be aware of the impacts of proposed capital spend on the Revenue Budget.   
6.5  Risk 
The Council is aware of the risks of passive management of the treasury portfolio and,
with the support of the Council’s treasury advisers, will proactively manage its
investments and debt over the year. 
Capital expenditure is closely monitored, and Budget Managers are aware of their
responsibilities to manage budget allocations. 
6.6  Staffing 
None specifically arising from this report.  
Page 80

Page 81

6.7  Best Value and Transformation 
None specifically arising from this report. Investment in transformation should take
affordability into consideration when developing spend plans.  
6.8  Property 
None specifically arising from this report. Investment in property should take affordability
into consideration when developing spend plans.  
6.9  Information Communications/Technology/Digital 
None specifically arising from this report. Investment in Information
Communications/Technology/Digital should take affordability into consideration when
developing spend plans.  
6.10  Equalities, Social Inclusion and Economic Impact 
None specifically arising from this report.  
6.11  Climate Change and Biodiversity Impacts 
None specifically arising from this report, however an ESG Policy has been included as a
new element to the 2026/27 Investment Strategy. 
7. CONSULTATION  
7.1  This report has been prepared in consultation with Central Leadership Team and any
comments made have been incorporated into the report   
8. BACKGROUND PAPERS  
8.1  Held within Financial Services.   
Page 81

Page 82

APPENDIX 1 
THE ANNUAL INVESTMENT STRATEGY 2026/27   
1. Background 
1.1 The Council will adhere to the Local Government Investment (Scotland)
Regulations 2010 (the Regulations), the CIPFA Prudential Code and the CIPFA
Treasury Management in Public Services Code of Practice and Cross Sectoral
Guidance Notes (“the CIPFA Code”) which was revised in 2021.   
1.2  Both the CIPFA Code and the Regulations require the Council to invest its funds
prudently, and to have regard to the security and liquidity of its investments
before seeking the highest rate of return, or yield. The Council’s objective when
investing money is to strike an appropriate balance between risk and return,
minimising the risk of incurring losses from defaults and the risk of receiving
unsuitably low investment income. The Authority aims to be a responsible
investor and will consider environmental, social and governance (ESG) issues
when investing 
1.3  The Annual Investment Strategy covers: 
• Creditworthiness Policy
• Investment Strategy
• Permitted Investments
• Non-Treasury Investments
• Environmental Social Governance Policy 
2. Creditworthiness Policy 
2.1 The Council’s creditworthiness policy has been formulated after consultation
with Arlingclose, the Council’s treasury advisers. 
2.2  In addition to credit ratings provided by the three main credit rating agencies,
Fitch, Moodys and Standard & Poor, the following tools are used to assess credit
risk: 
• Sovereign support mechanisms
• Credit default swaps (where quoted)
• Share prices (where available)
• Corporate developments, news articles, market sentiment and momentum 
2.3  The Chief Financial Officer maintains a counterparty list in compliance with the
minimum criteria detailed in 2.4 which is submitted to the Council for approval
as necessary. All credit ratings are monitored on an ongoing basis and the
counterparty list is amended to reflect any changes. The current Counterparty
List is shown as APPENDIX 2. 
2.4 The current minimum criteria was approved by Full Council on 27 February 2019
(paragraph 5 of the Minute refers) and it is not proposed to alter these. 
Page 82

Page 83

The Council’s minimum criteria are: 
• Banks – the Council will use banks which have at least the following Fitch
or equivalent ratings. 
- Long Term: BBB+ 
• Building Societies – the Council will include Societies which meet the
criteria for Banks outlined above. 
• Money Market Funds – Long Term: AAAmmf (Fitch) or equivalent. 
2.5  The Council banks with Bank of Scotland and at the current time it meets the
minimum credit criteria. However, if the credit rating falls below the Council’s
minimum criteria, Bank of Scotland will continue to be used for short-term
liquidity requirements (overnight and weekend investments) and business
continuity arrangements. 
3.    Investment Strategy 
3.1  The Local Government Investments (Scotland) Regulations 2010 states that local
authorities are required to adopt a strategy that identifies the different types of
treasury risk for the type of investments utilised. A local authority may invest
money for any purpose relevant to its functions under any enactment, or for the
purposes of prudent management of its financial affairs. Such investments or
types of investments are defined as permitted investments. The risks that these
investments are exposed to are credit or security risk (of default); liquidity risk
(risk of committing funds to longer term investments); and market risk (effect of
market prices on investment value). 
3.2  The primary principle governing the Council’s investment criteria is the security
of capital and liquidity of its investments. The Council will also aim to achieve the
optimum return on its investments commensurate with proper levels of security
and liquidity. 
3.3  The Council’s in-house managed funds are mainly derived through cash-flow and
the balance on the General Reserve. Investments will accordingly be made with
reference to the Council’s cash flow requirements and the outlook for short-term
interest rates. 
3.4  Maximum investment levels with each counterparty will be set to ensure prudent
diversification is achieved. Therefore a maximum deposit of £5 million can be
placed with any one institution at any one time, with the exception of the
Council’s Bankers when the limit is £10 million, and the Debt Management Office
(DMO). 
3.5  Given the Council’s requirement for sufficient liquidity for cash flow purposes,
the investment strategy continues to focus on the utilisation of an unsecured call
Page 83

Page 84

account with Council’s Banker and Money Market Funds as they offer the best
return for investments with instant access. 
4.  Permitted Investments 
4.1  The Council will undertake the most appropriate form of investments in keeping
with investment objectives, income and risk management requirements and
prudential indicators. The Council may invest its surplus funds with any of the
counterparty types in the table detailed in paragraph 4.4 below, subject to the
cash and time limits shown. 
4.2  The permitted investments identified for the Council’s use are as follows: 
• UK Debt Management Office (DMO).  This offers the lowest risk form of
investment available to local authorities as it is effectively an investment
placed with the UK Government.  It is also easy to use as it is a deposit
account and avoids the complications of buying and holding Government
issued treasury bills or gilts.  As it is low risk it also earns low rates of
interest. The longest term deposit that can be made with the DMO is 6
months. 
• Bank (Unsecured). These are account deposits, certificates of deposit and
senior unsecured bonds with banks and building societies. These
investments are subject to the risk of credit loss via a bail-in should a bank
be failing or likely to fail. Diversifying investments is crucial to managing
bail-in risk in addition to determining proportionate counterparty maturity
limits. Should the Council’s current bank, Bank of Scotland, be rated less
than BBB+, investments with them will be restricted to overnight deposits.  
• Banks (Secured). These are covered bonds, reverse purchase agreements
and other collateralised arrangements with banks and building societies.
These investments are secured on the bank’s assets, which limits the
potential losses in the unlikely event of insolvency, and means they are
exempt from bail-in. 
• Money Market Funds (MMFs). MMFs are pooled funds that invest in short-
term debt instruments. They provide the benefits of a pooled investment,
as investors can participate in a more widely diversified portfolio than they
could do individually. Due to the high level of expertise of the fund
managers and the very large amounts of money invested in MMFs, and the
fact that the weighted average maturity (WAM) cannot exceed 60 days,
MMFs offer a combination of high security, instant access to funds, high
diversification, very low or no volatility and competitive rates of return.   
Page 84

Page 85

1. Securities Issued or Guaranteed by Governments 
a) Treasury Bills. These are short-term bills (up to 12 months) issued by
the Government and therefore are backed by the sovereign rating of the
UK. An advantage compared to a time deposit in the DMO is that they
can be sold if there is a need to access cash at any point in time.
However there is a spread between purchase and sale prices so early
sales may incur a net cost which would result in a fall in the nominal
value of the instrument. 
b) Gilts. These are longer term debt issuance by the UK Government and
are backed by the sovereign rating of the UK. 
2. Lending to other Local Authorities. Lending to other local authorities will
normally be in the form of fixed term deposits for periods up to one year. 
4.3  All investments in the table at 4.4 are subject to the following risks:- 
1. Credit and Counter-Party Risk: this is the risk of failure by a counterparty
(bank or building society) to meet its contractual obligations to the Council,
particularly as a result of the counterparty’s diminished creditworthiness,
and the resulting detrimental effect on the Council’s capital or current
(revenue) resources. There are no counterparties where this risk is zero
although AAA rated organisations have a very high level of creditworthiness.
Credit ratings are obtained and monitored by the Council’s treasury
advisers, who notify changes in ratings as they occur. 
2. Liquidity Risk: this is the risk that cash will not be available when it is
needed.  While it could be said that all counterparties are subject to at
least a very small level of liquidity risk as credit risk can never be zero, in
this strategy liquidity risk has been treated as whether or not instant access
to cash can be obtained from each form of investment instrument. 
However while some forms of investment, e.g. gilts or corporate bonds, can
usually be sold immediately if the need arises, there are two caveats: (a)
cash may not be available until a settlement date up to three days after the
sale and (b) there is an implied assumption that markets will not freeze up
and so the instrument in question will find a ready buyer.  The column in the
table below at section 4.4 headed as ‘market risk’ shows each investment
instrument as being instant access; sale T+1 = transaction date plus one
business day before you get the cash, or term i.e. money is locked in until
an agreed maturity date. 
3. Market Risk: this is the risk that, through adverse market fluctuations in the
value of the principal sums an organisation borrows and invests, its stated
treasury management policies and objectives are compromised, against
which effects it has failed to protect itself adequately. 
4. Interest Rate Risk: this is the risk that fluctuations in the levels of interest
rates create an unexpected or unbudgeted burden on the Council’s
finances, against which the Council has failed to protect itself adequately.
Page 85

Page 86

The Council has set limits for its fixed and variable rate exposure in its
previously agreed Treasury Indicators.   
5. Legal and Regulatory Risk: this is the risk that the Council or an
organisation with which it is dealing in its treasury management activities,
fails to act in accordance with its legal powers or regulatory requirements,
and that the Council suffers losses accordingly.   
6. Bail-In Risk: this is the risk, arising from the EU Bank Recovery and
Resolution Directive which has been implemented in the UK, that a bank’s
creditors and depositors are forced to bear some of the burden of rescuing
a failing bank. 
4.4  The following table provides details of the proposed investment limits and
maturity periods for Permitted Investments:                             
*The only investment of this type used is a Call Account with the Council’s own Bank. 
4.5    Controls on Treasury Risks
1. Credit and Counter-Party Risk: the Council has set minimum credit criteria
to determine which counterparties are of high creditworthiness to enable
investments to be made safely. 
Minimum Credit
Criteria
(Fitch or
Equivalent) 
Liquidity
risk
Market
risk 
Bail-In
Risk
Maximum Value
of investments
Maximum
maturity
period
Debt Management
Office n/a  term no  n/a No Limit 6 months
Term Deposits:
Local Authorities   n/a  term  no  n/a £5m 364 Days
Banks (Unsecured)  Long-Term: BBB+    Instant*  no  yes
£5m
(£10m Council’s
own Bank)
n/a
Banks (Secured)  Long-Term: BBB+    term  no  no
£5m
(£10m Council’s
own Bank)
3 months 
Money Market
Funds  AAAmmf  instant  no  n/a
0.5% of Money
Market Fund size 
Government
Money Market
Funds – 2% of
Fund size
n/a
Treasury Bills UK Sovereign Rating  Sale T+1
No (If
held to
maturity
)
n/a No Limit 12 months
UK Government
Gilts UK Sovereign Rating  Sale T+1
No (If
held to
maturity
)
n/a No Limit 12 months
Page 86

Page 87

2. Liquidity Risk: the Council has cash flow forecasting models to enable it to
determine how long investments can be made for and how much can be
invested. 
3. Market Risk: the Council does not directly purchase and/or account for
investment instruments which are subject to market risk in terms of
fluctuation in their value. If this position changes, instruments exposed to
market risk will initially be purchased and held with the intention to hold
them until maturity, thus mitigating market risk. 
4. Interest Rate Risk: the Council manages this risk by having a view of the
future course of interest rates and then formulating a treasury management
strategy accordingly which aims to maximise investment earnings
consistent with minimising risk or alternatively, seeks to minimise
expenditure on interest costs on borrowing. 
5. Legal and Regulatory Risk: the Council will not undertake any form of
investing until it has ensured that it has all necessary powers and also
complied with all regulations.   
6. Bail-In Risk: The Council will diversify investments to manage this risk. Any
investments subject to the risk of bail-in are restricted to overnight deposits
with the Council’s own Bank (Call Account). 
4.6     Unlimited Investments 
4.6.1  The Regulations state that the Council can deem an investment as being
‘unlimited’  in terms of the maximum amount of the total portfolio that can be put
into that type of investment but an explanation must be given for using that
category.   
4.6.2 The Council has only given the UK Government (Debt Management Office,
Treasury Bills and Gilts) an unlimited category. This is considered to be the
lowest risk form of investment available to local authorities. 
5.   Non-Treasury Investments 
5.1 Investments defined in the regulations include the acquisition of properties,
share or loan capital. These types of investments may have originally been made
for service or policy reasons or for treasury management purposes. Should the
Council make an investment which is not listed as a permitted investment, that
investment will not be made in accordance with the Consent of Ministers and as
such will be ultra vires. The exception to this is where the Council makes a
financial transaction that relies on separate legislative powers such as loans to
third parties.   
5.2 General powers to borrow and lend money are conferred by s165 of the Local
Government etc (Scotland) Act 1994 and ensuing regulations. Specific
regulations for loans to third parties by local authorities are contained in the
Page 87

Page 88

Housing (Scotland) Act 1987, the Housing (Scotland) Act 2006 and the general
power to advance well-being contained in the Local Government in Scotland Act
2003 at section 20. The inclusion of loans to third parties as part of the
investments of the Council is to identify the value of local authority monies
utilised in this way, monies which would otherwise be available for general
investment and give rise to investment income. 
5.3 The following table provides a summary of the Councils Non-Treasury Investments
at 31 March 2025 and the maximum value of investments that the Council will
hold. 
Actual Value at
31 March 2025
£m
Max Value of
Investments
£m
Investment Property * - Council £0.395m £10m
Share Holdings - Council Note  ** £0.1m
Loans to 3rd Parties Market Rate - Council £0.116m £2.0m
Loans to 3rd parties – Below Market Rate - Council £0.05m £0.5m
Investment Property * - Common Good Funds £2.409m £12m
Share Holdings - Common Good Funds Nil  Nil 
Loans to 3rd Parties Market Rate – Common Good
Funds Nil £0.5m
Loans to 3rd parties – Below Market Rate – Common
Good Funds Nil Nil
Investment Property * - Trust Funds £0.080m £1.0m
Share/ Unit Trust Holdings – Trust Funds £3.233m £3.5m 
Notes
* Investment Properties have been categorised using IFRS guidelines and is mainly land
which the Council will use for development in the future. 
** Although the Council has 20.44% of total share capital in The Grampian Venture
Capital Fund Limited no value has been attached this share holding in its current
Balance Sheet due to the fact that the Council has no exposure to commercial risk
and the Council has not passed on control of any of its assets. The fund was
voluntarily liquated in 2025/26.  
Page 88

Page 89

6.    Environmental, Social and Governance Policy 
6.1 Environmental, social and governance (ESG) considerations are increasingly a
factor in global investors’ decision making, but the framework for evaluating
investment opportunities is still developing. At this time, the Council considers
the advice of its treasury management advisors when compiling its Counterparty
list. Our advisors are informed by credit ratings agencies whom supply such
ratings on potential counterparties. These ratings incorporate ESG risks
alongside more traditional financial risk metrics, therefore ESG considerations
are already incorporated in our Counterparty list to an extent and include
institutions who are committed to UN Principles of Responsible Banking, UN
Principles of Responsible Investing, UK Stewardship Code 2020 and/or Net-Zero
Asset Managers Initiative. 
7. End of Year Investment Report 
7.1  At the end of the financial year, the Council will report on its investment activity as
part of its Annual Treasury Management Report. 
Page 89

Page 90

APPENDIX 2
THE MORAY COUNCIL
APPROVED COUNTERPARTIES LIST 
UK Banks    Limit (£m) Time Limit Long Term Rating     
See Note
Bank of Scotland (Lloyds)  10 Call AA-/A1/A+
Barclays Bank   5 35 days A+/A1/A+
HSBC   5 35 days AA-/A1/A+
Lloyds Bank   5 35 days AA-/A1/A+
National Westminster Bank (RBS)  5 35 days AA-/A1/A+
Royal Bank of Scotland   5 35 days AA-/A1/A+
Santander (UK)   5 35 days A+/A1/A
Standard Chartered Bank   5 35 days A+/A1/A+            
UK Building Societies     
Nationwide   5 35 days        A+/A1/A+      
Page 90

Page 91

Other Institutions
Debt Management Office   Unlimited 6 Months       AA-u/Aa3/AAu
UK Local Authorities   5 2 years 
Money Market Funds     
Standard Life Sterling
Liquidity Fund    5  Call  AAAmmf/Aaa-mf/      
AAAm
Federated Sterling Prime
Fund    5  Call  AAAmmf/Aaa-mf/        
AAAm
Blackrock Institutional
Sterling Liquidity Fund    5  Call  AAAmmf/Aaa-mf/      
AAAm
Insight Sterling Liquidity
Fund    5  Call  AAAmmf/Aaa-mf/      
AAAm
Deutsche Bank Managed
Sterling Fund    5  Call  AAAmmf/Aaa-mf/      
AAAm
Page 91

Page 92

CCLA Public Sector Deposit Fund
(UK)            5     Call          AAAmmf/Aaa-mf/- 
Notes     
1.The long term ratings for each institution above are in the format Fitch/ Moodys/ Standard & Poor.
The minimum ratings are as follows: -     
Fitch: BBB+     
Moodys: Baa1     
Standard & Poor: BBB+     
Page 92

Page 93

APPENDIX 3 
Prudential and Treasury Indicators 
Capital Expenditure Indicators 
1. Capital Expenditure 
The Council is required to establish and keep under review capital investment plans
which are affordable. It should make reasonable estimates of total capital
expenditure that it plans to incur during the forthcoming year and the following two
years. 
This indicator outlines capital spending plans for 2026-29 are based on the approved
three-year Capital Plan. 
For comparison purposes, the actual spend for 2024/25 is presented together with
estimates for 2025/26 based on the latest available figures. 
2024/25
Actual
£000
2025/26
Estimate
£000
2026/27
Budget
£000
2027/28
Budget
£000
2028/29
Budget
£000
Capital Expenditure     
General Services 27,219 46,995 67,894 105,003 48,710
HRA  23,256 38,005 44,454 33,459 25,005
Total Capital Expenditure 50,475 85,000 112,348 138,462 73,715
Financed by:     
Capital Receipts 1,712 1,215 9,474 2,217 100
Capital Grants 22,038 31,910 29,257 41,900 23,650
Revenue 954 3,512 4,563 5,662 7,591
Total Funding 24,704 36,637 43,294 49,777 31,341
Net financing need for the
year
25,771 48,363 69,054 88,685 42,374 
The increase on General Services capital expenditure from 2026/27 includes major
investment in the Learning Estate over the next three years (£116.329m) with the
delivery of two Learning Estate Investment Programme (LEIP) projects. Three large
economic regeneration projects, Moray Growth Deal, Levelling Up Fund and Elgin
Neighbourhood board, will from the second largest expenditure (£64,762m).  The
remaining spend is allocated to the Council’s core assets, with notable expenditure
across the Leisure Estate (£6,648m); Fleet and Plant (£6,532m); and Property Estate
(£5.568m) which will see the delivery of the Depots and Store review. 
Page 93

Page 94

The increase on the HRA from 2026/27 relates principally to the phasing of the new
build housing programme, along with an increase in investment in existing Housing
Stock. An allowance is also allocated to acquisitions. The Local Housing Strategy
(2024-30) is due for approval in March 2026 with the key objective being the increase
in supply of affordable housing and tackling homelessness. 
2. Capital Financing Requirement 
The capital financing requirement (CFR) measures the Council’s underlying need to
borrow for capital investment. The CFR rises over the period as a large proportion of
the Council’s capital expenditure is financed by additional borrowing thus increasing
the Council’s total outstanding debt. 
The Council pays off an element of the accumulated debt each year through a revenue
charge (the scheduled debt amortisation). 
2024/25
Actual
£000
2025/26
Estimate
£000
2026/27
Estimate
£000
2027/28
Estimate
£000
2028/29
Estimate
£000
Opening CFR 370,593 383,054 418,012 472,589 545,647
Add:     
General Services 27,219 46,995 67,894 105,003 48,710
HRA 23,256 38,005 44,454 33,459 25,005
Less:     
Grants & Other conts. (23,750) (33,125) (38,731) (44,115) (23,750)
Direct revenue conts. (954) (3,512) (4,563) (5,662) (7,591)
Scheduled debt
amortisation
(13,310) (13,405) (14,477) (15,627) (16,652)
Closing CFR 383,054 418.012 472,589 545,647 571,269
Movement in CFR 12,461 34,958 54,577 73,058 25,722 
Page 94

Page 95

Affordability Indicators 
The following three indicators measure whether the Council’s level of borrowing is
affordable and financially prudent. 
3. Ratio of Financing Costs to Net Revenue Stream 
This indicator provides a measure of the percentage of the budget that is being set
aside to pay debt financing costs.  For General Services this is the ratio of financing
costs of borrowing against net expenditure financed by government grant and local
taxpayers. For Housing, the indicator is the ratio of financing costs to gross house
rental income. As part of General Services capital monitoring, this indicator is
regularly updated to give prevalence to the affordability of the Capital Plan. This
indicator is currently set at 10% for General Services and 35% for Housing. 
Service
2024/25
Actual
2025/26
Estimate
2026/27
Estimate
2027/28
Estimate 
2028/29
Estimate 
General Services 10.63% 9.43% 9.27% 9.18% 9.45%
HRA 30.00% 29.79% 32.17% 34.42% 34.66% 
The percentages in General Services from 2024/25 to 2028/29 reflect the ongoing
general requirement to increase borrowing to fund capital expenditure in the capital
plan, particularly in the Learning Estate, Libraries and Leisure Estate and Moray
Growth Deal. The Learning Estate will see the completion of two Learning Estate
Investment Programme (LEIP) funded major rebuild/refurbishments at Forres
Academy and Elgin High School. Funding is paid through revenue on completion of
construction, and the Council has made provision for this. Similarly, the Growth Deal
expenditure is front-loaded against the anticipated grant profile and the Council has
made a separate provision for this.  The breach of 10% in 2024/25 was as a result of
the introduction of the accounting standard IFRS 16 Leases from 1 April 2024
whereby additional costs previously treated as service expenditure are now included.
These costs have now been incorporated into future estimates. 
The increase in percentages in the HRA from 2026-29 reflects the ongoing
requirement to increase borrowing due to the ongoing programme of new build
housing and an increase in investment in existing housing stock.  This is reflected in
the latest HRA business plan. Work is phased to ensure the 35% threshold is not
breached in any single year. 
4. Estimates of Incremental Impact of New Capital Investment Decisions on
Council Tax and House Rents 
This indicator demonstrates the incremental impact of planned capital expenditure
and associated borrowing on council tax and rent levels, were these to rise to cover
the cost of capital. 
2024/25
Actual
2025/26
Estimate
2026/27
Estimate
2027/28
Estimate
2028/29
Estimate
Page 95

Page 96

Council Tax - Band D £238.74 (£40.26) (£0.82) £19.94 £45.30
Average Weekly
Housing Rents
£7.36 £1.05 £4.91 £4.91 £2.45 
Both 2025/26 and 2026/27 show a decrease in the effects of capital investment on
Council Tax. This is a result of the recovery from the increased financing costs and
breaching of the affordability threshold in 2024/25. The phasing of loans repayment
also impacts on this figure. The increases from 2027/28 align with the planned
increase in capital expenditure and subsequent increase of financing costs. 
In the HRA, the increase in incremental impact on housing rents from 2025/26
onwards demonstrates that the accelerated capital investment plans, including for
new affordable housing, require an incremental increase on average rents to fund the
cost of additional borrowing, hence the incremental impact of additional borrowing
decreases over time. 
Page 96

Page 97

Prudence Indicators 
5. Gross Debt and the Capital Financing Requirement 
This indicator records the extent that gross debt is less than the capital financing
requirement (see Indicator 2 above).  This indicator shows prudence by demonstrating
that over the medium term external borrowing is used only for a capital purpose.  The
values are measured at the end of each financial year. Debt is the sum of external
borrowing and other liabilities relating to the financing of assets (e.g. PPP and other
finance leases). 
Reported debt must include all liabilities relating to the financing of assets. 
2024/25
Actual
£000
2025/26
Estimate
£000
2026/27
Estimate
£000
2027/28
Estimate
£000
2028/29
Estimate
£000
Borrowing 299,057 333,573 389,752 463,461 489,888
Other Liabilities 58,555 50,527 49,655 49,004 48,299
Gross Debt 357,612 384,830 439,407 512,485 538,187
CFR 383,054 418,012 472,589 554,647 571,369
Under Limit By 25,442 33,182 33,182 33,182 33,182 
The above figures confirm that the Council’s borrowing will be under the Capital
Financing Requirement. 
External Debt Indicators 
The prudential indicator for actual external debt is considered at a single point in time,
which is at the end of each financial year. Therefore, it is only comparable to the
authorised limit and operational boundary at that specific time. The actual external
debt reported in the annual accounts for the previous year is required to be shown in
the tables below for comparison purposes only.            
6. The Authorised Limit For External Debt 
The authorised limit for external debt is required by the Prudential Code to separately
identify external borrowing and other liabilities such as PPP and finance lease
obligations. This limit provides a maximum figure to which the Council could borrow
at any given point during each financial year. The authorised limit should contain
sufficient headroom to provide for any anticipated payments as well as being based
on the Council’s capital investment plan. 
Page 97

Page 98

The authorised limits shown above are based on the proposed capital investment
plan for 2025/26 to 2028/29 and anticipated Other Liabilities and take account of
Treasury Management policy and practice.  The figures allow sufficient headroom for
unanticipated cash movements. Total debt must include all liabilities relating to the
financing of assets. 
7. Operational Boundary for External Debt 
This indicator is a management tool for in-year monitoring and is lower than the
Authorised Limit as it is based on an estimate of the most likely level of external
borrowing at any point during each year. 
Operational Boundary
2024/25
Actual
Maximum
£000
2025/26
Estimate
Maximum
£000
2026/27
Estimate
Maximum
£000
2027/28
Estimate
Maximum
£000
2028/29
Estimate
Maximum
£000
Borrowing 299,057 405,015 479,895 558,376 592,076
Other Liabilities 59,555 51,257 50,655 50,004 49,299
Total External Debt 358,612 456,272 530,550 608,380 641,375 
8. Liability Benchmark 
The liability benchmark was introduced as a new treasury management prudential
indicator in the 2021 edition of the CIPFA Treasury Management Code. Unlike other
indicators, the liability benchmark is to be shown graphically and consists of three
lines – the loans capital financing requirement, the net loans requirement and the
liability benchmark itself, with also an area for actual borrowing: 
• The Loans Capital Financing Requirement (LCFR) is the total Capital Financing
Requirement (CFR) less the amounts that are met by other long-term
liabilities, such as lease liabilities. The Council does not need to borrow for
these amounts as the liability is effectively providing the cash to fund that part
of the CFR.
• The Net Loans Requirement (NLR) is the amount of borrowing needed to keep
treasury investments at zero. It is almost lower than the LCFR due to the
balance sheet resources that create cash. 
2024/25
Actual
Maximum
£000
2025/26
Estimate
Maximum
£000
2026/27
Estimate
Maximum
£000
2027/28
Estimate
Maximum
£000
2028/29
Estimate
Maximum
£000
Borrowing 319,057 410,015 494,895 573,376 607,076
Other Liabilities 59,555 52,257 51,655 51,004 50,299
Total External Debt 378,612 462,272 546,550 624,380 657,375
Page 98

Page 99

The LCFR can be described as the maximum permitted level of borrowing. The NLR is
the minimum possible if borrowing, at which investments would be zero. This would
expose the authority to the liquidity risk of being unable to make payments when due.
The liability benchmark is the point between the two, where an appropriate balance
of risks can be struck between these two extremes. 
9. Compliance with CIPFA Code of Practice for Treasury Management in the Public
Services 
This is an adoption statement aimed at ensuring that treasury management is led by
a clear and integrated forward treasury management strategy and recognition of the
council’s existing borrowing and investments portfolio. 
There are four treasury prudential indicators, the purpose of which is to contain the
activity of the treasury function within certain limits, thereby managing risk and
reducing the impact of an adverse movement in interest rates. However if these are
set to be restrictive they will impair the opportunities the Council may have to reduce
financing costs. 
9.1 Fixed and Variable Rate Limits 
Upper limits on variable rate exposure – this indicator identifies a maximum limit for
variable interest rates based upon the debt position net of investments.
Page 99

Page 100

Upper limits on fixed interest rate exposure – similar to the previous indicator, this
sets a maximum limit on fixed interest rates. 
2024/25
Actual
2024/25
Estimate
2025/26  2026-29
Interest Rate Exposures Upper
Limit
Upper
Limit
Upper
Limit
Upper
Limit
Limits on Fixed Interest
Rates based on Net
Debt
100% 100% 100% 100%
Limits on Variable
Interest Rates based on
Net Debt
0% 35% 35% 35% 
9.2 Maturity Structure of Fixed Interest Rate Borrowing 
Maturity structure of borrowing – these gross limits, both lower and upper, are set to
reduce the Council’s exposure to large fixed rate sums falling due to be refinanced
within the same financial year.         
2024/25
Actual
2025/26 2026/27 2027-29  
Lower Upper Lower Upper Lower Upper
< 12 months 37.84% 0% 40% 0% 40% 0% 40%
12 – 24 months 6.38% 0% 20% 0% 20% 0% 20%
2 – 5 years 9.26% 0% 25% 0% 25% 0% 25%
5 – 10 years 12.65% 0% 50% 0% 50% 0% 50%
>10 years 33.87% 0% 85% 0% 85% 0% 85%    
9.3 Maximum Principal Sums Invested Greater than 364 days 
Following changes arising from the Investment Regulations applicable from 1 
April 2010, the Council can invest for periods longer than 364 days. The Council does
not currently take advantage of this change and therefore has set a limit of Nil for
investing over 364 days.   
2022/23
Actual 
2023/24 2024/25 2025/26
&
2026/27
Principal Sums Invested > 364
days
£0M £0M £0M £0M 
Page 100

Page 101

APPENDIX 4 
Arlingclose Economic & Interest Rate Forecast – 22 December 2025 
Underlying assumptions: 
• The Bank of England duly delivered on expectations for a December rate cut, but,
despite softer economic data over the past two weeks, the minutes highlighted
increased caution surrounding both the inflation outlook and the speed of future
easing. With a close vote of 5-4 in favour of a rate reduction, this suggests that the bar
for further monetary easing may be higher than previously thought despite the
possibility of the CPI rate falling to target in 2026. 
• Budget policies and base effects will mechanically reduce the CPI rate in 2026, on top
of the downward pressure arising from soft economic growth and the looser labour
market. However, many policymakers appear concerned that household and business
inflation and pricing expectations are proving sticky following recent bouts of high
price and wage growth, which may allow underlying inflationary pressure to remain
elevated. While, the Bank’s measure of household expectations ticked lower in
December, it remains above levels consistent with the 2% target at 3.5%. 
• While policymakers hold valid concerns, these appear somewhat out of line with
current conditions; CPI inflation fell to 3.2% in November, private sector wage growth
continued to ease amid the highest unemployment rate since the pandemic, and the
economy contracted in October after barely growing in Q3. Business surveys pointed
to marginally stronger activity and pricing intentions in December but also suggested
that the pre-Budget malaise was not temporary. These data are the latest in a trend
suggesting challenging economic conditions are feeding into price and wage setting.  
• Risks to the growth and inflation outlook lie to the downside, which may ultimately
deliver lower Bank Rate than our central case. However, the minutes suggest that the
Current Mar-26 Jun-26 Sep-26 Dec-26 Mar-27 Jun-27 Sep-27 Dec-27 Mar-28 Jun-28 Sep-28 Dec-28
Official Bank Rate
Upside risk 0.00 0.25 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
Central Case 3.75 3.50 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25 3.25
Downside risk 0.00 0.00 -0.25 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50
3-month money market rate
Upside risk 0.00 0.25 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.50
Central Case 3.82 3.55 3.30 3.30 3.30 3.30 3.30 3.30 3.30 3.30 3.35 3.35 3.35
Downside risk 0.00 0.00 -0.25 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50 -0.50
5yr gilt yield
Upside risk 0.00 0.40 0.45 0.50 0.55 0.60 0.65 0.70 0.70 0.70 0.70 0.70 0.70
Central Case 3.96 3.85 3.80 3.75 3.75 3.75 3.75 3.75 3.75 3.75 3.80 3.80 3.80
Downside risk 0.00 -0.50 -0.60 -0.70 -0.80 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85
10yr gilt yield
Upside risk 0.00 0.40 0.45 0.50 0.55 0.60 0.65 0.70 0.70 0.70 0.70 0.70 0.70
Central Case 4.52 4.40 4.35 4.30 4.30 4.30 4.30 4.30 4.30 4.30 4.35 4.35 4.35
Downside risk 0.00 -0.50 -0.60 -0.70 -0.80 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85
20yr gilt yield
Upside risk 0.00 0.40 0.45 0.50 0.55 0.60 0.65 0.70 0.70 0.70 0.70 0.70 0.70
Central Case 5.16 5.00 4.95 4.90 4.90 4.90 4.90 4.90 4.90 4.90 4.95 4.95 4.95
Downside risk 0.00 -0.50 -0.60 -0.70 -0.80 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85
50yr gilt yield
Upside risk 0.00 0.40 0.45 0.50 0.55 0.60 0.65 0.70 0.70 0.70 0.70 0.70 0.70
Central Case 4.74 4.65 4.60 4.60 4.60 4.60 4.60 4.60 4.60 4.60 4.65 4.65 4.65
Downside risk 0.00 -0.50 -0.60 -0.70 -0.80 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85 -0.85
Page 101

Page 102

bar to further rate cuts beyond 3.25% is higher and the near-term upside risks to our
Bank Rate forecast have increased. Having said that, we believe inflation expectations
will naturally decline alongside headline inflation rates. 
• Investors appear to have given the UK government some breathing space following the
Budget, with long-term yields continuing to trade at slightly lower levels than in late
summer/early autumn. Even so, sustained heavy borrowing across advanced
economies, the DMO’s move towards issuing more short-dated gilts and lingering
doubts about the government’s fiscal plans will keep short to medium yields above the
levels implied by interest rate expectations alone. 
Forecast: 
• In line with our long-held forecast, Bank Rate was cut to 3.75% in December.
• Continuing disinflation, rising unemployment, softening wage growth and low
confidence suggests that monetary policy will continue to be loosened.
• Arlingclose expects Bank Rate to be cut to 3.25% by middle of 2026. However, near-
term upside risks to the forecast have increased.
• Medium and long-term gilt yields continue to incorporate premia for UK government
credibility, global uncertainty and significant issuance. These issues may not be
resolved quickly and we expect yields to remain higher. 
Page 102

Page 103

APPENDIX 5 
TREASURY MANAGEMENT POLICY STATEMENT 
1. Moray Council defines its treasury management activities as the management of the
authority’s borrowing, investments and cash flows, including its banking, money
market and capital market transactions, the effective control of the risks associated
with those activities and the pursuit of optimum performance consistent with those
risks. 
2. Moray Council regards the successful identification, monitoring and control of risk to
be the prime criteria by which the effectiveness of its treasury management activities
will be measured. Accordingly, the analysis and reporting of treasury management
activities will focus on their risk implications for the authority and any financial
instruments entered into to manage these risks. 
3.  Moray Council acknowledges that effective treasury management will provide
support towards the achievement of its business and service objectives. It is
therefore committed to the principles of achieving value for money in treasury
management, and to employing suitable, comprehensive performance measurement
techniques within the context of effective risk management. 
Page 103

Page 104

APPENDIX 6 
GLOSSARY OF TERMS 
Bail-In:  an arrangement in which creditors of a failing financial institution are required to
cancel come of its debts as part of a plan to save it from collapse 
Financial Instruments: are assets that can be traded, or they can also be seen as
packages of capital that can be traded 
Gilts: fixed-Interest loan securities (Bonds) issued by the UK Government 
Gilt Yield: the interest raids paid on UK Government Bonds 
Money Market Fund: a mutual fund that invests in highly liquid, near-term instruments 
Safe Haven: a type of investment that is expected to retain or increase in value during
times of market turbulence, for example: gold or defensive stocks 
Page 104