Statement of Accounts 2020-21
Contents
B. Annual Governance Statement
C. Independent Auditor’s Report
G. Group Consolidated Accounts
A. Narrative Statement
Welcome to the Statement of Accounts
Peter Linfield, Director - Finance and Corporate Services
Introduction
As the Council’s Chief Finance Officer, I have pleasure in presenting the Narrative Statement to Rushcliffe’s 2020/21 Statement of Accounts. The Statement of Accounts is required by law and provides statutory and other information in line with professional best practice. In doing so, the Financial Statements continue to accord with International Financial Reporting Standards (IFRS) ensuring consistency with accounts produced by organisations in other sectors of the economy.
The Narrative Statement reports on the accounts by summarising key events and their financial impact as well as non-financial performance indicators against key corporate priorities and commentary on key risks. It also provides additional context on some of the issues and challenges that have faced the Council during the year. I hope that this Narrative Statement, and the information that follows, gives a clear picture of how Council Tax and our other sources of income are used to deliver a wide range of services. The Narrative Statement, along with the Annual Governance Statement and the Auditor’s report, are outside the scope of the Statement of Accounts, but all of the documents, as one, constitute the Council’s Financial Report for 2020/21.
In light of the difficult economic circumstances currently facing the public sector, not least the impact of Covid, the Council has maintained its focus on achieving a viable Medium Term Financial Strategy. The Council continues to aim to secure value for money and remains committed to delivering quality frontline services, working with partners and most importantly, delivering services residents want whilst meeting the Council’s corporate priorities of:
- Supporting economic growth to ensure a sustainable, prosperous and thriving local economy.
- Maintaining and enhancing our residents’ quality of life.
- Transforming the Council to enable the delivery of efficient high-quality services.
- Playing our part in protecting the environment today and enhancing it for future generations.
Should you have any queries regarding these accounts or suggestions as to how we could improve the information provided please forward them to me at finance@rushcliffe.gov.uk.
Peter Linfield
Director - Finance and Corporate Services
1. The Statement of Accounts
The Director - Finance and Corporate Services is the statutory officer responsible for the proper administration of the Council’s financial affairs (sometimes referred to as the Chief Finance Officer or S151 Officer). He is required by law to confirm that the Council’s system of internal controls can be relied upon to produce an accurate Statement of Accounts. To do so the Chief Finance Officer ensures that the Council maintains proper and up to date accounting records and takes all reasonable steps to prevent and detect fraud and any other irregularities. His Statement of Assurance for 2020/21 (known as the Statement of Responsibilities for the Statement of Accounts) appears in the Financial Statements.
The Statement of Accounts has been produced in accordance with The Code of Practice on Local Authority Accounting (‘the Code’) developed by the Chartered Institute of Public Finance and Accountancy (CIPFA) and the Council’s Accounting Policies, which are written to take into account the Code, and are outlined in the Notes to the Accounts sections 37 to 42.
Key statistics for the borough of Rushcliffe:
- There are 212 wildlife sites
- Rushcliffe covers 409.2 km2
- There are eight sites of special scientific interest (SSSI)
- Average house price is £276,684
- There are 25 scheduled ancient monuments
- 1,885 Planning Applications and submissions were received in 2020/21
- 99% occupation of Council owned industrial units
- Nearly 50% households waste reused, recycled or composted
- 685+ listed buildings and structures
- Three nationally recognised sport venues
- 30 conservation areas
- Four registered parks and gardens
- Three country parks
- Over 500 business enterprises
- Eight local nature reserves
- Six golf courses
- Current population is 116,000
- Greenbelt - 40.5% (16,566 hectares)
- Average waiting time to be rehoused - 31 weeks.
2. Delivery of the Corporate Strategy
The delivery of the Corporate Strategy 2019-23 is reported quarterly to the Council’s Corporate Overview Group. We had ambitions to deliver major projects that align outcomes with our four corporate themes:
Supporting economic growth to ensure a sustainable, prosperous and thriving local economy
Maintaining and enhancing our residents' quality of life
Transforming the Council to enable delivery of efficient high quality services
Playing our part in protecting the environment today and enhancing it for future generations
Here are some examples of what we achieved:
- Bingham Arena - work has begun on the £16m project which includes a 5500 square metre leisure centre development with adjacent offices. It will operate a 78% carbon emission reduction compared to similar centres.
- Rushcliffe Oaks - work is due to start on our new crematorium facility and community space later this summer and will be known as Rushcliffe Oaks.
- Green Initiatives - distributed over 7,500 trees to residents, towns and parishes since our Free Tree Scheme began.
- Carbon Clever - we have installed electric vehicle charging points at car parks across the Borough, providing convenient and reliable facilities for greener motorists.
- Digital Grants - we allocated digital grant funding to 23 Rushcliffe businesses, allowing them to further their online presence.
- Freeport and Fusion Plant - part of the site at Ratcliffe-on-Soar has made it to the final 15 sites as part of a national search for potential locations by the government for alternative energy plants.
- Skate Park - the £210,000 project at Rushcliffe Country Park was funded by us and supported by Skates Nottingham, Canvass Spaces and VIA East Midlands.
- Shortlisted for Award for Grants - our Finance and Revenues teams were shortlisted for a national award for distributing vital central government grant funding quickly and efficiently.
- Email Subscription Service - launched the GovDelivery email subscription service, giving over 2,000 residents weekly updates on our services.
- Cotgrave - the final part of the regeneration of Cotgrave Shopping Centre is now complete, with new business units for let.
As well as achieving all of this, we also:
- Kept over 17,298 followers updated via social media.
- Assisted residents in need through the Nottinghamshire Coronavirus Community Hub.
- Paid out in excess of £30m in business support grants.
- £150 Council Tax reduction for residents on low incomes.
- Our Customer Service teams handled over 104,890 calls between March 2020 and March 2021.
- Over £10m awarded in retail, hospitality and leisure relief.
- Supported businesses wherever we can by safely continuing our markets.
- Over 100,000 unique views on our Coronavirus advice webpages.
- Held virtual networking sessions for Rushcliffe business owners with over 480 attendees.
- Continued to collect 260,000 bins every month.
- Over 6,300 visits to the Rushcliffe Business Partnership COVID guidance webpage.
3. Risk Management
The Council’s Risk Management Strategy was refreshed and updated in August 2020 to ensure that it reflects the current operational structure. Reports to Governance Scrutiny Group contain updates on the risk management arrangements, and the Group’s responsibility is “to oversee and scrutinise the effective management of risk by officers”.
A Risk Management Health Check was carried out by Zurich in September 2019 and this identified priority areas for improvement. Following on from this, an updated Risk Management Strategy was considered by Governance Scrutiny Group 29 September 2020. The strategy is reviewed annually by the Risk Management Group and Governance Scrutiny Group provides scrutiny of risk registers twice a year. The Council’s Risk Management Group (RMG) met on 12 January 2021 to review risks on the corporate and operational scorecards including Covid-19 risks. Additionally, RMG also reviewed the internal controls and financial implications of risks at red (alert) level, information requested by the Governance Scrutiny Group on 29 September 2020.
The Executive Management Team has met as the Council’s Risk Management Group (RMG) in order to oversee the management of risk across the organisation and review, where necessary, strategic and operational risk. The number of risks within the registers will fluctuate throughout the year as active risk management is undertaken. Changing pressures facing local government and the proactive work of managers to identify risks as they emerge, will continue to influence new risks added to the register. This demonstrates the Council’s aim to be proactive to mitigate risk as soon as possible after identification. In 2020 the RMG identified a need to respond the impact of Coronavirus pandemic, as some services were impacted during and following national lockdowns. Twelve new risks were identified that were specific to the impacts of Covid-19 on the Council’s business and further demonstrates the proactive approach to identifying emerging risk. There are currently 43 corporate risks and 32 operational . Therefore, the total number of risks is 75, an increase of 12 within the year.
Examples of risks that have changed following the review process are:
Risks removed:
- CRR_NS17 Impact of Covid19 on the Borough’s leisure facilities and their ability to recover following initial lockdown (March to June / July 2020) – risk replaced by CRR_NS17a and b.
Risks added or proposed by Risk Management Group:
- CRR_ NS17 Impact on the Borough’s leisure facilities if closed due to Covid-19.
- CRR_ NS17 Impact on the Borough’s leisure facilities’ failure to recover after Covid closures.
- CRR_ NS12a Failure to deliver statutory services due to impact of Coronavirus on staffing levels.
- CRR_ NS12a Failure to deliver statutory services due to impact of Coronavirus on the Community.
- CRR_NS13a Response to flooding impacts on delivery of statutory services.
- CRR_NS13b Inadequate resources to respond to flooding incidents.
The Council’s Medium Term Financial Strategy highlights key financial risks; the higher rated risks are as follows:
Risk | Likelihood | Impact | Action |
---|---|---|---|
Fluctuation in Business Rates linked to the impact of Covid, business appeals and in particular the power station and decline in retail sector | High | Medium |
Growth plans and accurate monitoring, lobbying central government, potential alternative use of the power station site, increase in S31 grants to offset additional Business Rate reliefs. Playing an active role supporting the Development Corporation with a £0.5m reserve created and the development of a Freeport. Growth Boards will also help support the business community. Budget at safety net position and we achieve our central case predictions this will reduce the need to utilise reserves. |
Central Government policy changes eg Fairer Funding, changes to NHB and 75% Business Rates transfer to local government leading to reduced revenue. Environmental policy changes with regards to waste will create future financial pressures | High | Medium |
Engagement in consultation in policy creation and communicating to senior management and members the financial impact of changes via the MTFS. Budget at safety net position. |
Fee income volatility linked to Covid, for example number and size of planning applications, the impact on leisure provision. | High | Medium |
Engagement in consultation in policy creation. Ensure future changes are built into the MTFS. Additional grant funding from Government for quarter 1 in 2021/22. |
Pensions triennial revaluation and the potential increase to pension contributions | High | Medium | To be aware of actuary’s report and implications. Risks affected by local demographics and the impact on interest rates and share prices of international economic conditions. The Covid impact to be assessed at the next valuation. Also the ability to influence central government policy on the Local Government scheme. Budget impact reflected in the MTFS. |
The impact of wider economic conditions (particularly Covid and BREXIT) on interest rates, the property market, impacting on investments and any future borrowing | High | Medium | Advice from the Council’s treasury advisors, and more investment diversification with a wider range of institutions and property investment diversification. Monitoring borrowing rates. Prudent assumptions in the MTFS. |
The impact of changes to accounting standards upon leases | High | Low | Monitor the impact of IFRS16 on Council budgets and CFR based on the reclassification of Leases. Implementation deferred to 1 April 2022. Assess and monitor. |
Environmental Agenda Impact on both revenue and capital budgets | High | Medium | Creation of Climate Change Action Reserve (£1m less £0.2m transferred to Development Corporation Reserve), ongoing review of significant projects and outcome of scrutiny review. |
4. Revenue Expenditure and Income
During 2020/21 the Council supported the local community with various Covid -19 government funded grant schemes. This included grants to businesses and to vulnerable residents who had to self isolate and grants for reopening high streets. The treatment of each of the grants within the Statement of Accounts varies dependent upon the criteria of each grant. Grants for which the Council had no discretion over value and eligibility criteria have been accounted for on the Balance Sheet with balances at the year end held as Creditors. Where the Council could exercise some discretion over eligibility and amount awarded, the grants and corresponding expenditure have been recognised in the Comprehensive Income and Expenditure Statement (CIES). Outstanding balances at the year end are either shown in the Balance Sheet as a receipt in advance or included in the net cost of services and carried forward into 2021/22.
The tables below show the different schemes that grants have been received and paid out over the course of the 2020/21 financial year:
Grant | Amount £'000 | Description |
---|---|---|
Balance Sheet | - | - |
Small Business Rates/ Retail, Hospitality and Leisure | (19,444,790) | £10,000 grants to businesses in receipt of Small Business Rates relief and £10,000 and £25,000 grants for businesses in the Retail, Hospitality and Leisure sector depending on their rateable value. |
Local Restriction Support Grant Closed | (6,000,871) | A mandatory grant for those businesses mandated to close during the lockdowns with set eligibility criteria running throughout October 2020 to March 2021. |
Closed Business Support Payments for Wet Led Pubs | (44,800) | A £1,000 grant for those hospitality venues whereby less than 50% of their income was generated by food sales. |
National Lockdown Grant | (3,924,000) | A one-off allocation during January 2021 for those businesses mandated to close during the lockdown announced on the 4 January 2021. |
Local Restrictions Support Grant Open | (18,334) | Unspent Local Restrictions Grant allocation. |
Test and Trace Mandatory | (59,000) | A £500 grant for those residents that were in receipt of a relevant benefit as described within the governments eligibility criteria, where they were required to self-isolate due to a positive COVID-19 test for them or their children. |
CIES | - | - |
Local Authority Discretionary Business Grants scheme | (972,460) | £10,000 grants to businesses in receipt of Small Business Rates relief and £10,000 and £25,000 grants for businesses in the Retail, Hospitality and Leisure sector depending on their rateable value. 5% of the mandatory scheme funded at the Local Authorities discretion. |
Winter Food Grants | (23,800) | Targeted financial support for those in need over the winter period for the cost of food, energy and water bills and other associated costs. |
Contain Outbreak Management Fund | (248,771) | Funding to support costs associated with the public health and outbreak management costs of COVID-19. |
Reopening High Streets Safely | (55,650) | Funding to allow local authorities to put in place additional measures to establish a safe trading environment for businesses and customers. |
Hardship funding | (515,389) | £500m of funding was provided to support economically vulnerable people and households within local areas. |
Test and Trace Discretionary | (75,500) | A £500 grant for those residents who met the local authorities discretionary eligibility criteria, where they were required to self-isolate due to a positive COVID-19 test for them or their children. |
Clinically Extremely Vulnerable Shielding funding | (20,000) | Funding for Local Authorities to provide support and advice to CEV individual. |
Additional Restrictions Grants | (3,442,398) | A discretionary scheme for local authorities to fund businesses based on their knowledge of their local economy. |
Local Restrictions Support Grant Open | (230,669) | A discretionary grant for those businesses that were not mandated to close during the lockdowns. |
Compliance and Enforcement Grant | (35,981) | Funding to support additional compliance and enforcement activities. |
Coronavirus Emergency funding for local government | (1,458,015) | Throughout the financial year, government distributed £4.607bn in funding to local authorities as emergency funding to combat funding pressures. |
Sales Fees and Charges | (680,113) | To recompense local authorities for irrecoverable and unavoidable losses from sales, fees and charges income generated through the delivery of services. This has been extended into the first quarter of 2021 - 22. |
Local Income Tax Guarantee Scheme (Council Tax) | (137,712) | The government outlined that it will compensate local authorities for 75% of irrecoverable losses in council tax and business rates income in respect of 2020 - 21. |
Business Rate Relief s31 Grant | (4,491,328) | Compensation from government for the cost of additional reliefs to businesses granted in year. |
Total | (41,879,581) | - |
The Council receives and spends money from various sources. The income comes primarily from local residents in the form of Council Tax, and local businesses (as Business Rates). Each year the Council spends its money on key services, delivered in accordance with our local priorities and legal requirements.
2020/21 has seen an unprecedented impact on the Council’s finances as a result of Covid. There have been significant reductions in income receipts such as car parking, in addition to increased expenditure particularly in support of leisure provision. Some incidental Covid related savings have been realised, however, officers have also made a conscious effort to constrain expenditure, increase income and continue to deliver effective services despite the additional pressure brought about by Covid and positively the overall position on net cost of services is £93k deficit.
During the year the Council received government support for Covid of £2.726m (net of payments out to businesses) and £5m relating to S31 grant for Business Rate Relief reimbursement. Consequently there is an overall additional increase in the planned transfer to reserves of £7.3m, with a total increase to reserves of net £8.892m.
Of the £11.261m (£10.5m net of inter reserve movements) transferred to reserves, £2.311m was New Homes Bonus (NHB). The remainder was largely due to the surplus on collection fund as a result of S31 reimbursement for additional reliefs (£5.99m) and the year-end net efficiencies and Covid related grants (£2.227m). Much of the £2.369m (£1.6m net of inter reserve movements) use of Reserves was in relation to the use of New Homes Bonus to offset Minimum Revenue Provision (MRP) charges in relation to the capital cost of the Arena and Cotgrave Masterplan and planned transfers to meet revenue commitments. Reserves are available to meet future cost pressures, thus:
- Enabling delivery of the transformation programme by which the Council will balance future budgets and continue to deliver high quality services;
- Smoothing saving requirements between financial years;
- Enabling the Council to deal with the volatility from changes to central government funding methodology (such as Fairer Funding Review and retained business rates which have been further delayed);
- Funding capital expenditure including enhancement of property, plant and equipment;
- Ensuring the Council’s IT infrastructure and equipment is of sufficient quality to facilitate the delivery of modern services;
- Ensuring the Council is equipped to deal with unforeseen reductions in income or increased spending pressures such as those caused by COVID-19;
- Allowing the Council to facilitate growth and pursue opportunities such as the Development Corporation and Freeport.
The Movement in Reserves Statement demonstrates prudent financial management throughout the year (inspite of Covid), with the Council having had few reasons to call on its reserves. The majority of the transfer from reserves was to meet MRP repayments (£1m). As a result the General Fund Reserve Balance remains unchanged from 2019/20 at £2.604m. Earmarked reserves have increased by £8,892m from £13.473m to £22,365m (see Note 5). As already stated much of this is due to the timing impact of Covid between grants received in the General Fund, used to offset the adverse impact on the Collection Fund. A healthy level of reserves is essential for the Council to withstand the continuing effects of Covid and any future financial pressures whilst enabling the Council to develop and grow the borough and deliver the Council’s corporate priorities.
The following table demonstrates where money was spent in 2020/21, showing a net overspend on direct costs of £93k against budget (reported to Cabinet on 13 July 2021):
Service Area |
Original Budget £'000 |
Revised Budget £'000 |
Outturn £'000 |
Variance £'000 |
---|---|---|---|---|
Communities | 2,907 | 3,027 | 3,164 | 137 |
Finance & Corporate Services | 3,443 | 3,493 | 2,776 | (717) |
Neighbourhoods | 6,521 | 6,538 | 7,652 | 1,114 |
Transformation | 2 | 84 | (357) | (441) |
Net cost of services | 12,873 | 13,142 | 13,235 | 93 |
The table above excludes technical items which do not impact on the bottom line financial position such as capital accounting charges.
The Council received a number of Covid related support grants and S31 grants relating to Business rates relief which bring the overall net variance to surplus £7.3m transfer to reserves. The majority of this surplus results from the reimbursement of additional business rates relief that were issued in April 2020 in response to the pandemic. The deficit of £5.9m in the collection fund at 31 March 2021 created as a result of the additional reliefs will, due to statutory accounting arrangements, not affect the accounts until 2021/22 and 2022/23. In order to smooth the impact of the deficit £5.9m of the surplus has been transferred to a Collection Fund Reserve to be released in later years. The remaining surplus is to be used to resource schemes that are to be carried forward into 2021/22, for example looking at the way forward for Edwalton Golf Course.
The main sources of revenue funding are detailed below. Grant income includes Covid related grants that have been recognised in the revenue account in accordance with CIPFA code of practice bringing the total funding to £22m. Even taking into account the grants relating to Covid, the figures demonstrate the Council’s reliance on local taxation to fund net council expenditure; 42% from Council Tax (59.8% 2019/20), 14% from Business Rates (37.8% 2019/20) and due to the impact of Covid 44% (12.4% 2019/20) from grants. Note, of the grants funding £2.311m is New Homes Bonus largely used to finance capital expenditure. New Homes Bonus is expected to cease in 2022/23 although it is currently under consultation.
2019/20 (£'000)
- Grant Income - 1,823
- Business Rates - 4,105
- Council Tax - 8,812
- Total Funding - 14,740
2020/21 (£'000)
- Grant Income - 9,701
- Business Rates - 3,086
- Council Tax - 9,261
- Total Funding - 22,048
Source: Taxation and Non Specific Grant Income - Note 8
5. Capital Expenditure and Income
The following information shows the breakdown of Capital Expenditure in 2020/21:
- Acquisition of investment property - £4,624,303 (50%)
- Assets under construction - £2,801,101 (30%)
- Other grants and contributions - £648,002 (7%)
- Acquisition of vehicle, plant and equipment - £456,957 (5%)
- Enhancement of operational land & buildings - £388,709 (4%)
- Infrastructure - £179,384 (2%)
- Long term debtor - £150,000 (1%)
- Intangible assets - £57,645 (1%)
As well as delivering day to day services, the Council also spends money on capital works, creating or enhancing assets which are shown on the balance sheet primarily as Property, Plant and Equipment, or as Investment Property. Key areas of capital expenditure in 2020/21 comprise:
- Acquisition of Investment Property - £4.6m. Primarily this arises from the purchase of two quality Business Units in Edwalton, West Bridgford.
- Assets Under Construction - £2.8m. Of which, £1.3m was spent on the second phase of Cotgrave shops regeneration. Main building works close to being finished and these will be complemented by the infrastructure works to follow in 21/22. £1.2m was incurred on Bingham Hub project which will create a new leisure and community centre and associated office development. Design fees largely complete and the main contractor has started on site.
- Other Grants and Contributions - £0.6m. Monies released to finance capital assets owned by third parties. Primarily the expenditure was on Disabled Facilities and Better Care Funding Grants.
- Vehicle, Plant and Equipment - £0.5m. This supported the installation of new car park lighting across the borough, acquisition of IT Technical Infrastructure, and purchase on a new Refuse Freighter.
The Council has to ensure its Capital Programme is not only prudent, but also affordable and sustainable. In 2020/21 the Council spent £9.3m compared to an overall Capital Programme of £16m giving rise to a variance of £6.8m. This is due to programme rephasing and the carry forward commitments total a net of £6.5m. The most significant of which are £2.2m for the Bingham Hub Leisure and Office scheme; £1.2m for grass pitches at Gresham; £0.6m Support for Registered Housing Providers; £0.5m for The Crematorium and £0.5m for Phase II improvement works in Cotgrave.
The information below shows the breakdown how Capital Expenditure was funded in the year:
- Receipts - £7,599,742 (82%)
- Government grants - £1,519,138 (16%)
- Use of reserves - £149,041 (2%)
- Other grants - £38,180 (0%)
Source: Capital Expenditure and Capital Financing - Note 30
Capital resources available in 2020/21 allowed for all capital expenditure to be met, without recourse to borrowing. The key elements of funding comprise:
- Capital Receipts - £7.6m 82% of capital expenditure was covered by capital receipts. Significant sums have started to be received from the overage agreement in place at Sharphill Wood. These sums, together with historical capital receipts, were used to fund: the acquisition of 2 Business Units in Edwalton, WB - £4.6m; building works to nearly complete Phase II of Cotgrave Regeneration - £1.3m; smaller sums were utilised to meet design and contract costs for commencement of the Bingham Hub Leisure and Office project and The Crematorium.
- Government Grants - £1.5m. Of this, £0.9m came from Local Enterprise Partnership (LEP) Government Grant to support the Office and Community Hall elements of Bingham Hub; £0.6m comprises sums awarded to the Council under the ‘Better Care Funding’ arrangements. Specifically used to fund ‘Disabled Facilities Grants’, ‘Warmer Homes on Prescription’, and ‘Assistive Technology’.
In 2016/17 and 2017/18, the Council used internal resources (internal borrowing) to temporarily finance the completion of the Arena development and Cotgrave employment units. Where this happens, Central Government legislation requires the Council to make a charge to its revenue budget over time, to reinstate the Council’s resources. The Council has chosen to make a payment of £1m a year until the £6.3m is recovered (See the Capital Financing Requirement note 30). The charge (MRP) to the revenue budget has been covered by the release of New Homes Bonus reserves and exceeds the amount we would have to pay if it was based upon the asset life.
At 31 March 2021, the balance in the Usable Capital Receipts Reserve stood at £0.5m (2019/20 £3.5m). The Council continues to generate resources through the planned disposal of assets deemed surplus, preserved rights to proceeds from sales of ex-Council House Stock, and the overage agreement in place for Sharphill Wood. During 2020/21 £4.5m of capital receipts were received, primarily from: Sharphill Wood (£4.1m); repayment of Capital Loans £0.2m; and Council House Right to Buy Clawback (£0.2m).
Looking ahead, the Council has approved an ambitious Capital Programme for 2021/22 onwards and intends to support this expenditure through the continued application of Capital Receipts, use of Reserves, Government and Other Grants and Contributions. As the available capital resources are depleted, there will be a need to undertake some further ‘internal borrowing’ which will potentially require an increase in the Minimum Revenue Provision (MRP). Up to 31 March 2021, the MRP charge to the revenue account was offset by a release of New Homes Bonus (NHB) to wholly mitigate the impact of the internal borrowing on the Taxpayer. The ability to continue to do this will need to be reassessed. The future levels of ‘internal borrowing’ and the potential need to undertake external borrowing will be dependent upon future capital income streams and receipt of monies that can be set aside into reserves, particularly NHB.
6. Major Service Developments, Future Challenges including COVID-19
During 2020/21 the Council faced unprecedented financial pressures as a result of Covid. Income streams such as Car Parking and Facility Hire saw significant reductions and additional expenditure incurred in response to the restrictions imposed notably on supporting the Leisure provision, enforcement and social distancing measures. During the year the Council processed and distributed grants on behalf of the Government to residents and businesses affected by the local and national restrictions. The Council responded positively to the additional demands and key services continued to be delivered demonstrating the Councils culture of commitment to residents and business of the borough. The Council’s Finance and Revenues teams have been shortlisted for an award for the speed in which vital support was distributed to those in most need; and this is testament to the teamwork and work ethic prevalent throughout the Council. The Council continues to face funding uncertainty with the Fair Funding Review and Business rates revaluation due in 2021 now further postponed and this presents challenges in planning for the medium term. Despite this uncertainty the Council received an unqualified Value for Money (VFM) conclusion from the Council’s external auditors, Mazars in their 2019/20 Annual Audit Completion Letter, 24 November 2020. It was highlighted that the Council’s initial response to the pandemic was prompt and budget impact reports have been taken to Cabinet setting out and monitoring the impact of Covid and potential mitigation of risks. It was also highlighted that the Council’s healthy reserves position could support short term financial pressures from Covid and that Rushcliffe was still able to set a balanced budget for 2020/21 and plan for the use of general reserves to ensure that the Medium Term Financial Plan remains in balance as at 31 March 2021. The key issue being the management of reserves to a level that ensures the Council remains financially resilient and able to deliver sustainable services, whilst insulating it against significant financial risk; but also allowing the Council to take advantage of opportunities to grow and develop the borough. Such an opportunity has arisen this year with the site at Ratcliffe on Soar Power Station which is part of a larger site that has been accepted by the Government as one of eight successful bids (and the only in-land) for a Freeport in the Country. The development of the site which is due to close in 2024, could bring 60,000 jobs into the area along with new investment to help boost the economy. The site is one of 15 to make the shortlist to become the world’s prototype fusion energy plant.
There are a number of opportunities to improve residents’ quality of life, such as developing the Chapel Lane site at Bingham to improve leisure facilities and by supporting the continued development of existing Growth Boards which will shape economic growth at local levels. The development of a new Crematorium in the Borough will provide new community infrastructure resulting in additional capacity in the Borough alongside the existing Crematorium at Wilford Hill. As mentioned above the opportunity of a freeport alongside the Development Corporation will bring employment opportunities and investment into the borough and create a ‘global hub’ in the midlands for technology and low-carbon energy. The freeport is a once in lifetime opportunity that will benefit not only the freeport area but the wider community and the economy.
As an organisation, it is always our intention to deliver efficient services for our residents. When the national lockdown was announced in March 2020 the majority of Council employees had to transition to working remotely overnight. Despite this the Council continued to provide a high level of services to its residents, delivering with speed financial assistance in the form of business grants and test and trace support payments to its residents. The number of benefit claims increased over the period and these were processed in a shorter turnaround than the national average. The council also applied further discounts to Council Tax for vulnerable residents ensuring that support was available when it was needed the most. There is continued commitment to make best use of digital development, where appropriate, to deliver better services and operate even more efficiently. The Council has a digital by design programme led by a project team to identify and develop opportunities that will further improve the delivery of services to its residents and make processes more efficient. There are a number of risks which impact upon delivering the Council’s Medium Term Financial Strategy (MTFS) and these are highlighted in Section 3 above. The pandemic presented a number of new risks and to manage these a new suite of risk indicators were developed and incorporated into the existing risk register. During the year the Council completed purchases of two commercial properties in 2021 but has since reassessed its position and reduced spend on the Asset Investment Strategy returning the unspent provision back into the Capital Programme to be further invested in other projects and opportunities.
Rushcliffe is determined to play its part in shaping the future of the Borough ensuring the needs and aspirations of Rushcliffe residents are met in all future developments and the Council continues to deliver sustainable growth. This includes supporting the delivery of both 13,150 homes (including affordable housing) and employment land mainly through sites allocated through the Local Plan. The Council continues to review its Asset Management Plan to ensure we are maximising our property holdings and aligning them with the needs of our residents. The Development Corporation (DevCo) reserve created last year is now supporting the development of both the Freeport and DevCo areas, in the interim period. The Reserve balance currently stands at £500k and this has been committed to the development of the plans particularly linked to the potential use of the Ratcliffe on Soar site. The Community Infrastructure Levy was introduced in October 2019 and as at 31 March 2021 the Council has collected £0.379m.
One of the Council’s key Corporate Priorities is the environment. Opportunities are actively being sought which will reduce the Council’s carbon footprint and assist in achieving its target to become carbon neutral. The carbon management plan has been refreshed to provide a roadmap for achieving carbon neutral status. Examples of opportunities that the Council have embraced are electric car charging points, making homes energy efficient and utilising innovative technology in our capital projects. Rushcliffe has responded to proposals from the national Resources and Waste Strategy for England to ensure that the Council’s views on any potential burdens financial or otherwise can be considered when developing any policies. There will be continued drive to reduce residual waste tonnage and increase recycling rates. Work will be undertaken in partnership with other councils across Nottinghamshire to lobby central government to introduce standards and regulations which will encourage developers to deliver sustainable homes. Climate change will be at the core of thinking and both the waste strategy and climate change agendas are core elements of the Council’s scrutiny programme.
COVID-19 Statement
The impact of Covid meant the Council had to react to an everchanging situation, significance changes in governance were reported in terms of urgent delegated decisions that had to be taken for example the temporary suspension of council meetings until July, the temporary suspension of car parking fees and the temporary implementation of an alternative planning decision making process. Other operational decisions were also reported such as the cancellation of community events and the closing of both public toilets and the Council’s contact centres. Supported by excellent IT the Council has been able to continue to work remotely and deliver its core services. Significant additional work in relation to Covid has ensued such as much needed financial support for businesses and individuals (eg Government Business Grants and Test and Trace payments). Increased enforcement has been necessary as the various tiers and full lockdowns have been introduced and where necessary staff have been redeployed.
There have been numerous Covid reports to Cabinet (and many returns to central government) during the year and a revised budget report was taken to Full Council in September 2020 and a ‘Going Concern’ Report regarding the Council’s immediate financial viability was presented to the Governance Scrutiny Group in September 2020. There are no issues currently regarding the Council operating as a ‘going concern’.
Main issues:
- Provision of services – Community facilities and leisure centres closed or at reduced capacity and increased demand for services such as business support grants.
- Council’s Workforce – related to sickness, isolating and furlough.
- Supply chains and third parties – mainly relating to leisure services but some impact on rental income from commercial tenants.
- Reserves, financial performance and financial position – impact on reserves and uncertainty over future funding, losses incurred on the value of assets and the impairment of debtors.
- Cash Flow Management – cash advances from government meant there was no need to externally borrow.
- Other major risks and recovery action – focus on the recovery of the economy and the borough, utilising available funding wherever possible.
Further details of the impact of Covid can be found in the Annual Governance Statement.
7. Financial Statements
The financial activities of the Council can be split between revenue and capital, and in general terms, the definitions are as follows:
- Income and expenditure within the revenue accounts of the Council relate to items consumed within the year; and
- Income and expenditure within the capital accounts relate to items with a life in excess of one year.
The Council’s accounts consist of:
- Comprehensive Income and Expenditure Statement - CIES. The net cost of service has increased slightly by £0.44m mainly due to the impact of the cost of Leisure on Neighbourhoods. The movement in Other Operating Expenditure (£0.838m) arises mainly from a combination of a gain on the disposal of non-current assets (£3.988m) and £4.647m in expenditure on Covid business grants. The non-current asset amount is mainly due to £4.1m in income from Sharphill Overage Agreement being recognised. The Covid related business grants are funded by grant receipts and are mentioned below regarding ‘Taxation and Non-Specific Grant Income’.
The movement in Financing and Investment Income and Expenditure (£3.976m) is technical in nature and primarily relates to the movement in Fair Value of Investment Properties. The revaluation exercise in 2019/20 gave rise to a surplus and therefore shows a reduction between years. Interest receivable and similar income shows a surplus of £1m which is a reversal of the prior years reduction in the value of the financial assets held by the Council. Whilst the recovery in the value of the Treasury investments is positive, the Covid pandemic may still have a longer term effect and so the value may still fluctuate although the investments are expected to appreciate over time.
There have been some significant movements in Taxation and Non-Specific Grants in 2020/21 owing mainly to Covid related adjustments. Business Rates Income has reduced by £0.969m whilst the Collection Fund deficit arising in 2020/21 is £5.769m. S31 grants of £5.719m have been received in reimbursement for additional business rates reliefs issued in April 2020. The Council has also received £7.206m in Covid 19 grants partially offsetting the additional costs in Other Operating Expenditure in note 6.
The variances above have resulted in an overall surplus on the Provision of Services of £5.791m compared to a surplus of £3.082m in 2019/20. The majority of the increase arises from Covid grants that have been credited to taxation and non-specific grant line (see note 8) There have been pension adjustments changes in actuarial assumptions (deficit of £13.064m). The changes represent an increase in liabilities due to changes in assumptions made on discount rates and future salary and pension increases, offset by a reduction in liabilities due to a more positive return on assets, and demographic assumptions based on actuarial modelling for 2020.
- Movement in Reserves Statement – this shows the movement in the year of the different reserves held by the Council, analysed into ‘usable reserves’ (those that can be applied to fund expenditure) and ‘unusable reserves’ (those that an authority is not able to utilise to provide services).
- Balance Sheet – This is a snapshot of the Councils Assets, Liabilities and Reserves at the year-end date (31 March). The Council’s overall net worth has decreased by £6.924m. In the year the cash and cash equivalents have increased mostly in relation to the additional grant payments received from government for business support. This is offset by an increase in short term creditors pending repayment of balances. Long term provisions have increased by £2.605m and mostly relates to increases in Business Rates appeals provision due to the assumptions regarding the impending closure of Ratcliffe on Soar power station. Capital Grants Receipts In Advance have increased by £4.748m in relation to S106 and Community Infrastructure Levy (CIL) receipts received during the year. The Pensions Fund actuarial calculations have been reassessed as at 31 March to capture any potential impact of COVID-19 on the asset values. The accounts reflect the valuations at 31 March 2021 and a net increase of £12.477m in liabilities.
The following table shows the change in the Council’s net worth over the past ten years. Over the last nine years there has been a positive trend of an increase in net worth however due to the impact of the Covid-19 pandemic on pension values, the net worth has reduced in 2020/21 as the value of the Council’s pension liability has increased.
Year | Net Worth £000’s |
Long Term Assets £000’s |
Pension Liability £000’s |
---|---|---|---|
2009/10 | 22,471 | 35,691 | 40,774 |
2010/11 | 41,741 | 40,487 | 25,638 |
2011/12 | 28,926 | 34,387 | 32,099 |
2012/13 | 28,631 | 38,176 | 34,306 |
2013/14 | 21,361 | 37,968 | 40,372 |
2014/15 | 11,532 | 41,773 | 51,625 |
2015/16 | 17,980 | 47,955 | 45,784 |
2016/17 | 6,574 | 54,626 | 58,971 |
2017/18 | 12,835 | 60,148 | 53,854 |
2018/19 | 23,450 | 68,134 | 52,278 |
2019/20 | 36,865 | 88,661 | 50,747 |
2020/21 | 29,940 | 90,687 | 63,225 |
- Cash-flow Statement – this shows the inflows and outflows of cash arising from transactions with third parties for revenue and capital purposes.
- Notes – these provide supporting context to the above Statements.
- Accounting Policies – these explain the bases of the figures presented in the accounts.
8. Supplementary Financial Statements
- Collection Fund – this reflects the statutory requirement for the Council to maintain a separate account providing details of receipts of Council Tax and Business Rates and any associated payments to precepting authorities and central government. It is noted that there is now a deficit of £14.5m on the Business Rates section of the Collection Fund, as a result of additional reliefs issued in response to Covid in April 2020 and an increase in appeals provision. The deficit on the Council Tax section has increased to £1.4m (from £0.7m) mostly as a result of reduced income relative to the precept requests by various authorities.
- Group Accounts – according to statutory requirements the Council is required to produce Group Accounts where it has subsidiaries, joint ventures or associates. The Council has a subsidiary company: Rushcliffe Enterprises Ltd (REL), which is the parent company for Streetwise Environmental Ltd and Streetwise Environmental Trading Ltd. Although this company is currently dormant, the accounts of the subsidiaries have been consolidated. Some of the key points to note are as follows:
- The company made a loss of £0.4k which after taking into account pension adjustments is a total loss of £168k which is reflected in the Group Movement in Reserves Statement. The loss this year is linked to the pension arrangements and increased liability through the year end valuation together with additional Covid-19 related expenditure.
- Loss before tax for REL is £3k and this is reflected in the surplus on provision of services of £5.79m in the Group Comprehensive Income and Expenditure Statement.
9. Summary
Like many public sector organisations the Council has, and continues to face, many significant financial challenges. Covid-19 has now presented greater challenges as highlighted above. The Council’s response has been to not only develop a culture of prudence but to also deliver initiatives focusing on investment and growth in the community and this will stand the Council in good stead to meet both the operational and financial challenges it now faces. The Council has to focus both on the immediacy of the challenge presented by Covid-19, and particularly the recovery from Covid in the aftermath of the pandemic; but also not lose sight of its longer term agenda to ensure the Borough remains a great place to live, work and remain healthy; and for future generations that it has a sustainable environment.
The Council is committed to delivering the services our residents’ value, economic growth and change for the Borough through the delivery of its key strategies, from leisure to transformation. The Council will continue to be innovative, so it continues to progress and provide better value for money for taxpayers. The Council will continue to aim to provide an environment to support both businesses and the community at this most challenging of times. At the forefront of economic growth in the longer term will be the role of both the Freeport and Development Corporation and the opportunities these will create. The challenges that face Rushcliffe are ones which both members and officers of the Borough Council are determined to meet.
10. Further Information
Further information about the Statement of Accounts is available from the Financial Services section at the Rushcliffe Arena, Rugby Road West Bridgford, Nottinghamshire NG2 7YG, telephone 0115 9819911 or by e-mail: finance@rushcliffe.gov.uk
In addition, members of the public have a statutory right to inspect the accounts before the annual audit is completed. The availability of the accounts for inspection is advertised on our website.
Peter Linfield Executive
Director - Finance and Corporate Services
31 July 2021
B. Annual Governance Statement
1. Scope and Purpose
1.1 Scope of responsibility
Rushcliffe Borough Council is responsible for ensuring that its business is conducted in accordance with the law and proper standards, that public money is safeguarded and properly accounted for, and used economically, efficiently and effectively. Rushcliffe Borough Council also has a duty under the Local Government Act 1999 to make arrangements to secure continuous improvement in the way in which its functions are exercised, having regard to a combination of economy, efficiency and effectiveness.
In discharging this overall responsibility, Rushcliffe Borough Council is responsible for putting in place proper arrangements for the governance of its affairs, facilitating the effective exercise of its functions which includes arrangements for the management of risk.
Rushcliffe Borough Council has approved and adopted a code of corporate governance which is consistent with the principles of the CIPFA/SOLACE Framework Delivering Good Governance in Local Government (2016). The seven principles (A-G) are highlighted at various points within the statement. This statement explains how Rushcliffe Borough Council has complied with the code and also meets the requirements of regulation 4(2) of the Accounts and Audit Regulations 2003 as amended by the Accounts and Audit (Amendment) (England) Regulations 2006, 2011 and 2015, in relation to the publication of a statement on internal control.
1.2 The purpose of the governance framework
The governance framework comprises the systems, processes, culture and values, by which the authority is directed and controlled and the activities through which it accounts to, engages with and leads the community. It enables the authority to monitor the achievement of its strategic objectives and to consider whether those objectives have led to the delivery of appropriate, cost effective services.
The system of internal control is a significant part of that framework and is designed to manage risk to a reasonable level. It cannot eliminate all risk of failure to achieve policies, aims and objectives and can, therefore, only provide reasonable, and not absolute, assurance of effectiveness. The system of internal control is based on an on-going process designed to identify and prioritise the risks to the achievement of Rushcliffe Borough Council's policies, aims and objectives, to evaluate the likelihood of those risks being realised and the impact should they be realised, and to manage them efficiently, effectively and economically.
The governance framework has been in place at Rushcliffe Borough Council for the year ended 31 March 2021 and up to the date of approval of the statement of accounts.
2. The Governance Framework
Principles C & D – Defining outcomes in terms of sustainable benefits (economic, social and environmental) and determining interventions to achieve them.
2.1 Vision and priorities
Long term strategic planning has enabled Rushcliffe to address its immediate financial pressures, develop a medium term financial strategy to 2025/26 and introduce its seventh Corporate Strategy covering the period 2019 to 2023. The document is defined as a living strategy – one which will grow and evolve over its lifespan to adapt to the change needs of the authority. The four key priorities, contained within the Strategy, are:
- Quality of Life
- Efficient Services
- Sustainable Growth, and
- The Environment.
The integration of service and financial planning continues year on year and is resourced by the financial strategy.
The Council continues to work towards the delivery of its Transformation Strategy, its plan to address the financial pressures facing all public bodies. This outlines how the Council will meet its financial challenges until 2025/26. The Transformation Strategy focuses upon three key elements – income generation, transformation and business cost reduction. As part of the transformation process, the Council is continuously reviewing the services it provides to identify improved or alternative methods of delivery which will enable it to meet its financial targets without eroding the high quality of service for which Rushcliffe is known.
All key tasks within the current service delivery plans have been linked directly to the Council’s strategic objectives.
2.2 Improvement and Efficiency
As with other public bodies, the Council faces unprecedented financial pressures. Last year we projected a budget deficit of £0.657m over the of the Medium Term Financial Strategy (MTFS) and with the impact of Covid the potential for a budget deficit of up to £2.6m. A combination of cost control and income generation has resulted in a budget efficiency position of £2.633m (having taken into account government grants to mitigate the impact of Covid). Going forward there remain significant financial challenges, and these are commented on below. Over the next 2 years a budget deficit position is anticipated of £1.5m. Use of the Organisational Stabilisation reserve will ensure the Council continues to deliver its main corporate objectives. The impact of Covid and the trajectory of economic recovery remains uncertain and will continue to be closely monitored. Its direction of travel could significantly affect the Council’s financial position.
Going forward the Council will revisit the Transformation Programme and a particular issue here will be the impact of delivering the Leisure Contract savings reported to Cabinet in February 2020. Furthermore as a result of the Covid-19, the anticipated Business Rates and Fair Funding reviews have also been delayed until at the earliest 2021. Revised assumptions have been included in the MTFS presented to Full Council in March 2021.
The budget will still focus on the following thematic areas to be balanced in future years:
- Service Efficiencies – focusing on both the customer and streamlining services;
- Management budget control – challenging base budgets each year;
- Transformational Projects – projects such as a new crematorium, Bingham leisure hub facilities and the potential alternative use of Edwalton Golf Course; and
- ‘Thinking big’ reviews – the emergence of the Development Corporation and Freeport area around Ratcliffe-on-Soar power station and the Depot relocation (including the future use of the site).
To secure a medium-term financial position, the Council will maintain progress and focus on managing budget reductions where appropriate, managing inflationary pressures on its operational costs, whilst increasing income to deliver balanced budgets annually.
Critical to this is the Council’s approach to commercialism, covered in the Transformation Strategy. A combination of capital demands and opportunities within the Borough led the Council to take the strategic decision to realign its financial commitments resulting in a reduction in it’s spend on the Asset Investment Strategy as significant resources are required for investment in the Bingham Leisure Hub and a crematorium. The Council’s Capital and Investment Strategy incorporates reporting on commercial investments (complying with professional recommended practice) including the investment in 2 office facilities in Edwalton, governing the risk of such investments individually; and collectively in relation to the Council’s other income streams. Over the term of the MTFS, the income generated from such investments is estimated to rise from £1.5m (2020/21) to £2.3m (2025/26).
2.3 The Constitution
Principle A - Behaving with integrity, demonstrating strong commitment to ethical values, and respecting the rule of law
A comprehensive document detailing the Council’s constitution clearly sets out the defined structure for the Council’s organisational arrangements based upon a cabinet executive model. In essence, the different roles can be summarised as follows:
- Council decides upon certain policies and other specialist functions that cannot be delegated elsewhere, including the setting of the council tax;
- Cabinet is allocated authority by Council to take executive decisions and approve policies not reserved for consideration by Council. Cabinet and Council works to a Forward Plan of forthcoming decisions for up to three months ahead;
- The work of Cabinet has been supported by four scrutiny groups. Following a review of scrutiny in early 2019, the Council now has a Corporate Overview Group, which manages corporate performance and financial control as well as the work programmes for the three additional scrutiny groups of Governance, Growth and Development, and Communities;
- Separate committees exist for Standards, Planning, Employment Appeals, Licensing, and Interviewing; and
- Delegation arrangements to officers are set out in detail within the Constitution.
The Constitution also provides detailed guidance on standing orders, financial regulations and the conduct of meetings. In addition, it contains codes of conduct applying to members and officers as well as a protocol for councillor/officer relationships. The codes include reference to the need to declare any interests which may conflict with the individual’s role at the Council. The registers for councillors and officers are maintained by the Council’s Monitoring Officer and the Strategic Human Resources Manager respectively. The Council has in place a confidential reporting code (whistleblowing policy) and any referrals under the policy are investigated.
The Constitution, as a whole, is reviewed when necessary and appropriate. The last review was in July 2020 and a further annual review is planned for July 2021.
2.4 Policies, Procedures, Laws and Regulations
The Council has three statutory officer roles: the Head of Paid Service, the Section 151 Officer and the Monitoring Officer. The Chief Executive is the Head of Paid Service and has overall corporate management and operational responsibility including overall management responsibility for all officers. The Chief Executive has the special responsibility to report if insufficient resources are available for the Council to discharge its legal duties. The Monitoring Officer ensures lawfulness and fairness in decision making and ensures the Constitution is current.
The Section 151 Officer is specifically responsible for the proper discharge of financial arrangements and must advise the Council where any proposal might be unlawful or where expenditure is likely to exceed resources.
The Council’s financial management arrangements should conform with the governance requirements of the CIPFA Statement on the Role of the Chief Finance Officer in Local Government (2010). During 2020/21, the Council’s financial management arrangements complied in all respects with the governance requirements of the aforementioned statement, in particular:
- During 2020/21, the Director - Finance and Corporate Services held the post of Chief Finance Officer. The post holder is a professionally qualified accountant with direct access to the Chief Executive, Leader of the Council and other Cabinet members. The post holder also has direct access to the Governance Scrutiny Group and the Council’s internal and external auditors.
- The Chief Finance Officer has a line of professional accountability for all finance staff and for ensuring that the finance function is ‘fit for purpose’. The Council has established robust arrangements to manage its finances, including a Medium Term Financial Strategy, annual budget process and compliance with CIPFA’s Codes and Guidance on the Prudential Framework for Capital Finance, Treasury Management and the management of reserves.
- Internal audit services are provided to the Council by BDO. The effectiveness of this service is monitored by the Governance Scrutiny Group.
- Directors are responsible for ensuring that legislation and policy relating to service delivery and health and safety are implemented in practice. Oversight of these arrangements is provided by the Director - Neighbourhoods.
2.5 Risk Management
Principle F – Managing risks and performance through robust internal control and strong public financial management
The Council’s risk management arrangements are regularly reviewed. In the last twelve months, three reports have been considered by the Governance Scrutiny Group on Risk Management. In addition to the annual report and mid-year update (September 2020 and February 2021), a special report highlighting the impact of Covid-19 on risk was considered in July 2020. An additional twelve new risks were added to the corporate risk management framework to manage the impact of Covid-19 on the Council.
During 2020, the Council also undertook risk management training for members of the Governance Group in line with the recommendations of the Zurich Risk Management Health Check conducted in late 2019.
The 2020/21 Annual Report by Internal Audit acknowledges that the Council has a moderately effective framework for risk management, governance and internal control. However, they also note that none of their local authority clients received substantial assurance in 2020/21 mainly due to the impact of the Covid-19 pandemic.
2.6 Development and training needs
Principle E – Developing the council’s capacity including the capability of council leadership and staff
The Council has a cross party Member Development Group (MDG) to oversee development and delivery of Councillor learning and training. This Group meets to review the delivery of the annual training programme and extend it in response to councillor requests or identified needs as appropriate. The Group also looks at the Councillors’ Community Grant Scheme.
The Member Development Group did not meet during 2020/21 due to the Covid-19 pandemic. In addition, the Councillors Training Programme was suspended to enable Councillors to focus more on much needed community leadership activities. However, essential training did continue, and three courses were delivered – Online Communications Skills open to all councillors, and Risk Management and Treasury Management training for members of the Governance Scrutiny Group.
The identification and delivery of appropriate training for officers is overseen by the whole of the Executive Management Team who ensure that organisational Learning and Development Plans linking to individual annual Performance Development Reviews (PDRs) are effectively managed and delivered. The Council recognises the importance of training to its workforce.
2.7 Communication
Principle B - Ensuring openness and comprehensive stakeholder engagement
Three editions of Rushcliffe Reports – the Council’s newsletter for residents – are printed and circulated to over 50,000 households each year and these set out details of a number of key service changes and ask for customer feedback.
Despite COVID-19, the Council has continued to increasingly implement the use of recognised communication techniques to keep its residents, staff and members informed, including the use of social media which has again seen hundreds more followers and subscribers across its various channels. During 2020/21, the Council launched an electronic free subscription newsletter to stakeholders to provide an additional communication method that now sees thousands receive a weekly digest on council news and updates direct to their inbox.
The authority also undertakes consultation to inform decisions relating to policy changes. The majority of normal consultation activity was put on hold during 2020/21, though an online consultation connected to the Council’s new Equality and Diversity Policy was undertaken. Usual activities will be reinstated in 2021/22, headed by the three yearly Residents’ Survey both in print to engage hard to reach groups and online. It will also see the resumption of customer satisfaction surveys by several key customer facing services such as planning, revenues and benefits and customer services. The feedback received from these exercises will be used to improve services to all customers.
2.8 Partnerships
The Council has put in place strong governance arrangements around the major leisure services, garage services, Streetwise Environmental Ltd (SEL) and car parking contracts. There are quarterly meetings of the Streetwise Board chaired by the Non-Executive Director and Chairman of Streetwise. Whilst Streetwise brings opportunity there is also risk in terms of how the company develops so it continues to make a financial surplus. The impact of pension accounting on its financial statements is a continuing example of some of the risks it faces.
Rushcliffe Enterprises Ltd (REL) has also been set-up as a holding company for the Council which incorporates SEL (chaired by the Chief Executive); and any other companies that the Council creates in the future, for example the Limited Liability Partnership (LLP) created with Public Sector Partnerships Ltd. At Cabinet in January 2021 it was agreed to wind-up REL (due to a lack of trading activity) and keep it as a dormant company so there is flexibility in the future if a company is required.
A revised company and governance structure has also been adopted to provide proportionate oversight and governance of SEL and Streetwise Environmental Trading Ltd. This incorporates an Oversight Board (three Cabinet Members and the Chief Executive, S151 Officer and Monitoring Officer) and annual reports to both Governance Scrutiny Group and Cabinet.
Following the Government announcement regarding the decommissioning of coal-fired power stations, Ratcliffe on Soar Power Station is due to be decommissioned by 2025. This could have a significant impact on the Borough both financially (loss of business rates) and with the potential to have a very large derelict site at the entrance to the Borough from the A453. The Development Corporation (DevCo) would provide greater certainty on the redevelopment of the site, leveraging investment and resources to support delivery. The Chief Executive of the Council is a Director of the newly established interim vehicle (and the Leader is a shareholder representative) with the Council committing £0.5m (an earmarked reserve) to support the Development Corporation along with the same contributions from North West Leicestershire and Broxtowe district councils; and £1.5m each from both Leicestershire and Nottinghamshire County Councils.
Furthermore, the power station site is part of the proposal for the East Midlands Freeport one of eight successful bids announced by the Chancellor in his September budget. A Cabinet Member will sit on the Freeport Board and the Freeport will co-exist with the Development Corporation. Both the DevCo and Freeport present great opportunities for a world-class green and blue environmental investment programme with R&D in climate change and zero carbon and will enable employment opportunities and infrastructure investment.
2.9 Transparency
Principle G – Implementing good practice in transparency, reporting and audit to deliver effective accountability
All reports to meetings of Council, Cabinet, Scrutiny Groups and other committees are publicly available on the Council’s website. Minutes are also published providing a record of the meeting and any decisions taken, and the Council provides public access to audio and video recordings of meetings. Despite Covid the Council continued with its business (see Section 4.1). Other forms of public accountability reporting include the Annual Statement of Accounts, the Council’s Annual Report and in-year financial and performance monitoring reports which are reported to the Governance Scrutiny Group and Corporate Overview Group respectively. Reports from the Council’s internal auditors (BDO) and external auditors (Mazars) are published online, including their annual reports.
The Corporate Overview Group monitor performance against targets on a quarterly basis. BDO are compliant with the requirements of the Public Sector Internal Audit Standards and has direct access to councillors and staff in order to discharge their duties.
The Council publishes information in accordance with the Local Authorities (Data Transparency) Code.
3. Review of Effectiveness
3.1 Introduction
Rushcliffe Borough Council has responsibility for conducting, at least annually, a review of the effectiveness of its governance framework including the system of internal control. The review of effectiveness is informed by the work of the senior managers within the authority who have responsibility for the development and maintenance of the governance environment, the Head of Internal Audit's annual report, and also by comments made by the external auditors and other review agencies and inspectorates. This review is considered by the Governance Scrutiny Group.
3.2 The Council
The Council approves and keeps under regular review all the strategic policies which it reserves for its own consideration, including:
- The Constitution
- The Corporate Strategy
- The Capital Programme and Revenue Budget
- The Housing Strategy
- The Local Development Framework.
3.3 The Cabinet
The Cabinet carries out the executive functions of the Council as required by the legislation and the Council’s constitution. It accordingly:
- Takes key decisions
- Takes other executive decisions
- Approves policies other than those reserved for Council
- Recommends to Council policies and budgetary decisions.
3.4 Scrutiny groups - Governance Scrutiny Group
The Governance Scrutiny Group is charged with Governance and has a number of responsibilities including:
- Overseeing financial governance arrangements
- Overseeing strategic risk management
- Scrutinising the Annual Governance Statement
- Scrutinising the Statement of Accounts
- Reviewing the plans and work of Internal Audit
- Overseeing the review of the Constitution
- Receiving reports from external audit in relation to the audit arrangements.
3.5 Other Scrutiny Groups
The Corporate Overview Group reviews the performance of the Council against the approved targets. Other reports are taken to this group and during the last year include the annual customer feedback report and health and safety report. This Group is also responsible for driving forward and reviewing the changes brought about by the review of scrutiny in early 2019.
In addition to the Corporate Overview Group and Governance Scrutiny Group, the Council has two other scrutiny groups which were formed during 2019. The first, Communities, looks at areas that affect the community such as the Council’s partnerships and the development of a Carbon Management Plan for the Council and potential enhancements with regards to Edwalton Golf Course. The other group, Growth and Development, is tasked with looking at different aspects of growth within the Borough and has, this year for example, scrutinised reports in relation to Abbey Road and the Crematorium.
3.6 Directors
Directors are responsible for ensuring proper standards of internal control within their service areas. On-going reviews are undertaken throughout the year. At the end of the financial year, Directors are required to confirm that they have reviewed the system of internal control and identify any areas where improvements are necessary.
3.7 Internal Audit
Internal Audit is responsible for the review of the systems of internal control and for giving an opinion on both the corporate and service specific standards in place. Following a joint procurement process with Gedling Borough Council in 2019/20, this contract was awarded to BDO until 2022/23 An Audit Strategy has been developed covering all activities of the Council at a level and frequency determined using a risk management methodology.
An annual audit plan governs each year’s activity and at the completion of each audit, a report is produced for management with recommendations for improvement. Regular reports covering internal audit activities are submitted to the Governance Scrutiny Group for scrutiny.
The Head of Internal Audit is required to provide an annual opinion on the overall adequacy and effectiveness of the Authority’s framework of governance, risk management and control, together with reasons if the opinion is unfavourable.
A detailed annual review of the effectiveness of the Council’s system of internal control is undertaken every year and reported to the Governance Scrutiny Group.
The Annual Report states “overall, we are able to provide Moderate Assurance that there is a sound system of internal control, designed to meet the Council’s objectives and that controls are being applied consistently. This is our second highest level of assurance”. To this end the Council maintains an adequate and effective framework for risk management, governance and internal control (with enhancements required), as recognised by the Head of Internal Audit.
3.8 External Audit
The external auditors, Mazars, review the Council’s arrangements for:
- Preparing accounts in compliance with statutory and other relevant requirements;
- Ensuring the proper conduct of financial affairs and monitoring their adequacy and effectiveness in practice; and
- Managing performance to secure economy, efficiency and effectiveness in the use of resources.
The auditors give an opinion on the Council’s accounts, corporate governance and performance management arrangements. The Council takes appropriate action where improvements need to be made. In their annual report for 2019/20, Mazars issued an unqualified audit opinion, expressing the view that the financial statements give a true and fair reflection of the financial position of the Authority, and of its expenditure and income for the year. This was after the 30 November deadline primarily due to the knock-on effect of delays in the pensions audit (undertaken by Grant Thornton on behalf of Notts CC) as a result of the impact of Covid on pension fund valuation and associated risks. In terms of value for money, Mazars concluded ‘in all significant respects, the Council put in place proper arrangements to secure economy, efficiency and effectiveness in its use of resources for the year ended 31 March 2020’.
4. Significant Governance Issues
4.1 Issues Identified, including the impact of Covid-19, the CIPFA Financial Management Code, other issues and proposed remedial action
Covid-19 issues
The impact of Covid meant the Council had to react to an everchanging situation and where it can take proactive action. At Cabinet (May 2020) significance changes in governance were reported in terms of urgent delegated decisions that had to be taken for example the temporary suspension of council meetings until July, the temporary suspension of car parking fees and the temporary implementation of an alternative planning decision making process. Other operational decisions were also reported such as the cancellation of community events and the closing of both public toilets and the Council’s contact centres.
Commendably the Council has continued to deliver its core services. Excellent IT has enabled staff and councillors to continue to work remotely. Services such as garden waste collection and planning have continued. Significant additional work in relation to Covid has ensued such as much needed financial support for businesses and individuals (eg Government Business Grants and Test and Trace payments). Increased enforcement has been necessary as the various tiers and full lockdowns have been introduced and where necessary staff have been redeployed.
There have been numerous Covid reports to Cabinet (and many returns to central government) during the year and a revised budget report was taken to Full Council in September 2020 and a ‘Going Concern’ Report regarding the Council’s immediate financial viability was presented to the Governance Scrutiny Group in September 2020. There are no issues currently regarding the Council operating as a ‘going concern’.
A summary of key areas of impact are given below:
Area of Impact | Issue for the Council |
---|---|
Provision of services |
Community facilities and contact centres closed at appropriate times linked to Government advice. Leisure Centres closed again according to government advice and re-opened at differing times with different levels of service provided. Around £1m cost for the Council compared to pre-Covid projections in 2020/21. Office based services continued remotely (enabled by excellent IT), and skeleton staffing was retained at the Arena focusing on both administration and customer contact. Waste collection continued business as usual apart from bulky waste collections (with tip sites closing), however unlike many other authorities, green waste collections continued and were welcomed by the community, reflected in exceeding the projected income levels. Over £30m of business rates grants have been provided businesses across the Borough. Over £9m of business rates relief provided for 2020/21 to the retail, hospitality, nursery and leisure sectors and over £0.5m of Hardship Fund grant for council tax support has been provided. Car Park charges were temporarily suspended and to assist business recovery, in 2021/22, this has been extended. The Council also responded to new burdens such as enforcement of the Covid Regulations in workplaces and businesses. |
Council’s Workforce | The majority of the workforce has continued working. Around 20 staff were furloughed where income has fallen and some staff redeployed. Sickness has remained at very low levels and not impacted upon service delivery. Where there was a risk of impact additional refuse service agency staff were utilised. |
Supply chains and third parties |
The main impact on services provided has been on leisure provision (mentioned above) and this going forward remains a risk to the Council’s budget and Transformation Programme. Nottinghamshire County Cricket Club were granted a deferral of £54k on the principal element of their loan for 2020/21 subsequently this has been now paid. Some payment holidays (or deferrals) have been granted to commercial tenants on a case by case basis, most of which have been repaid with the outstanding balance at £69k currently and is not material. |
Reserves, financial performance and financial position |
The March budget stated a projected budget deficit of approximately £1.5m over the next two years (funded by reserves) moving to a surplus position in 2023/24 when reserves will be replenished. Retaining sufficient reserves is essential given the volatile financial environment we currently operate in. The Council’s earmarked reserves at 31 March 2021 stand at £8m (excluding New Homes Bonus and Collection Fund Surplus). The delay in Business Rates reform and Fair Funding creates further uncertainty going forward. There was a £1.2m loss on investments and over the year these have largely regained their value (a current loss of £0.1m) The capital programme has been updated with a particular focus on the Crematorium and Bingham Leisure Hub. Over the next 5 years the programme amounts to £38.9m. Property, plant and equipment reduced in value as at 31 March 2021 by £2.1m. The Council continues to monitor financial impairment regarding potential ‘bad debts’ and these amount to £0.17m which has remained the same from 2019/20. |
Cash Flow Management | The Council during the year has received significant cash advances from central Government enabling sufficient cash to pay in particular business grants. No external borrowing was required. |
Other major risks and recovery action | The main concern is that both local businesses and the community recover and Rushcliffe returns to pre-Covid 19 levels of activity. The Council is working with the Local Resilience Forum Recovery Group to ensure businesses can trade post-lockdown, to help communities and also that it maximises the use of funding such as the High Street Fund. |
The CIPFA Financial Management Code
The Chartered Institute of Public Finance & Accountancy (CIPFA) has introduced a new code, The Financial Management Code 2019 (FM Code), which sets out for the first time, the standards of financial management for local authorities.
Adoption of the FM Code commenced from 1 April 2021. Appendix A of this report provides a self-assessment which has been approved by EMT and gives assurance to the Group that Financial Management Standards are being met. The approach used is to give a RAG rating (Red, Amber, Green) and has been reviewed by the Council’s Section 151 Officer. In summary, the findings of the current self-assessment against the Financial Management Standards gives a green rating against each standard. It is proposed as an action to ask Internal Audit to review the self-assessment.
Other Issues
The Council continues to utilise partnership arrangements with other public bodies and private organisations to deliver services. The Council, therefore, remains committed to meeting the challenge of ensuring that the appropriate governance arrangements are in place for each of the major partnerships that the Council has entered or will enter. The biggest developing arrangements as already stated concern the Development Corporation and the Freeport (see Section 2.8 above). A £0.5m reserve has been created to ensure the Council supports the initial business case development and plays an active role in decisions taken by the Board.
Given all of the challenges linked to Covid and other medium-term uncertainty for example as a result of Business Rates and Fair Funding reviews, the authority has responded positively. The Transformation Strategy and supporting Programme identifies the Council’s approach to meeting its efficiency requirements. A combination of cost control and income generation (including fees and charges and council tax) ensures the Council is in a position to project a surplus from 2023/24. Going forward there will be more service based pressures linked to statutory changes in relation to climate change, planning and waste services.
The Council has retained an ambitious capital programme a core component of which is the Bingham Leisure Hub (also including business/industrial units) with an overall budget of £20m. Efficiencies are expected from the leisure contractor albeit Covid and its impact upon the leisure industry is estimated to have put these back by up to two years. £7.5m will potentially need to be externally borrowed to fund the capital programme, particularly in relation to the Bingham Leisure Hub and the Crematorium. Both are due to open by the summer of 2022.
The Council’s focus remains on ‘growing the borough’ and ensuring it remains a great place to live. CIPFA’s new treasury guidance prohibits the Council from “borrowing for yield” and therefore the Council will not utilise any more of its £20m Asset Investment Fund (£16.2m has been spent). The Council is still committed to having a commercial ethos and maximising value for money for the benefit of its residents. The Council has a range of income streams and manages such risks proportionately and sensibly.
Whilst Covid has affected income levels such as community facilities, commercial property, treasury investments and car parking income the risk is being managed with the Council’s proportionate approach. The regeneration of the high street and the local Rushcliffe economy will be critical to both future service provision and the finances of the Council. Council Tax and Business Rates collection rates have been closely monitored. At the 31 March 2021, collection rates for Council Tax have reduced by 0.1% compared to 2019/20, equating to approximately £0.157m (RBC exposure around £15k). The collection rate for Business Rates was similar to the previous year (99.1% collected in both years). Despite the challenge of the pandemic on both businesses and residents, the Borough has maintained an excellent level of Council Tax and Business Rates collection.
One other effect of Covid-19 is that the planned reviews of Business Rates and Fair Funding have been delayed for a further year for 2021/22 implementation and they are currently looking like they will be delayed until at least 2022/23. New homes Bonus is also expected to be reviewed in 2021 and has been already subject to consultation. The Comprehensive Spending Review planned for later this year may shed some further light on this issue. This is important as it will determine the overall funding available to the local government sector and, ultimately, to Rushcliffe. This complex economic environment is further compounded by the uncertainty that BREXIT creates and the impact of the deal that has been negotiated.
Power station appeals remain one of the Council’s biggest financial risks, given the relatively large proportion of the business rates tax base the Radcliffe on Soar power station constitutes and the history of appeals against its business rates valuation. In addition, the likely de-commissioning of the power station, given it accounts for around one 8% of Business Rates income, potentially undermines any benefits the Council may gain in business rates from business growth. The Council is looking at options to mitigate this risk and has actively worked with the management of the site to prepare a long-term re-development, which is now to be included within both the Development Corporation and the Freeport site.
The Medium Term Financial Strategy will continue to be reported as part of the Council’s normal finance and performance due diligence. The key areas of risk being income streams, Business Rates and Council Tax collection, the capital programme and its funding, delays to the anticipated national business rates and fair funding system and ultimately the position and sustainability of the Council’s reserves.
Challenges arising from welfare reform and the continued introduction of Universal Credit (which occurred in October 2018 for the majority of Rushcliffe) give further financial and operational risks. The Council also has to address the issue of ensuring there is sufficient housing supply to meet its housing targets within its local plan. Whilst the Core Strategy was approved in 2014, much work has been undertaken to identify preferred options for Local Plan part 2, which was finally adopted by Full Council in October 2019.
The Cotgrave Masterplan is a significant project which demonstrates the Council’s commitment to developing the community and provides affordable housing. The Council has been successful in leveraging external funding for both Bridgford Hall and the ‘Growth Deal’ for employment and housing sites alongside the A46. The Abbey Road disposal and the development of the depot site continues (progress was reported to the Growth and Development Scrutiny Group, January 2021) . This will result in 71 new homes, with at least 30% (23 properties) affordable housing in accordance with the environmentally sustainable design code and Masterplan. These are indicative of the Council’s commitment to support housing, business growth and the environment.
The Council continues to be involved in various collaboration activities including payroll, tree advice, ICT provision and Building Control, and Trading Standards. In addition, where opportunities arise, consideration is given to the appropriate delivery model and how to involve partners to maximise objectives.
The external auditors have noted a number of risks in reviewing the Council’s accounts, namely:
- Appropriate controls are in place to prevent ‘management override’;
- The completeness and accuracy regarding the Council’s valuation of property, plant and equipment (particularly given Covid-19 and any potential changes to property values as a result of this and the risk of material value uncertainty);
- The Local Government Pension Scheme and the risk that the data is inaccurate and the impact of these inaccuracies on the financial accounts and with Covid-19 there maybe material value uncertainty; and
- There is appropriate accounting treatment of Covid-19 grants received from central government, given the number and significant value of these.
Undoubtedly the main challenges for 2021/22 and the medium term now relate to the ongoing situation, and the aftermath, of Covid-19.
It is recognised that ICT threats and opportunities continue to evolve, it is imperative that the Borough Council has a clear understanding of how these impact on their day to day operations, particularly in the light of recent global cyber security threats. A review of Data Protection requirements with the General Data Protection Regulations, is ongoing. Pleasingly the audit this year gives this area a low risk.
Despite the challenging economic environment the Council remains committed to reducing its carbon footprint. The Climate Change Reserve of £1m has not been diverted to resource Covid financial pressures. Plans with regards to the climate challenge and the use of resources continue to be reported to the Communities Scrutiny Group (April 2021, Carbon Management Plan).
The Department for Environment, Food and Rural Affairs has launched the Resources and Waste Strategy setting out how the country can minimise waste, promote resource efficiency and move towards a circular economy. This potentially could have significant adverse financial implications for the Council in terms of both revenue and capital funding. The Council will, therefore, be making representation to relevant bodies and working with peers on how to mitigate this risk.
The pensions’ triennial review was produced in 2019 with pensions costs for the next thee years, largely unchanged to what are currently paid. Given the current volatility of financial markets with both Covid-19 and Brexit on the horizon there will be potential balance sheet risks that will be reported as part of the annual accounts closedown process.
Based on our review of the governance framework, the following significant issues will be addressed in 2021/22:
Issue | Reporting to | Methodology | Timescale |
---|---|---|---|
Compliance with the Financial Management Code | Governance Group | Internal Audit normal reporting | By March 2022 |
Monitor the delivery of the Transformation Strategy and ongoing budget position covering on-going Covid-19 risks | Reports to EMT, Scrutiny and Cabinet | On-going financial reports | At least quarterly reporting |
Monitor the delivery of the capital programme and significant projects such as the Bingham Leisure Hub and Crematorium | Report to relevant scrutiny group and Cabinet | On-going financial and performance reports | Quarterly |
Monitor Business Rates, Fair Funding and New Homes Bonus developments | Report to Cabinet and Full Council | Included as part of the Medium Term Financial Strategy reporting | By March 2022 |
5. Statement of the Chief Executive and the Leader of the Council
We have been advised of the implications of the result of the review of the effectiveness of the governance framework by the Governance Scrutiny Group. The arrangements continue to be regarded as fit for purpose in accordance with the governance framework. The areas already addressed, and those to be specifically addressed with new actions planned, are outlined above.
We propose over the coming year to take steps to address the above matters to further enhance our governance arrangements. We are satisfied that these steps will address the need for improvements that were identified in our review of effectiveness and will monitor their implementation and operation as part of our next annual review.
Signed……………K Marriott (Chief Executive)
Signed……………Councillor S Robinson (Leader)
Date 29 November 2021
Appendix A
Financial Management Code Self Assessment
Section 1: The Responsibilities of the Chief Finance Officer and Leadership Team
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
A | The leadership team is able to demonstrate that the services provided by the authority provide value for money. |
RAG rating = Green Audit conclusion on 2019/20 accounts was the Council has put in place, proper arrangements to secure economy, efficiency and effectiveness in its use of resources for the year ended 31 March 2020. General Fund reserve levels have been maintained above the minimum required level and the balance on other useable reserves is expected to reduce from £13m to £12m over the medium term. Despite Covid excellent performance has been maintained (as per Finance and Performance reports). |
B | The authority complies with the CIPFA Statement on the Role of the Chief Finance Officer in Local Government. |
RAG rating = Green We comply with the requirements of the code. CFO is CIPFA qualified with 31 years of local government experience; and reports to CEO; CFO role detailed in the Constitution; CFO sits on Executive Management Team, influencing material decisions and ensuring financial implications are provided in all reports. The CFO leads on corporate fraud. Through the Finance team treasury performance is monitored and reported to Governance Scrutiny Group throughout the year. |
Section 2: Governance and Financial Management Style
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
C | The leadership team demonstrates in its actions and behaviours responsibility for governance and internal control. |
RAG rating = Green RSM (internal audit report for 2019/20) The organisation has an adequate and effective framework for risk management, governance and internal control. Statement in the AGS in the STAC for 2019/20 demonstrating compliance. Accounts signed off by audit. |
D | The authority applies the CIPFA/SOLACE Delivering Good Governance in Local Government: Framework (2016). |
RAG rating = Green The Governance Group scrutinise Constitution changes and reviews the adequacy of Governance arrangements, such as risk management and approving the Annual Governance Statement. The Council has also reviewed and changed the governance arrangements with regards to the accountability of Streetwise Environmental Ltd. |
E | The financial management style of the authority supports financial sustainability. |
RAG rating = Green The Council has developed a Transformation Programme and made in excess of £4m in budget efficiencies. It has undertaken asset investment and has a commercial approach. Demonstrated by successful awards from the Municipal Journal and LGA for both Entrepreneurialism and Commercialism. There are a sustained level of reserves commensurate with its risk appetite. |
Section 3: Long to Medium-Term Financial Management
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
F | The authority has carried out a credible and transparent financial resilience assessment. |
RAG rating = Green Budget setting for 2020/21 includes a statement from CFO that the estimates are robust. Budgets were set in conjunction with senior managers and appropriate challenge made. Budgets are balanced and reserves healthy and we have an achievable Transformation Plan monitored monthly. An independent review by consultants confirms the council has robust finances. Appendix A shows the 2021 CIPFA Resilience Index with relatively low risk. Independent benchmarking confirms this position. |
G | The authority understands its prospects for financial sustainability in the longer term and has reported this clearly to members. |
RAG rating = Green We have a five year MTFS reported to Members and with Covid we have reported the authority’s position as a Going Concern. |
H | The authority complies with the CIPFA Prudential Code for Capital Finance in Local Authorities. |
RAG rating = Green Capital Strategy shows that plans are affordable prudent and sustainable – all PI’s are set and monitored, MRP is set to repay debt |
I | The authority has a rolling multi-year medium-term financial plan consistent with sustainable service plans. |
RAG rating = Green Five year MTFS in place, projects and outcomes linked to corporate plan and proposals are scrutinised against the corporate plan and these feed into the departmental service plans |
Section 4: The Annual Budget
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
J | The authority complies with its statutory obligations in respect of the budget setting process. |
RAG rating = Green The Council complies with its statutory obligations in respect of the budget setting process as set out in the Local Government Finance Act (1992). A legal and balanced budget and corresponding Council Tax levels have been set by Council by the statutory deadline of 11 March and assurance has been provided by the CFO regarding the robustness of estimates and adequacy of reserve levels. |
K | The budget report includes a statement by the chief finance officer on the robustness of the estimates and a statement on the adequacy of the proposed financial reserves. |
RAG rating = Green The budget setting report comments upon the expenditure plans, reserves and risk and includes a statement from the CFO giving a positive assurance that the budget is balanced, robust and affordable. |
Section 5: Stakeholder Engagement and Business Plans
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
L | The authority has engaged where appropriate with key stakeholders in developing its long-term financial strategy, medium-term financial plan and annual budget. |
RAG rating = Green Budget was made available to residents via Cabinet agenda prior to approval at Council. Elected members given the opportunity to scrutinise and comment upon. Member workshops involve members at budget setting. We consult with Stakeholders on key projects, for example, Bingham Hub and the Crematorium. |
M | The authority uses an appropriate documented option appraisal methodology to demonstrate the value for money of its decisions. |
RAG rating = Green For capital investment appraisals and business cases the Council uses the agreed approach outlined in the Capital and Treasury Strategy and are subject to approval by Asset Investment Group. Projects that do not satisfy the set criteria (Net Present Value, Internal Rate of Return and impact on the General Fund and assessment matrix of non-financial criteria) are not approved in their current form. Specific appraisals are reported to Governance Group. Financial comments are required on reports to highlight and demonstrate consideration of financial impact and allow scrutiny of, and challenge to the proposals. |
Section 6: Monitoring Financial Performance
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
N | The leadership team takes action using reports enabling it to identify and correct emerging risks to its budget strategy and financial sustainability. |
RAG rating = Green Monthly reports are considered by budget holders, which is in turn reported to and scrutinised by service managers. Issues identified are raised with EMT. Quarterly Finance reports are presented to Cabinet and Finance and Performance reported to COG. Reports include a section on financial implications and risk. Monthly reports are sent to EMT on aged debt and outstanding items of concern. TM reports are taken mid-year and outturn to GSG and more detailed meetings are held monthly in the finance team. The finance staff involved in TM undertake regular training with annual training for members. |
O |
The leadership team monitors the elements of its balance sheet that pose a significant risk to its financial sustainability. |
RAG rating = Green EMT are actively involved in budget workshops which demonstrates the position on Revenue, Capital and Reserves and sit at Full Council when the budget is approved |
Section 7: External Financial Reporting
Standard Reference | Financial Management Standard | RAG Rating (Red / Amber / Green) |
---|---|---|
P | The chief finance officer has personal and statutory responsibility for ensuring that the statement of accounts produced by the local authority complies with the reporting requirements of the Code of Practice on Local Authority Accounting in the United Kingdom. |
RAG rating = Green The CFO’s responsibilities are set out in the “Statement of Responsibilities” within the STAC. This statement clearly sets out that the CFO is responsible for the preparation of the Council’s Statement of Accounts in accordance with proper practices as set out in the CIPFA Code of Practice on Local Authority Accounting in the United Kingdom. The annual audit letter confirms that the 2019/20 STAC have been prepared in accordance with the code. |
Q | The presentation of the final outturn figures and variations from budget allows the leadership team to make strategic financial decisions. |
RAG rating = Green The outturn figures are reported to Cabinet and included in the narrative sections of the statement of accounts. Variances are clearly identified including highlighting those that are ‘accounting adjustments’. Use of underspends are clearly identified in the report, including carry forward requests and these are approved by Cabinet. |
C. Independent auditor’s report to the members of Rushcliffe Borough Council
Report on the financial statements
Opinion on the financial statements
We have audited the financial statements of Rushcliffe Borough Council (‘the Council’) and its subsidiaries (‘the Group’) for the year ended 31 March 2021, which comprise the Comprehensive Income and Expenditure Statement, the Movement in Reserves Statement, the Balance Sheet, the Cash Flow Statement, the Collection Fund, Group consolidated accounts and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and the CIPFA/LASAAC Code of Practice on Local Authority Accounting in the United Kingdom 2020/21.
In our opinion, the financial statements:
- give a true and fair view of the financial position of the Council and the Group as at 31st March 2021 and of the Council’s and the Group’s expenditure and income for the year then ended; and
- have been properly prepared in accordance with the CIPFA/LASAAC Code of Practice on Local Authority Accounting in the United Kingdom 2020/21.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities section of our report. We are independent of the Council and Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the Deputy Chief Executive and Director of Finance and Corporate Services use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Council's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the Deputy Chief Executive and Director of Finance and Corporate Services with respect to going concern are described in the relevant sections of this report.
Other information
The Deputy Chief Executive and Director of Finance and Corporate Services is responsible for the other information. The other information comprises the information included in the Statement of Accounts, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Responsibilities of the Deputy Chief Executive and Director of Finance and Corporate Services for the financial statements
As explained more fully in the Statement of the Deputy Chief Executive and Director of Finance and Corporate Services Responsibilities, the Deputy Chief Executive and Director of Finance and Corporate Services is responsible for the preparation of the Statement of Accounts, which includes the financial statements, in accordance with proper practices as set out in the CIPFA/LASAAC Code of Practice on Local Authority Accounting in the United Kingdom 2020/21, and for being satisfied that they give a true and fair view. The Deputy Chief Executive and Director of Finance and Corporate Services is also responsible for such internal control as the Deputy Chief Executive and Director of Finance and Corporate Services determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
The Deputy Chief Executive and Director of Finance and Corporate Services is required to comply with the CIPFA/LASAAC Code of Practice on Local Authority Accounting in the United Kingdom 2020/21 and prepare the financial statements on a going concern basis, on the assumption that the functions of the Council will continue in operational existence for the foreseeable future. The Deputy Chief Executive and Director of Finance and Corporate Services is responsible for assessing each year whether or not it is appropriate for the Council and Group to prepare its accounts on the going concern basis and disclosing, as applicable, matters related to going concern.
Auditor’s responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. Based on our understanding of the Council, we identified that the principal risks of non-compliance with laws and regulations related to the Local Government Act 2003 (and associated regulations made under section 21), the Local Government Finance Acts of 1988, 1992 and 2012, and the Accounts and Audit Regulations 2015, and we considered the extent to which non-compliance might have a material effect on the financial statements.
We evaluated the Deputy Chief Executive and Director of Finance and Corporate Services incentives and opportunities for fraudulent manipulation of the financial statements (including the risk of override of controls) and determined that the principal risks were related to posting manual journal entries to manipulate financial performance, management bias through judgements and assumptions in significant accounting estimates and significant one-off or unusual transactions.
Our audit procedures were designed to respond to those identified risks, including non-compliance with laws and regulations (irregularities) and fraud that are material to the financial statements. Our audit procedures included but were not limited to:
- discussing with management and the Governance Scrutiny Group the policies and procedures regarding compliance with laws and regulations;
- communicating identified laws and regulations throughout our engagement team and remaining alert to any indications of non-compliance throughout our audit; and
- considering the risk of acts by the Council and the Group which were contrary to applicable laws and regulations, including fraud.
Our audit procedures in relation to fraud included but were not limited to:
- making enquiries of management and the Governance Scrutiny Group on whether they had knowledge of any actual, suspected or alleged fraud;
- gaining an understanding of the internal controls established to mitigate risks related to fraud;
- discussing amongst the engagement team the risks of fraud; and
- addressing the risks of fraud through management override of controls by performing journal entry testing.
There are inherent limitations in the audit procedures described above and the primary responsibility for the prevention and detection of irregularities including fraud rests with management and the Governance Scrutiny Group. As with any audit, there remained a risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations or the override of internal controls.
We are also required to conclude on whether the Deputy Chief Executive and Director of Finance and Corporate Services use of the going concern basis of accounting in the preparation of the financial statements is appropriate. We performed our work in accordance with Practice Note 10: Audit of financial statement and regularity of public sector bodies in the United Kingdom, and Supplementary Guidance Note 01, issued by the National Audit Office in April 2021.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Report on the Council’s arrangements for securing economy, efficiency and effectiveness in its use of resources
Matter on which we are required to report by exception
We are required to report to you if, in our opinion, we are not satisfied that the Council has made proper arrangements for securing economy, efficiency and effectiveness in its use of resources for the year ended 31 March 2021.
We have not completed our work on the Council’s arrangements. On the basis of our work to date, having regard to the guidance issued by the Comptroller and Auditor General in April 2021, we have not identified any significant weaknesses in arrangements for the year ended 31 March 2021.
We will report the outcome of our work on the Council’s arrangements in our commentary on those arrangements within the Auditor’s Annual Report. Our audit completion certificate will set out any matters which we are required to report by exception.
Responsibilities of the Council
The Council is responsible for putting in place proper arrangements to secure economy, efficiency and effectiveness in its use of resources, to ensure proper stewardship and governance, and to review regularly the adequacy and effectiveness of these arrangements.
Auditor’s responsibilities for the review of arrangements for securing economy, efficiency and effectiveness in the use of resources
We are required under section 20(1)(c) of the Local Audit and Accountability Act 2014 to satisfy ourselves that the Council has made proper arrangements for securing economy, efficiency and effectiveness in its use of resources. We are not required to consider, nor have we considered, whether all aspects of the Council’s arrangements for securing economy, efficiency and effectiveness in its use of resources are operating effectively.
We have undertaken our work in accordance with the Code of Audit Practice, having regard to the guidance issued by the Comptroller and Auditor General in April 2021.
Matters on which we are required to report by exception under the Code of Audit Practice
We are required by the Code of Audit Practice to report to you if:
- we issue a report in the public interest under section 24 of the Local Audit and Accountability Act 2014;
- we make a recommendation under section 24 of the Local Audit and Accountability Act 2014; or
- we exercise any other special powers of the auditor under sections 28, 29 or 31 of the Local Audit and Accountability Act 2014.
We have nothing to report in these respects.
Use of the audit report
This report is made solely to the members of Rushcliffe Borough Council, as a body, in accordance with part 5 of the Local Audit and Accountability Act 2014 and as set out in paragraph 44 of the Statement of Responsibilities of Auditors and Audited Bodies published by Public Sector Audit Appointments Limited. Our audit work has been undertaken so that we might state to the members of the Council those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the members of the Council, as a body, for our audit work, for this report, or for the opinions we have formed.
Delay in certification of completion of the audit
We cannot formally conclude the audit and issue an audit certificate until we have completed:
- the work necessary to issue our assurance statement in respect of the Council’s Whole of Government Accounts consolidation pack; and
- the work necessary to satisfy ourselves that the Council has made proper arrangements for securing economy, efficiency and effectiveness in its use of resources.
David Hoose, Key Audit Partner
For and on behalf of Mazars LLP
Park View House
58 The Ropewalk
Nottingham
NG1 5DW
20 December 2021
Statement of Accounts 2020/2021
D. Statement of Responsibilities for the Statement of Accounts
The Council’s Responsibilities
The Council is required to:
- make arrangements for the proper administration of its financial affairs and to secure that one of its officers has the responsibility for the administration of those affairs. In this Council, that officer is the Director - Finance and Corporate Services.
- manage its affairs to secure economic, efficient and effective use of resources and safeguard its assets.
- approve the Statement of Accounts.
The Director (Finance and Corporate Services) Responsibilities
The Director (Finance and Corporate Services) is responsible for the preparation of the Council’s Statement of Accounts in accordance with proper practices, as set out in the Chartered Institute of Public Finance and Accountancy’s “Code of Practice on Local Authority Accounting in the United Kingdom” (“the Code of Practice”).
In preparing this Statement of Accounts, the Director (Finance and Corporate Services) has:
- selected suitable accounting policies and then applied them consistently
- made judgements and estimates that were reasonable and prudent
- complied with the Code of Practice.
The Director (Finance and Corporate Services) has also:
- kept proper accounting records which were up to date
- taken reasonable steps for the prevention and detection of fraud and other irregularities.
The Director (Finance and Corporate Services) should sign and date the Statement of Accounts, stating that it gives a true and fair view of the financial position of the Council at the accounting date and its income and expenditure for the year ended 31 March 2021.
Certificate
This statement of accounts has been audited and is not subject to change.
I hereby certify that the following Statement of Accounts gives a true and fair view of the financial position of Rushcliffe Borough Council at 31 March 2021 and its income and expenditure for the financial year ended 31 March 2021.
Peter Linfield
Director - Finance and Corporate Services
25 November 2021
Formal Approval
The Governance Scrutiny Group has considered the Final (Audited) Statement of Accounts on 25 November 2021 and these were approved.
The Financial Statements
Comprehensive Income and Expenditure Statement for The Year 1 April 2020 to 31 March 2021
This statement shows the accounting cost in the year of providing services in accordance with International Financial Reporting Standards (IFRS), rather than the amount to be funded from taxation. Authorities raise taxation to cover expenditure in accordance with regulations; this may be different from the accounting cost. The taxation position is shown in the Movement in Reserves Statement.
2019/20 Gross Exp £’000 |
2019/20 Income £’000 |
2019/20 Net Exp £’000 |
Description | Note | 2020/21 Gross Exp £’000 |
2020/21 Income £’000 |
2020/21 Net Exp £’000 |
---|---|---|---|---|---|---|---|
3,447 | (1,941) | 1,506 | Communities | - | 3,315 | (1,692) | 1,623 |
19,902 | (14,845) | 5,057 | Finance and Corporate | - | 18,954 | (14,679) | 4,275 |
9,629 | (4,488) | 5,141 | Neighbourhoods | - | 10,900 | (4,665) | 6,235 |
3,032 | (247) | 2,785 | Transformation | - | 3,102 | (308) | 2,794 |
36,010 | (21,521) | 14,489 | Cost of Services | - | 36,271 | (21,344) | 14,927 |
- | - | 2,374 | Other Operating Expenditure | 6 | - | - | 3,212 |
- | - | (4,896) | Financing and Investment Income and Expenditure | 7 | - | - | (920) |
- | - | (15,049) | Taxation and Non-Specific Grant Income | 8 | - | - | (23,010) |
- | - | (3,082) | (Surplus)/Deficit on Provision of Services | - | - | - | (5,791) |
- | - | (6,042) | (Surplus)/Deficit on Revaluation of Non-Current Assets | - | - | - | (721) |
- | - | 0 | (Surplus)/Deficit on Revaluation of Available for Sale Financial Assets | - | - | - | 0 |
- | - | (4,291) | Actuarial (Gains)/Losses on Pension Assets / Liabilities | 33 | - | - | 13,064 |
- | - | 0 | Other Recognisable (Gains)/ Losses | - | - | - | 372 |
- | - | (10,333) | Other Comprehensive Income and Expenditure | - | - | - | 12,715 |
- | - | (13,415) | Total Comprehensive Income and Expenditure | - | - | - | 6,924 |
Movement in Reserves Statement (MIRS) for the Period 1 April 2020 to 31 March 2021
This statement shows the movement in the year on the different reserves held by the Council, analysed into ‘usable reserves’ (those that can be applied to fund expenditure or reduce local taxation) and other reserves. The Surplus or Deficit on the Provision of Services line shows the true economic cost of providing the Council’s services, more details of which are shown in the Comprehensive Income and Expenditure Statement. These are different from the statutory amounts required to be charged to the General Fund Balance for council tax setting. The Net Increase/Decrease before Transfers to Earmarked Reserves line shows the statutory General Fund Balance before any discretionary transfers to or from earmarked reserves.
Description | Note | General Fund Balance £000’s |
Earmarked GF Reserves (Note 5) £000’s |
Capital Receipts Reserve £000’s |
Capital Grants Unapplied £000’s |
Total Usable Reserves £000’s |
Unusable Reserves (Note 20) £000’s |
Total Reserves £000’s |
---|---|---|---|---|---|---|---|---|
Balance as at 1 April 2020 | - | 2,604 | 13,473 | 3,538 | 220 | 19,835 | 17,030 | 36,865 |
Surplus/(Deficit) on the provision of services | - | 5,791 | - | - | - | 5,791 | - | 5,791 |
Other Comprehensive Income and Expenditure | - | - | - | - | - | - | (12,343) | (12,343) |
Other Recognisable Gains/(Losses) | - | - | - | - | - | - | (372) | (372) |
Total Comprehensive Income and Expenditure | - | 5,791 | 0 | 0 | 0 | 5,791 | (12,715) | (6,924) |
Adjustments between accounting basis & funding basis under regulations | (4) | 3,101 | - | (3,044) | 144 | 201 | (201) | 0 |
Net Increase/(Decrease) before Transfers to Earmarked Reserves | - | 8,892 | 0 | (3,044) | 144 | 5,992 | (12,916) | (6,924) |
Transfers to/from Earmarked Reserves | (5) | (8,892) | 8,892 | 0 | 0 | 0 | 0 | 0 |
Increase (Decrease) in year | - | 0 | 8,892 | (3,044) | 144 | 5,992 | (12,916) | (6,924) |
Balance as at 31 March 2021 carried forward |
- | 2,604 | 22,365 | 494 | 364 | 25,827 | 4,114 | 29,941 |
Movement in Reserves Statement (MIRS) for the Period 1 April 2019 to 31 March 2020
Description | Note | General Fund Balance £000’s |
Earmarked GF Reserves (Note 5) £000’s |
Capital Receipts Reserve £000’s |
Capital Grants Unapplied £000’s |
Total Usable Reserves £000’s |
Unusable Reserves (Note 20) £000’s |
Total Reserves £000’s |
---|---|---|---|---|---|---|---|---|
Balance as at 1 April 2019 | - | 2,604 | 11,818 | 7,036 | 98 | 21,556 | 1,894 | 23,450 |
Surplus/(Deficit) on the provision of services | - | 3,082 | 0 | 0 | 0 | 3,082 | 0 | 3,082 |
Other Comprehensive Income and Expenditure | - | 0 | 0 | 0 | 0 | 0 | 10,333 | 10,333 |
Other Recognisable Gains/(Losses) | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Comprehensive Income and Expenditure | - | 3,082 | 0 | 0 | 0 | 3,082 | 10,333 | 13,415 |
Adjustments between accounting basis & funding basis under regulations | (4) | (1,427) | 0 | (3,489) | 122 | (4,803) | 4,803 | 0 |
Net Increase/(Decrease) before Transfers to Earmarked Reserves | - | 1,655 | 0 | (3,489) | 122 | (1,721) | 15,136 | 13,415 |
Transfers to/from Earmarked Reserves | (5) | (1,655) | 1,655 | 0 | 0 | 0 | 0 | |
Increase (Decrease) in year | - | 0 | 1,655 | (3,489) | 122 | (1,721) | 15,136 | 13,415 |
Balance as at 31 March 2020 carried forward | - | 2,604 | 11,818 | 3,538 | 220 | 19,835 | 17,030 | 36,865 |
Balance Sheet as at 31 March 2021
This shows the value of the assets and liabilities recognised by the Council. The net assets of the Council (assets less liabilities) are matched by the reserves held by the Council. Reserves are reported in two categories. The first category of reserves are usable reserves, these are the reserves that the Council may use to provide services, subject to the need to maintain a prudent level of reserves and any statutory limitations on their use (for example the Capital Receipts Reserve may only be used to fund capital expenditure or repay debt). The second category of reserves is those that the Council is not able to use to provide services. This category of reserves includes reserves that hold unrealised gains and losses (for example the Revaluation Reserve), where amounts would only become available to provide services if the assets are sold; and reserves that hold timing differences shown in the Movement in Reserves Statement line ‘Adjustments between accounting basis and funding basis under regulations’.
31 March 2020 £’000 |
Description | Note | 31 March 2021 £’000 |
---|---|---|---|
47,878 | Property, Plant and Equipment | 9 | 45,725 |
91 | Heritage Assets | - | 88 |
25,772 | Investment Property | 10 | 29,127 |
151 | Intangible Assets | 11 | 126 |
11,907 | Long Term Investment | 13 | 13,050 |
2,861 | Long Term Debtors | 13, 14 | 2,570 |
88,660 | Long Term Assets | - | 90,686 |
15,000 | Short Term Investments | - | 15,000 |
0 | Assets Held for Sale | - | 4,586 |
1 | Inventories | - | 0 |
7,301 | Short Term Debtors | 14 | 7,789 |
5,162 | Cash and Cash Equivalents | 16 | 19,401 |
27,464 | Current Assets | - | 46,776 |
0 | Short Term Borrowing | 13 | 0 |
(8,970) | Short Term Creditors | 17 | (17,402) |
0 | Short Term Provisions | 18 | 0 |
(8,970) | Current Liabilities | - | (17,402) |
(1,950) | Long Term Provisions | 18 | (4,555) |
(17,592) | Capital Grant Receipts in Advance | 13, 28 | (22,340) |
(50,747) | Pension Liabilities | 33 | (63,224) |
(70,289) | Long Term Liabilities | - | (90,119) |
36,865 | Net Assets | - | 29,941 |
3,538 | Usable Capital Receipts Reserve | MIRS | 494 |
2,604 | General Fund Balance | MIRS | 2,604 |
13,473 | Earmarked Reserves | 5 | 22,365 |
220 | Capital Grants Unapplied | MIRS | 364 |
19,835 | Usable Reserves | MIRS | 25,827 |
17,030 | Unusable Reserves | 20 | 4,114 |
36,865 | Total Reserves | - | 29,941 |
Cash Flow Statement as at 31 March 2021 (Indirect Method)
The Cash Flow Statement shows the changes in cash and cash equivalents of the Council during the reporting period. The statement shows how the Council generates and uses cash and cash equivalents by classifying cash flows as; operating, investing and financing activities. The amount of net cash flows arising from operating activities is a key indicator of the extent to which the operations of the Council are funded by way of taxation and grant income or from the recipients of services provided by the Council. Investing activities represent the extent to which cash outflows have been made for resources which are intended to contribute to the Council’s future service delivery. Cash flows arising from financing activities are useful in predicting claims on future cash flows by providers of capital (borrowing) to the Council.
31 March 2020 £’000 |
Description | Note | 31 March 2021 £’000 |
---|---|---|---|
(3,082) | Net (surplus) or deficit on the provision of services | - | (5,791) |
(2,296) | Adjustments to net surplus or deficit on the provision of services for non - cash movements | - | (15,244) |
1,993 | Adjustments for items included in the net surplus or deficit on the provision of services that are investing and financing activities | - | 4,545 |
(3,385) | Net cash flow from Operating Activities | 21 | (16,490) |
10,799 | Investing Activities | 22 | (3,383) |
(741) | Financing Activities | 23 | 5,634 |
6,673 | Net (increase) or decrease in cash and cash equivalents | 16 | (14,239) |
(11,835) | Cash and cash equivalents as at 1 April | 16 | (5,162) |
(5,162) | Cash and cash equivalents as at 31 March | 16 | (19,401) |
Expenditure and Funding Analysis and Notes for the Year 1 April 2020 to 31 March 2021
The Expenditure and Funding Analysis shows how annual expenditure is used and funded from resources (government grants, rents, council tax and business rates) by authorities compared to resources consumed or earned by authorities in accordance with generally accepted accounting practices. It also shows how this expenditure is allocated for decision making purposes between the Council’s service areas. Income and expenditure accounted for under generally accepted accounting practices is presented more fully in the Comprehensive Income and Expenditure Statement.
2019/20 Net Expenditure Chargeable to the General Fund £’000 |
2019/20 Adjustments between the Funding and Accounting Basis (Note 3) £’000 |
2019/20 Net Expenditure in the Comprehensive Income and Expenditure Statement £’000 |
Description | 2020/21 Net Expenditure Chargeable to the General Fund £’000 |
2020/21 Adjustments between the Funding and Accounting Basis (Note 4) £’000 |
2020/21 Net Expenditure in the Comprehensive Income and Expenditure Statement £’000 |
---|---|---|---|---|---|---|
1,032 | 474 | 1,506 | Communities | 1,288 | 335 | 1,623 |
4,552 | 505 | 5,057 | Finance and Corporate | 4,053 | 222 | 4,275 |
3,769 | 1,372 | 5,141 | Neighbourhoods | 5,229 | 1,006 | 6,235 |
2,505 | 280 | 2,785 | Transformation | 2,419 | 375 | 2,794 |
11,858 | 2,631 | 14,489 |
Net Cost of Services | 12,989 |
1,938 |
14,927 |
(13,513) | (4,058) | (17,571) | Other Income and Expenditure | (21,881) | 1,163 | (20,718) |
(1,655) |
(1,427) | (3,082) | (Surplus) or Deficit | (8,892) |
3,101 | (5,791) |
2,604 | - | - | Opening General Fund Balance | 2,604 | - | - |
1,655 | - | - | Surplus/(Deficit) on General Fund in Year | 8,892 | - | - |
(1,655) | - | - | Transfer (to)/from Earmarked Reserves | (8,892) | - | - |
2,604 | - |
- |
Closing General Fund Balance at 31 March | 2,604 |
- |
- |
E. Notes to The Accounts
- Notes to the Expenditure and Funding Analysis
- Income and Expenditure Analysed by Nature
- Segmental Income
- Adjustments Between Accounting Basis and Funding Basis Under Regulations
- Transfers To/(From) Earmarked Reserves
- Other Operating Expenditure
- Financing and Investment Income and Expenditure
- Taxation and Non Specific Grant Income and Expenditure
- Property, Plant and Equipment
- Investment Properties
- Intangible Assets
- Assets Held For Sale
- Financial Instruments
- Debtors
- Debtors For Local Taxation
- Cash and Cash Equivalents
- Creditors
- Provisions
- Usable Reserves
- Unusable Reserves
- Cashflow Statement – Operating Activities
- Cashflow Statement – Investing Activities
- Cashflow Statement – Financing Activities
- Members’ Allowances
- Officers’ Remuneration
- Exit Packages and Termination Benefits
- External Audit Costs
- Grant Income
- Related Parties
- Capital Expenditure and Capital Financing
- Leases
- Impairment Losses
- Defined Benefit Pension Schemes
- Contingent Liabilities
- Contingent Assets
- Nature and Extent of Risks Arising From Financial Instruments
- Accounting Policies
- Accounting Standards That Have Been Issued But Have Not Yet Been Adopted
- Critical Judgements in Applying Accounting Policies
- Assumptions Made About The Future And Other Major Sources Of Estimation Uncertainty
- Material Items of Income And Expense
- Events After The Balance Sheet Date
E. Notes to the Accounts
1. Notes to the Expenditure and Funding Analysis
2020/21 Adjustments between Funding and Accounting Basis
Adjustments from General Fund to arrive at the Comprehensive Income & Expenditure Statement amounts |
Adjustments for Capital Purposes (Note 1a) £'000 |
Net change for the Pensions Adjustments (Note 1b) £'000 |
Other Differences (Note 1c) £'000 |
Total Adjustments £'000 |
---|---|---|---|---|
Communities | 315 | 20 | 0 | 335 |
Finance & Corporate Services | 166 | 56 | 0 | 222 |
Neighbourhoods | 973 | 33 | 0 | 1,006 |
Transformation | 355 | 20 | 0 | 375 |
Net cost of services | 1,809 | 129 | 0 | 1,938 |
Other income & expenditure from the Expenditure & Funding Analysis | (5,971) | 1,119 | 6,015 | 1,163 |
General Fund surplus or deficit and Comprehensive Income & Expenditure Statement Surplus or Deficit on the Provision of Services | (4,162) | 1,248 | 6,015 | 3,101 |
2019/20 Adjustments between Funding and Accounting Basis
Adjustments from General Fund to arrive at the Comprehensive Income & Expenditure Statement amounts |
Adjustments for Capital Purposes (Note 1a) £'000 |
Net change for the Pensions Adjustments (Note 1b) £'000 |
Other Differences (Note 1c) £'000 |
Total Adjustments £'000 |
---|---|---|---|---|
Communities | 424 | 50 | 0 | 474 |
Finance & Corporate Services | 328 | 177 | 0 | 505 |
Neighbourhoods | 1,295 | 77 | 0 | 1,372 |
Transformation | 232 | 48 | 0 | 280 |
Net cost of services | 2,279 | 352 | 0 | 2,631 |
Other income & expenditure from the Expenditure & Funding Analysis | (5,432) | 1,244 | 130 | (4,058) |
General Fund surplus or deficit and Comprehensive Income & Expenditure Statement Surplus or Deficit on the Provision of Services | (3,153) | 1,596 | 130 | (1,427) |
Note 1a Adjustments for Capital Purposes
Services Line – this column adds in depreciation and impairment and revaluation gains and losses in the services line.
Other operating expenditure – adjusts for capital disposals with a transfer of income on disposal of assets and the amounts written off for those assets.
Financing and investment income and expenditure – the statutory charges for capital financing (Minimum Revenue Provision and other revenue contributions are deducted from other income and expenditure as these are not chargeable under generally accepted accounting practices).
Taxation and non-specific grant income and expenditure – capital grants are adjusted for income not chargeable under generally accepted accounting practices. Revenue grants are adjusted from those receivable in the year to those receivable without conditions or for which conditions were satisfied throughout the year. The Taxation and Non Specific Grant Income and Expenditure line is credited with capital grants receivable in the year without conditions or for which conditions were satisfied in the year.
Note 1b Net Change for the Pensions Adjustments
Net change for the removal of pension contributions and the addition of IAS 19 Employee Benefits pension related expenditure and income:
For services– this represents the removal of the employer pension contributions made by the authority as allowed by statute and the replacement with current service costs and past service costs.
For Financing and investment income and expenditure – the net interest on the defined benefit liability is charged to the Comprehensive Income and Expenditure Statement (CIES).
Note 1c Other Differences
For Services– Other differences between amounts debited/credited to the Comprehensive Income and Expenditure Statement and amounts payable/receivable to be recognised under statute (Accumulated Absences).
Financing and investment income and expenditure – statutory reversal of fair value gains and losses on diversified/pooled investments.
The charge under Taxation and non-specific grant income and expenditure – represents the difference between what is chargeable under statutory regulations for council tax and NDR that was projected to be received at the start of the year and the income recognised under generally accepted accounting practices in the Code. This is a timing difference as any difference will be brought forward in future Surpluses or Deficits on the Collection Fund.
2. Income and Expenditure Analysed by Nature
The Council’s income and expenditure is analysed as follows:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
- | Expenditure | - |
9,390 | Employee Benefit Expenses | 9,048 |
24,991 | Other Services Expenses | 30,461 |
2,081 | Depreciation, amortisation, impairment | 1,899 |
1,244 | Interest Payments (Pensions) | 1,119 |
2,166 | Precepts and Levies | 2,270 |
58 | (Gain)/loss on the Disposal of Assets | 0 |
39,930 | Total Expenditure | 44,797 |
- | Income | - |
(7,736) | Fees, Charges and Other Service Income | (7,089) |
(18,992) | Government Grants and Contributions | (32,320) |
(11,495) | Income from Council Tax, NDR | (6,627) |
(5,381) | Gain recognised from changes in fair value of properties | 1,269 |
0 | Gain on disposal of assets | (3,988) |
592 | Interest and Investment Income | (1,833) |
(43,012) | Total Income | (50,588) |
(3,082) | (Surplus)/Deficit on Provision of Services | (5,791) |
3. Segmental Income
Income received on a segmental basis is analysed as follows:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
- | Services | - |
(1,827) | Communities | (1,523) |
(192) | Finance and Corporate | (147) |
(3,228) | Neighbourhoods | (2,650) |
(183) | Transformation | (177) |
(5,430) | Total Income analysed on a segmental basis | (4,497) |
4. Adjustments Between Accounting Basis And Funding Basis Under Regulations
This note details the adjustments that are made to the total Comprehensive Income and Expenditure Statement recognised by the Council in the year in accordance with proper accounting practice to the resources that are specified by statutory provisions as being available to the Council to meet future capital and revenue expenditure.
The following sets out a description of the reserves that the adjustments are set against:
General Fund Balance
The General Fund is the statutory fund into which all the receipts of a Council are required to be paid and out of which all liabilities of the Council are to be met, except to the extent that statutory rules might provide otherwise. These rules can also specify the financial year in which liabilities and payments should impact on the General Fund Balance, which is not necessarily in accordance with proper accounting practice.
The General Fund Balance therefore summarises the resources that the Council is statutorily empowered to spend on its services or on the capital investment (or the deficit of resources that the Council is required to recover) at the end of the financial year.
Capital Receipts Reserve
This holds the proceeds from the disposal of land or other assets which are restricted by statute from being used other than to fund new capital expenditure. The balance on the reserve shows the resources that have yet to be applied for these purposes at the year end.
Capital Grants Unapplied
This holds the grants and contributions received towards the capital projects for which the Council has met the conditions that would have otherwise require repayment of the monies but which have yet to be applied to meet expenditure. The balance is restricted by the grant terms as to the capital expenditure against which it can be applied and/or the financial year in which this can take place.
2019/20 Adjustments between accounting basis and funding basis
Description | 2019/20 Usable Reserves General Fund Balance £’000 |
2019/20 Usable Reserves Capital Receipts Reserve £’000 |
2019/20 Usable Reserves Capital Grants Unapplied £’000 |
2019/20 Movements in Unusable Reserves £’000 |
---|---|---|---|---|
Adjustments primarily involving the Capital Adjustment Account | - | - | - | - |
Reversal of items debited or credited to the CIES | - |
- |
- |
- |
Charges for depreciation and impairment of non-current assets | (2,008) | 0 | 0 | 2,008 |
Revaluation losses on Property Plant and Equipment | (14) | 0 | 0 | 14 |
Movements in the market value of Investment Properties | 5,381 | 0 | 0 | (5,381) |
Amortisation of intangible assets | (59) | 0 | 0 | 59 |
Capital grants and contributions applied | 502 | 0 | 0 | (502) |
Income in relation of Donated Assets | 0 | 0 | 0 | 0 |
Revenue expenditure funded from capital under statute (net of Grants and Contributions) | (838) | 0 | 0 | 838 |
Amounts of Non Current Assets written off on disposal or sale as part of the gain/loss on disposal to the CI&ES | (1,620) | 0 | 0 | 1,620 |
Insertion of items not debited or credited to the CIES | - | - | - | - |
Statutory provision for the financing of capital investment | 1,000 | 0 | 0 | (1,000) |
Capital expenditure charged against the General Fund | 54 | 0 | 0 | (54) |
Adjustments primarily involving the Capital Grants Unapplied Account | - | - | - | - |
Capital grants and contributions unapplied credited to the CI&ES | 431 | 0 | (431) | 0 |
Application of grants to capital financing transferred to the CAA | 0 | 0 | 309 | (309) |
Adjustments primarily involving the Capital Receipts Reserve | - | - | - | - |
Transfer of cash sale proceeds credited as part of gain/loss on disposal to the CIES | 1,562 | (1,694) | 0 | 132 |
Capital Receipts applied | 0 | 5,197 | 0 | (5,197) |
Transfer (from)/to the Deferred Capital Receipts Reserve upon receipt of cash | 0 | (5) | 0 | 5 |
Adjustments primarily involving the Financial Instruments Adjustment Account | - | - | - | - |
Amount by which finance costs charged to the CI&ES are different from statutory requirements | 0 | 0 | 0 | 0 |
Adjustments primarily involving the Pensions Reserve | - | - | - | - |
Reversal of items relating to retirement benefits debited or credited to the CI&ES (Note 45) | (3,944) | 0 | 0 | 3,944 |
Employer’s pensions contributions and direct payments to pensioners payable in the year | 2,348 | 0 | 0 | (2,348) |
Adjustments primarily involving the Collection Fund Adjustment Account | - | - | - | - |
Amount by which council tax & business rate income credited to the CI&ES is different from statutory requirements | (130) | 0 | 0 | 130 |
Adjustments primarily involving the Accumulated Absences Account | - | - | - | - |
Amount by which officer remuneration charged to the CI&ES on an accruals basis is different from statutory requirements | 0 | 0 | 0 | 0 |
Adjustments primarily involving the Pooled Fund Investment Account | - | - | - | - |
Downward revaluation of value of investments not charged to the Surplus/Deficit on the Provision of Services | (1,238) | 0 | 0 | 1,238 |
Total Adjustments | 1,427 | 3,498 | (122) | (4,803) |
2020/21 Adjustments between accounting basis and funding basis
Description | 2020/21 Usable Reserves General Fund Balance £’000 |
2020/21 Usable Reserves Capital Receipts Reserve £’000 |
2020/21 Usable Reserves Capital Grants Unapplied £’000 |
2020/21 Movements in Unusable Reserves £’000 |
---|---|---|---|---|
Adjustments primarily involving the Capital Adjustment Account | - | - | - | - |
Reversal of items debited or credited to the CIES | - |
- |
- |
- |
Charges for depreciation and impairment of non-current assets | (1,546) | 0 | 0 | 1,546 |
Revaluation losses on Property Plant and Equipment | (271) | 0 | 0 | 271 |
Movements in the market value of Investment Properties | (1,269) | 0 | 0 | 1,269 |
Amortisation of intangible assets | (83) | 0 | 0 | 83 |
Capital grants and contributions applied | 1,441 | 0 | 0 | (1,441) |
Income in relation of Donated Assets | 0 | 0 | 0 | 0 |
Revenue expenditure funded from capital under statute (net of Grants and Contributions) | (648) | 0 | 0 | 648 |
Amounts of Non Current Assets written off on disposal or sale as part of the gain/loss on disposal to the CI&ES | (299) | 0 | 0 | 299 |
Insertion of items not debited or credited to the CIES | - | - | - | - |
Statutory provision for the financing of capital investment | 1,000 | 0 | 0 | (1,000) |
Capital expenditure charged against the General Fund | 149 | 0 | 0 | (149) |
Adjustments primarily involving the Capital Grants Unapplied Account | - | - | - | - |
Capital grants and contributions unapplied credited to the CI&ES | 260 | 0 | (260) | 0 |
Application of grants to capital financing transferred to the CAA | 0 | 0 | 116 | (116) |
Adjustments primarily involving the Capital Receipts Reserve | - | - | - | - |
Transfer of cash sale proceeds credited as part of gain/loss on disposal to the CIES | 4,285 | (4,551) | 0 | 266 |
Capital Receipts applied | 0 | 7,600 | 0 | (7,600) |
Transfer (from)/to the Deferred Capital Receipts Reserve upon receipt of cash | 0 | (5) | 0 | 5 |
Adjustments primarily involving the Financial Instruments Adjustment Account | - | - | - | - |
Amount by which finance costs charged to the CI&ES are different from statutory requirements | 0 | 0 | 0 | 0 |
Adjustments primarily involving the Pensions Reserve | - | - | - | - |
Reversal of items relating to retirement benefits debited or credited to the CI&ES (Note 45) | (3,430) | 0 | 0 | 3,430 |
Employer’s pensions contributions and direct payments to pensioners payable in the year | 2,182 | 0 | 0 | (2,182) |
Adjustments primarily involving the Collection Fund Adjustment Account | - | - | - | - |
Amount by which council tax & business rate income credited to the CI&ES is different from statutory requirements | (6,015) | 0 | 0 | 6,015 |
Adjustments primarily involving the Accumulated Absences Account | - | - | - | - |
Amount by which officer remuneration charged to the CI&ES on an accruals basis is different from statutory requirements | 0 | 0 | 0 | 0 |
Adjustments primarily involving the Pooled Fund Investment Account | - | - | - | - |
Downward revaluation of value of investments not charged to the Surplus/Deficit on the Provision of Services | 1,143 | 0 | 0 | (1,143) |
Total Adjustments | (3,101) | 3,044 | (144) | 201 |
5. Transfers To/(From) Earmarked Reserves
This note sets out the amounts set aside from the General Fund Balance in earmarked reserves to provide financing for future expenditure plans and the amounts posted back from earmarked reserves to meet General Fund expenditure.
Description |
Balance at 1 April 2019 £'000 |
Additions in Year £'000 |
Used in Year £'000 |
Balance at 31 March 2020 £'000 |
---|---|---|---|---|
Investment Reserves | - | - | - | - |
Regeneration and Community Projects | 1,794 | 147 | (54) | 1,887 |
Council Assets and Service Delivery | 274 | 0 | (274) | 0 |
Local Area Agreement | 0 | 0 | 0 | 0 |
Investment Properties | 166 | 136 | (90) | 212 |
New Homes Bonus | 7,186 | 2,311 | (1,077) | 8,420 |
Invest to Save | 150 | 0 | (150) | 0 |
Corporate Reserves | - | - | - | - |
Organisation Stabilisation Reserve | 1,878 | 2,227 | (319) | 3,786 |
Climate Change | 1,000 | 0 | (200) | 800 |
Collection Fund Reserve | 0 | 5,990 | 0 | 5,990 |
Development Corporation | 100 | 400 | (100) | 400 |
Risk and Insurance | 100 | 0 | 0 | 100 |
Planning Appeals | 350 | 0 | 0 | 350 |
Elections | 50 | 50 | 0 | 100 |
Operating Reserves | - | - | - | - |
Planning | 209 | 0 | 0 | 209 |
Leisure Centre Maintenance | 116 | 0 | (5) | 111 |
Planned Maintenance | 100 | 0 | (100) | 0 |
Total | 13,473 | 11,261 | (2,369) | 22,365 |
Investment Reserves
Regeneration and Community Projects – to provide funding to support capital improvement projects across the Borough including some special expense schemes.
Council Assets and Service Delivery – was originally to provide funding to support improvements and optimum rationalisation of council owned assets and facilitate the implementation of innovative service delivery models. It was agreed to rationalise reserves and transfer this balance to the Organisation Stabilisation Reserve.
Local Area Agreement – a historic reserve for Local Strategic Partnership (LSP) initiatives where monies were held by the Council, as the accountable body, on behalf of the LSP. Opening balance transferred to Organisation Stabilisation Reserve.
Investment Properties – to fund improvements.
New Homes Bonus – to help facilitate growth within the Borough, not ring-fenced solely for housing projects.
Invest to Save – originally to fund projects that generate future savings. The balance was transferred to the Organisation Stabilisation Reserve as part of reserves rationalisation.
Corporate Reserves
Organisation Stabilisation Reserve – to be used to provide resilience against risks surrounding the Medium Term Financial Strategy.
Climate Change Reserve – to support projects that contribute to the Council’s ambitions to protect and enhance the environment.
Collection Fund Reserve – to smooth effects of surplus/deficits as a result of timing differences.
Development Corporation – to support the work to establish a Development Corporation.
Risk and Insurance – to provide funding to be used to reduce the risk of loss or injury in the provision of services, with the objective of reducing future insurance costs.
Planning Appeals – to provide funding to cover potential legal and other cost in respect of large applications.
Elections – to provide funding for the future costs of the four yearly Borough Council elections.
Operating Reserves
Planning – to provide funding for one off revenue costs of the planning service, for example, legal costs, specialist advice and consultancy.
Leisure Centre Maintenance – to support any emerging enhancement requirements which are over and above in-year maintenance provision.
Planned Maintenance – originally to provide funding for potential higher value repairs and maintenance of existing buildings and land. The balance was transferred to the Organisation Stabilisation Reserve as part of reserves rationalisation.
6. Other Operating Expenditure
The composition of the Other Operating Expenditure line in the Comprehensive Income and Expenditure Statement is detailed below:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
2,166 | Parish Council Precepts | 2,270 |
260 | Internal Drainage Board Levies | 283 |
0 | Expenditure on Covid Grants* | 4,647 |
(52) | (Gain) or Loss on the disposal of non-current assets | (3,988) |
2,374 | Total | 3,212 |
*Expenditure on Covid grants relates to grants made in respect of Discretionary Grants, Additional Restrictions Grants (ARG) and Local Restrictions Grants. These are funded by additional grant receipts included inNote 8 (Taxation and Non- Specific Grants) and in Note 28 (Grant Income)
7. Financing and Investment Income and Expenditure
The composition of the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement is detailed below:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
0 | Interest payable and similar charges | 0 |
1,244 | Net Interest on the net defined benefit liability (asset) | 1,119 |
1,238 | Movement in the value of property/diversified income | (1,143) |
(638) | Interest receivable and similar income | (681) |
(6,740) | Income, expenditure and changes in the fair values of investment properties | (215) |
(4,896) | Total | (920) |
8. Taxation and Non-Specific Grant Income and Expenditure
The composition of the Taxation and Non-Specific Grant Income line in the Comprehensive Income and Expenditure Statement is detailed below. In 2020/21 additional reliefs were awarded to retail, hospitality and nursery sector due to Covid-19. This has resulted in a significant deficit in the collection fund however these additional reliefs were compensated for by way of S31 Grants paid by Government.
Non-Ringfenced grants line shows an additional £7.2m for Covid Grants. This is partially offset by expenditure on Covid Grants shown in Note 6. The detailed breakdown of the Covid Grants are shown in Note 28.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
(8,812) | Council Tax income | (9,261) |
(4,105) | Business Rates income | (3,086) |
(309) | Capital Grants and Contributions (Note 28) | (962) |
(1,621) | New Homes Bonus | (2,311) |
- | Non-ring-fenced government grants (Note 28): | - |
0 | Covid-19 Grants | (7,206) |
(202) | Other Non Specific Grant | (184) |
(15,049) | Total | (23,010) |
9. Property, Plant and Equipment
Movements on Balances 2020/2021
Description of Movement |
Other |
Vehicles |
Infrastructure |
Community |
Surplus Assets |
Assets |
Total |
---|---|---|---|---|---|---|---|
Cost or Valuation | - | - | - | - | - | - | - |
At 1 April 2020 | 33,977 | 7,308 | 5,709 | 329 | 4,585 | 2,326 | 54,234 |
Additions/Asset Merge | 389 | 457 | 179 | 0 | 0 | 2,801 | 3,826 |
Transfers | 0 | (166) | 2 | 0 | (4,555) | (12) | (4,731) |
Revaluation (+/-) recognised in the Revaluation Reserve | (67) | 0 | 0 | 0 | 0 | 0 | (67) |
Revaluation (+/-) recognised in the Surplus/Deficit on Provision of Services | (271) | 0 | 0 | 0 | 0 | 0 | (271) |
Derecognition - Disposals | (297) | (379) | 0 | 0 | 0 | 0 | (676) |
At 31 March 2021 |
33,731 | 7,220 | 5,890 | 329 | 30 | 5,115 | 52,315 |
Accumulated Depreciation or Impairment | - | - | - | - | - | - | - |
At 1 April 2020 | (144) | (4,793) | (1,419) | 0 | 0 | 0 | (6,356) |
Depreciation charge | (706) | (605) | (232) | 0 | 0 | 0 | (1,543) |
Depreciation Transfer | 0 | 175 | 0 | 0 | (30) | 0 | 145 |
Depreciation written out to the Revaluation Reserve | 787 | 0 | 0 | 0 | 0 | 0 | 787 |
Depreciation written out to the Surplus/Deficit on Provision of Services | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Derecognition - Disposals | 0 | 377 | 0 | 0 | 0 | 0 | 377 |
At 31 March 2021 | (63) | (4,846) | (1,651) | 0 | (30) | 0 | (6,590) |
Net Book Value at 31 March 2021 | 33,668 | 2,374 | 4,239 | 329 | 0 | 5,115 | 45,725 |
Net Book Value at 31 March 2020 | 33,833 | 2,515 | 4,290 | 329 | 4,585 | 2,326 | 47,878 |
Movements on Balances 2019/2020
Description of Movement |
Other |
Vehicles |
Infrastructure |
Community |
Surplus Assets |
Assets |
Total |
---|---|---|---|---|---|---|---|
Cost or Valuation | - | - | - | - | - | - | - |
At 1 April 2019 | 34,317 | 12,219 | 3,820 | 329 | 0 | 1,287 | 51,972 |
Additions/Asset Merge (Note 1) | 3,672 | (2,739) | 1,149 | 0 | 0 | 2,528 | 4,610 |
Revaluation (+/-) recognised in the Revaluation Reserve | 1,471 | (235) | 0 | 0 | 4,035 | 0 | 5,271 |
Revaluation (+/-) recognised in the Surplus/Deficit on Provision of Services | (14) | 0 | 0 | 0 | 0 | 0 | (14) |
Derecognition - Disposals | (761) | (1,946) | (165) | 0 | (655) | (576) | (4,103) |
Transfers | (4,708) | 9 | 905 | 0 | 1,205 | (913) | (3,502) |
At 31 March 2020 |
33,977 | 7,308 | 5,709 | 329 | 4,585 | 2,326 | 54,234 |
Accumulated Depreciation or Impairment | - | - | - | - | - | - | - |
At 1 April 2019 | (552) | (5,849) | (1,384) | 0 | 0 | 0 | (7,785) |
Depreciation charge | (749) | (1,075) | (183) | 0 | 0 | 0 | (2,007) |
Depreciation written out to the Revaluation Reserve | 536 | 235 | 0 | 0 | 0 | 0 | 771 |
Depreciation written out to the Surplus/Deficit on Provision of Services | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Derecognition - Disposals | 493 | 1,896 | 148 | 0 | 55 | 0 | 2,592 |
Depreciation transfer | 128 | 0 | 0 | 0 | (55) | 0 | 73 |
At 31 March 2019 | (144) | (4,793) | (1,419) | 0 | 0 | 0 | (6,356) |
Net Book Value at 31 March 2020 | 33,833 | 2,515 | 4,290 | 329 | 4,585 | 2,326 | 47,878 |
Net Book Value at 31 March 2019 | 33,765 | 6,370 | 2,436 | 329 | 0 | 1,287 | 44,187 |
Note 1: Plant and Equipment Components from Arena no longer separately identified: £3.466m merged from VPE Category to Other Land and Buildings.
Depreciation
The following useful lives and depreciation rates have been used in the calculation of depreciation:
- Buildings 5-100 years
- Vehicles, Plant, Furniture and Equipment 3-30 years
- Infrastructure 3-50 years
Capital Commitments
At 31 March 2021, the Council was committed to works totalling £19.7m for the acquisition, construction, and enhancement of Property, Plant and Equipment, and Investment Property in 2021/22. Significant items of contract and other costs comprise:
- Bingham Leisure Hub £16.1m,
- The Crematorium £0.153m,
- Gresham Pitches £1.2m,
- Three Refuse Vehicles £0.6m, and
- Approved Disabled Facilities Grants £0.3m.
The Council has approved delivery of a new Crematorium in the Borough but only design fees contractually committed at 31.03.21.
Revaluations
In accordance with the Code of Practice, the Council carries out a rolling programme that ensures that all Property, Plant and Equipment required to be measured at fair value are re-valued at least every three years. The Council, as a consequence, will be revaluing a third of its Land and Buildings portfolio every year. Assets with a value greater than £1 million are revalued annually.
Valuations of land and buildings were carried out in accordance with the Royal Institution of Chartered Surveyors Valuation Standards (Red Book) 9th Edition. Every fair value valuation was carried out using the assumptions as set out in the Red Book. Where assumptions additional to those which are set out in the Red Book have been made these are stated on the relevant valuation certificates. Mr Nick Berry Senior Property Estates Surveyor is responsible for revaluation of property assets, signed off by the Council’s Director - Development and Economic Growth, Leanne Baines MRICS. An impairment review is carried out annually on the Land and Buildings portfolio.
Valuations of vehicles, plant, furniture and equipment are based on depreciated historic cost as a proxy for current prices. These assets short depreciable lives. All valuations were carried out internally. The following table shows the progress of the Council’s three-year rolling programme for the revaluation of fixed assets. These figures are shown at gross book value
Description |
Other |
Vehicles |
Infrastructure |
Community |
Surplus |
Assets |
Total |
---|---|---|---|---|---|---|---|
Carried at Historical Cost | 171 | 7,220 | 5,890 | 329 | 30 | 5,115 | 18,755 |
Valued at fair value as at: | - | - | - | - | - | - | - |
31 March 2019 | 838 | 0 | 0 | 0 | 0 | 0 | 838 |
31 March 2020 | 1,457 | 0 | 0 | 0 | 0 | 0 | 1,457 |
31 March 2021 | 31,265 | 0 | 0 | 0 | 0 | 0 | 31,265 |
Total Cost of Valuation | 33,731 | 7,220 | 5,890 | 329 | 30 | 5,115 | 52,315 |
10. Investment Properties
The following items have been accounted for in the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
1,461 | Interest payable and similar charges | 1,542 |
(197) | Net Interest on the net defined benefit liability (asset) | (251) |
1,264 | Net Gain / (Loss) |
1,291 |
There are no restrictions on the Council’s ability to realise the value inherent in its investment property or on the Council’s rights to the remittance of income and the proceeds of disposal.
The Council has no contractual obligations to repair, maintain or enhance investment properties.
The following table summarises the movement in the fair value of investment properties during 2020/21 and 2019/20. The Council purchased two Business Units during 2020/21 at £4.5m.
Description |
2019/20 £'000 |
2020/21 £'000 |
---|---|---|
Balance at 1 April 2018 | 16,989 | 25,772 |
Additions - Acquisitions (Purchase and Construction) | 15 | 0 |
Enhancements | 68 | 4,624 |
Disposals | (110) | 0 |
Net Gains/(Losses) from fair value adjustments | 5,381 | (1,269) |
Write back depreciation/impairment on revaluations | (73) | 0 |
Transfers to/from Property, Plant and Equipment | 3,502 | 0 |
Total | 25,772 | 29,127 |
All of the Council’s Investment Properties are treated as operating leases.
Valuations of Investment Properties are carried out annually in accordance with the Code of Practice and with the Royal Institution of Chartered Surveyors Valuation Standards (Red Book) 9th Edition. Every Fair Value valuation was carried out using the assumptions as set out in the Red Book. A Market Valuation technique has been used for all Investment Properties and they are all based on the level 2 input hierarchy. This means that values have been arrived at using evidence (other than quoted prices) in an active market and that this evidence is directly or indirectly observable. The inputs used include the following market analyses: rents, yields, lease terms, research on farmland values, and other market evidence and comparative data. Where assumptions additional to those which are set out in the Red Book have been made, these are stated on the relevant valuation certificates. Nick Berry, the Senior Property Surveyor completed the valuation exercise and this was subsequently reviewed and signed off by the Director – Development and Economic Growth, Leanne Ashmore MRICS. An impairment review is carried out annually on the Investment Property portfolio.
11. Intangible Assets
The Council accounts for its software as intangible assets. All software is given a finite useful life, based on assessments of the period that the software is expected to be of use.
The useful lives assigned to the major software suites used by the Council are three years.
The carrying amount of intangible assets is amortised on a straight-line basis. The amortisation of £0.083m in 2020/21 (£0.59m in 2019/20) was charged to the Information Technology cost centre within Finance and Corporate service area.
Movements on Intangible Fixed Assets
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
- | Balance at start of the year | - |
325 | Gross carrying amount | 397 |
(192) | Accumulated amortisation | (246) |
133 | Net carrying amount at start of year | 151 |
77 | Purchases | 58 |
(5) | Disposals | (104) |
- | Amortisation | - |
(59) | Amortisation for the period | (83) |
5 | Amortisation on disposals | 104 |
151 | Net carrying amount at end of year | 126 |
- | Comprising | - |
397 | Gross carrying amounts | 350 |
(246) | Accumulated amortisation | (224) |
151 | Balance Sheet amount at 31 March | 126 |
12. Assets Held For Sale
In accordance with IFRS 5, Property, Plant, and Equipment (PPE) assets held for sale (HFS) are measured at the lower of carrying amount and fair value less costs to sell.
Description |
2019/20 £'000 |
2020/21 £'000 |
---|---|---|
Balance at the start of the year | 0 | 0 |
Assets Newly Classified as HFS | - | - |
Property, Plant and Equipment | 0 | 4,586 |
Intangible Assets | 0 | 0 |
Other Assets Held for Sale | 0 | 0 |
Additions | 0 | 4,586 |
Revaluation Losses | 0 | 0 |
Revaluation Gains | 0 | 0 |
Impairment Losses | 0 | 0 |
Valuation Movement | 0 | 0 |
Assets Declassified | 0 | 0 |
Assets Sold | 0 | 0 |
Balance at the end of the year |
0 | 4,586 |
Estimated sale proceeds in 2021/22 are £3.6m and the balance of £1m is due in 2022/23.
CIPFA code of Practice specifies that Investment Properties, which meet the classification criteria for assets held for sale, must continue to be accounted for as Investment Property and these are held at Fair Value. The Council has not elected to have a separate category within Investment Property for sale assets. At the Balance Sheet date, the Council held one Investment property (Land at Hollygate Lane) for sale (agreed subject to contract). Estimated sale proceeds for this asset are £7.2m in 2021/22.
13. Financial Instruments
Long Term 31 March 2020 £’000 |
Current 31 March 2020 £’000 |
Description | Long Term 31 March 2021 £’000 |
Current 31 March 2021 £’000 |
---|---|---|---|---|
- | - | Investments | - | - |
- | 20,162 | Loans and Receivables | - | 34,401 |
2,071 | - | CCLA Property | 1,006 | - |
1,780 | - | CCLA Diversified | 4,070 | - |
991 | - | Enhanced Cash Plus | 3, 989 | - |
3,358 | - | 2,056 | - | |
3,707 | - | Investec | 1,929 | - |
11,907 | 20,162 |
Total Investments | 13,050 |
34,401 |
- | - | Debtors | - | - |
2,861 | 6,838 | Loans and Receivables | 2,570 | 3,769 |
2,861 |
6,838 |
Total Debtors | 2,570 | 3,769 |
- | - | Borrowings | - | - |
0 | 0 | Financial Liabilities at Amortised Cost | 0 | 0 |
0 |
0 |
Total Borrowing | 0 |
0 |
- | - | Creditors | - | - |
17,592 | 6,140 | Financial Liabilities at Amortised Cost | 22,340 | 17,402 |
17,592 |
6,140 |
Total Creditors | 22,340 |
17,402 |
Valuation Assumptions
Investments held at 31 March 2021 amounted to £47.45m, consisting of £15m of fixed term investments where the instrument carries the same interest rate for the whole term, £19.08m of deposits in the Money Market and Call Account funds where, in general, the rate only alters with movements in the Bank rate, and £13.05m in funds valued at bid price for the shares which the Council holds. No formal calculation of the effective interest rate (EIR) is necessary, and the carrying amount is a reasonable approximation of the fair value.
Debtors and creditors, both of which are instruments of short duration, with no formal EIR are at fair value.
An assessment has been made whether any impairment write-down or provisions previously made need to be reversed, or if any new ones need to be made. A full review of bad debt provisions has been completed and appropriate adjustments to the provisions have been made on the age analysis of debtors involved.
14. Debtors
Short Term 2019/20 (Restated) £’000 |
Long Term 2019/20 (Restated) £’000 |
Description | Long Term 2020/21 £’000 |
Long Term 2020/21 £’000 |
---|---|---|---|---|
1,759 | 0 | Trade | 965 | 0 |
90 | 0 | Prepayment | 253 | 0 |
5,452 | 2,861 | Other | 6,571 | 2,570 |
7,301 | 2,861 | Total Debtors | 7,789 | 2,570 |
15. Debtors For Local Taxation
The past due but not impaired amount for local taxation (council tax and non-domestic rates) within the total debtors figure is analysed below
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
355 | Council Tax | 419 |
275 | Non-Domestic Rates | 279 |
630 | Total Debtors for Local Taxation |
698 |
16. Cash and Cash Equivalents
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
1 | Cash held by the Council | 1 |
(3,023) | Bank current accounts | 322 |
8,184 | Short term deposits | 19,078 |
5,162 | Total Cash & Cash Equivalents | 19,401 |
17. Creditors
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
3,688 | Trade | 4,970 |
5,282 | Other | 12,432 |
8,970 | Total |
17,402 |
18. Provisions
Description |
Leaseholder |
NDR |
Streetwise |
Total |
---|---|---|---|---|
Balance at 1 April 2020 | 85 | 1,282 | 583 | 1,950 |
Additional provisions made in year | 13 | 7,580 | 372 | 7,965 |
Amount utilised/reduction in year | (6) | (806) | 0 | (812) |
Amount transferred to major preceptors in year | 0 | (4,548) | 0 | (4,548) |
Balance at 31 March 2021 | 92 | 3,508 | 955 | 4,555 |
NDR Appeals
This provision sets aside sums for the Council’s element of anticipated appeals that may arise in respect of Business Rates. The full liability is expected to be approximately £8.8, but the difference is to be met by major preceptors - Central Government (50%), Notts County Council (9%) and Fire Authority (1%).
19. Usable Reserves
Movements in the Council’s usable reserves are detailed in the Movement in Reserves Statement (MIRS).
20. Unusable Reserves
Balance at £'000 |
Description |
Balance at £'000 |
---|---|---|
17,220 | Revaluation Reserve | 17,755 |
52,184 | Capital Adjustment Account | 58,294 |
(51,330) | Pension Reserve | (66,014) |
19 | Deferred Capital Receipts | 14 |
84 | Collection Fund Adjustment Account | (5,932) |
(54) | Accumulated Absences Account | (54) |
(1,093) | Pooled Funds Adjustment Account | 50 |
17,030 | - |
4,114 |
Revaluation Reserve
The Revaluation Reserve contains the gains made by the Council arising from increases in the value of its Property, Plant and Equipment (and Intangible Assets). The balance is reduced when assets with accumulated gains are:
- revalued downwards or impaired and the gains are lost;
- used in the provision of services and the gains are consumed through depreciation; or
- disposed of and the gains are realised.
The Reserve contains only revaluation gains accumulated since 1 April 2007, the date that the Reserve was created. Accumulated gains arising before that date are consolidated into the balance on the Capital Adjustment Account.
Balance at 1 April 2020 £'000 |
Description |
Balance at 31 March 2021 £'000 |
---|---|---|
12,213 | Balance at 1 April | 17,220 |
6,492 | Upward revaluation of assets | 2,211 |
(450) | Downward revaluation of assets and impairment losses not charged to the Surplus/Deficit on the Provision of Services | (1,490) |
18,255 | Surplus or deficit on revaluation of non-current assets not posted to the Surplus or Deficit on the Provision of Services | 17,941 |
(706) | Difference between fair value depreciation and historical cost depreciation | (186) |
(329) | Accumulated gains on assets sold or scrapped | 0 |
(1,035) | Amount written off to the Capital Adjustment Account | (186) |
17,220 | Balance at 31 March | 17,755 |
Capital Adjustment Account
The Capital Adjustment Account absorbs the timing differences arising from the different arrangements for accounting for the consumption of non-current assets and for financing the acquisition, construction or enhancement of those assets under statutory provisions. The Account is debited with the cost of acquisition, construction or enhancement as depreciation, impairment losses and amortisations are charged to the Comprehensive Income and Expenditure Statement (with postings from the Revaluation Reserve to convert fair values to a historical cost basis). The Account is credited with the amounts set aside by the Council as finance for the costs of acquisition, construction and enhancement.
The Account contains accumulated gains and losses on Investment Properties that have yet to be consumed by the Council.
The Account also contains revaluation gains accumulated on Property, Plant and Equipment before 1 April 2007, the date the Revaluation Reserve was created to hold such gains.
Balance at 1 April 2020 £'000 |
Description |
Balance at 31 March 2021 £'000 |
---|---|---|
43,376 | Balance at 1 April | 52,184 |
- | Reversal of items relating to capital expenditure debited or credited to the CIES: | - |
(2,008) | Charges for depreciation and impairment of non-current assets | (1,546) |
(14) | Revaluation losses on Property, Plant and Equipment | (271) |
(59) | Amortisation of intangible assets | (83) |
(838) | Revenue expenditure funded from capital under statute (net of Grants and Contributions) | (648) |
(1,620) | Amounts of non-current assets written off on disposal or sale as part of the gain/loss on disposal to the CIES | (299) |
1,035 | Adjusting amounts written out of the Revaluation Reserve | 186 |
(131) | Write down Long-term Debtors | (266) |
(3,365) | Net written out amount of the cost of non-current assets consumed in the year | (2,927) |
- | Capital financing applied in the year: | - |
5,197 | Use of Capital Receipts to finance new capital expenditure | 7,600 |
502 | Capital grants and contributions credited to the CIES that have been applied to capital financing | 1,441 |
309 | Application of grants to capital financing from the Capital Grants Unapplied Account | 116 |
1,000 | Statutory provision for the financing of capital investment charged against the General Fund | 1,000 |
54 | Capital expenditure charged against the General Fund | 149 |
7,062 | - | 10,306 |
5,381 | Movements in the market value of Investment Properties debited or credited to the CIES | (1,269) |
0 | Movement in the Donated Assets Account credited to the CIES | 0 |
5,381 | - | (1,269) |
52,184 | Balance at 31 March | 58,294 |
Pensions Reserve
The Pensions Reserve absorbs the timing differences arising from the different arrangements for accounting for post-employment benefits and for funding benefits in accordance with statutory provisions. The Council accounts for post-employment benefits in the Comprehensive Income and Expenditure Statement as the benefits are earned by employees accruing years of service, updating the liabilities recognised to reflect inflation, changing assumptions and investment returns on any resources set aside to meet the costs. However, statutory arrangements require benefits earned to be financed as the Council makes employer’s contributions to pension funds or eventually pays any pensions for which it is directly responsible. General Fund balance to be charged with the amount payable by the Council to the pension fund in the year. The debit balance on the Pensions Reserve therefore shows a substantial shortfall in the benefits earned by past and current employees and the resources the Council has set aside to meet them. The statutory arrangements will ensure that funding will have been set aside by the time the benefits come to be paid.
Balance at 1 April 2020 £'000 |
Description |
Balance at 31 March 2021 £'000 |
---|---|---|
(54,025) | Balance at 1 April | (51,330) |
- | Streetwise Environmental Prior Year TUPE Settlement | (372) |
4,291 | Remeasurement of the net defined benefit liability/(asset) | (13,064) |
(3,944) | Reversal of items relating to retirement benefits debited or credited to the Surplus or Deficit on the Provision of Services in the CIES | (3,430) |
2,348 | Employer’s pensions contributions and direct payments to pensioners payable in the year | 2,182 |
(51,330) | Balance at 31 March | (66,014) |
Deferred Capital Receipts Reserve
This reserve holds the gains recognised on the disposal of non-current assets but for which cash settlement has yet to take place. Under statutory arrangements, the Council does not treat these gains as usable for financing new capital expenditure until they are backed by capital receipts. When the deferred cash settlement eventually takes place, amounts are transferred to the Capital Receipts Reserve.
Balance at 31 March 2020 £'000 |
Description |
Balance at 1 April 2021 £'000 |
---|---|---|
24 | Balance at 1 April | 19 |
(5) | Transfer to the Capital Receipts Reserve on receipt of cash | (5) |
19 | Balance at 31 March | 14 |
Collection Fund Adjustment Account
The Collection Fund Adjustment Account manages the differences arising between the recognition of council tax income in the Comprehensive Income and Expenditure Statement as it falls due from council tax payers compared with the statutory arrangements for paying across amounts to the General Fund from the Collection Fund. The significant increase in the year is due to the increase in the deficit between the position estimated in January 2020 prior to Covid and the position at 31 March 2021. The increase in deficit arises mainly from additional reliefs awarded and an increase in provision for appeals.
Balance at 1 April 2020 £'000 |
Description |
Balance at 31 March 2021 £'000 |
---|---|---|
214 | Balance at 1 April | 84 |
(130) | Amount by which council tax and non-domestic rates income (130) credited to the Comprehensive Income and Expenditure Statement is different from council tax and non-domestic rates income calculated for the year in accordance with statutory requirements | (6,015) |
84 | - | (5,931) |
Accumulated Absences Account
The Accumulated Absences Account absorbs differences that would otherwise arise on the General Fund Balance from accruing for compensated absences earned but not taken in the year, for example, annual leave entitlement carried forward at 31 March. Statutory arrangements require that the impact on the General Fund Balance is neutralised by transfers to/from the Account. The differences in amounts accrued are not deemed to be material and therefore no transactions have been made in 2020/21.
Balance at 1 April 2020 £'000 |
Description |
Balance at 31 March 2021 £'000 |
---|---|---|
(54) | Balance at 1 April | (54) |
(54) | Balance at 31 March | (54) |
Pooled Funds Adjustment Account
The Pooled Funds Adjustment Account contains the gains made by the Council arising from increases in the value of its investments that are measured at fair value through Profit and Loss. The balance is reduced when investments with accumulated gains are:
- revalued downwards or impaired and the gains are lost
- disposed of and the gains are realised.
The Council holds £13.050m of pooled investments. The Council is using the temporary statutory override agreed by MHCLG (5 years commencing from April 2018) to account for any changes in the fair value on its pooled investments.
Balance at 1 April 2020 £'000 |
Description |
Balance at 31 March 2021 £'000 |
---|---|---|
145 | Balance at 1 April | (1,093) |
0 | Upward Revaluation of Investments | 1,158 |
(1,238) | Downward Revaluation of Investments | (15) |
0 | Change in Impairment Loss Allowances | 0 |
(1,093) | Total | 50 |
0 | Accumulated gains or losses on assets sold and maturing assets written out to the CIES as part of Other Investment Income | 0 |
(1,093) | Balance at 31 March | 50 |
21. Cashflow Statement – Operating Activities
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
(3,082) | Net (Surplus) or Deficit on the Provision of Services | (5,791) |
- | Adjust for Non-Cash Movements | - |
(2,007) | Depreciation | (1,546) |
(14) | Impairment and downward valuations | (271) |
(59) | Amortisation | (83) |
(105) | (Increase)/decrease in impairment for bad debts | (99) |
(3,270) | Increase/(decrease) in creditors | (10,763) |
3,440 | Increase/(decrease) in debtors | (410) |
(33) | Increase/(decrease) in inventories | (1) |
(2,760) | Movement in pension liability | 587 |
(1,622) | Carrying amount of non-current assets and non-current assets held for sale, sold or derecognised | (299) |
(10) | Movement in Provisions | (2,605) |
4,144 | Other non-cash items charged to the net surplus or deficit on the provision of services | 246 |
(2,296) | Net surplus/(deficit) on provision of services for non-cash movements | (15,244) |
- | Adjust Net Surplus or Deficit for items that are Investing or Financing Activities | - |
0 | Proceeds from short term and long-term investments | 0 |
431 | Capital Grants credited to the Surplus/Deficit on Provision of Services | 260 |
1,562 | Proceeds from sale of property, plant and equipment, investment property and intangible assets | 4,285 |
1,993 | Net surplus/(deficit) on provision of services for Investing & Financing activities | 4,545 |
(3,385) | Net Cashflows from Operating Activities | (16,490) |
The cash flows for operating activities include the following items:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
(248) | Interest received | (132) |
(330) | Dividends received | (489) |
(587) | Total |
(621) |
22. Cashflow Statement – Investing Activities
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
4,885 | Purchase of property, plant and equipment, investment property and intangible assets | 8,125 |
29,040 | Purchase of short-term and long- term investments | 15,000 |
1,144 | Other payments for investing activities | 721 |
(1,570) | Proceeds from sale of property, plant equipment, investment property and intangible assets | (4,196) |
(19,040) | Proceeds from short-term and long-term investments | (15,000) |
(3,518) | Capital Grants Received (Government) | (5,578) |
(142) | Other receipts from investing activities | (2,455) |
10,799 | Net cash flow from investing activities | (3,383) |
23. Cashflow Statement – Financing Activities
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
0 | Repayments of short and long-term borrowing | 0 |
(741) | Other payments for financing activities | 5,634 |
(741) | Net cash flow from Financing activities | 5,634 |
24. Members’ Allowances
The Council paid the following amounts to members of the Council during the year:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
241 | Basic Allowances | 254 |
96 | Special Responsibility Allowances | 83 |
6 | Other Expenses | 1 |
343 | Total Expenditure |
338 |
25. Officers’ Remuneration
The remuneration paid to the Council’s senior employees is as follows:
Post Title |
Year |
Salary £ |
Compensation £ |
Pension
|
Total
£ |
---|---|---|---|---|---|
Chief Executive | 2020/21 | 113,316 | 0 | 19,944 | 133,260 |
Chief Executive | 2019/20 | 123,733 | 30,607 | 16,557 | 170,897 |
Executive Manager - Finance & Corporate Services | 2020/21 | 90,705 | 0 | 15,964 | 106,669 |
Executive Manager - Finance & Corporate Services | 2019/20 | 88,103 | 0 | 12,806 | 100,909 |
Executive Manager - Neighbourhoods | 2020/21 | 87,906 | 0 | 15,471 | 103,377 |
Executive Manager - Neighbourhoods | 2019/20 | 85,363 | 0 | 12,409 | 97,772 |
Executive Manager - Communities | 2020/21 | 87,906 | 0 | 15,471 | 103,377 |
Executive Manager - Communities | 2019/20 | 85,472 | 0 | 12,409 | 97,881 |
Executive Manager - Transformation | 2020/21 | 85,569 | 0 | 15,060 | 100,629 |
Executive Manager - Transformation | 2019/20 | 85,225 | 0 | 12,408 | 97,633 |
Borough Solicitor and Monitoring Officer | 2020/21 | 65,887 | 0 | 11,584 | 77,471 |
Borough Solicitor and Monitoring Officer | 2019/20 | 57,069 | 0 | 8,329 | 65,398 |
Chief Information Officer | 2020/21 | 0 | 0 | 0 | 0 |
Chief Information Officer | 2019/20 | 53,947 | 0 | 7,584 | 61,531 |
The Council’s other employees receiving more than £50,000 remuneration for the year (Excluding Pension Costs) are as follows:
Number of Employees 2019/20 |
Remuneration Band |
Number of Employees 2020/21 |
---|---|---|
1 | £50,000 - £54,999 | 3 |
4 | £55,000 - £59,999 | 1 |
0 | £60,000 - £84,999 | 3 |
26. Exit Packages and Termination Benefits
The Council terminated no contracts in 2020/21.
The number of exit packages with total cost per band and total cost of the compulsory and other redundancies for 2019/20 are set out in the table below.
2019/20
Exit Package Cost Band |
Number of Compulsory Redundancies |
Number of Other Departures Agreed |
Total Exit Packages Number |
Total Exit Packages £’000 |
---|---|---|---|---|
£0 - £20,000 | 0 | 1 | 1 | 2 |
£20,001 - £40,000 | 0 | 1 | 1 | 34 |
£150,001 - £200,000 | 0 | 1 | 1 | 151 |
Total | 0 | 3 | 3 | 187 |
27. External Audit Costs
The Council has incurred the following costs in relation to the certification of grant claims (by KPMG) and the audit of the Statement of Accounts (by the Council’s external auditors, Mazars) and any other statutory inspections.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
32 | Fees payable with regard to external audit services carried out by the appointed auditor (Mazars)* | 44 |
(4) | PSAA rebate in respect of 18-19 charges | 0 |
0 | Fees payable in respect of other services provided during the year (Cabinet Office) | 2 |
8 | Fees payable for the certification of grant claims and returns (KPMG) | 8 |
36 | Total | 54 |
28. Grant Income
The Council credited the following capital grants, contributions and donations to the Taxation and Non-Specific Grant Income line (Note 8) in the Comprehensive Income and Expenditure Statement in 2019/20 and 2020/21.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
300 | Land Release Grant | 0 |
9 | Public Estate Grant Depot | 0 |
0 | Skatepark Grants | 38 |
- | LEP Grants - Bingham Hub & Leisure Centre | 924 |
- | COVID Grants: | - |
- | Covid Support Grant | 1,458 |
- | Income Loss Compensation | 680 |
- | New Burdens Grant | 377 |
- | Test and Trace Admin Grant | 24 |
- | CEV Shielding Funding | 20 |
- | Discretionary Grants* | 972 |
- | Local Restrictions Support Grant* | 231 |
- | Additional Restrictions Grant* | 3,444 |
- | Total COVID Grants | 7,206 |
202 | Other non-ringfenced grants (Note 8) | 184 |
511 | Total | 8,352 |
* Grant income offsetting expenditure on Covid Grants shown in Note 6.
The following grants, above £50,000, were credited to services.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
112 | MHCLG - NDR Cost of Collection | 112 |
75 | DEFRA - Flood Relief | 55 |
193 | Nottinghamshire County Council - Leisure Centres | 0 |
0 | National Leisure Recovery Fund | 212 |
14,191 | DWP - Housing Benefit Subsidy and Council Tax Rebates | 13,566 |
164 | DWP - Housing Benefit Administration | 168 |
73 | DWP - Council Tax Administration | 73 |
97 | MHCLG - Homelessness Support Grant | 125 |
613 | MHCLG - Disabled Facilities Grant (REFCUS ) | 699 |
0 | MHCLG -Covid Hardship Funding | 515 |
0 | MHCLG -Covid Track & Trace | 76 |
0 | MHCLG -High Streets Safely | 56 |
0 | COMF Contain Funding | 161 |
15,518 | Total | 15,818 |
The Council received grants, contributions and donations not yet recognised as income as they have conditions attached to them that will require the monies or property to be returned if the conditions are not met. The balances at year end are as follows:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
17,592 | S106 Planning Agreements | 21,849 |
0 | CIL Planning Agreements | 379 |
- | Other Grants | - |
0 | Salix Energy Efficiency | 102 |
- | Other Receipts | - |
0 | Sale Deposit (Hollygate Lane) | 10 |
17,592 | Total | 22,340 |
The Council received the following revenue grants receipts in advance.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
1,555 | S31 Business Rates Relief Grant | 0 |
0 | COMF Contain Funding |
81 |
1,555 | Total | 81 |
29. Related Parties
The Council is required to disclose material transactions with related parties, bodies or individuals that have the potential to control or influence the Council or to be controlled or influenced by the Council. Disclosure of these transactions allows readers to assess the extent to which the Council might have been constrained in its ability to operate independently or might have secured the ability to limit another party’s ability to bargain freely with the Council.
Central Government
Central Government has significant influence over the general operations of the Council. It is responsible for providing the statutory framework within which the Council operates, provides funding in the form of grants and prescribes the terms of many of the transactions that the Council has with other parties (eg council tax bills, housing benefits). Grant receipts above £50,000 are shown in Note 28 above.
Members
Members of the Council have direct control over the Council’s financial and operating policies. The total members allowances paid in 2020/21 are shown in Note 24. The Members could potentially have a material related party transaction with the Council. During 2020/21 the Council, in accordance with the National Code of Local Government Conduct, maintained a register of pecuniary and non-pecuniary interest disclosed by members. This register has been reviewed and was found to contain nothing that would suggest a material related party transaction occurred.
Officers
Similarly, a register for officers’ outside interests and hospitality is also maintained. Again, this has been reviewed and found to contain no entry that would suggest a material related party transaction.
Other Public Bodies
The Council has determined that material transactions have occurred in 2020/21 with the following parties and most transactions with related parties are disclosed elsewhere in the Statement of Accounts, as follows:
Joint Use arrangements with Nottinghamshire County Council.
Parish Precepts of £2.270m and Internal Drainage Board levies of £0.283m are disclosed in Note 6 to the Comprehensive Income and Expenditure Statement.
Other local authorities, central government, the Nottinghamshire Police Authority and Nottinghamshire Fire Authority – disclosed in Note 3 and Note 5 to the Collection Fund Income and Expenditure Account.
Central Government – disclosed in all of the appropriate statements and notes.
Pensions Fund – administered by Nottinghamshire County Council (note 33).
Entities Controlled or Significantly Influenced by the Council
The Council controls Rushcliffe Enterprises LTD (REL) through its ownership and 100% shares in the company. REL is a holding company for the Council and incorporates Streetwise Environmental LTD and Streetwise Environmental Trading Ltd. At Cabinet in January 2021, it was agreed to wind-up REL (due to a lack of trading activity) and keep it as a dormant company so there is flexibility in the future if a company is required. The Declaration of Related Party Transactions returns detailed that David Mitchell, Executive Manager - Communities, was a Non- Executive Director and Chairman of Streetwise Environmental Limited (see Group Accounts section) fulfilled on behalf of the Council.
The Council purchased street cleansing and grounds maintenance services from the company in 2020/21 to the value of £1.83m. Current gross loans provided total £0.58m: £0.4m to allow Streetwise to acquire the assets of a company; £0.165m for the acquisition of vehicles; and £15k for upgrade works to Unit 10 Moorbridge. The loans are repayable over mixed term lengths with interest charges at the prevailing market rates. The amount outstanding at 31.03.21 is £0.428m.
30. Capital Expenditure and Capital Financing
The total amount of capital expenditure incurred in the year is shown below (including the value of assets acquired under finance leases), together with the resources that have been used to finance it. Where capital expenditure is to be financed in future years by charges to revenue as assets are used by the Council, the expenditure results in an increase in the Capital Financing Requirement, a measure of the capital expenditure incurred historically by the Council that has yet to be financed.
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
8,300 | Opening Capital Financing Requirement | 7,300 |
- | Capital Investment | - |
4,610 | Property, Plant & Equipment | 3,826 |
24 | Heritage Assets | 0 |
83 | Investment Properties | 4,624 |
77 | Intangible Assets | 58 |
430 | Long Term Debtors | 150 |
838 | Revenue Expenditure Funded from Capital Under Statute | 648 |
- | Sources of Finance | - |
(5,197) | Capital Receipts | (7,600) |
(811) | Government Grants & Other Contributions | (1,557) |
(54) | Direct Revenue Contributions | (149) |
(1,000) | Minimum Revenue Provision | (1,000) |
7,300 | Closing Capital Financing Requirement | 6,300 |
(1,000) |
Explanation of movements in year Increase/(decrease) in the underlying need to borrow (unsupported by Government financial assistance) |
(1,000) |
31. Leases
Council as a Lessor
Finance Leases
The Council leases out land for investment purposes generating income of £0.04m per annum. The Council recognises that this arrangement is a finance lease however it was entered into prior to 31 March 2010 as an operating lease. In accordance with its accounting policies (Note 37 xv) the Council continues to charge the income to the Comprehensive Income and Expenditure Statement.
Operating Leases
The Council leases out property under operating leases for investment purposes: rental income or capital appreciation.
The minimum lease payments receivable under non-cancellable leases are:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
1,417 | Not later than one year | 1,589 |
4,586 | Later than one year and not later than five years | 5,030 |
3,567 | Later than five years | 3,860 |
9,570 | Total | 10,479 |
Council as a Lessee
The Council entered in to two new agreements as lessee in 2019/20 as part of its Transformation Plan and to support the delivery of efficient services: the transfer to Eastcroft for Waste and Recycling operations and the move to new premises in West Bridgford in order to facilitate continued face to face Rushcliffe Customer Services at a Contact Centre. The latter move was precipitated by the decision to rationalise the asset base of the Police and sell West Bridgford Police Station. Both agreements have been reviewed and concluded to be operating leases. Neither lease exceeds 10 years with the substantive (asset life) risks and rewards of asset ownership remaining with the lessor. The Contact Centre lease will be revisited next year as part of the Authority’s work on IFRS16 which may capture this as a Finance Lease and require restatement. Minimum lease payments payable under non-cancellable leases are:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
178 | Not later than one year | 178 |
565 | Later than one year and not later than five years | 417 |
150 | Later than five years | 120 |
893 | Total | 715 |
32. Impairment Losses
Paragraph 4.7.4.2(1) of the Code requires disclosure by class of assets of the amounts for impairment losses and reversals charged to the surplus or deficit on the Provision of Services and to Other Comprehensive Income and Expenditure. These disclosures are consolidated in Note 13 reconciling the movement over the year in the Property, Plant and Equipment balances.
The impairment review carried out at 31.03.2021 identified no material impairment to any of the Council's assets.
The revaluation exercise for 2020/21 gave rise to a net revaluation loss of £0.819m. Of this, £0.721m was charged to the Revaluation Reserve (Note 20); £1.269m arises from the movement in Fair Value of Investment Property (Note 10); and £0.271m was charged to the surplus and deficit on the provision of services.
The main elements of the net sum credited to the Revaluation Reserve comprises of two car parks in West Bridgford have been revalued down by £0.886m based on income and costs and the Arena Office valuation £0.174m. These downward valuations are primarily offset by an increase in the value of the Arena Leisure Centre (£0.331m); the land elements of West Park Sports Pavilion (£0.282m) and Sir Julien Cahn (£0.351m) being separately identified; and a number of other valuation increases of between £0.1m – £0.2m.
The main movements in Investment Property Fair Value arise from a number of downward valuations, the largest being The Point (£0.524m), Unit 1 Edwalton Business Park (£0.135m) and Bridgford Road Offices (£0.103m). It should be noted that investment properties generally are held for long periods given the volatility of property valuations.
The £0.271m charged to the surplus and deficit on the provision of services relates to four assets: The downward valuation of Edwalton Golf Course £53k, Gresham £25k and West Park £42k and a net revaluation loss of £0.151m for the Arena (after first reversing out previous revaluation gains of £0.174m from the Revaluation Reserve). In 2019/20 the comparative figure was £0.014m arising from two assets.
33. Defined Benefit Pension Schemes
Participation in Pension Schemes
As part of the terms and conditions of employment of its officers and other employees, the Council offers retirement benefits. Although these benefits will not be payable until employees retire, the Council has the commitment to make the payments that need to be disclosed at the time that employees earn their future entitlement.
The Council participates in two post-employment schemes:
The Local Government Pension Scheme (LGPS), administered locally by Nottinghamshire County Council is a funded defined benefit scheme and until 31 March 2014 was a final salary scheme. Changes came into effect on 1 April 2014 and any benefits accrued from this date are based on career average re-valued salary, and length of service on retirement, meaning that the Council and employees pay contributions into a fund, calculated at a level intended to balance the pensions liabilities with investment assets.
The arrangement for the award of discretionary post-retirement benefits upon early retirement, is an unfunded defined benefit arrangement, under which liabilities are recognised when awards are made.
However, there are no investment assets built up to meet these pensions liabilities, and cash has to be generated to meet actual pensions payments as they fall due.
The results of the 2019 Triennial Valuation identified the repayments required to eliminate the deficit in the fund was £2.753m spread over 3 years. The Council took the option to pre-pay the 3-year deficit (to 31 March 2023) and in doing so saved £0.203m.
The principal risks to the Council of the scheme are:
- Investment risk. The Fund holds investment in asset classes, such as equities, which have volatile market values and while these assets are expected to provide real returns over the long-term, the short-term volatility can cause additional funding to be required if a deficit emerges.
- Interest rate risk. The Fund’s liabilities are assessed using market yields on high quality corporate bonds to discount the liabilities. As the Fund holds assets such as equities the value of the assets and liabilities may not move in the same way.
- Inflation risk. All of the benefits under the Fund are linked to inflation and so deficits may emerge to the extent that the assets are not linked to inflation.
- Longevity risk. In the event that the members live longer than assumed a deficit will emerge in the Fund. There are also other demographic risks.
- In addition, as many unrelated employers participate in the Nottinghamshire County Council Pension Fund, there is an orphan liability risk where employers leave the Fund but with insufficient assets to cover their pension obligations so that the difference may fall on the remaining employers.
These are mitigated to a certain extent by the statutory requirements to charge to the General Fund the amounts required by statute as described in the accounting policies note 37vi.
All of the risks above may also benefit the authority eg higher than expected investment returns or employers leaving the fund with excess assets which eventually get inherited by the remaining employers.
Transactions relating to retirement benefits
The cost of retirement benefits is reported in cost of services when they are earned by employees, rather than when the benefits are eventually paid as pensions. However, the charge made against council tax is based on the cash payable in the year, so the real cost of retirement benefits is reversed out via the Movement in Reserves Statement. The following transactions have been made to the Comprehensive Income and Expenditure Statement and the Movement in Reserves Statement during the year:
- The liabilities of the fund are valued using a discount rate based on market yields on high quality corporate bonds and the method used is Single Equivalent Discount Rate (SEDR). Inflation assumptions affect the rate at which benefits increase and therefore the value of future liabilities. The method used to estimate inflation is the Single Equivalent Inflation Rate (SEIR), further adjusted to reflect the expectation that pension increases will be based on CPI. (Consumer Prices Index)
- Asset performance has been strong over the period to 31 March 2021. Based on market indices to 31 March 2021 and the asset allocation outlined within the note, a typical LGPS Fund might have achieved a positive return of around 30% for the period from 1 April 2020 to 31 March 2021, but this could vary considerably depending on each Fund’s investment strategy.
- McCloud and Sargeant Judgements
Allowance was made for the potential impact of the McCloud & Sargeant judgement in the results provided to the employer at the last accounting date and therefore is already incorporated in the starting position for this report. This allowance is therefore incorporated in the roll forward approach and is remeasured at the accounting date along with the normal LGPS liabilities.
Re-measurement of net defined benefit liability
The actuarial (gains)/losses on pensions assets/liabilities line in the CIES shows a net reduction in pension liability of £13.064m. The changes in actuarial assumptions are detailed below:
- Return on Plan Assets – the actuary’s estimation on return on assets has increased from -7% in 2019/20 to a positive 21.6% in 2020/21 reducing the pension liability by £11.034m.
- Demographic assumptions – based on the CMI 2020 model released, this actuarial calculation / adjustment resulted in a reduction in the pension liability of £1.216m.
- Financial Assumptions – assumed increase in both the future salary and pension increases by the actuary have led to an increase in liability of £26.720m.
- Other Actuarial gains / losses & experience items have led to a decrease in the pension liability of £1.406m
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
- | Comprehensive Income and Expenditure Statement | - |
- | Cost of Services | - |
2,464 | Current Service Cost | 2,284 |
26 | Administration Expenses | 27 |
0 | Past Service Gain | 0 |
210 | Settlements and Curtailments | 0 |
- | Financing and Investment Income and Expenditure | - |
1,244 | Net Interest Expense | 1,119 |
3,944 | Total Post Employment Benefit Charged to the Surplus or Deficit on the Provision of Services | 3,430 |
- | Other Post Employment Benefit Charged to the Comprehensive Income and Expenditure Statement | - |
- | Remeasurement of the net defined benefit liability comprising: | - |
5,829 | Return on plan assets (excluding the amount included in the net interest expense) | (11,034) |
(1,796) | Actuarial (Gains) and Losses arising on changes in demographic assumptions | (1,216) |
(10,398) | Actuarial (Gains) and Losses arising on changes in financial assumptions | 26,720 |
1,459 | Other Actuarial Gains / Losses on Asset | 0 |
615 | Other Experience | (1,406) |
(4,291) | Total Post Employment Benefit Charged to the Comprehensive Income and Expenditure | 13,064 |
- | Movement in Reserves Statement | - |
(3,944) | Reversal of net charges made to the Surplus or Deficit for the Provision of Services for post-employment benefits in accordance with the Code | (3,430) |
- | Actual amount charged against the General Fund for Pensions in the year | - |
1,088 | Employers contributions payable to scheme | 3,925 |
2019/20 |
Local Government Pension Scheme |
2020/21 |
---|---|---|
95 | Retired benefits payable to pensioners | 92 |
Pensions Assets and Liabilities Recognised in the Balance Sheet
The amount included in the Balance Sheet arising from the Council’s obligation in respect of its defined benefit plan is as follows:
2019/20 |
Local Government Pension Scheme |
2020/21 |
---|---|---|
107,315 | Present value of the defined benefit obligation | 132,961 |
(56,567) | Fair Value Plan Assets | (69,736) |
50,748 | Net liability arising from defined benefit obligation |
63,225 |
Reconciliation of the Movements in the Fair Value of Scheme (Plan) Assets
2019/20 |
Local Government Pension Scheme |
2020/21 |
---|---|---|
64,514 | Opening Fair Value of Scheme Assets | 56,567 |
1,523 | Interest income | 1,366 |
(7,288) | The return on plan assets, excluding the amount included in the net interest expense | 11,034 |
1,183 | Contributions from employer | 4,017 |
432 | Contributions from employees into the scheme | 442 |
(3,771) | Benefits paid | (3,663) |
0 | Settlements | 0 |
(26) | Other | (27) |
56,567 | Closing Fair Value of Scheme Assets |
69,736 |
Reconciliation of Present Value of the Scheme Liabilities (Defined Benefit Obligation)
2019/20 |
Local Government Pension Scheme |
2020/21 |
---|---|---|
116,792 | Opening Balance 1 April | 107,315 |
2,464 | Current Service Costs | 2,284 |
2,767 | Interest Cost | 2,485 |
432 | Contributions by scheme participants | 442 |
- | Remeasurement gains/(loss) | - |
(1,796) | Actuarial (Gains) and Losses arising from changes in demographic assumptions | (1,216) |
(10,398) | Actuarial (Gains) and Losses arising from changes in financial assumptions | 26,720 |
615 | Other experience | (1,406) |
210 | (Gains) and Losses on Settlements / Curtailments | 0 |
(3,676) | Benefits Paid | (3,571) |
(95) | Unfunded Pension Payments | (92) |
107,315 | Closing Balance 31 March | 132,961 |
The Local Government Pension Scheme’s assets consist of the following categories, by proportion on the total assets held:
2019/20 |
Local Government Pension Scheme |
2020/21 |
---|---|---|
32,648 | Equities | 45,172 |
2,350 | Gilts | 2,343 |
5,198 | Other Bonds | 4,780 |
8,434 | Property | 7,124 |
7,937 | Other | 10,317 |
56,567 | Total Assets |
69,736 |
From the information we have received from the administering Authority, we understand that of the Equities allocation above, 40% are UK investments, 60% are overseas investments. All of the equities are listed in a market. Of the Gilts allocation above, 100% are UK fixed interest Gilts. Of the Other Bonds allocation above, 25% are UK corporates, 75% are overseas corporates. 100% of the Property and Cash allocation is unquoted.
Other allocations include Private Equity, Infrastructure, Unit Trust, Inflation Linked and Cash/Temporary Investments.
Basis for Estimating Assets & Liabilities
Liabilities have been assessed on an actuarial basis using the projected unit method, an estimate of the pensions that will be payable in future years that is dependent on assumptions about mortality rates, salary levels, etc. Both the LGPS and Discretionary Benefits liabilities have been assessed by Barnett Waddingham, an independent firm of actuaries, estimates for the fund being based on the latest full valuation of the scheme as at 31 March 2019.
The principal assumptions used by the actuary have been:
2019/20 |
Local Government Pension Scheme |
2020/21 |
---|---|---|
- | Mortality Assumptions | - |
- | Longevity at 65 for current pensioners | - |
21.8 | Men | 21.6 |
24.4 | Women | 24.3 |
- | Longevity at 65 for future pensioners | - |
23.2 | Men | 22.9 |
25.8 | Women | 25.7 |
- | Rates of Inflation | - |
2.7% | RPI (per annum) | 2.8% |
1.9% | CPI (per annum) | 2.4% |
-0.8% | CPI (real) | -4.0% |
2.90% | Rate of Increase in Salaries (Per Annum) | 3.80% |
1.90% | Rate of Increase in Pensions (Per Annum) | 2.80% |
2.35% | Rate for Discounting Scheme Liabilities | 2.00% |
Additional Assumptions
- Members will exchange half of their commutable pension for cash at retirement.
- Members will retire at one retirement age for all tranches of benefit, which will be the pension weighted average tranche retirement age.
- The proportion of the membership that had taken up the 50:50 option at the previous valuation date will remain the same.
The estimation of the defined benefit obligations is sensitive to the actuarial assumptions set out in the table above. The sensitivity analysis below has been determined based on reasonably possible changes of the assumptions occurring at the end of the reporting period and assumes for each change that the assumption analysed changes while all other assumptions remain constant. The assumptions in longevity, for example, assume that life expectancy increases or decreases for men and women. In practice, this is unlikely to occur, and changes in some of the assumptions may be interrelated. The estimations in the sensitivity analysis have followed the accounting policies for the scheme (on an actuarial basis using the projected unit credit method). The methods and types of assumptions used in preparing the sensitivity analysis below did not change from those used in the previous period.
Impact on the Defined Benefit Obligation in the Scheme
Local Government Pension Scheme - Defined Benefit Obligation |
Increase in |
Decrease in |
---|---|---|
Rate for discounting scheme liabilities (increase or decrease by 0.1%) | (2,510) | 2,562 |
Rate of increase in salaries (increase or decrease by 0.1%) | 244 | (241) |
Rate of increase in pensions (increase or decrease by 0.1%) | 2,295 | (2,251) |
Longevity (increase or decrease in 1 year) | 6,547 | (6,226) |
Impact on the Council’s Cash Flows
The objectives of the scheme are to keep employers' contributions at as constant a rate as possible. There are no minimum funding requirements in the LGPS, but the contributions are generally set to target a funding level of 100% using the actuarial valuation assumptions. The employer contribution rate for 2021/22 is 17.6% (2020/21 17.6%). A monetary contribution of £985,000 was anticipated from the authority in 2021/22, however Rushcliffe Borough Council has prepaid these contributions for the three years to 31 March 2023 by making a single lump sum payment of £2,753,000. The contribution to be recognised by the authority for 2020/21 is £918,000 (£1,164,000 in 2019/20). This amount is fixed for the 3-year period 2020/21 to 2022/23 due to the prepaid amount which has been spread equally over the 3 years. Funding levels are monitored on an annual basis. The council has taken the decision to make this three-year prepayment again for the periods 20/21 to 22/23 at a cost of £2,753,000, saving the council £203,000 when compared with annual payments. The scheme will need to take account of the national changes to the scheme under the Public Pensions Services Act 2013. Under the Act, the Local Government Pension Scheme in England and Wales and the other main existing public service schemes may not provide benefits in relation to service after 31 March 2014 (or service after 31 March 2015 for other main existing public service pension schemes in England and Wales). The Act provides for scheme regulations to be made within a common framework, to establish new career average revalued earnings schemes to pay pensions and other benefits to certain public servants.
The estimated duration of the defined benefit obligation for scheme members is 19 years.
Projected Pension Expense for the Year to 31 March 2022
Projected Pension Expense | 2021/22 £’000 |
---|---|
Service cost | 3,234 |
Net Interest on the defined liability (asset) | 1,252 |
Administration Expenses | 34 |
Total | 4,520 |
Employer contributions | 1,171 |
Note: These figures exclude the capitalised cost of any early retirements or augmentations which may occur after 31 March 2021. These projections are based on the assumptions as at 31 March 2021, as described in the Barnett Waddingham actuary report.
34. Contingent Liabilities
At the 31 March 2020 the Council had one contingent liability requiring disclosure. The Council gave an environmental warranty as part of the housing stock transfer in 2003, both to Rushcliffe Homes – now Metropolitan Thames Valley Housing Trust and to their lender, Nationwide Building Society. The former ran for 15 years until 2018 and has now elapsed; the latter was for 32 years and will run until 2035. The value of the liability is unknown and to date there have not been any issues identified.
35. Contingent Assets
At 31 March 2021 the Council has five contingent assets requiring disclosure:
Following the large-scale voluntary transfer of council houses to Metropolitan Housing Trust (formerly Rushcliffe Homes Ltd & Spirita Ltd) the Council is still entitled to preserved right to buy and other clawback receipts. Sums received totalled £159k in respect of 2020/21 disposals (2019/20 £162k). Future receipts will depend on further preserved right to buy sales and it is difficult to predict the amount to be received in any one year.
The Council has identified a contingent asset relating to an overage agreement for Land at Sharphill, Edwalton. The agreement arises from a transfer of a piece of agricultural land to the original seller. The transfer back included a provision giving the Council a percentage of the uplift of the original value of the land in the event of it being sold with the benefit of planning permission. Cabinet (January 2005) approved that the Council would receive 40% of the amount by which the "open market value of the property" exceeds the purchase price (or a relevant proportion of the purchase price where the land is sold in part).
The Cabinet Report (October 2017) explains the extremely complex nature of the overall site. There are ongoing negotiations to protect the Council’s interests to achieve an agreement with the landowner of how the 40% would be calculated. Following lengthy and detailed negotiations, the report details the overall framework for an agreement with the landowner and based on current values estimates the approximate value the Council can expect as a capital receipt as and when parcels of the land subject to the agreement are sold by the landowner. At 31 March 2021 gross income of £8.2m has been received from this overage agreement. Over time, it is possible that RBC could receive a further £11m bringing a total of £19.2m by way of the overage entitlement. The overage agreement defines the events which could trigger a payment or payments to the Council.
As at 31 March 2021 the Council had a contingent asset relating to ongoing legal proceedings in relation to the VAT charged for mail collection or delivery services (including franking services). This claim is estimated at £0.309m.
The Council are party to a legal claim for damages and/or other relief in respect of loss and damage suffered as a result of inflated pricing for medium and heavy vehicles (such as waste collection vehicles) between 1997 and 2011. This could have an impact for the Council in that a claim may be due for vehicles that the Council either purchased or leased during those years. The outcome of the claim is as yet unknown however the current estimate for such damages is in the region of £0.2m.
The Council has a contingent asset arising from the disposal of land at Hollygate Lane. The original sale transaction for Phase 1 is due for completion in 2022/23 generating a capital receipt of £7m. The Cabinet report 12 November 2019 sets out: ‘. should Phase 2 be delivered in the future, the Council will benefit from an additional payment of £47k per plot which will be subject to index linked inflationary increases (upwards only).
In accordance with a S106 agreement for planning permission issued by the Council for Land North of Bingham, the Council are due commuted sums for affordable housing in the event that land receipts to the owner exceed a pre-agreed deminimus level. This is expected to be triggered in April 2021 with commuted sums becoming due to the Council and a further sums expected in April 2022. The maximum amount due is £3.78m.
36. Nature and Extent of Risks Arising from Financial Instruments
The Council’s activities expose it to a variety of financial risks:
- Credit Risk – the possibility that other parties might fail to pay amounts due to the Council.
- Liquidity Risk – the possibility that the Council might not have funds available to meet its commitments to make payments.
- Market Risk – the possibility that financial loss might arise for the Council as a result of changes in such measures as interest rates and stock market movements.
The Council’s overall risk management programme focuses on the unpredictability of financial markets and seeks to minimise potential adverse effects on the resources available to fund services. Risk management is carried out by a central treasury team, under policies approved by the Council in the Annual Capital and Investment Strategy. The Council provides written principles for overall risk management, as well as written policies covering specific areas, such as interest risk, credit risk and the investment of surplus cash.
Credit Risk
Credit risk arises from deposits with banks and financial institutions, as well as credit exposures to the Council’s customers.
The risk is minimised through the Treasury Management Policy, which requires that deposits are not made with financial institutions unless they meet the identified minimum credit criteria. This means that, ordinarily, the counterparty must have long-term credit ratings of A- or above to reduce the risk of bail-in.
Customers for goods and services are assessed, taking into account their financial position, past experience and other factors, with individual credit limits set in accordance with internal ratings in accordance with parameters set by the Council.
The Council’s maximum exposure to credit risk in relation to its investments in banks and building societies cannot be assessed generally as the risk of any institution failing to make interest payments or repay the principal sum will be specific to each institution. Recent experience has shown that it is rare for such entities to be unable to meet their commitments. There remains a risk that the Council’s deposits could be unrecoverable in the event of an institution failing, but there was no evidence at the 31 March 2020 that this was likely to happen.
No credit limits were exceeded during the reporting period and the Council does not expect any losses from non-performance by any of its counterparties in relation to its deposits.
The Council does not generally allow extended credit for customers, but some of the current balance is past its due date for payment. The past due but not impaired amount can be analysed by age as follows
2019/20 £'000 |
Debtors past due but not impaired |
2020/21 £'000 |
---|---|---|
397 | Less than three months | 534 |
59 | Three to nine months | 112 |
41 | Nine months to one year | 47 |
953 | More than one year | 699 |
Amounts Arising from Expected Credit Losses
We have assessed the Council’s short and long-term investments and concluded that the expected credit loss is not material therefore no allowances have been made.
A summary of the Council’s short-term investments are shown below.
Institution |
Length of Term |
Amount £'000 |
---|---|---|
Call Accounts / MMFs | - | - |
Aviva | Call | 89 |
Blackrock | Call | 501 |
Federated Investors (UK) | Call | 1,696 |
Goldman Sachs Asset Management | Call | 54 |
HSBC Asset Management | Call | 3,625 |
Invesco Aim | Call | 843 |
Aberdeen Asset Management | Call | 23 |
Bank Of Scotland Plc | Call | 4,378 |
Bank Of Scotland Plc | 32 days | 108 |
Barclays Bank Plc | 32 days | 765 |
Handelsbanken | Call | 412 |
Handelsbanken | 32 days | 2,501 |
Santander UK Plc | Call | 70 |
Santander UK Plc | 32 days | 4,005 |
Residual MMF/Call Account balances | Call | 8 |
- | Note 16 | 19,078 |
Short Term Investments | - | - |
Nottinghamshire Police and Crime | 182 days | 5,000 |
Cornwall Council | 90 days | 5,000 |
Lancashire County Council | 2 years | 5,000 |
- | - | 15,000 |
Total Investments | - | 34,078 |
Liquidity Risk
The Council has a comprehensive cash flow management system that seeks to ensure that cash is available as needed. If unexpected movements happen, the Council has ready access to borrow from the money markets and the Public Works Loans Board. There is no significant risk that it will be unable to raise finance to meet its commitments under financial instruments. Instead, the risk is that the Council will be bound to replenish a significant proportion of its borrowings at a time of unfavourable interest rates.
The Council sets limits on the proportion of its fixed rate borrowing during specific periods. All trade and other payables are due to be paid in less than one year.
Market Risk
Interest Rate Risk
The Council is exposed to risk in terms of its exposure to interest rate movements on its borrowings and investments. Movement in interest rates have a complex impact on the Council. For instance, a rise in interest rates could have the following effects:
- Borrowings at variable rates – the interest expense charged to the Surplus or Deficit on the Provision of Services would rise.
- Investment at variable rates – interest income credited to the Surplus or Deficit on the Provision of Services will rise.
- Investments at fixed rates – the fair value of the assets will fall.
Borrowings are not carried at fair value, so nominal gains and losses on fixed rate borrowings would not impact on the Surplus or Deficit on the Provision of Services or Other Comprehensive Income or Expenditure. However, changes in interest payable and receivable on variable rate borrowings and investments will be posted to the Surplus or Deficit on the Provision of Services and affect the General Fund Balance. The Council is cushioned to some degree as it does not have any debt at the Balance Sheet date. Movements in the fair value of fixed rate investments that have a quoted market price will be reflected in Other Comprehensive Income and Expenditure.
As the Council does not have any borrowings at the Balance Sheet date the management of interest rate exposure is focused on its investments. The treasury management team has an active strategy for assessing interest rate exposure that feeds into the setting of the annual budget and which is used to update the budget during the year. This allows any adverse changes to be accommodated.
According to this assessment strategy, at 31 March 2020, if interest rates had been 1% higher or lower with all variables held constant, the effect would be:
2019/20 £'000 |
Description |
2020/21 £'000 |
---|---|---|
189 | Increase in interest receivable on variable rate investments | 214 |
189 | Impact on Surplus or Deficit on Provision of Services | 214 |
0 | Decrease in fair value of fixed rate investments | 0 |
0 | Impact on Other Comprehensive Income | 0 |
Price Risk
The Council’s investment in the CCLA Property Fund, CCLA Diversified Fund, Royal London Enhanced Cash Plus, Kames and Investec are subject to the risk of falling commercial property prices. However, any movements in price will not impact on the General Fund Balance as regulations are currently in force to remove the impact of the fair value movements on the taxpayer. The Council is using the temporary statutory override agreed by MHCLG (5 years commencing from April 2018) to account for any changes in the fair value on its pooled investments.
Foreign Exchange Risk
The Council has no financial assets or liabilities denominated in foreign currencies and therefore has no exposure to loss arising from movements in exchange rates.
37. Accounting Policies
i. General Principles
The Statement of Accounts summarises the Council’s transactions for the 2020/21 financial year and its position at the year-end of 31 March 2020. It has been prepared in accordance with the Accounts and Audit Regulations 2015 which require the accounts to be prepared in accordance with proper accounting practices. These practices primarily comprise the Code of Practice on Local Authority Accounting in United Kingdom 2020/21 supported by International Financial Reporting Standards (IFRS) It also complies with guidance notes issued by CIPFA on the application of accounting standards (Standard Statement of Accounting Practice and Financial Reporting Standards) to the local authority accounts.
The accounting convention adopted in the Statement of Accounts is principally historical cost, modified by the revaluation of certain categories of non-current assets and financial instruments.
ii. Accruals of Income and Expenditure
Activity is accounted for in the year that it takes place, not simply when cash payments are made or received. In particular:
- Revenue from contracts with service recipients – whether for services or the provision of goods, is recognised when (or as) the goods or services are transferred to the service recipient in accordance with the performance obligations in the contract.
- Supplies are recorded as expenditure when they are consumed – where there is a gap between the date supplies are received and their consumption; they are carried as inventories on the Balance Sheet.
- Expenses in relation to services received (including services provided by employees) are recorded as expenditure when the services are received rather than when payments are made.
- Interest payable on borrowings and receivable on investments is accounted for on the basis of the effective interest rate for the relevant financial instrument rather than the cash flows fixed or determined by the contract.
- Where revenue and expenditure have been recognised but cash has not been received or paid, a debtor or creditor for the relevant amount is recorded in the Balance Sheet. Where it is doubtful that debts will be settled, the balance of debtors is written down and a charge made to revenue for the income that might not be collected.
iii. Cash and Cash Equivalents
Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are investments that mature in three months or less from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value. In the Cash Flow Statement, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the Council’s cash management.
iv. Prior Period Adjustments, Changes in Accounting Policies and Estimates and Errors
Prior period adjustments may arise as a result of a change in accounting policies or to correct a material error. Changes in accounting estimates are accounted for prospectively (in the current and future years affected by the change and do not give rise to a prior period adjustment).
Changes in accounting policies are only made when required by proper accounting practices or where the change provides more reliable or relevant information about the effect of transactions, other events and conditions on the Council’s financial position or financial performance.
Where a change is made, it is applied retrospectively (unless stated otherwise) by adjusting opening balances and comparative amounts for the prior period as if the new policy had always been applied.
Material errors discovered in prior period figures are corrected retrospectively by amending opening balances and comparative amounts for the prior period.
v. Charges to Revenue for Non-Current Assets
Services, support services and trading accounts are debited with the following amounts to record the cost of holding fixed assets during the year:
- Depreciation attributable to the assets used by the relevant service;
- Revaluation and impairment losses on assets used by the service where there are no accumulated gains in the Revaluation Reserve against which the losses can be written off; and
- Amortisation of intangible fixed assets attributable to the service.
The Council is not required to raise Council Tax to cover depreciation, revaluation and impairment losses or amortisation. It is however, required to make annual provision from revenue towards the reduction in its overall borrowing requirement; this is referred to as Minimum Revenue Provision (MRP). Guidance was issued by the Secretary of State under section 21 (1A) of the Local Government Act 2003 for the calculation of this provision.
Depreciation, revaluation and impairment losses and amortisation are therefore replaced by the MRP contribution in the general fund balance by way of an adjusting transaction with the capital adjustment account in MIRS for the difference between the two.
vi. Employee Benefits
Benefits payable during employment
Short-term employee benefits are those due to be settled within 12 months of the year-end. They include such benefits as wages and salaries, paid annual leave and paid sick leave for current employees and are recognised as an expense for services in the year in which employees render service to the Council. Where material an accrual is made for the cost of holiday entitlements (or any form of leave, for example, time off in lieu) earned by employees but not taken before the year-end which employees can carry forward into the next financial year. The accrual is made at the wage and salary rates applicable in the following year, being the period in which the employee takes the benefit. The accrual is charged to Surplus or Deficit on the Provision of Services, but then reversed out through the Movement in Reserves Statement so that holiday benefits are charged to revenue in the financial year in which the holiday absence occurs.
Termination Benefits
Termination benefits are amounts payable as a result of a decision by the Council to either terminate an officer’s employment before the normal retirement date or an officer’s decision to accept voluntary redundancy. These are charged on an accruals basis to the appropriate service segment or, where applicable to a corporate service segment at the earlier of when the Council can no longer withdraw the offer of those benefits or when the Council recognises costs for a restructuring.
When termination benefits involve the enhancement of pensions, statutory provisions require the General Fund balance to be charged with the amount payable by the Council to the pension fund or pensioner in the year, not the amount calculated according to the relevant accounting standards. In the Movement in Reserves Statement, appropriations are required to and from the Pension Reserve to remove the notional debits and credits for pension enhancement termination benefits. These are replaced with debits for the cash paid to the pension fund and pensioners and any such amounts payable but unpaid at the year-end.
Post-Employment Benefits
Employees are members of the Local Government Pension Scheme (LGPS), which is administered by Nottinghamshire County Council and is accounted for as a defined benefits scheme providing defined benefits to members (Retirement Lump Sums and Pensions) earned as employees working for the Council.
The liabilities of the pension scheme attributable to the Council are included in the Balance Sheet on an actuarial basis using the projected unit method – (an assessment of the future payments that will be made in relation to retirement benefits earned to date by employees, based on assumptions about mortality rates, employee turnover rates, etc., and projected earnings for current employees).
Liabilities are discounted to their value at current prices, using a discount rate of 1.9% (based on the indicative rate of return on high quality corporate bond).
The assets of the pension fund attributed to the Council are included in the Balance Sheet at their fair value:
- Quoted Securities – current bid price
- Unquoted Securities – professional estimate
- Unitised Securities – current bid price
- Property – market value
The change in the net pension’s liability is analysed into five components:
- Service costs comprising
- Current Service Cost – the increase in liabilities as a result of years of service earned this year – allocated in the Comprehensive Income and Expenditure Statement to the service for which the employees worked.
- Past Service Cost – the increase in liabilities arising from current year decisions whose effect relates to years of service earned in earlier years – debited to the Surplus or Deficit on the Provision of Services in the Comprehensive Income and Expenditure Statement as part of Non-Distributed Costs.
- Net interest on the net defined benefit liability (asset) i.e. net interest expense for the Council– the change during the period in the net defined benefit liability (asset) that arises from the passage of time charged to the Financing and Investment Income and Expenditure line of the Comprehensive Income and Expenditure Statement – this is calculated by applying the discount rate used to measure the defined benefit obligation at the beginning of the period to the net defined benefit liability (asset) at the beginning of the period – taking into account any changes in the net defined benefit liability (asset) during the period as a result of contribution and benefit payments.
- Re-measurements comprising
- The return on plan assets – excluding amounts included in net interest on the net defined benefit liability (asset) – charged to the Pension Reserve as Other Comprehensive Income and Expenditure.
- Actuarial gains and losses – changes in the net pensions liability that arise because events have not coincided with assumptions made at the last actuarial valuation or because the actuaries have updated their assumptions– charged to the Pensions Reserve as Other Comprehensive Income and Expenditure.
- Contributions Paid to the Pension Fund – cash paid as employer’s contributions to the pension fund in settlement of liabilities; not accounted for as an expense.
In relation to retirement benefits, statutory provisions require the General Fund balance to be charged with the amount payable by the Council to the pension fund, or directly to pensioners in the year, not the amount calculated according to the relevant accounting standards. In the Movement in Reserves Statement, this means that there are appropriations to and from the Pensions Reserve to remove the notional debits and credits for retirement benefits and replace them with debits for the cash paid to the pension fund and pensioners, and any amounts payable to the fund but unpaid at the year-end. The negative balance that arises on the Pensions Reserve thereby measures the beneficial impact to the General Fund of being required to account for retirement benefits on the basis of cash flows rather than as benefits are earned by employees.
Discretionary Benefits
The Council has restricted powers to make discretionary awards of retirement benefits in the event of early retirements. Any liabilities estimated to arise as a result of an award to any member of staff are accrued in the year of the decision to make the award and accounted for using the same policies as are applied to the LGPS.
vii. Events after the Balance Sheet Date
Events after the Balance Sheet date are those events, both favourable and unfavourable, that occur between the end of the reporting period and the date when the Statement of Accounts is authorised for issue. Two types of event can occur:
- Those that provide evidence of conditions that existed at the end of the reporting period – the Statement of Accounts is adjusted to reflect such events.
- Those that are indicative of conditions that arose after the reporting period – the Statement of Accounts are not adjusted to reflect such events, but where a category of events would have a material effect, disclosure is made in the notes of the nature of the events and their estimated financial effect.
Events taking place after the date of authorisation for issue are not reflected in the Statement of Accounts.
viii. Financial Instruments
General
The Council recognises a financial asset or liability on the Balance Sheet when it becomes party to the contractual provisions of an instrument.
Financial Liabilities
Financial liabilities are recognised on the balance sheet when the Council becomes a party to the contractual provisions of a financial instrument and are initially measured at fair value and carried at their amortised cost. Annual charges to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement for interest payable, are based on the carrying amount of liability, multiplied by the effective rate of interest for the instrument. The effective interest rate is the rate that exactly discounts estimated future cash payments over the life of the instrument to the amount at which it was originally recognised.
The Council currently has no long-term debt but any future long-term debt would be within the Council’s Treasury Management Strategy, Minimum Revenue Provision Policy and future Accounting Policies.
Financial Assets
Financial assets are classified based on a classification and measurement approach that reflects the business model for holding the financial assets and their cashflow characteristics. There are three main classes of financial assets measured at:
- amortised cost
- fair value through profit or loss (FVPL), and
- fair value through other comprehensive income (FVOCI).
The Council’s business model is to hold investments to collect contractual cash flows. Financial assets are therefore classified as amortised cost, except for those whose contractual payments are not solely payment of principal and interest.
Financial Assets Measured at Amortised Cost
Financial assets measured at amortised cost are recognised on the Balance Sheet when the Council becomes a party to the contractual provisions of a financial instrument and are initially measured at fair value. They are subsequently measured at their amortised cost. Annual credits to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement (CIES) for interest receivable are based on the carrying amount of the asset multiplied by the effective rate of interest for the instrument. For most of the financial assets held by the authority, this means that the amount presented in the Balance Sheet is the outstanding principal receivable (plus accrued interest) and interest credited to the CIES is the amount receivable for the year in the loan agreement.
In the event that the Council makes a loan to an outside body at less than market rates (soft loans) and the present value of the interest foregone is greater than £50k, a loss is recorded in the CIES (debited to the appropriate service) for the present value of the interest that will be foregone over the life of the instrument, resulting in a lower amortised cost than the outstanding principal.
Interest is credited to the Financing and Investment Income and Expenditure line in the CIES at a marginally higher effective rate of interest than the rate receivable from the voluntary organisations, with the difference serving to increase the amortised cost of the loan in the Balance Sheet. Statutory provisions require that the impact of soft loans on the General Fund Balance is the interest receivable for the financial year – the reconciliation of amounts debited and credited to the CIES to the net gain required against the General Fund Balance is managed by a transfer to or from the Financial Instruments Adjustment Account in the Movement in Reserves Statement.
Any gains and losses that arise on the derecognition of an asset are credited or debited to the Financing and Investment Income and Expenditure line in the CIES.
The Council made a loan to Nottinghamshire Cricket Club in 2007 as less than market rates however this is not treated as a soft loan in the accounts due to the annual interest foregone being below the materiality threshold stated above.
Expected Credit Loss Model
The authority recognises expected credit losses on all of its financial assets held at amortised cost [or where relevant FVOCI], either on a 12-month or lifetime basis. The expected credit loss model also applies to lease receivables and contract assets. Only lifetime losses are recognised for trade receivables (debtors) held by the authority.
Impairment losses are calculated to reflect the expectation that the future cash flows might not take place because the borrower could default on their obligations. Credit risk plays a crucial part in assessing losses. Where risk has increased significantly since an instrument was initially recognised, losses are assessed on a lifetime basis. Where risk has not increased significantly or remains low, losses are assessed on the basis of 12-month expected losses.
The potential effects of the COVID-19 pandemic although not yet fully known, have been considered when assessing potential impairment of debt.
Financial Assets measured at Fair Value through Other Comprehensive Income
Financial assets measured at fair value through other comprehensive income are recognised on the balance sheet when the authority becomes a party to the contractual provisions of a financial instrument and are initially measured and carried at fair value. Annual income received from the financial instrument is credited to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement when it becomes receivable by the authority.
Financial Assets Measured at Fair Value through Profit and Loss
Financial assets that are measured at FVPL are recognised on the Balance Sheet when the authority becomes a party to the contractual provisions of a financial instrument and are initially measured and carried at fair value. Fair value gains and losses are recognised as they occur in the Surplus or Deficit on the Provision of Services.
Fair Value measurement of Financial Assets
Fair value of an asset is the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. The fair value measurements of the authority’s financial assets are based on the following techniques:
- instruments with quoted market prices – the market price
- other instruments with fixed and determinable payments – discounted cash flow analysis.
The inputs to the measurement techniques are categorised in accordance with the following three levels:
Level 1 inputs – quoted prices (unadjusted) in active markets for identical assets that the authority can access at the measurement date.
Level 2 inputs – inputs other than quoted prices included within Level 1 that are observable for the asset, either directly or indirectly.
Level 3 inputs – unobservable inputs for the asset.
Any gains and losses that arise on the derecognition of the asset are credited or debited to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement.
The Council holds shares in CCLA Property fund, CCLA Diversified Fund, Royal London Enhanced Cash Plus Fund, Kames and Investec. Any movement in Fair Value will be accounted for in Financing and Investment Income and Expenditure line in Surplus/Deficit on Provision of Services. A statutory override must be used to reverse the entry in the CIES to a reserve to recognise the fair value gains and losses.
ix. Government Grants and Contributions
Whether paid on account, by instalments or in arrears, government grants, third party contributions and donations are recognised as due to the Council where there is reasonable assurance that:
- The Council will comply with the conditions attached to the payments; and
- The grants or contributions will be received.
Amounts recognised as due to the Council are not credited to the Comprehensive Income and Expenditure Statement until conditions attached to the grant or contribution have been satisfied. Conditions are stipulations that specify that the future economic benefits or service potential embodied in the asset acquired using the grant or contribution are required to be consumed by the recipient as specified, or future economic benefits or service potential must be returned to the transferor.
Monies advanced as grants and contributions for which conditions have not been satisfied are carried in the Balance Sheet as creditors (Receipts in Advance). When conditions are satisfied, the grant or contribution is credited to the Comprehensive Income and Expenditure Statement.
Where capital grants and contributions including Section 106s are credited to the Comprehensive Income Expenditure Statement as Taxation and Non-Specific Grant Income, they are reversed out of the General Fund Balance in the Movement in Reserves Statement. Where the grant has yet to be used to finance capital expenditure it is posted to the Capital Grants Unapplied Reserve. Where it has been applied, it is posted to the Capital Adjustment Account. Amounts in the Capital Grants Unapplied Reserve are transferred to the Capital Adjustment Account once they have been applied to fund capital expenditure.
Community Infrastructure Levy
The Council has elected to charge a Community Infrastructure Levy (CIL). The levy is charged on new builds (chargeable developments for the authority) with appropriate planning consent. The Council charges for and collects the levy, which is a planning charge. The income from the levy will be used to fund a number of infrastructure projects to support the development of the area. The charge came into force on 7 October 2019.
CIL is received without outstanding conditions; it is therefore recognised at the commencement date of the chargeable development in the Comprehensive Income and Expenditure Statement in accordance with the accounting policy for government grants and contributions set out above. CIL charges will be largely used to fund capital expenditure. However, a proportion of the charges may be used to fund revenue expenditure.
x. Heritage Assets
The Council has two classifications of Heritage Assets; a small art collection and war memorabilia (war memorial and commemorative bench). Heritage Assets are carried at valuation rather than current of fair value reflecting the fact that sales and exchanges are uncommon. The Art Collection is valued at insurance valuation and the War Memorial and bench at depreciated historic cost as they are infrastructure assets. The treatment of revaluation gains and losses is in accordance with the Council’s accounting policies on property, plant and equipment.
The carrying amounts of Heritage Assets are reviewed where there is evidence of impairment, for example, where an item has suffered physical deterioration or breakage or where doubts arise as to its authenticity. Any impairment is recognised and measured in accordance with the Council’s general policies on impairment.
Art collection
The assets within the art collection are deemed to have indeterminate lives; hence the Council does not consider it appropriate to charge depreciation.
Acquisitions are made by purchase or donation. Purchases are initially recognised at cost and donations are recognised at valuation.
War Memorial and Bench
Both the War Memorial and Commemorative Bench are sited in West Bridgford and held at Depreciated Historical Cost (a proxy for current value).
xi. Intangible Assets
Expenditure on non-monetary assets that do not have physical substance but are controlled by the Council as a result of past events (for example, software licences). These are capitalised when it is expected that future economic benefits or service potential will flow from the intangible asset to the Council.
Internally generated assets are capitalised where it is demonstrable that the project is technically feasible and is intended to be completed (with adequate resources being available) and the authority will be able to generate future economic benefits or deliver service potential by being able to sell or use the asset. Expenditure is capitalised where it can be measured reliably as attributable to the asset and is restricted to that incurred during the development phase (research expenditure cannot be capitalised).
Intangible assets are measured initially at cost. Amounts are only revalued where the fair value of the assets held by the authority can be determined by reference to an active market. In practice, no intangible asset held by the authority meets this criterion, and they are therefore carried at amortised cost. The depreciable amount of an intangible asset is amortised over its useful life to the relevant service line(s) in the Comprehensive Income and Expenditure Statement. An asset is tested for impairment whenever there is an indication that the asset might be impaired – any losses recognised are posted to the relevant service line(s) in the Comprehensive Income and Expenditure Statement. Any gain or loss arising on the disposal or abandonment of an intangible asset is posted to the Other Operating Expenditure line in the Comprehensive Income and Expenditure Statement.
Where expenditure on intangible assets qualifies as capital expenditure for statutory purposes, amortisation, impairment losses and disposal gains and losses are not permitted to have an impact on the General Fund Balance. The gains and losses are therefore reversed out of the General Fund Balance in the Movement in Reserves Statement and posted to the Capital Adjustment Account and (for any sale proceeds greater than £10,000) the Capital Receipts Reserve.
xii. Inventories and Long-Term Contracts
Inventories are included in the Balance Sheet at the lower of cost and net realisable value. Long term contracts are accounted for on the basis of charging the surplus or deficit on the provision of services with the consideration allocated to the performance obligations satisfied based on goods or services transferred to the service recipient during the financial year.
xiii. Interests in Companies and Other Entities
The Council has material interests in companies and other entities that have the nature of subsidiaries, associates and jointly controlled entities and require it to prepare group accounts.
xiv. Investment Property
Investment properties are those that are used solely to earn rentals and/or for capital appreciation. The definition is not met if the property is used in any way to facilitate the delivery of services or production of goods or is held for sale.
Investment properties are measured initially at cost and subsequently at fair value and are not depreciated but are re-valued annually. Gains and losses on revaluation are posted to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement. The same treatment is applied to gains and losses on disposal.
Rentals received in relation to investment properties are credited to the Financing and Investment Income line and result in a gain for the General Fund Balance. However, revaluation and disposal gains and losses are not permitted by statutory arrangements to have an impact on the General Fund Balance. The gains and losses are therefore reversed out of the General Fund Balance in the Movement in Reserves Statement and posted to the Capital Adjustment Account and the Capital Receipts Reserve (for any sale proceeds greater than £10,000).
xv. Leases
Leases are classified as finance leases where the terms of the lease transfer substantially all the risks and rewards incidental to ownership of the property, plant or equipment from the lessor to the lessee. All other leases are classified as operating leases.
An exception is made where leases were in existence prior to the introduction of IFRS and not treated in accordance with proper practice as at 31 March 2010. Under the terms of the Local Authorities (Capital Finance and Accounting) (Amendment) (England) Regulations 2010 no. 454, the Council may continue to account for money received in accordance with the original type of leases.
Leases classified as Investment Properties are not required to show a split between the land and building elements.
Where a lease covers both land and buildings, the land and buildings elements are considered separately for classification.
Arrangements that do not have the legal status of a lease but convey a right to use an asset in return for payment are accounted for under this policy where fulfilment of the arrangement is dependent on the use of a specific asset.
The Council as Lessee
Finance Leases
Property, plant and equipment held under finance leases is recognised on the Balance Sheet at the commencement of the lease at its fair value measured at the lease’s inception (or the present value of the minimum lease payments, if lower). The asset recognised is matched by a liability for the obligation to pay the lessor. Initial direct costs of the Council are added to the carrying amount of the asset. Premiums paid on entry into a lease are applied to writing down the lease liability. Contingent rents are charged as expenses in the periods in which they are incurred.
Lease payments are apportioned between:
- A charge for the acquisition of the interest in the property, plant or equipment – applied to write down the lease liability, and
- A finance charge (debited to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement).
Property, plant and equipment recognised under finance leases is accounted for using the policies applied generally to such assets, subject to depreciation being charged over the lease term if this is shorter than the asset’s estimated useful life (where ownership of the asset does not transfer to the Council at the end of the lease period).
The Council is not required to raise council tax to cover depreciation or revaluation and impairment losses arising on leased assets. Instead, a prudent annual contribution is made from revenue funds towards the deemed capital investment in accordance with statutory requirements. Depreciation and revaluation and impairment losses are therefore substituted by a revenue contribution in the General Fund Balance, by way of an adjusting transaction with the Capital Adjustment Account in the Movement in Reserves Statement for the difference between the two.
Operating Leases
Rentals paid under operating leases are charged to the Comprehensive Income and Expenditure Statement as an expense of the services benefiting from the leased asset.
Charges are made on a straight-line basis over the life of the lease, even if this does not match the pattern of payments (eg there is a rent-free period at the commencement of the lease).
The Council as Lessor
Finance Leases
Where the authority grants a finance lease over a property or an item of plant or equipment, the relevant asset is written out of the Balance Sheet as a disposal. At the commencement of the lease, the carrying amount of the asset in the Balance Sheet (whether property, plant and equipment or assets held for sale) is written off to the Other Operating Expenditure line in the Comprehensive Income and Expenditure Statement as part of the gain or loss on disposal. A gain, representing the authority’s net investment in the lease, is credited to the same line in the Comprehensive Income and Expenditure Statement also as part of the gain or loss on disposal (netted off against the carrying value of the asset at the time of disposal), matched by a lease (long-term debtor) asset in the Balance Sheet.
Lease rentals receivable are apportioned between:
- a charge for the acquisition of the interest in the property – applied to write down the lease debtor (together with any premiums received), and finance income (credited to the Financing and Investment Income and Expenditure line in the Comprehensive Income and Expenditure Statement).
The gain credited to the Comprehensive Income and Expenditure Statement on disposal is not permitted by statute to increase the General Fund Balance and is required to be treated as a capital receipt. Where a premium has been received, this is posted out of the General Fund Balance to the Capital Receipts Reserve in the Movement in Reserves Statement. Where the amount due in relation to the lease asset is to be settled by the payment of rentals in future financial years, this is posted out of the General Fund Balance to the Deferred Capital Receipts Reserve (England and Wales) or Capital Receipts Reserve (Scotland) in the Movement in Reserves Statement. When the future rentals are received, the element for the capital receipt for the disposal of the asset is used to write down the lease debtor. At this point, the deferred capital receipts are transferred to the Capital Receipts Reserve (England and Wales).
The written-off value of disposals is not a charge against council tax, as the cost of non-current assets is fully provided for under separate arrangements for capital financing. Amounts are therefore appropriated to the Capital Adjustment Account from the General Fund Balance in the Movement in Reserves Statement.
Operating Leases
Where the authority grants an operating lease over a property or an item of plant or equipment, the asset is retained in the Balance Sheet. Rental income is credited to the Other Operating Expenditure line in the Comprehensive Income and Expenditure Statement. Credits are made on a straight-line basis over the life of the lease, even if this does not match the pattern of payments (eg there is a premium paid at the commencement of the lease). Initial direct costs incurred in negotiating and arranging the lease are added to the carrying amount of the relevant asset and charged as an expense over the lease term on the same basis as rental income.
The authority does not have any sale and leaseback assets.
xvi. Jointly Controlled Operations
Jointly controlled operations are activities undertaken by the Council in conjunction with other joint operators that involve the use of assets and resources of the venture rather than the establishment of a separate entity. The Council recognises on its Balance Sheet the assets that it controls and the liabilities that it incurs and debits and credits the Comprehensive Income and Expenditure Statement with the expenditure it incurs and the share of income it earns from the activity of the operation.
xvii. Overheads and Support Services
The costs of overheads and support services are charged to service areas in accordance with the Council’s arrangements for accountability and financial performance.
xviii. Property, Plant & Equipment
Assets that have physical substance and are held for use in the production or supply of goods or services, for rental to others, or for administrative purposes and that are expected to be used during more than one financial year are classified as Property, Plant and Equipment.
Recognition
Expenditure on the acquisition, creation or enhancement of Property, Plant and Equipment is capitalised on an accruals basis, provided that it is probable that the future economic service potential associated with the item will flow to the Council and the cost of the item can be measured reliably. Expenditure that maintains but does not add to an asset’s potential to deliver future economic benefits or service potential is charged as an expense when it is incurred. In addition, expenditure needs to be in excess of the Council de-minimis level of £10,000 before it can be recognised as capital, spend below this limit is charged to revenue.
The Code requires components to be accounted for as separate items where they are material, the Council has undertaken a review of its assets relating to Property, Plant and Equipment and componentising these assets has no material impact. The Council has however componentised its assets, into two elements, land and buildings.
Measurement
Assets are initially measured at cost, comprising:
- The purchase price
- Any costs attributable to bringing the asset to the location and condition necessary for it to be capable of operating in the manner intended by management
- The initial estimate of the costs of dismantling and removing the item and restoring the site on which it is located.
The cost of assets acquired other than by purchase is deemed to be its fair value, unless the acquisition does not have commercial substance, (it will not lead to variation in the cash flows of the Council). In the latter case, where an asset is acquired via exchange, the cost of the acquisition is the carrying amount of the asset given up by the council.
Donated assets are measured initially at fair value unless the donation has been made conditionally. The difference between fair value and any consideration paid is credited to the Taxation and Non-Specific Grant Income line of the Comprehensive Income and Expenditure Statement. Until conditions are satisfied, the gain is held in the Donated Assets Account. Where gains are credited to the Comprehensive Income and Expenditure Statement, they are reversed out of the General Fund Balance to the Capital Adjustment Account in the Movement in Reserves Statement.
Assets are then carried in the Balance Sheet using the following measurement bases:
Property, Plant and Equipment
Other Land and Buildings Existing Use Value (EUV)
Vehicles and Plant Depreciated Historical Cost
Infrastructure Depreciated Historical Cost
Community Assets Depreciated Historical Cost
Assets Under Construction Depreciated Historical Cost
Assets included in the Balance Sheet at fair value are re-valued sufficiently regularly to ensure that their carrying amount is not materially different from their fair value at the year-end, but as a minimum every three years. Increases in valuations are matched by credits to the Revaluation Reserve to recognise unrealised gains. Exceptionally, gains might be credited to the Surplus and Deficit on the Provision of Services line of the Comprehensive Income and Expenditure Statement where they arise from the reversal of a loss previously charged to a service.
Where decreases in value are identified, they are accounted for as follows:
- Where there is a balance of revaluation gains for the asset in the Revaluation Reserve, the carrying amount of the asset is written down against that balance (up to the amount of the accumulated gains)
- Where there is no balance in the Revaluation Reserve or an insufficient balance, the carrying amount of the asset is written down against the relevant service line(s) in the Comprehensive Income and Expenditure Statement.
The Revaluation Reserve contains revaluation gains recognised since 1 April 2007 only, the date of its formal implementation. Gains arising before that date have been consolidated into the Capital Adjustment Account.
Impairment
Assets are assessed at each year-end as to whether there is any indication that an asset may be impaired. Where indications exist and any possible differences are estimated to be material, the recoverable amount of the asset is estimated and, where this is less than the carrying amount of the asset, an impairment loss is recognised for the shortfall.
Where impairment losses are identified, they are accounted for by:
- Where there is a balance of revaluation gains for the asset in the Revaluation Reserve, the carrying amount of the asset is written down against that balance (up to the amount of the accumulated gains)
- Where there is no balance in the Revaluation Reserve or an insufficient balance, the carrying amount of the asset is written down against the relevant service line(s) in the Comprehensive Income and Expenditure Statement.
Where an impairment loss is reversed subsequently, the reversal is credited to the relevant service line(s) in the Comprehensive Income and Expenditure Statement, up to the amount of the original loss, adjusted for depreciation that would have been charged if the loss had not been recognised.
Depreciation
Depreciation is provided for on all Property, Plant and Equipment assets by the systematic allocation of their depreciable amounts over their useful lives. An exception is made for assets without a determinable finite useful life (freehold land and certain Community Assets) and assets that are not yet available for use (assets under construction) and assets held for a commercial return (investment properties). It is calculated as follows:
Property, Plant and Equipment
Other Land and Buildings Straight line – over the useful life of the asset
Vehicles and Plant Straight line – over the useful life of the asset
Infrastructure Straight line – over the useful life of the asset
Revaluation gains are also depreciated, with an amount equal to the difference between current value depreciation charged on assets and the depreciation that would have been chargeable based on their historical cost being transferred each year from the Revaluation Reserve to the Capital Adjustment Account.
Disposals and Non-current Assets Held for Sale
When it becomes probable that the carrying amount of an asset will be recovered principally through a sale transaction rather than through its continuing use, it is reclassified as an Asset Held for Sale. The asset is re-valued immediately before reclassification and then carried at the lower of this amount and fair value less costs to sell. Where there is a subsequent decrease to fair value less costs to sell, the loss is posted to the Other Operating Expenditure line in the Comprehensive Income and Expenditure Statement. Gains in fair value are recognised only up to the amount of any previous losses recognised in the Surplus or Deficit on Provision of Services. Depreciation is not charged on Assets Held for Sale.
If assets no longer meet the criteria to be classified as Assets Held for Sale, they are reclassified back to non-current assets and valued at the lower of their carrying amount before they were classified as held for sale; adjusted for depreciation, amortisation or revaluations that would have been recognised had they not been classified as Held for Sale, and their recoverable amount at the date of the decision not to sell. Assets that are to be abandoned or scrapped are not reclassified as Assets Held for Sale.
When an asset is disposed of or decommissioned, the carrying amount of the asset in the Balance Sheet (whether Property, Plant and Equipment or Assets Held for Sale) is written off to the Other Operating Expenditure line in the Comprehensive Income and Expenditure Statement as part of the gain or loss on disposal. Receipts from disposals (if any) are credited to the same line in the Comprehensive Income and Expenditure Statement also as part of the gain or loss on disposal (netted off against the carrying value of the asset at the time of disposal). Any revaluation gains accumulated for the asset in the Revaluation Reserve are transferred to the Capital Adjustment Account. Amounts received for a disposal in excess of £10,000 are categorised as capital receipts. Capital receipts are credited to the Capital Receipts Reserve and can then only be used for new capital investment or set aside to reduce the authority’s underlying need to borrow (the capital financing requirement). Receipts are appropriated to the Reserve from the General Fund Balance in the Movement in Reserves Statement.
As the cost of fixed assets is fully provided for under separate arrangements for capital finance the written-off value of disposals is not a charge against council tax. Amounts are appropriated to the Capital Adjustment Account from the General Fund Balance in the Movement in Reserves Statement.
Assets under Construction
Assets under Construction are only recognised when it is probable that the future economic benefits will flow to the Council and the cost can be measured reliably. Assets under construction are capitalised at cost which includes labour and overhead costs arising directly from the construction of the asset. Assets under construction are not depreciated until they are brought into use under the relevant sections of Property Plant and Equipment.
xix. Provisions, Contingent Liabilities and Contingent Assets
Provisions
Provisions are made where an event has taken place that gives the Council a legal or constructive obligation that probably requires settlement by a transfer of economic benefits or service potential, and a reliable estimate can be made of the amount of the obligation. For instance, the Council may be involved in a court case that could eventually result in the making of a settlement or the payment of compensation.
Provisions are charged as an expense to the appropriate service line in the Comprehensive Income and Expenditure Statement in the year that the Council becomes aware of the obligation, and are measured at the best estimate at the balance sheet date of the expenditure required to settle the obligation, taking into account relevant risks and uncertainties.
When payments are eventually made, they are charged to the provision carried in the Balance Sheet. Estimated settlements are reviewed at the end of each financial year – where it becomes less than probable that a transfer of economic benefits will now be required (or a lower settlement than anticipated is made), the provision is reversed and credited back to the relevant service.
Where some or all of the payment required to settle a provision is expected to be recovered from another party (eg from an insurance claim), this is only recognised as income for the relevant service if it is virtually certain that reimbursement will be received if the Council settles the obligation.
Contingent Liabilities
A contingent liability arises where an event has taken place that gives the Council a possible obligation whose existence will only be confirmed by the occurrence or otherwise of uncertain future events not wholly within the control of the Council. Contingent liabilities also arise in circumstances where a provision would otherwise be made but either it is not probable that an outflow of resources will be required, or the amount of the obligation cannot be measured reliably. Contingent liabilities are not recognised in the Balance Sheet but disclosed in a note to the accounts.
Contingent Assets
A contingent asset arises where an event has taken place that gives the Council a possible asset whose existence will only be confirmed by the occurrence or otherwise of uncertain future events not wholly within the control of the Council. Where it is probable that there will be an inflow of economic benefits or service potential, contingent assets are not recognised in the Balance Sheet but disclosed in a note to the Accounts.
xx. Reserves
The Council sets aside specific amounts as reserves for future policy purposes or to cover contingencies. Reserves are created by appropriating amounts out of the General Fund Balance in the Movement in Reserves Statement. When expenditure to be financed from a reserve is incurred, it is charged to the appropriate service in that year to score against the Surplus or Deficit on the Provision of Services in the Comprehensive Income and Expenditure Statement. The reserve is then appropriated back into the General Fund Balance in the Movement in Reserves Statement so that there is no net charge against council tax for the expenditure.
Certain reserves are kept to manage the accounting processes for non-current assets, financial instruments, and retirement and employee benefits and do not represent usable resources for the Council – these reserves are explained in the relevant policies.
xxi. Revenue Expenditure Funded from Capital under Statute
Expenditure incurred during the year that may be capitalised under statutory provisions but does not result in the creation of a non-current asset has been charged as expenditure to the relevant service in the Comprehensive Income and Expenditure Statement in the year. Where the Council has determined to meet the cost of this expenditure from existing capital resources or by borrowing, a transfer in the Movement in Reserves Statement from the General Fund Balance to the Capital Adjustment Account then reverses out the amounts charged so that there is no impact on the level of council tax.
xxii. VAT
VAT payable is included as an expense only to the extent that it is not recoverable from Her Majesty’s Revenue and Customs. VAT receivable is excluded from income.
Non-recoverable VAT relating to a capital scheme will form part of the capital cost of that scheme.
xxiii. Collection Fund – Council Tax & Non-Domestic Rates (NDR)
Billing authorities are required by statute to maintain a separate fund for the collection and distribution of amounts due in respect of council tax and business rates. The Council acts as an agent, collecting and distributing council tax and business rates income on behalf the major precepting authorities and central government, and as a principle, collecting council tax and NDR for itself.
The council tax and NDR income included in the Comprehensive Income and Expenditure Statement is the authority’s share of accrued income for the year. Any difference between the income included in the CIES and the demand or precept is taken to the Collection Fund Adjustment Account and included as a reconciling item in the Movement in Reserves Statement. The Balance Sheet includes the authority’s share of the end of year balances in respect of council tax and NDR relating to arrears, impairment allowances for doubtful debts, overpayments and prepayments and appeals. As the collection of Council Tax and NDR is an agency agreement there is a debtor/creditor position between the Council, the major preceptors and central government. As the billing authority, this Council’s Cash Flow Statement includes in ‘revenue activities’ only its own share of the Council Tax and NDR collected.
xxiv. Fair Value Measurement of non-financial assets
The Council measures some of its non-financial assets such as surplus assets and investment properties and some of its financial instruments at fair value at each reporting date. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The fair value measurement assumes that the transaction to sell the asset or transfer the liability takes place either:
- in the principal market for the asset or liability, or
- in the absence of a principal market, in the most advantageous market for the asset or liability.
The Council measures the fair value of an asset or liability using the assumptions that market participants would use when pricing the asset or liability, assuming that market participants act in their economic best interest.
When measuring the fair value of a non-financial asset, the Council takes into account a market participant’s ability to generate economic benefits by using the asset in its highest and best use or by selling it to another market participant that would use the asset in its highest and best use. The Council uses valuation techniques that are appropriate in the circumstances and for which sufficient data is available, maximising the use of relevant observable inputs and minimising the use of unobservable inputs. The hierarchy below is used.
Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities that the authority can access at the measurement date
Level 2 – inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly
Level 3 – unobservable inputs for the asset or liability.
38. Accounting Standards That Have Been Issued But Have Not Yet Been Adopted
The Code of Practice on Local Authority Accounting in the United Kingdom 2020/21 (the Code) requires the disclosure of information relating to the expected impact on the accounting change that will be required by a new standard that has been issued but not yet adopted by the Code for the relevant financial year. This applies to the adoption of the following new or amended standards within the 2021/22 code:
- Definition of a Business: Amendments to IFRS 3 Business Combinations
- Interest Rate Benchmark Reform: Amendments to IFRS 9, IAS 39 and IFRS 7
- Interest Rate Benchmark Reform - Phase 2: Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16.
It is not anticipated that the changes above will have a material impact on the information provided in the Council’s financial statements.
39. Critical Judgements in Applying Accounting Policies
In applying the accounting policies set out in Note 37 the Council has had to make certain judgements about complex transactions or those involving uncertainty about future events. The critical judgements made in the Statement of Accounts concern the following:
- There is a high degree of uncertainty about future levels of funding for local government notably issues around funding reforms and localisation of Business Rates. However, as these reforms have been delayed by a further year due to COVID-19 and therefore the Council has determined that this uncertainty is not yet sufficient to provide an indication that the assets of the Council might be impaired as a result of a need to close facilities and reduce levels of service provision.
- A significant impact on the accounts concerns the assumptions surrounding pensions and the likelihood of legislative change and the impact of such change. The impact of either a change in the discount rate of 0.1% or a change in life expectancy of 1 year, for either, would be no more than £146k on service costs.
- The Council has a ‘Group Relationship’ with a subsidiary, namely Rushcliffe Enterprises Ltd which largely incorporates Streetwise Environmental Ltd and Streetwise Environmental Trading Ltd. The boundaries have been assessed using the criteria outlined in the Code of Practice. Although the parent company Rushcliffe Enterprises Ltd is dormant, the interest is considered to be material in terms of the importance of Streetwise to the Council and consequently Group Accounts have been produced.
- It is anticipated no substantial legal claims or appeals will be made against the Council in the next financial year.
40. Assumptions Made About the Future and Other Major Sources of Estimation Uncertainty
The Statement of Accounts contains estimated figures that are based on assumptions made by the Council about the future or that are otherwise uncertain. Estimates are made taking into account historical experience, current trends and other relevant factors. However, because balances cannot be determined with certainty, actual results could be materially different from the assumptions and estimates.
Most significant estimates are for pensions, bad debts (impairments), provisions and accruals. Each of these has a different process for making the estimate:
- Pensions Liability: Estimation of the net liability to pay pensions depends on a number of complex judgements relating to the discount rate used, the rate at which salaries are projected to increase, changes in retirement ages, mortality rates and expected returns on pension fund assets. A firm of consulting actuaries is engaged by Nottinghamshire County Council and assurance is placed on the use of these qualified professionals to provide expert advice about the assumptions to be applied. The effects on the net pensions liability of changes in individual assumptions can be measured. For example, a 0.1% increase in the discount rate assumption and an increase of one year in the mortality age rating assumption would result in a decrease of £2.510m and an increase of £6.547m respectively in the present value of the defined benefit obligation. Note 33 provides more detail.
- Bad debt estimates are in accordance with IFRS 9 based on prudent collection rates taking into account knowledge of existing conditions on outstanding debts, particularly given the current economic climate. Furthermore, it is yet unknown how COVID 19 will impact on collection of debt therefore this uncertainty has been factored into the calculations. At 31st March 2021, the Council had sundry debtor balances of £0.580m and Housing Benefit (HB) debtors of £0.811m. If recoverability of these balances falls the amount set aside for these balances would increase. Provisions for bad debt are made according to the age of the debt. The provisions amount to £0.172m and £0.122m, respectively for sundry debtors and HB. If recoverability of the debt falls by 10% across all ages of debt an estimated further £0.019m would have to be set aside.
- Provisions – generally most provisions are relatively low in value. Business Rate appeals (which the Valuation Office is responsible for) have been estimated in line with the new accounting requirements of the national Business Rates Retention Scheme. In total Rushcliffe’s estimated liability amounts to £3.508m, with a further £5.262 million in relation to other precepting authorities and the Government. This has been calculated focusing on key determinants such as type of property, reasons for appeal and age of the appeal.
- Purchase accruals – these are low in volume and value, but with items such as utility accruals they are based on past bills / seasonality / readings and current contract prices.
- Depreciation and amortisation is provided to write down the assets to their residual values over their estimated useful lives. The selection of these residual values and useful lives requires the exercise of management judgement considering anticipated usage levels in service provision and levels of repairs and maintenance. A review of balance sheet values is undertaken each year end to assess if any of the assets have not been used at the estimated rates and if any impairment charges are required. If the useful life of assets is reduced, depreciation increases and the carrying amount of the assets falls.
41. Material Items of Income and Expense
There are no material items of income and expense that have not been disclosed elsewhere in the accounts. During the year the Council acted as an agent for Government to distribute £29.492m Business Support Grants to businesses. The remaining £4m is shown as a creditor on the balance sheet to either be carried forward to 2021/22 or repaid to Government.
42. Events After the Balance Sheet Date
COVID-19 remains a concern and we are constantly reviewing the impact on the Council. The main COVID-19 issues are stated within Section 6 of the Narrative.
- General
- Calculation of Council Tax Base
- Collection Fund Council Tax Balance/Redistributing Surpluses
- Non-Domestic Rates
- Non-Domestic Rates Surplus
F. Collection Fund
2019/20 |
2019/20 |
2019/20 |
Description |
2019/21 |
2019/21 |
2019/21 |
---|---|---|---|---|---|---|
- | - | - | Income: | - | - | - |
84,865 | - | 84,865 | Council Tax | 89,316 | - | 89,316 |
- | 29,339 | 29,339 | Income from business ratepayers | - | 23,064 | 23,064 |
84,865 | 29,339 | 114,204 | Total | 89,316 | 23,064 | 112,380 |
- | - | - |
Expenditure:
|
- | - | - |
63,734 | - | 63,734 | Nottinghamshire County Council | 67,519 | - | 67,519 |
9,470 | - | 9,470 | Nottinghamshire Police Authority | 10,087 | - | 10,087 |
3,446 | - | 3,446 | Nottinghamshire Fire Authority | 3,579 | - | 3,579 |
8,812 | - | 8,812 | Rushcliffe Borough Council | 9,260 | - | 9,260 |
- | - | - | Business Rates | - | - | - |
- | 15,076 | 15,076 | Payments to Government | - | 17,397 | 17,397 |
- | 10,395 | 10,395 | Payments to Nottinghamshire County Council* | - | 10,620 | 10,620 |
- | 262 | 262 | Payments to Nottinghamshire Fire Authority | - | 273 | 273 |
- | 2,957 | 2,957 | Payments to Rushcliffe Borough Council** | - | 3,212 | 3,212 |
- | 112 | 112 | Costs of Collection | - | 112 | 112 |
- | - | - | Impairment of Debts/Appeals | - | - | - |
- | 14 | 14 | Write-offs and uncollectable amounts | - | - | - |
131 | 142 | 273 | Allowance for impairment | 334 | 190 | 524 |
- | 0 | 0 | Provision for appeals | - | 5,564 | 5,564 |
- | - | - | Contributions | - | - | - |
(963) | (499) | (1,462) | Distribution of 18-19 estimated Collection Fund surplus/(deficit) | (943) | 356 | (587) |
84,630 | 28,459 | 113,089 | Total | 89,836 | 37,725 | 127,561 |
235 | 880 | 1,115 | Movement on Fund Balance | (520) | (14,661) | (15,181) |
(1,120) | (714) | (1,834) | Opening Fund Balance | (885) | 166 | (719) |
(885) | 166 | (719) | Closing Fund Balance | (1,405) | (14,495) |
(15,900) |
*This includes £8.166m (2019/20 £8.036m) payable to the Nottinghamshire Business Rates Pool.
** This includes the disregarded amount for renewable energy of £0.473m (2019/20 £0.511m)
Notes to the Collection Fund
1. General
The Collection Fund is an agent’s statement that reflects the statutory obligation of the billing authority to maintain a separate Collection Fund. The statement shows the transactions of the billing authority in relation to the collection from taxpayers of Council Tax and Non-Domestic Rates (NDR) and its distribution to local government bodies and central government.
2. Calculation of Council Tax Base
The calculation of the Council Tax base is the number of chargeable dwellings in each valuation band (adjusted for dwellings where discounts apply) converted to an equivalent number of band D dwellings is shown in the table below:
2019/20 |
Band |
Chargeable Properties |
Ratio |
2020/21 |
---|---|---|---|---|
2,713 | A | 4,029 | 6/9 | 2,804 |
6,086 | B | 7,746 | 7/9 | 6,139 |
8,408 | C | 9,365 | 8/9 | 8,325 |
8,675 | D | 8,588 | 9/9 | 9,602 |
7,896 | E | 6,396 | 11/9 | 7,808 |
5,749 | F | 3,941 | 13/9 | 5,695 |
3,865 | G | 2,296 | 15/9 | 3,829 |
223 | H | 111 | 18/9 | 230 |
Total 43,615 |
- | - | - |
Total 44,432 |
(436) | - | Non-Collection Impairment was 1.00% in 2020/21 (2019/20 1.00%) | - | (444) |
43,179 | - | Council Tax Base | - | 43,988 |
3. Collection Fund Council Tax Balance/Redistributing Surpluses
The precepts detailed in the statement are shown net of the previous year’s surpluses. The Council estimates the year end Collection Fund Council Tax balance in January each year and in accordance with the Local Authorities (Funds) (England) Regulations 1992 this amount is distributed in the following financial year to the major preceptors in proportion to the respective precepts and demands. Any difference between the estimated and outturn figure is adjusted for in the following year.
For 2020/21 a Collection Fund Council Tax deficit of £0.942m was redistributed between the major precepting authorities. Of this £0.786m reflected the estimated outturn deficit at 15 January 2020 and £156k deficit arose from the difference between the estimated and actual outturn positions for 2018/19.
At 15 January 2021 the Collection Fund Council Tax deficit for 2020/21 was estimated at £1.440m comprising an in-year deficit of £1.498m and £0.058m surplus arising from the difference between the actual and estimated outturns for 2019/20. These funds will be collected from the major precepting authorities in 2021/22.
2019/20 £’000 |
Description | 2020/21 £’000 |
2021/22 £’000 |
---|---|---|---|
(723) | Nottinghamshire County Council | (704) | (330) |
(100) | Nottinghamshire Police Authority | (103) | (49) |
(39) | Nottinghamshire Fire Authority | (38) | (18) |
(101) | Rushcliffe Borough Council | (97) | (45) |
(963) | Total | (942) | (442) |
At 31 March 2021 the actual outturn for the Collection Fund Council Tax was £1.405m, a decrease of £0.035m from the estimated outturn. This will be adjusted for as part of the calculations for the redistribution of Collection Fund balances in 2022/23.
4. Non-Domestic Rates
Under the arrangements regarding Uniform Business Rates, the Council collects non-domestic rates for its area which are based on local rateable values multiplied by a uniform rate which for 2020/2021 was 51.2p (2019/2020 50.4p). The non-domestic rateable value at the 31 March 2021 was £74,852,874 (31 March 2020 £72,386,157).
Rushcliffe Borough Council retains a 40% share of the proceeds of Non-Domestic Rate income, the remainder is distributed to preceptors in the following proportions: Central Government (50%), Nottinghamshire County Council (9%) and Nottinghamshire Fire Authority (1%).
Rushcliffe Borough Council is part of the Nottinghamshire Business Rates Pool. This is administered by Nottinghamshire County Council and includes the seven Nottinghamshire Districts and Nottinghamshire County Council.
In addition to the local management of business rates, authorities are expected to finance appeals made in respect of rateable values as defined by the Valuation Office so authorities are required to make a provision for these amounts. Appeals are charged and provided for in proportion to the precepting shares. Note 18 provides further details on the provision made in 2020/21.
In April 2020 and in response to the Covid pandemic, government issued additional business rates reliefs to Leisure, Retail, Hospitality and Nursery sector which resulted in a reduction in NDR charges and therefore income receipts resulting in a significant increase in the collection fund deficit of £14.5m. The government reimbursed the lost income by way of S31 grants however this is not collection fund income and is therefore shown in the revenue accounts of the relevant authority in Note 8.
5. Non-Domestic Rates Surplus
At 31 March 2021 the actual outturn for the Collection Fund NDR was a deficit of £14.5m (2019/20 £0.166m surplus) which is then distributed to the preceptors as detailed in the following table.
2019/20 £’000 |
Description | 2020/21 £’000 |
---|---|---|
83 | Nottinghamshire County Council | (7,248) |
66 | Nottinghamshire Police Authority | (5,798) |
15 | Nottinghamshire Fire Authority | (1,304) |
2 | Rushcliffe Borough Council | (145) |
166 | Total | (14,495) |
G. Rushcliffe Borough Council Group Consolidated Accounts
Note 1 Group Movement In Reserves Statement (Mirs)
Note 2 Group Comprehensive Income & Expenditure Statement
Note 4 Group Cashflow Statement (Indirect Method)
Note 5 Group Inter Company Transactions
G. Rushcliffe Borough Council Group Consolidated Accounts
Introduction
The Council is required under the Local Government Act 2003 to produce a set of Group Accounts where it has subsidiaries, joint ventures or associates. The criteria for deciding if the Council has such relationships is laid down by the Code. The Code has been developed to bring authority accounts in line with the International Financial Reporting Standards (IFRS) which other reporting bodies have to comply with and to assist users of the accounts to understand better the Council’s overall financial position.
The Council has undertaken a review of all of its relationships with other bodies and is required to consolidate its accounts with;
- Streetwise Environmental Ltd
- Streetwise Environmental Trading Ltd
Both companies are 100% owned by the parent company Rushcliffe Enterprise Ltd which in turn is 100% owned by Rushcliffe Borough Council. The consolidation has been done on an acquisition basis as Rushcliffe Enterprise Ltd is 100% owned by Rushcliffe Borough Council.
Rushcliffe Enterprise Ltd produce a set of company accounts with a year end of 31 March. The accounts which have been consolidated here have been audited by Mazars and have been given an unqualified audit opinion.
Accounting Policies
The accounting policies of the two organisations have been examined and the accounting policies of Streetwise Environmental Ltd do not differ materially from those used by Rushcliffe Borough Council so have no impact on the Group Accounts produced below. However, Streetwise Environmental Ltd depreciates vehicles on a reducing balance basis whereas the Council depreciate vehicles on a straight-line basis.
Group Accounts
Note 1 Group Movement In Reserves Statement (MIRS)
2020/21 |
General |
Earmarked |
Capital |
Capital |
Total |
Unusable |
Total |
Council’s |
Total |
---|---|---|---|---|---|---|---|---|---|
Balance at 31 March 2020 |
2,604 | 13,473 | 3,538 | 220 | 19,835 | 17,030 | 36,865 | 78 | 36,943 |
Post Audit Adjustment to Subsidiary Reserves | - | - | - | - | - | - | - | (14) | (14) |
Movement in Reserves during 2020/21: | - | - | - | - | - | - | - | - | - |
(Surplus) or deficit on the provision of services | 5,791 | - | - | - | 5,791 | - | 5,791 | 0 | 5,791 |
Other Comprehensive Income & Expenditure | - | - | - | - | 0 | (12,343) | (12,343) | (246) | (12,589) |
Other Recognisable Gains(Losses) | - | - | - | - | - | (372) | (372) | - | (372) |
Total Comprehensive Income & Expenditure | 5,791 | 0 | 0 | 0 | 5,791 | (12,715) | (6,924) | (246) | (7,170) |
Adjustments between accounting basis and funding basis under regulations | 3,101 | - | (3,044) | 144 | 201 | (201) | 0 | - | 0 |
Net (Increase)/ Decrease before Transfers to Earmarked Reserves |
8,892 | 0 | (3,044) | 144 | 5,992 | (12,916) | (6,924) | (246) | (7,170) |
Transfers to/(from) earmarked reserves | (8,892) | 8,892 | - | - | 0 | 0 | 0 | - | 0 |
(Increase)/ Decrease in 2019/20 |
0 | 8,892 | (3,044) | 144 | 5,992 | (12,916) | (6,924) | (246) | (7,170) |
Balance at 31 March 2021 Carried Forward |
2,604 | 22,365 | 494 | 364 | 25,827 | 4,114 | 29,941 | (182) | 29,759 |
2019/20 |
General |
Earmarked |
Capital |
Capital |
Total |
Unusable |
Total |
Council’s |
Total |
---|---|---|---|---|---|---|---|---|---|
Balance at 31 March 2019 |
2,604 | 11,818 | 7,036 | 98 | 21,556 | 1,894 | 23,450 | 274 | 23,724 |
Post Audit Adjustment to Subsidiary Reserves | - | - | - | - | - | - | - | (5) | (5) |
Movement in Reserves during 2019/20: | - | - | - | - | - | - | - | - | - |
(Surplus) or deficit on the provision of services | 3,802 | - | - | - | 3,082 | - | 3,082 | (85) | 2,997 |
Other Comprehensive Income & Expenditure | - | - | - | - | 0 | 10,333 | 10,333 | (106) | 10,227 |
Total Comprehensive Income & Expenditure | 3,082 | 0 | 0 | 0 | 3,082 | 10,333 | 13,415 | (191) | 13,224 |
Adjustments between accounting basis and funding basis under regulations | (1,427) | - | (3,498) | 122 | (4,803) | 4,803 | 0 | - | 0 |
Net (Increase)/ Decrease before Transfers to Earmarked Reserves |
1,655 | 0 | (3,498) | 122 | (1,721) | 15,136 | 13,415 | (191) | 13,224 |
Transfers to/(from) earmarked reserves | (1,655) | 1,655 | - | - | 0 | 0 | 0 | - | 0 |
(Increase)/ Decrease in 2019/20 |
0 | 1,655 | (3,498) | (122) | (1,721) | 15,136 | 13,415 | (191) | 13,224 |
Balance at 31 March 2020 Carried Forward |
2,604 | 13,473 | 3,538 | 220 | 19,835 | 17,030 | 36,865 | 78 | 36,943 |
Note 2 Group Comprehensive Income & Expenditure Statement
2019/20 |
2019/20 |
2019/20 |
Description |
2020/21 |
2020/21 |
2020/21 |
---|---|---|---|---|---|---|
3,409 | (1,939) | 1,470 | Communities | 3,272 | (1,692) | 1,580 |
19,897 | (14,807) | 5,090 | Finance & Corporate Services | 18,952 | (14,631) | 4,321 |
10,814 | (5,680) | 5,134 | Neighbourhoods | 12,608 | (6,357) | 6,251 |
3,027 | (201) | 2,826 | Transformation | 3,076 | (217) | 2,859 |
37,147 | (22,627) | 14,520 | Cost of Services (Note 5a) | 37,908 | (22,897) | 15,011 |
2,426 | (52) | 2,374 | Other Operating Expenditure | 3,212 | 0 | 3,212 |
1,501 | (6,326) | (4,825) | Financing & Investment Income & Expenditure | 25 | (904) | (879) |
- | (15,049) | (15,049) | Taxation & Non-Specific Grant Income | 0 | (23,010) | (23,010) |
41,074 | (44,054) | (2,980) | (Surplus)/Deficit on Provision of Services | 41,145 | (46,811) | (5,666) |
- | - | (17) | Tax expenses of subsidiaries | - | - | (27) |
- | - | (2,997) | Group (Surplus)/Deficit on Provision of Services | - | - | (5,693) |
- | - | (6,042) | Surplus or deficit on revaluation of non-current assets | - | - | (721) |
- | - | 0 | Available for Sale Financial Instruments | - | - | - |
- | - | (4,185) | Actuarial gains/losses on pension assets/liabilities | - | - | 14,107 |
- | - | - | Other recognisable (Gains) / Losses | - | - | (523) |
- | - | (10,227) | Other Comprehensive Income & Expenditure | - | - | 12,863 |
- | - | (13,224) | Total Comprehensive Income & Expenditure (Note 5b) | - | - | 7,170 |
Note 3 Group Balance Sheet
31 March 2020 £’000 |
Description | 31 March 2021 £’000 |
---|---|---|
48,572 | Property, Plant and Equipment | 46,273 |
91 | Heritage Assets | 88 |
25,772 | Investment Property | 29,127 |
11,907 | Long Term Investments | 13,050 |
271 | Intangible Assets | 221 |
2,565 | Long Term Debtors | 2,269 |
89,178 | Long Term Assets | 91,028 |
0 | Assets Held for Sale | 4,586 |
15,000 | Short Term Investments | 15,000 |
50 | Inventories | 87 |
7,393 | Short Term Debtors | 8,133 |
5,532 | Cash & Cash Equivalents | 19,899 |
27,975 | Current Assets | 47,705 |
(9,356) | Short Term Creditors | (17,994) |
(9,356) | Current Liabilities | (17,994) |
(1,367) | Long Term Provisions | (3,600) |
(17,592) | Capital Grants Receipts in Advance | (22,340) |
(51,863) | Pension Liability | (65,041) |
0 | Deferred Tax Liability | 0 |
(32) | Long Term Creditors | 0 |
(70,854) | Long Term Liabilities | (90,981) |
36,943 | Net Assets | 29,758 |
3,538 | Usable Capital Receipts Reserve | 494 |
2,604 | General Fund Balance | 2,604 |
13,473 | Earmarked Reserve | 22,365 |
220 | Capital Grants Unapplied | 364 |
78 | Profit & Loss Reserve | (182) |
19,913 | Usable Reserves | 25,645 |
17,030 | Unusable Reserves | 4,114 |
36,943 |
Total Reserves |
29,759 |
Note 4 Group Cashflow Statement (Indirect Method)
2019/20 £’000 |
Description | 2020/21 £’000 |
---|---|---|
(2,997) | Group Net (surplus) or deficit on the provision of services | (5,693) |
5 | Post Audit adjustment to Subsidiary surplus | - |
(1,906) | Adjustments to net surplus or deficit on the provision of services for non-cash movements | (15,382) |
1,993 | Adjustments for items included in the net surplus or deficit on the provision of services that are investing and financing activities | 4,545 |
(2,905) | Net cash flows from Operating Activities | (16,421) |
10,389 | Investing Activities | (3,580) |
(741) | Financing Activities | 5,634 |
6,743 | Net increase or (decrease) in cash and cash equivalents | (14,367) |
(12,275) | Cash & Cash equivalents at the beginning of the reporting period | (5,532) |
(5,532) | Cash & Cash equivalents at the end of the reporting period | (19,899) |
Note 5 Group Inter Company Transactions
The Group Accounts exclude transactions between the two organisations as this ensures that expenditure and income is only recorded once within the accounts. The elements of the accounts that have been adjusted for inter-company transactions are detailed below:
a. Group Cost of Services and Group Position on Provision of Services
2019/20 RBC |
2019/20 Streetwise Environmental Ltd Adjusted |
2019/20 Group |
Comprehensive |
2020/21 RBC |
2020/21 Streetwise Environmental Ltd Adjusted |
2020/21 Group £'000 |
---|---|---|---|---|---|---|
12,960 | 1,560 | 14,520 | (Surplus)/Deficit on Continuing Operations | 13,232 | 1,778 | 15,010 |
2,374 | 0 | 2,374 | Other Operating Expenditure | 3,212 | 0 | 3,212 |
(4,889) | 64 | (4,825) | Financing & Investment Income & Expenditure | (904) | 26 | (878) |
(15,049) | 0 | (15,049) | Taxation & Non-Specific Grant Income | (23,010) | 0 | (23,010) |
(4,604) | 1,624 | (2,980) | (Surplus)/Deficit on Provision of Services | (7,470) | 1,804 | (5,666) |
b. Reconciliation of the Single Entity (Surplus)/Deficit to the Group (Surplus)/Deficit
2019/20 | Description | 2020/21 |
---|---|---|
(13,415) | (Surplus)/Deficit on the Council's Comprehensive Income & Expenditure Statement | 6,924 |
(1,522) | Adjustments for transactions with other group entities | (1,678) |
(14,937) | (Surplus)/Deficit in the Group Comprehensive Income & Expenditure Statement attributable to the Council | 5,246 |
1,713 | (Surplus)/Deficit in the Group Comprehensive Income & Expenditure Statement attributable to the Group subsidiaries (adjusted for inter group transactions) | 1,924 |
(13,224) | (Surplus)/Deficit for the year on the Group Comprehensive Income & Expenditure Statement | 7,170 |
c. Group Transactions in relation to Debtors, Creditors, Provisions and Investments.
2020/21 Balance Sheet |
RBC £'000 |
Streetwise Environmental Ltd £'000 |
Adjustment £'000 |
Group £'000 |
---|---|---|---|---|
Fixed Assets - PPE | 45,725 | 548 | 0 | 46,273 |
Long term debtors | 13,050 | 955 | (1,256) | 12,749 |
Short term debtors | 7,789 | 511 | (166) | 8,134 |
Short term borrowing | 0 | (127) | 127 | 0 |
Long term investments | 2,570 | 0 | 0 | 2,570 |
Short term investments | 15,000 | 0 | 0 | 15,000 |
Short term creditors | (17,402) | (631) | 39 | (17,994) |
Long term creditors | 0 | (301) | 301 | 0 |
Long term provisions | (4,555) | 0 | 955 | (3,600) |
The elimination of £1.256m Streetwise Long-Term Debtors relates mainly to the RBC pension liability for Streetwise staff pre-company formation (£955k), reducing long term provision for RBC. The remaining £301k is being the remaining balance of a long-term loan to Streetwise.
The elimination of £166k Short Term Debtors - includes the opposite entry to remove Short term creditors plus removal of £127k short term loan to Streetwise.
2019/20 Balance Sheet |
RBC £'000 |
Streetwise Environmental Ltd £'000 |
Adjustment £'000 |
Group £'000 |
---|---|---|---|---|
Fixed Assets - PPE | 47,878 | 694 | 0 | 48,572 |
Long term debtors | 2,862 | 583 | (880) | 2,565 |
Short term debtors | 7,301 | 338 | (246) | 7,393 |
Short term borrowing | 0 | (91) | 91 | 0 |
Long term investments | 11,907 | 0 | 0 | 11,907 |
Short term investments | 15,000 | 0 | 0 | 15,000 |
Short term creditors | (8,970) | (541) | 155 | (9,356) |
Long term creditors | 0 | (329) | 297 | (32) |
Long term provisions | (1,950) | 0 | 583 | (1,367) |
H. Glossary of Terms
Accounting Period
This is the length of time covered by the accounts. It is a period of twelve months commencing on 1 April and ending on 31 March.
Accruals
Income or expenditure relating to goods or services received / provided during the accounting period where payment has not been made or received at the end of the accounting period.
Actuarial Assumptions
Assumptions made by the Pension Fund Authority in valuing the funds’ assets and liabilities.
Actuarial Gains and Losses
For a defined benefit pension scheme, the changes in actuarial deficits or surpluses that arise because:
- events have not coincided with the actuarial assumptions made at the last actuarial valuation
- the actuarial assumptions have changed.
Actuarial Valuation
An actuary undertakes a valuation by comparing the value of the pension scheme assets with its liabilities. The actuary then calculates how much needs to be paid into the scheme by the employer and members to ensure there will be adequate funds to pay the pensions when they become due.
Amortisation
This is a charge made to the service revenue accounts each year to reflect the reduction in the value of the assets used in the delivery of services.
Asset
An asset is something the Council owns. Assets can be either current or fixed. A current asset is one that will be used or cease to have a material value by the end of the next financial year. A non-current asset provides a benefit to the Council for a period greater than one year.
Augmentations (Pensions)
Payment to the pension scheme over and above normal scheme entitlements, usually as part of a redundancy or severance package.
Balance Sheet
A statement summarising the Council’s financial position at the end of the accounting period. The statement shows the Council’s assets and liabilities.
Billing Authority
Rushcliffe Borough Council is classed as a Billing Authority as it has the responsibility of collecting the Council Tax and non-domestic rates. It collects the Council Tax on behalf of the County Council, Fire, Police and Crime Commissioner and Parish Councils and the non-domestic rates on behalf of the central government.
Capital Expenditure
Expenditure on the acquisition or enhancement of a fixed asset, which adds to and not merely maintains the value of existing assets.
Capital Financing
Sources of money that have been used to finance the capital programme. The Council uses various methods to finance its capital expenditure, including direct financing, usable capital receipts, capital grants, revenue reserves and earmarked reserves.
Capital Financing Requirement (CFR)
The CFR represents the Council’s underlying need to borrow in order to finance its capital expenditure. It is the difference between the value of Total Fixed Assets in the balance sheet and the Revaluation and Capital Financing Accounts. This represents the propensity of the authority to borrow for capital purposes and is the basis for the minimum revenue provision charge to the revenue account.
Capital Adjustment Account
This account contains the amount that was required to be set aside from the capital receipts and the amount of capital expenditure financed from revenue and capital receipts. It also contains the difference between amounts provided for depreciation and the amount that must be set aside from revenue for the repayment of external debt.
Capital Grants Unapplied
These are capital grants that the Council has received, where the conditions of the grant have been satisfied, that have yet to be used to finance capital expenditure.
Capital Programme
The planned capital schemes the Council intends to carry out over a specified period of time.
Capital Receipts
Proceeds arising from the sale of fixed assets (such as land and buildings) and repayments of the principle elements of capital loans. The Council can use the proceeds from capital receipts to finance new capital investments, the proceeds cannot be used to finance revenue expenditure.
Cash Flow Statement (Indirect Method)
The indirect method adjusts net income from an accrual to a cash basis by adding back non-cash expenses and adjusts net income for changes between the starting and ending account balances in current assets (excluding cash) and current liabilities for the period.
CIPFA - Chartered Institute of Public Finance and Accountancy
Professional accountancy body specialising in the public sector.
Collection Fund
A separate fund recording the income and expenditure relating to Council Tax and Business Rates.
Contingent Liabilities/ Assets
A contingent liability / asset is either:
- a possible obligation arising from past events whose existence will be confirmed only by the occurrence of one or more uncertain future events not wholly within the Council’s control, or
- a present obligation arising from past events where it is not probable that a transfer of economic benefits will be required or the amount cannot be measured with sufficient reliability.
Creditors
Amounts owed by the Council for goods or services they have received for which payment has not been made.
Current Service Cost (Pensions)
The increase in the present value of a defined benefit schemes liabilities.
Debtors
Amounts owed to the Council for goods or services the Council has provided for which payment has not been received.
DEFRA
Department for Environment, Food and Rural Affairs.
Depreciation
This is a charge made to the service revenue accounts each year to reflect the reduction in the value of the asset used in delivery of services. DWP Department for Work and Pensions.
DWP
Department of Work and Pensions.
Expenditure and Funding Analysis
The Expenditure and Funding Analysis shows how annual expenditure is used and funded from resources by local authorities in comparison with those resources consumed or earned by authorities in accordance with generally accepted accounting practices.
Finance Lease
This is a lease that transfers substantially all of the risks and rewards of ownership of a fixed asset to the lessee.
Financial Instrument
A financial instrument is any contract that gives rise to a financial asset of one entity and a financial liability or equity instrument of another. Most straight forward financial assets (debtors, bank deposits and investments) are covered, together with more complex ones not used by the Council (debt instruments with embedded swaps and options).
Government Grants
Grants made by the government towards either revenue or capital expenditure or support the cost of provision of services. These grants may be specifically towards the cost of particular schemes or to support the revenue spend of the Council.
Gross Book Value
The historical cost or the revalued amount of the asset before depreciation.
Group Accounts
Group Accounts consolidate the financial results of the Council and its subsidiaries.
Historical Cost Adjustment
This is the difference between Historical Cost Depreciation and the actual depreciation charged calculated on re-valued assets.
International Financial Reporting Standards (IFRS)
Defined accounting standards that must be applied by all reporting entities to all financial statements in order to provide a true and fair view of the entity’s financial position, and a standardised method of comparison with financial statements of other entities. The Accounting Standards emanate from the International Financial Reporting Interpretations Committee (IFRIC).
Impairment
Where the value of fixed assets reduces below its carrying amount on the balance sheet.
Inventories
Items bought for consumption or resale, or raw materials, currently being held.
LAA
Local Area Agreement.
Liability
Where the Council owes payment to an individual or an organisation.
LSP
Local Strategic Partnership.
MHCLG
Ministry of Housing Communities and Local Government.
Minimum Revenue Provision (MRP)
The minimum amount which must be charged to a Council’s CIES each year for the servicing of debt.
Net Book Value
This is the value of an asset that is on the balance sheet. It represents its historical re-valued cost less the accumulated depreciation of the asset.
Net Worth
The total value of an organisation expressed as total assets less total liabilities.
Non–Distributed Costs
Past service pension costs including settlements and curtailments which are not to be included in total individual service costs.
Non-Domestic Rates (NDR)
The Council collects Non-domestic rates for its area based on local rateable values multiplied by a national uniform rate. With the introduction of the Business Rates Retention Scheme on 1 April 2013, billing authorities act as agents and collect Non-domestic rates on behalf of major preceptors and central government.
Non-Operational Asset
Fixed assets held by the Council but are not directly occupied used or consumed in the delivery of services.
Nottinghamshire Business Rates Pool
As a result of the new business rates arrangements the Nottinghamshire Business Rates Pool was formed. This is administered by Nottinghamshire County Council and includes the seven Nottinghamshire Districts and Nottinghamshire County Council.
Operating Lease
A lease where the ownership of the asset remains with the lessor.
Operational Asset
Fixed assets held and occupied, used or consumed by the Council in the direct delivery of services.
Pooled Funds
Funds from many individual investors that are aggregated for the purposes of investment.
Precept
The levy made by precepting authorities on billing authorities, requiring the latter to collect income from taxpayers on their behalf.
Projected Unit Credit Method
Under the projected unit credit method the obligation for long-term employee benefits is measured by calculating the present value of the expected future payments that will result from employee services provided to date.
Provisions
Liabilities or losses which are likely or certain to be incurred, but the amounts or the dates on which they will arise are uncertain.
Rateable Value (RV)
The annual assumed rental value of a property that is used for business purposes.
Realised Valuations
Any revaluations in the Revaluation Reserve relating to individual assets when they are disposed of are transferred to the Capital Adjustment Account and are referred to as Realised Valuations. This ensures the Revaluation Reserves balance represents revaluations on assets that the Council still holds.
Related Parties
The Council is required to disclose material transactions with related parties, bodies or individuals that have the potential to control or influence the Council or to be controlled or influenced by the Council.
REFCUS
Revenue Expenditure Funded by Capital Under Statute.
Renewable Energy Relief
The amount of non-domestic rates to be retained by the Council in respect of designated renewable energy projects.
Reserves
Funds set aside for expenditure in future years. Certain reserves have constraints on how they can be spent.
Revaluation Reserve
Records unrealised revaluation gains/ losses from holding fixed assets.
Revenue Expenditure
Expenditure on the day-to-day costs of providing services.
Revenue Income
Income from day-to-day provision of services.
Revenue Support Grant (RSG)
Grant from Central Government towards the cost of service provision.
S106
Developer contributions lodged under Section 106 of the Town and Country Planning Act 1990 (as amended).
Soft Loan
A loan to an outside body at less than market rates.
Transfer Payments
Relates to payments for which no goods or services are received by the Council eg Rent Allowances.
Accessible Documents
- Air Quality Action Plan 2021
- Air Quality Annual Status Report 2023
- Air Quality Annual Status Report 2022
- Air Quality Annual Status Report 2021
- Air Quality Strategy for Nottingham and Notts
- Auditor's Annual Report 2021
- Internal Audit Annual Report 2021/22
- Auditor's Annual Report 2021-22
- Annual Governance Statement 2021-22
- Annual Governance Statement 2020-21
- Asset Management Strategy
- Become a Councillor 2022
- Budget and Financial Strategy 2021-22
- Budget and Financial Strategy 2022-23
- Budget and Financial Strategy 2023-24
- Budget and Financial Strategy 2024-25
- Capital and Investment Strategy
- Climate Change Strategy 2021-2030
- Complaints Policy
- Compulsory Purchase Order Procedure Protocol
- Confidential Reporting Code
- Contaminated Land
- Corporate Enforcement Policy
- Corporate Strategy 2024-2027
- Council Constitution
- Council Tax Recovery and Enforcement Policy 2023
- Customer Access Strategy
- Discretionary Housing Payments Policy 2023-2024
- Disabled Facilities Grant Policy 2022
- Equalities Scheme 2021-25
- Empty Homes Strategy
- Environment Policy 2023
- External and Internal Communications Strategy
- Freedom Of Information Policy
- HB Recovery and Enforcement Policy
- Homelessness and Rough Sleeping Strategy
- Housing Allocations Policy
- Housing Enforcement Policy
- ICT Strategy 2022 -25
- Information Management and Governance Strategy 2022-25
- Rushcliffe Borough Council Information Retention Schedule
- Internal Audit Annual Report 2023/24
- Leisure Strategy 2021-2027 review
- Local Code of Corporate Governance 2024/25
- Local Plan Part 1: Core Strategy
- Local Plan Part 2: Land and Planning Policies
- Local Plan Monitoring Report
- Local Scheme of Validation
- Off-street Car Parking Strategy
- Pay Policy Statement
- People Strategy 2021-26
- Planning Enforcement Policy
- Procurement Strategy
- Playing Pitch Strategy 2022
- 2021-22 Public Inspection Notice
- RIPA Policy and Guidance
- Risk Management Strategy 2023-26
- Statement of Gambling Licensing Principles
- Statement of Accounts 2019-20
- Statement of Accounts 2020-21
- Statement of Accounts 2021-22
- Statement of Accounts 2021-22 (unaudited)
- Statement of Accounts 2022-23 (unaudited)
- Statement of Accounts 2022-23 (audited)
- Statement of Accounts 2023-24 (unaudited)
- Statement of Licensing Policy
- Street Trading Policy
- Supplementary Planning Documents
- Tenancy Strategy 2019
- Transformation Strategy and Efficiency Plan
- Tree Management and Protection Policy 2023
- WISE Agreement
- Conservation Areas
- Neighbourhood Plans
- The Nature of Rushcliffe 2021
- The Nature of Rushcliffe 2019
- Design Code Baseline Appraisal
- Air Quality Annual Status Report 2024
- Hackney Carriage and Private Hire Licensing Policy 2020 - 2025
- External Audit Completion Report 2024
- External Audit Completion Report 2023
- Rushcliffe Nature Conservation Strategy
- Solar Farm Landscape Sensitivity and Capacity Study
- Annual Governance Statement 2023-24
- Disclosure and Barring Service Policy