Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
STATEMENT OF
ACCOUNTS
2010/11
CONTENTS
Pages
15
Statement of Responsibilities
79
10
11
Balance Sheet
12
13
14 62
63
64 65
Glossary of Terms
66 68
The Comprehensive Income & Expenditure Statement combines the former Income
and Expenditure Account and Statement of Total Recognised Gains and Losses. This
statement shows all income and expenditure incurred by the Council throughout the
year; it includes day-to-day transactions from running the organisation as well gains /
losses on assets and pension liabilities. The total comprehensive income and
expenditure shown represents the total movement in the Councils reserves during the
year.
Reserves and the Capital Receipts Reserve. These are the reserves that the Council
can apply to future expenditure subject to statutory conditions (e.g. the Capital
Receipts Reserve can only be used to finance capital expenditure).
Unusable reserves such as the Capital Adjustment Account and Revaluation Reserve
generally reflect the timing differences between the purchase and the consumption of
economic benefits of assets.
The Balance Sheet shows the financial position of the Council as at 31st March 2011.
It discloses the assets and liabilities for all Council Services.
The Cash Flow Statement summarises the Councils cash transactions for the year.
The Collection Fund records all income from Council Tax and business rates.
Expenditure includes the precepts to Hampshire County Council, Hampshire Fire and
Rescue Authority, Hampshire Police Authority, local parish/town councils and Test
Valley Borough Councils own demand on the Collection Fund. The Collection Fund is
not incorporated within the Comprehensive Income & Expenditure Statement as it
reflects the statutory requirement for billing authorities to maintain a separate
Collection Fund.
The Independent Auditors Report explains how the Councils auditors, the Audit
Commission, plan their audit and the basis on which they provide an opinion on the
Councils Statement of Accounts. It also gives the auditors opinion on the Councils
arrangements for securing economy, efficiency and effectiveness in the use of resources in
the year.
The Annual Governance Statement accompanies the Statement of Accounts and explains
how the Council ensures that its business is conducted in accordance with the law and
proper standards, and that public money is safeguarded and properly accounted for, and
used economically, efficiently and effectively. It is not covered by the auditors opinion but is
considered by the auditor and reported on by exception in the auditors report if it is not
compliant with proper practice.
Financial Performance
The Council monitors its budgets under two major headings: Revenue and Capital.
Revenue spending relates to items consumed in the year and is financed from Council Tax,
fees & charges, government grants and other income. Capital spending creates assets with
a life of longer than one year and is financed from usable receipts, government grants,
contributions and revenue.
General Fund Revenue Activities
The initial forecast of General Fund revenue requirements began soon after the budget for
2009/10 was approved. A significant range of essential savings / improved income
opportunities was identified and included in the budget and this is likely to be required again
in the medium term.
The detailed budget was approved by Council on 22nd February 2010. The net expenditure
forecast for 2010/11 agreed at this stage totalled 12.966M. No draws from general
reserves were included in the budget.
The revised budget for 2010/11 was approved by Council on 25th February 2011. The net
expenditure was maintained at 12.966M, with no draws from general reserves.
The actual outturn for 2010/11 was better than expected, enabling an additional 1.276M to
be transferred to earmarked reserves.
A summary of the revised estimate and final outturn for revenue activities is shown in the
table below.
Revised
Budget
2010/11
'000
Service Expenditure (including Investment
Property income and expenditure)
Actual
2010/11
Variance
'000
'000
18,838
3,557
15,281 *
Corporate Items
Reversal of capital charges including depreciation
Investment income and borrowing
Transfers to Earmarked / Capital reserves
Transfer to Pension Reserve
Transfer from General Reserves
Other
(5,366)
(667)
191
0
(144)
114
(5,132)
(671)
2,074
13,380
(144)
(18)
(234)
4
(1,883)
(13,380) *
0
132
12,966
13,046
(80)
7,110
5,856
0
7,110
5,856
80
0
0
(80)
12,966
13,046
(80)
Met By
Business Rates Re-Distribution
Council Tax
Other Collection Fund
TOTAL REVENUE RESOURCES
* These variances are due to statutory changes to the pension scheme made during the year.
These are explained in more detail in note 16 to the core financial statements.
Asset Valuation Programme
The Council engaged District Valuer Services to provide a valuation certificate for the
majority of the Councils investment properties at 31st March 2011.
This involved reviewing leases and covenants and expert knowledge in property markets to
determine an accurate, up-to-date value for inclusion in the accounts.
The net impact of the valuation programme was a reduction in the value of the Councils
investment properties of 7.641M.
Capital Activities
Capital spending for the year totalled 5.461M, as summarised below: Figures in 000.
Property
Development,
210k
Leisure
Projects,
238k
Other, 531k
IT Projects,
250k
Disabled
Facilities and
Renovation
Grants, 967k
Property
Purchase,
729k
Social
Housing,
2,400k
Refuse
Vehicle
Purchase,
136k
Major capital investment is planned over the next two financial years as shown below:
2011/12
'000
Social Housing capital projects
IT Infrastructure development projects
Disabled facilities and renovation grants
Other capital projects
TOTAL
1,660
410
850
2,467
5,387
2012/13
'000
500
0
850
172
1,522
The Council finances its capital expenditure from a mixture of usable capital receipts, capital
grants and contributions. In 2010/11, the majority of funding (80%) came from usable capital
receipts (4.393M) with the remainder (1.068M) coming from capital grants and
contributions. The balance of financing is expected to be more reliant on capital receipts
during 2011-13 as the level of grants available is expected to reduce. The Council is debt
free and has no long term borrowing.
Financial Position at the Year End
General Fund reserves stood at 2.144M at 1st April 2010. This balance was set higher than
would normally be the case in order to enable certain unspent budgets from 2009/10 to be
carried forward into 2010/11.
I consider a prudent minimum level of general reserves to be 2M and this is the figure
shown in the accounts at 31st March 2011.
In addition to the General Fund balances mentioned above, the Council held earmarked
reserves of 9.510M available for specific revenue purposes and capital reserves of
37.628M available to spend on capital schemes.
A recognition in the Balance Sheet of the Councils share of the pension funds net
liability and
Entries in the Comprehensive Income & Expenditure Statement for the movements in
the liability year-on-year to ensure that there is no impact on the General Fund
Balance.
Full details of these adjustments can be found in note 16 to the core financial statements.
IAS19 is a complex accounting standard, but is based on a simple principle that an
organisation should account for retirement benefits when it is committed to give them, even if
the actual giving will be many years into the future.
This Councils liability at 31st March 2011 was 39.4M, but statutory arrangements for
funding this liability are in place and the financial position of the Council remains healthy.
The balance of 39.4M is a significant reduction from the 55.5M shown in last years
accounts.
The main reason for the reduction in the liability is the Governments change from using the
Retail Prices Index as a guide for pension increases to the Consumer Prices Index. This has
resulted in a significant reduction in the forecast future liabilities of the fund and explains the
credit of 13.380M in the Exceptional items relating to Non-Distributed Costs line of the
Comprehensive Income & Expenditure Statement and the significant variance on service
expenditure shown in the table on page 3.
Impact of the current economic climate on the Council and its services
The Council remains committed to delivering high-quality services to all residents and is well
positioned to continue to do this despite the current economic climate.
The underspend in 2010/11 has enabled specific reserves to be created that will ameliorate
the impact of the front-loading of cuts in central government grants.
The Councils budget setting process is robust and I expect it to be flexible enough to
prevent significant changes to front-line services in the medium term.
Conclusion
For the year under review, the net financial result is pleasing. Due to a continuing drive for
efficiency, the Council has been able to perform its services to a high level, and at the same
time maintain its reserves at an adequate level to meet all known liabilities. In these
circumstances the Councils finances continue to be in a stable and healthy condition,
although there will be significant financial challenges in the years to come.
I would like to extend my appreciation to all those that have contributed to the timely
production of this years Statement of Accounts.
W. Fullbrook CPFA
Head of Finance
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 Head of Finance.
manage its affairs to secure economic, efficient and effective use of resources and
safeguard its assets.
taken reasonable steps for the prevention and detection of fraud and other irregularities.
Signed ..
W. Fullbrook, CPFA
Date.
Certificate
I certify that I have completed the audit of the accounts of Test Valley Borough Council in
accordance with the requirements of the Audit Commission Act 1998 and the Code of Audit
Practice issued by the Audit Commission.
Patrick Jarvis
District Auditor
30 September 2011
Services
Central Services to the Public
Cultural, Environmental, Regulatory & Planning Services
Highways & Transport Services
Housing Services
Corporate & Democratic Core
Non - Distributed Costs
Exceptional items relating to Non - Distributed Costs
Net Cost of Services
2010/11
Exp.
Income
000
000
Net Exp.
2010/11 Note
000
1,381
16,592
20
2,442
2,602
492
0
23,529
8,047
31,287
2,495
30,454
3,779
200
(13,380)
62,882
6,730
16,906
2,656
26,916
442
0
0
53,650
1,317
14,381
(161)
3,538
3,337
200 16
(13,380) 16
9,232
288
0
6
0
1,064
6
461
1,064
0
(461) 21
0
6
(1,267)
19
5,550
(2,480)
(8,999)
(5,645)
11,001
0
18
5,650
0
7,641
245
689
0
0
3,810
0
5,920
(689)
18
5,650
(3,810)
7,641
(5,675)
11,912
(5,746)
(7,654)
(261)
(2,660)
5,936
7,131
7
(5,936)
(7,131)
(7)
(1,162)
(17,642)
13,820
383
4,520
(383) 18
(4,520) 16
(6,482)
32
16
16
19
19
8
8
8
(6,065)
The exceptional item relating to Non-Distributed Costs is in respect of the change from RPI
to CPI in the valuation of pension fund liabilities. This is explained in more detail in note 16.
10
2,601
8,676
40,813
52,090
88,834
140,924
2,660
2,660
2,660
3,822
3,822
2,660
2,660
3,822
6,482
Adjustments between
accounting basis and funding
basis under regulations
Net increase before transfers
to earmarked reserves
(1,043)
(1,547)
(2,590)
2,590
1,617
(1,547)
70
6,412
6,482
(2,074)
736
1,338
(457)
736
(209)
70
6,412
6,482
2,144
9,412
40,604
52,160
95,246
147,406
1,162
1,162
1,162
4,903
4,903
1,162
1,162
4,903
6,065
663
(4,847)
(4,184)
4,184
1,825
(4,847)
(3,022)
9,087
6,065
(1,969)
98
1,871
(144)
98
(2,976)
(3,022)
9,087
6,065
2,000
9,510
37,628
49,138
104,333
153,471
11
BALANCE SHEET
AS AT 31 MARCH 2011
The Balance Sheet summarises the position of the Councils assets and liabilities as at the
Balance Sheet date. The net assets are matched by a combination of usable and unusable
reserves. These are shown in more detail in notes 29 and 30.
2008/09 - As
restated
000
000
2009/10 - As
restated
000
000
000
94,374
2,597
3,874
398
82
57,858
2,090
3,130
587
7
58,158
1,858
3,047
622
-
Investment Properties
Intangible Assets
Long-Term Non-Property Investments
Long-Term Debtors
Long-Term Assets
Cash and Cash Equivalents
Short-Term Investments
Inventories
Debtors
Less: Bad Debt Allowance
Current Assets
Creditors
Provisions
Current Liabilities
63,685
26,524
414
85,991
918
78,802
930
5,289
3,244
45,569
140
7,637
(1,040)
23,531
22,657
142
8,742
(1,239)
8,300
235
(8,535)
283
39,360
201
55,500
Usable Reserves
General Fund Balance
Revenue and Earmarked Reserves
Capital Receipts Reserve
Total Usable Reserves
2,601
8,676
40,813
Unusable Reserves
Revaluation Reserve
Capital Adjustment Account
Deferred Credits
Collection Fund Adjustment Account
Accumulating Absences Account
Pension Fund Reserve
Total Unusable Reserves
3,614
124,963
19
(122)
(280)
(39,360)
26
28
(9,055)
193,032
121
39,440
(55,701)
2,144
9,412
40,604
17
16
(39,561)
147,406
52,090
25
25
8,755
300
203,107
140,924
23
32
53,649
(6,656)
180,567
32
24
8,320
37,209
160
9,220
(1,260)
6,479
177
153,471
2,000
9,510
37,628
52,160
19,931
131,045
13
39
(282)
(55,500)
29
29
29
49,138
19,972
123,922
8
119
(248)
(39,440)
30
30
30
30
30
16, 30
88,834
95,246
104,333
140,924
147,406
153,471
12
19
20
5,021
53,833
(39,643)
Total Equity
5,003
18
5,349
55,550
18
18
18
18
18
63,672
5,001
348
Note
000
101,325
5,260
29
2010/11
2010/11
000
000
2,660
651
(8,999)
2,670
2,320
670
1,162
1,672
7,641
0
(11,540)
(250)
(2,688)
Adjustments for items on an accruals basis
Increase in Debtors
Increase in Inventories
(Decrease) / Increase in Creditors
(3,362)
(2)
(4,067)
(992)
(18)
2,283
1,273
(7,459)
Investing Activities
Net decrease / (increase) in temporary
investments
Purchase of Assets
Sale of Assets
Other Capital Cash Received
Net Capital Activity Cashflow
(42)
22,569
(13,924)
(1,491)
2,061
341
(1,827)
725
328
23,480
Financing Activities
Cash payments to reduce outstanding finance
Other income / (payments) for financing
18,20
19
18
16
(2,477)
(7,431)
Net Cash Outflow from Operating Activities
(81)
4,347
(14,698)
(82)
(389)
4,266
(471)
20,287
(15,211)
3,244
23,531
23,531
8,320
13
Note
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
Significant changes resulting from the transfer to IFRS
Adjustments between accounting basis and funding basis under regulation
Amounts reported for resource allocation decisions
Taxation and Non-Specific Grant Income
Special Expenses
External Audit Costs
Agency Services
Pooled Budgets
Members' Allowances
Officers' Remuneration
Termination Benefits
Defined Benefit Pension Scheme
Leases
Property, Plant & Equipment
Investment Properties
Intangible Assets
Profit / Loss on Disposal of Assets
Capital Expenditure and Financing
Cash and Cash Equivalents
Analysis of Debtors due after more than one year
Analysis of Debtors
Analysis of Creditors
Trust Funds
Provisions
Usable Reserves
Unusable Reserves
Net Assets Employed
Financial Instruments
Nature and Extent of Risks Arising from Financial Instruments
Cash Flow Statement Operating Activities
Related Party Transactions
Group Accounts
Contingent Assets
Contingent Liabilities
Events after the Balance Sheet Date
Date Accounts Authorised for Issue
14
Accounting Policies
This statement sets out the accounting policies followed in compiling the Councils
accounts. The aim of the statement is to explain the basis of the figures in the
accounts and to disclose policies that are significant and relevant to the Council.
I.
General Principles
The Statement of Accounts summarises the Councils transactions for the 2010/11
financial year and its position at the year-end of 31 March 2011. The Council is
required to prepare an annual Statement of Accounts (by the Accounts and Audit
regulations 2011) in accordance with proper accounting practices.
These practices primarily comprise; the Code of Practice on Local Authority
Accounting in the United Kingdom 2010/11 and the Best Value Accounting Code of
Practice 2010/11 supported by International Financial Reporting Standards (IFRS)
and statutory guidance issued under the Act.
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.
III.
Fees, charges and rents due from customers and income from the provision of
services are accounted for as income at the date the Council provides the
relevant goods or services; i.e. when it is probable that the economic benefits
associated with the transaction will flow to the Council.
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.
Works are charged as expenditure when they are completed, before which they
are carried as inventories on the Balance Sheet.
15
IV.
V.
16
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.
Contingent assets are not recognised in the Balance Sheet but disclosed in a note to
the accounts where it is probable that there will be an inflow of economic benefits or
service potential.
VI.
Reserves
The Council sets aside specific and general amounts as reserves for future 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
revenue account in that year to be included in the surplus / deficit on the provision of
services in the Comprehensive Income & Expenditure Statement. The reserve is then
appropriated back in to 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 and retirement benefits and do not represent usable resources to the Council.
Transactions with these reserves are explained in the relevant policies below.
VII.
17
credited to Taxation and Non-Specific Grant Income in the Comprehensive Income &
Expenditure Statement.
VIII.
Employee Benefits
Benefits Payable During Employment
Short-term employee benefits are those due to be settled within twelve months of the
year end. They include such benefits as wages and salaries, paid annual leave and
paid sick leave, bonuses and non-monetary benefits (e.g. cars) for current
employees and are recognised as an expense for services in the year in which
employees render service to the Council.
An accrual is made for the cost of holiday entitlement and accrued flexible working
hours (based on a sample of services) earned by employees but not taken before the
year end which employees can carry forward into the next financial year. The accrual
is charged to the 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 that the absence occurs.
Termination Benefits
Termination benefits are amounts payable as a result of a decision by the Council to
terminate an officers employment before the normal retirement date or an officers
decision to accept voluntary redundancy and are charged on an accruals basis to the
appropriate service line in the net cost of services in the Comprehensive Income &
Expenditure Statement.
Post Employment Benefits
The Councils employees are entitled to join the Local Government Pension Scheme
administered by Hampshire County Council. This scheme provides defined benefits
to members (retirement lump sums and pensions) earned as employees work for the
Council.
The liabilities of the pension fund attributable to the Council are included in the
Balance Sheet based on an actuarial valuation.
Full details of the valuation method are shown in note 16 to the core financial
statements.
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
standards. In the Movement in Reserves Statement, this means that there are
appropriations to and from the Pension Reserve to remove notional debits and
credits for retirement benefits and replace them with debits for the cash paid to the
pension fund and pensioners. The negative balance that arises on the Pension
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.
The Council has limited powers to award discretionary benefits in the event of early
retirements. Any liabilities estimated to arise as a result of any such decision are
accrued in the year the decision was made and are accounted for using the same
policies as are applied to the rest of the pension scheme.
18
IX.
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 end of the reporting
period the Statement of Accounts is 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.
X.
VAT
Income and expenditure excludes any amounts related to VAT to the extent that it is
recoverable from HM Revenue & Customs.
XI.
These two cost categories are defined in BVACOP and accounted for as separate
headings in the Comprehensive Income & Expenditure Statement as part of the net
cost of services.
XII.
19
XIII.
Investment Property
Investment properties are those that are used solely to earn rentals and / or capital
appreciation. The definition is not met if the property is used in any way to facilitate
the delivery of services.
Investment properties are measured initially at cost and subsequently at fair value.
Investment properties are not depreciated but are revalued annually according to
market conditions. Gains and losses on revaluation are posted to the Financing and
Investment Income and Expenditure line in the Comprehensive Income &
Expenditure Statement. The same treatment is applied to gains / losses on disposal.
Rentals received in respect of leases on 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 / losses are not permitted to have
an impact on the General Fund balance. The gains / 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 sale proceeds) the Capital Receipts
Reserve.
XIV.
Donated assets are measured initially at fair value. The difference between fair value
and any consideration paid is credited to the Taxation and Non-Specific Grant
income line of the Comprehensive Income & Expenditure Statement, unless the
donation has been made conditionally. Until conditions are satisfied, the gain is held
in the Donated Assets Account. Where gains are credited to the Comprehensive
Income & Expenditure Statement, they are reversed out of the General Fund Balance
to the Capital Adjustment Account in the Movement in Reserves Statement.
20
Assets are then carried in the Balance Sheet using the following measurement basis:
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 lines in the Comprehensive Income & Expenditure Statement.
The Revaluation Reserve contains revaluation gains recognised since 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 lines in the Comprehensive Income & Expenditure Statement.
21
the amount of the original loss, adjusted for depreciation that would be charged if the
loss had not been recognised.
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. 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 the 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.
When an asset is disposed of or decommissioned, the carrying amount of the asset
in the Balance Sheet is written off to Other Operating Expenditure line in the
Comprehensive Income & 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 & Expenditure Statement also as part of the gain or loss on
disposal (i.e. 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. Receipts are required to be credited to the Capital Receipts Reserve, and
can then only be used for new capital investment. Receipts are appropriated to the
Reserve from the General Fund Balance in the Movement in Reserves Statement.
The written-off value of disposals is not a charge against Council Tax, as the cost of
fixed assets is fully provided for under separate arrangements for capital financing.
Amounts are appropriated to the Capital Adjustment Account from the General Fund
Balance in the Movement in Reserves Statement.
Depreciation
Depreciation is provided for on all 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 (i.e. freehold land and certain Community Assets) and
assets that are not yet available for use (i.e. assets under construction).
Where an asset has major components whose cost is significant in relation to the
total cost of the item, the components are depreciated separately.
Componentisation of an asset will be considered where:
The carrying value of an asset is greater than 1M and
The component is at least 20% of the carrying value of the asset and
The change in depreciation after componentisation is greater than 10,000
per annum.
Revaluation gains are also depreciated, with an amount equal to the difference
between current value depreciation charged on assets and the depreciation that
22
would have been chargeable based on their historical cost being transferred each
year from the Revaluation Reserve to the Capital Adjustment Account
XV.
The Council is not required to raise Council Tax to cover depreciation, impairment
losses, revaluation or amortisation. Depreciation, impairment losses, revaluation and
amortisation are therefore replaced in the General Fund Balance by way of an
adjusting transaction with the Capital Adjustment Account in the Movement in
Reserve Statement.
XVI.
XVII.
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 (the asset) from the lessor to the lessee. All other leases are classified as
operating leases.
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 specific assets.
Criteria for determining whether a lease is finance or operating in nature
A number of factors are considered in determining whether a lease should be
classified as finance or operating. Three of these are over-riding, the remainder are
considered holistically to assess the nature of a lease.
Leases of land will be considered operating leases unless the land will be
permanently impaired as a result of the lease (e.g. the land is used for mining).
Where it is almost certain that the lessee will retain the asset in perpetuity, (e.g.
where the Council leases wheeled bins) the lease will be classified as a finance
lease.
23
Where the Council leases a building to a tenant, the building element of the lease will
be considered to be operating in nature if the lessee is required to return the building
in a repaired condition at the end of the lease.
Factors that indicate a lease might be a finance lease include:
Where the net present value of lease payments is more that 80% of the assets
purchase price.
Where the lease period is longer than 75% of the assets useful life.
Where there are options to extend the primary lease at rates substantially lower
than market rents.
Where ownership transfers to the lessor at the end of the lease or there are
options to buy the asset at the end of the lease term on favourable conditions
which are reasonably certain to be taken up.
Terms included in the lease which penalise the lessee more than the lessor in the
event that the lessee cancels the lease.
24
2.
Accounting Standards that have been issued but have not yet been adopted
The Code requires the Council to identify any Accounting Standards that have been
issued but have yet to be adopted. There is one such standard which relates to
Heritage Assets.
25
Financial Reporting Standard (FRS) 30 on Heritage Assets will require the Council to
recognise Heritage Assets as a separate class of assets for the first time in the
2011/12 accounts. Heritage Assets are assets with historical, artistic, scientific,
technological, geophysical or environmental qualities that are held and maintained
principally for the contribution they make to knowledge and culture.
It is not possible at this stage to estimate the value of these assets and the impact
the changes will have on Balance Sheet (for carrying values and revaluations) and
the Comprehensive Income & Expenditure Statement (for depreciation and
impairment charges).
The balances as at 31 March 2011 will be restated in the 2011/12 financial
statements in order to provide comparative figures in those accounts.
3.
26
Doubtful debts allowances the Council has made judgements about the level of
doubtful debt allowances that it needs to provide for. These judgments are based on
historical experience of debtor defaults adjusted for the current economic climate.
4.
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.
The items in the Councils Balance Sheet at 31st March 2011 for which there is a
significant risk of material adjustment in the forthcoming financial year are explained
in the table below.
Item
Uncertainties
Property, Plant
& Equipment
Provisions
Bad Debt
Allowance
Pension
Liability
27
5.
28
the Balance Sheet and the present value of future lease rentals payable are shown
as creditors (split between less than one year and more than one year).
Accumulated Absences
The Code requires the Council to calculate the value of leave accrued by employees
at the Balance Sheet date that has not been taken. This accrual is shown as a
creditor and is offset by the Accumulated Absences Adjustment Account in the
Unusable Reserves section of the Balance Sheet.
The impact of these changes on the Balance Sheet as at 31st March 2009 and 2010
is shown in the tables below.
6.
29
337
68
3,539
(869)
0
0
0
0
337
68
3,539
(869)
(337)
(68)
(3,539)
869
18
20
18
18
(8,999)
(8,999)
8,999
19
288
2,425
0
(2,425)
288
0
(288)
0
21
22
0
0
6
2,567
(1,607)
0
2,567
(1,607)
6
(2,567)
1,607
(6)
22
4,812
4,812
(4,812)
16
(2,492)
(2,492)
2,492
16
(161)
(161)
161
30
(2)
30
(82)
(82)
82
(1)
(1,043)
(1,547)
(2,590)
2,590
30
Transactions in 2010/11
General Capital
Total
Unusable Note
Fund
Receipts Usable Reserves
Balance Reserve Reserves
'000
'000
'000
'000
Adjustments primarily involving the Capital
Adjustment Account
Depreciation of non-current assets
Amortisation of intangible assets
Movement in the market value of investment
property
Profit / (loss) on disposal of non-current assets
Revenue expenditure funded from capital
under statute
Adjustments primarily involving the Capital
Receipts Reserve
Proceeds from disposal of non-current assets
Financing of new capital expenditure
Contributions to national capital receipts pool
Adjustments primarily involving the Pensions
Reserve
Reversal of items relating to retirement
benefits charged to the CI&ES
Employer's contribution to pension fund /
directly to pensioners
Adjustments primarily involving the
Collection Fund Adjustment Account
Amount by which Council Tax income credited
to the CI&ES is different from Council Tax
income calculated for the year in accordance
with statutory requirements.
1,591
81
7,641
0
0
0
1,591
81
7,641
(1,591)
(81)
(7,641)
18
20
19
(461)
3,460
0
(3,460)
(461)
0
461
0
21
22
0
0
6
696
(2,001)
0
696
(2,001)
6
(696)
2,001
(6)
22
(9,620)
(9,620)
9,620
16
(1,920)
(1,920)
1,920
16
(80)
(80)
80
30
(34)
(34)
34
30
(82)
(82)
82
(1)
(1)
663
(4,847)
(4,184)
4,184
31
7.
The tables below reconcile the revenue outturn report presented to Cabinet on 10th
June 2011 to the net cost of services shown in the Comprehensive Income &
Expenditure Statement.
Year ended 31st March
2010
Environ- Estates & Housing, Leisure & Planning Planning Revenues Corporate
mental Economic Health & Wellbeing & Building Policy & & Benefits & Support
Service
Dev't
Comm
Transport
Services
'000
'000
'000
'000
'000
'000
'000
'000
Total
'000
3,514
8,803
1,186
2,144
1,135
3,146
644
8,443
29,015
33
3,547
102
8,905
534
1,720
23
2,167
447
1,582
2
3,148
29,579
30,223
0
8,443
30,720
59,735
Employee Expenses
Other Operating Expenses
Support Service Recharges
Capital Charges to Revenue
Total Expenditure
3,270
2,694
690
16
6,670
1,197
2,412
834
0
4,443
2,034
1,232
1,632
2,338
7,236
878
3,139
910
124
5,051
1,706
605
1,004
0
3,315
1,241
1,744
829
57
3,871
1,210
29,704
426
0
31,340
4,689
2,358
4,069
219
11,335
16,225
43,888
10,394
2,754
73,261
3,123
(4,462)
5,516
2,884
1,733
723
1,117
2,892
13,526
Environ- Estates & Housing, Leisure & Planning Planning Revenues Corporate
mental Economic Health & Wellbeing & Building Policy & & Benefits & Support
Service
Dev't
Comm
Transport
Services
'000
'000
'000
'000
'000
'000
'000
'000
Total
'000
2,036
8,680
1,543
1,526
1,395
3,530
691
7,329
26,730
0
2,036
6
8,686
489
2,032
28
1,554
0
1,395
294
3,824
31,816
32,507
34
7,363
32,667
59,397
Employee Expenses
Other Operating Expenses
Support Service Recharges
Capital Charges to Revenue
Total Expenditure
3,443
2,403
554
367
6,767
1,102
2,487
751
256
4,596
1,906
1,390
1,585
3,443
8,324
914
1,883
760
812
4,369
1,565
370
999
0
2,934
1,351
2,504
642
89
4,586
1,279
31,881
361
0
33,521
4,396
2,396
4,213
171
11,176
15,956
45,314
9,865
5,138
76,273
4,731
(4,090)
6,292
2,815
1,539
762
1,014
3,813
16,876
32
The following table reconciles the net cost of services identified above to the net cost
of services shown in the Comprehensive Income & Expenditure Statement.
2009/10
'000
Cost of Services in Expenditure Analysis
Amounts not reported to management
Amounts reported to management
included in the CI&ES.
but
not
2010/11
'000
13,526
16,876
3,518
6,485
(13,341)
5,697
23,529
9,232
The two analysis lines above are analysed in more detail below.
Reconciliation to
Subjective Analysis 2009/10
Service
Not
Not
Net Cost Corporate
Analysis Reported to Included in
of
and
ManageCI&ES
Services Financing
Amounts
ment
'000
'000
'000
'000
'000
29,015
0
(6,108)
6,108
22,907
Total
'000
29,015
1,267
1,267
2,480
2,480
8,999
8,999
0
30,720
59,735
0
283
283
0
(1,083)
(7,191)
0
29,920
52,827
5,746
7,915
32,515
5,746
37,835
85,342
16,225
43,888
10,394
2,754
0
0
0
290
377
0
3,134
0
0
0
0
(561)
0
(145)
0
0
0
16,515
43,704
10,394
5,743
0
0
0
0
469
0
0
19
5,550
288
16,515
44,173
10,394
5,743
19
5,550
288
73,261
3,801
(706)
76,356
6,326
82,682
13,526
3,518
6,485
23,529
(26,189)
(2,660)
33
Reconciliation to
Subjective Analysis 2010/11
8.
Service
Not
Not
Net Cost Corporate
Analysis Reported to Included in
of
and
ManageCI&ES
Services Financing
ment
Amounts
'000
'000
'000
'000
'000
26,730
206
(5,920)
5,920
21,016
Total
'000
26,936
689
689
3,810
3,810
(7,641)
(7,641)
0
32,667
59,397
0
0
206
0
(28)
(5,948)
0
32,639
53,655
5,936
7,138
15,852
5,936
39,777
69,507
15,956
45,314
9,865
5,138
0
0
0
(13,414)
279
0
0
0
0
0
0
(251)
0
0
0
0
0
2,542
45,342
9,865
5,138
0
0
0
2,542
0
45,593
251
9,865
0
5,138
0
18
18
5,650
5,650
(461)
(461)
76,273
(13,135)
(251)
62,887
5,458
68,345
16,876
(13,341)
5,697
9,232
(10,394)
(1,162)
Taxation / Non-Ringfenced
Grants
Awarding Body
2009/10
'000
2010/11
'000
Council Taxpayers
5,746
5,936
1,298
902
5,622
6,208
63
447
224
21
13,400
13,067
34
9.
2009/10
'000
2010/11
'000
225
36
261
2009/10
'000
2010/11
'000
Awarding Body
28,696
30,934
616
621
88
179
74
179
43
64
38
27
10
231
23
255
23
34
16
34
420
424
30,405
32,639
Special Expenses
The special Council Tax Levy which applies in the Andover area raised 332,700 in
2010/11 (325,500 2009/10).
35
10.
Class of Work
2009/10
'000
11.
125
8
0
24
157
2010/11
'000
122
0
(7)
29
144
Agency Services
The Council operates the Highways Agency on behalf of Hampshire County Council.
The following table shows the amounts paid in the year, which were recovered in full
from Hampshire County Council.
2009/10
'000
12.
2010/11
'000
Highways Agency
Road Maintenance
Management and Support
136
200
135
201
336
336
Pooled Budgets
Under section 31 of the Health Act 1999, the Council has entered into an
arrangement between Hampshire County Council and Hampshire Primary Care
Trust. The partnership supports local organisations and agencies tackling key
priorities for Health Improvement and Social Inclusion (HISI) across the Test Valley
and Hampshire PCT areas.
In 2010/11 there were no transactions (2009/10 expenditure of 2,443). The closing
balance on the account at 31 March 2011 was 6,867 (2009/10 6,867).
13.
Members Allowances
The Council paid the following amounts to members of the Council during the year.
2009/10
'000
2010/11
'000
Allowances
Expenses
418
18
409
18
436
427
36
14.
Officers Remuneration
The number of employees whose remuneration, excluding pension contributions was
50,000 or more in bands of 5,000 in 2010/11 was:-
Remuneration Band
50,000 - 54,999
55,000 - 59,999
60,000 - 64,999
65,000 - 69,999
70,000 - 74,999
75,000 - 79,999
80,000 - 84,999
85,000 - 89,999
90,000 - 94,999
95,000 - 99,999
100,000 - 124,999
125,000 - 129,999
2009/10
2010/11
Number of Number of
Employees Employees
3
6
3
2
0
4
0
2
0
1
0
1
6
2
5
4
0
0
1
0
1
0
0
1
The following table sets out the remuneration of senior officers in the year. A senior
officer is described as a person who has responsibility for the management of the
relevant body to the extent that the person has power to direct or control the major
activities of the body, whether solely or collectively with other persons. For the
purposes of these accounts, Test Valley Borough Council has determined that senior
officers are those included in the Officers Management Team.
The Council pays contributions to the pension fund on a fixed percentage of salary.
In 2010/11 this percentage was 19.1% (2009/10 18.6%) and this is the percentage
that is required to be disclosed. However, this contribution rate includes an element
related to the existing deficit on the pension fund and does not relate to benefits that
will ever be received by current employees for further information on the pension
fund please see note 16.
From 2011/12 pension contributions for all employees will be at a rate of 13.1% with
separate arrangements put in place for funding the pension fund deficit.
The Total Remuneration excluding pension contributions of the officers below is
included in the pay bandings in the above table.
37
Post
Salary
Car Allowance
(Including Fees
and Other
and Allowances)
Expenses
09/10
'000
6
10/11
'000
6
Total
Remuneration
Excluding
Pension
Contributions
09/10 10/11
'000 '000
126
125
09/10
'000
120
10/11
'000
119
81
85
86
73
77
62
61
54
58
53
Pension
Contributions
Total
Remuneration
Including
Pension
Contributions
09/10 10/11
'000 '000
148
147
09/10
'000
22
10/11
'000
22
91
15
16
101
107
77
82
14
15
91
97
66
66
11
12
77
78
58
62
10
11
68
73
59
57
63
10
11
67
74
61
61
61
61
4
5
5
5
65
66
66
66
11
11
12
12
76
77
78
78
61
61
61
61
4
4
4
4
65
65
65
65
11
11
12
12
76
76
77
77
52
55
56
59
10
11
66
70
55
58
55
58
10
11
65
69
56
61
59
65
11
12
70
77
55
58
59
62
10
12
69
74
Note 1 The total remuneration of the Chief Executive includes both a salary for
work carried out as Head of Paid Service for the Council and also fees
payable as the Local Returning Officer for elections held in the year.
Payments as returning officer in 2010/11 were 11,913 (2009/10 13,030).
Note 2 The Head of Estates received a bonus of 1,000 in the year.
Note 3 The post of Head of Policy & Organisational Development was made
redundant in April 2011.
Note 4 The Council shares a Head of Revenues with Winchester City Council. The
Councils contribution towards this post in 2010/11 was 40,000 which
covers salary and associated employer costs including pension
contributions.
38
15.
Termination Benefits
The Council terminated the contracts of a number of employees in 2010/11, incurring
redundancy costs of 10,400 (2009/10 598,200) and compulsory pension
contributions of nil (2009/10 560,600).
For 2010/11 none (2009/10 nil) of the above costs related to any senior officer
detailed in note 14.
16.
39
2009/10
'000
2010/11
'000
1,390
(200)
490
60
1,920
(200)
(13,180)
0
5,550
(2,480)
5,650
(3,810)
4,810
(9,620)
(13,820)
4,520
(9,010)
(5,100)
(4,810)
9,620
2,490
1,920
(2,320)
11,540
2009/10
'000
Total Actuarial Gains / (Losses)
Cumulative losses recognised in the
Comprehensive Income & Expenditure Statement
2010/11
'000
(13,820)
4,520
(29,720)
(25,200)
40
Liabilities
2009/10
'000
2010/11
'000
83,560
1,390
5,550
730
25,840
(4,020)
490
113,540
113,540
1,920
5,650
710
(4,310)
(3,960)
(13,180)
100,370
Assets
2009/10
'000
2010/11
'000
44,200
2,480
12,020
2,430
730
(3,820)
58,040
58,040
3,810
210
1,920
710
(3,760)
60,930
Assets
2009/10
'000
2,480
12,020
14,500
41
2010/11
'000
3,810
210
4,020
(280)
(550)
(540)
1,360
2,090
Scheme History
The underlying assets and liabilities for retirement benefits attributable to the Council
at 31 March 2011 and the preceding four years are as follows.
42
2009/10
2010/11
5.5%
3.9%
N/A
5.4%
3.9%
3.9%
5.5%
3.7%
2.8%
5.2%
2.8%
2.8%
8.0%
4.5%
5.5%
8.5%
0.7%
8.0%
6.7%
8.4%
4.4%
5.1%
7.9%
1.5%
8.4%
7.1%
22.3
24.3
23.8
24.8
Mortality Assumptions
Longevity at 65 for current pensioners (years)
Men
Women
It is assumed that each member will exchange 25% of the maximum value permitted
of their past service pension rights on retirement for an additional lump sum (2009/10
25% of pre 1st April 2008 pension entitlements) and 75% of the maximum value
permitted of their future pension rights on retirement for an additional lump sum
(2009/10 75% of post 31st March 2008 pension entitlements).
The proportions of total assets held in each asset type, shown below, reflect the
proportions held by the Fund as a whole at 31st March 2011.
2009/10
%
Equities
Bonds
Property
Other
Total
17.
61.3%
26.8%
6.1%
5.8%
100.0%
2010/11
%
63.4%
25.0%
7.3%
4.3%
100.0%
Leases
Finance Leases
The Council has acquired a number of items of plant and equipment under finance
leases. The assets acquired under these leases are carried as Property, Plant &
Equipment in the Balance Sheet at the following net book values.
2009/10
'000
Vehicles, Plant & Equipment
283
43
2010/11
'000
201
2009/10
'000
Present value of lease payments
Less than one year
One to five years
Finance Costs payable in future years
Minimum Lease Payments
2010/11
'000
82
201
80
121
51
35
334
236
Operating Leases
The Council has acquired certain vehicles and items of plant and equipment under
operating leases. The future minimum lease payments due under these lease
contracts are shown in the following table.
2009/10
'000
Leases expiring in less than one year
Leases expiring between one to five years
Total lease rentals payable
281
343
624
2010/11
'000
331
298
629
All rental payments relating to these leases are charged to the Cultural, Environment,
Regulatory and Planning Services line in the Comprehensive Income & Expenditure
Statement. In 2010/11 this amounted to 458,000 (2009/10 456,000).
The Council leases out land and property under operating leases for a number of
purposes. These include generation of income from investment properties and for the
provision of recreational facilities.
The future minimum lease rentals receivable under non-cancellable leases in future
years are shown in the table below.
2009/10
'000
Receivable within one year
Receivable within one to five years
Receivable after five years
Total minimum lease rentals receivable
18.
5,041
19,283
382,183
406,507
2010/11
'000
5,126
19,687
382,920
407,733
44
The following table shows the movement in balances of items of property, plant and
equipment in the year. The vast majority of these items are owned outright by the
Council; however, in the Net Book Value of vehicles, plant and equipment at 31st
March 2011, 201,000 relates to assets purchased by the Council under finance
leases (31st March 2010 - 283,000, 31st March 2009 - 364,000).
Land &
Buildings
Vehicles,
Plant &
Equipment
Infra
structure
Community
Assets
Under
Construction
Total
Transactions in 2009/10
'000
'000
'000
'000
'000
'000
Cost / Valuation
Cost / Valuation b/f
Additions
Revaluations
Reclassifications
Disposals - Historic Cost
Reverse depreciation on assets
revalued in year
Impairments in year
82 102,667
7
691
0
17,642
(82) (51,779)
0
(1,200)
0
(849)
94,518
141
17,631
(51,684)
(1,200)
(144)
3,734
297
11
(13)
0
(705)
412
214
0
0
0
0
3,921
32
0
0
0
0
(1,404)
(528)
(738)
(2,670)
57,858
2,796
626
3,215
64,502
(139)
(5)
0
144
(1,137)
0
(274)
705
(14)
0
(25)
0
(47)
0
(38)
0
0
0
0
0
(1,337)
(5)
(337)
849
(706)
(39)
(85)
(830)
57,858
2,090
587
3,130
63,672
94,374
2,597
398
3,874
82
101,325
45
Land &
Buildings
Vehicles,
Plant &
Equipment
Infra
structure
Community
Assets
Under
Construction
Total
Transactions in 2010/11
'000
'000
'000
'000
'000
'000
Cost / Valuation
Cost / Valuation at b/f
Additions
Revaluations
Reclassifications
Disposals - Historic Cost
Disposals - Revalued Amounts
57,858
1,089
383
0
0
(112)
2,796
293
0
0
(49)
0
626
58
0
0
0
0
3,215
59
0
(110)
0
0
7
0
0
0
(7)
0
64,502
1,499
383
(110)
(56)
(112)
59,218
3,040
684
3,164
66,106
0
(830)
(230)
(706)
(475)
(1)
(39)
(23)
0
(85)
(32)
0
0
0
0
(830)
(1,360)
(231)
(1,060)
(1,182)
(62)
(117)
(2,421)
58,158
1,858
622
3,047
63,685
57,858
2,090
587
3,130
63,672
Depreciation
Historic Cost Depreciation b/f
Charge in year - Historic Cost
Charge in year - Revalued Amounts
District Valuer Services provided valuations for most assets as at 31st March 2010.
As part of the valuation process the useful remaining lives of valued assets were also
reviewed. As a result a number of assets had their remaining useful lives reduced;
the impact of which is a significant increase to the depreciation charge in 2010/11.
Depreciation is charged based on the following assumed useful economic lives
Land Not depreciated
Buildings 10 to 60 years
Vehicles 3 to 7 years
Plant & Equipment 3 to 10 years
Infrastructure Assets 10 to 30 years
The following table shows, for each class of PPE asset the value of assets based on
their respective methods of valuation. Where assets are carried at revalued amounts,
the value is shown based on the year of the most recent revaluation.
46
Cost
'000
Land and Buildings
Vehicles, Plant & Equipment
Infrastructure
Community
Total PPE Assets
0
248
5
2,545
2,798
0
160
0
502
662
0
0
444
0
444
57,105
1,450
173
0
58,728
1,053 58,158
0 1,858
0
622
0 3,047
1,053 63,685
The Council carries out a rolling programme of valuations that ensures all PPE
assets are valued at least once every five years. All revaluations in 2010/11 were
carried out by the Councils internal RICS registered valuer.
The majority of information for PPE valuations comes from assessing active markets
for similar properties. However, there is still some need for estimation as no two
properties can be treated the same. The Councils RICS registered valuer will make
assumptions on certain areas including the assets useful remaining life and degree
of specialism in calculating the assets value for the accounts.
At the 31st March 2011 contractual commitments on existing capital schemes totalled
256,000 (2009/10 98,800). The largest single commitment was for 170,000 was
in respect of refurbishments at the Walworth Enterprise Centre factory units.
19.
Investment Properties
There are no restrictions on the Councils ability to realise the value inherent in its
investment property or in the Councils right to the remittance of income and the
proceeds of disposal. The Council has no contractual obligations to purchase,
construct or develop investment property or for repairs, maintenance or
enhancement.
Valuations of Investment Property have been carried out by a combination of the
Councils internal RICS registered valuer and external valuations provided by District
Valuer Services. Valuations are primarily based on market evidence of similar
properties at the Balance Sheet date.
The following table summarises the movement in the fair value of investment
properties in the year.
2009/10
'000
Balance at start of year
2010/11
'000
26,524
85,991
162
277
409
8,999
(7,641)
Disposals
(1,655)
(68)
Reclassifications
51,684
111
85,991
78,802
47
The following items of income and expense have been accounted for in the
Financing and Investment Income and Expenditure line in the Comprehensive
Income & Expenditure Statement.
20.
2009/10
'000
6,108
(463)
5,645
2010/11
'000
5,920
(245)
5,675
Intangible Assets
Intangible Assets represent the value of development costs and software licences for
computer programmes used and the Councils right to hold markets in Andover Town
Centre.
Market rights are not amortised as they are considered to have a life longer than 50
years; however an annual impairment review is carried out on this asset to ensure
the carrying value is prudent.
Software licences are amortised over their estimated useful economic life on a
straight line basis.
Software
Licences
'000
Cost or Valuation
Depreciated Historic Cost b/f
Additions
Cost / Valuation at 31st March 2011
Market
Rights
'000
Total
'000
572
93
665
414
0
414
986
93
1,079
(68)
(81)
(149)
0
0
0
(68)
(81)
(149)
516
414
930
504
414
918
Amortisation
Amortisation of Historic Cost b/f
Charge for the year
Amortisation at 31st March 2011
Comparative movements in 2009/10 are shown in the table on the following page.
48
Software
Licences
'000
21.
Market
Rights
'000
Total
'000
Cost or Valuation
Depreciated Historic Cost b/f
Additions
Reclassifications
Cost / Valuation at 31st March 2010
0
477
95
572
414
0
0
414
414
477
95
986
Amortisation
Charge for the year
Amortisation at 31st March 2010
(68)
(68)
0
0
(68)
(68)
504
414
918
414
414
2009/10
'000
Right To Buy Contributions from Testway Housing
22.
2010/11
'000
323
424
(611)
37
(288)
461
2009/10
'000
Opening Capital Financing Requirement
Capital Expenditure
Property, Plant & Equipment
Investment Property
Intangible Assets
Revenue Expenditure Funded from Capital
Under Statute
Sources of Finance
Capital Receipts
Government Grants and Other Contributions
Contributions from Revenue / Reserves
Movement in Long-Term Mortgage Debtors
Closing Capital Finance Requirement
49
2010/11
'000
(649)
(655)
691
439
477
2,425
1,499
409
93
3,460
(2,013)
(681)
(1,338)
(6)
(3,165)
(431)
(1,865)
(5)
(655)
(660)
The Government Grants and Other Contributions line shown above represents the
total Capital Grants and Contributions figure per the Comprehensive Income &
Expenditure Statement of 7,000 (2009/10 261,000) plus the Disabled Facilities
Grant shown as a Service Specific Grant in note 8 424,000 (2009/10 420,000).
Expenditure on Long-Term Assets (2.001M) and the movement in revenue
expenditure funded from capital (3.460M) totalling 5.461M has been analysed on a
service basis below:
2010/11
2010/11
Long-Term
Revenue
Assets
Expenditure
Funded From
Capital
'000
'000
23.
2010/11
Total
'000
Environmental
Estates
Housing, Health & Communities
IT
Leisure & Wellbeing
Planning Policy & Transport
136
1,301
25
250
228
61
0
24
3,393
0
10
33
136
1,325
3,418
250
238
94
Total Expenditure
2,001
3,460
5,461
2008/09
'000
24.
2009/10
'000
2010/11
'000
9
940
2,295
10
547
22,974
11
539
7,770
3,244
23,531
8,320
2008/09
'000
2009/10
'000
2010/11
'000
10
0
19
10
325
13
10
0
8
29
348
18
50
25.
Analysis of Debtors
2008/09
2009/10
Debtor
'000
'000
'000
2010/11
Bad Debt
Allowance
'000
Net
'000
902
3,577
1,940
69
109
3,134
3,672
507
37
153
3,754
4,921
283
110
152
0
(1,052)
(141)
(56)
(11)
3,754
3,869
142
54
141
Total Debtors
6,597
7,503
9,220
(1,260)
7,960
Included within car leasing and loans above are loans to employees for vehicle
purchases. Interest is set at a fixed rate of 1% above base rate at the date the loan
was agreed. At 31st March 2011, 110,000 (2009/10 - 98,000, 2008/09 53,000)
was outstanding at the Balance Sheet date. The interest foregone by the Council by
offering this scheme as opposed to investing the funds was negligible.
26.
Analysis of Creditors
2008/09
'000
2009/10
'000
2010/11
'000
Sundry Creditors
Collection Fund
Central Government
Section 106 Balances
Compensated Absences Accrual
Finance Lease Creditors due in less than 1 year
3,251
113
3,097
1,478
280
81
3,607
77
431
2,000
282
82
4,328
515
449
3,135
248
80
Total Creditors
8,300
6,479
8,755
2008/09
'000
2009/10
'000
2010/11
'000
1,173
61
80
0
95
69
1,654
196
0
0
83
67
1,817
412
0
535
79
292
1,478
2,000
3,135
51
27.
Trust Funds
The Council operates a number of trusts for civic purposes. The balances at the end
of the year were 102,000 (2009/10 35,000). The most significant balance is in
respect of the Romsey Walk and Pleasure Ground - 87,000 (2009/10 25,000).
28.
Provisions
The Balance Sheet includes a provision for appeals by bus operators in respect of
Concessionary Travel arrangements dating back to 2007/08. The provision is based
on figures provided by the transport consultants responsible for managing the
Hampshire-wide scheme of which Test Valley is a part.
The amount that will eventually be settled is still to be determined. It is not expected
that final figures will be agreed until 2012.
The movement in the provision in the year is summarised in the table below.
2008/09
'000
Provision at start of year
29.
2009/10
'000
2010/11
'000
70
235
177
165
0
0
0
0
(58)
160
(37)
0
235
177
300
Usable Reserves
The Councils usable reserves represent the level of funding the Council has at its
disposal to allocate to future expenditure, subject to the requirement to retain prudent
reserve levels for unforeseen future events.
The amounts making up the Councils usable reserves are summarised in the table
below. More information on each reserve is given in the following paragraphs.
Reserve
General Fund Balance
Revenue & Earmarked Reserves
Capital Receipts Reserve
Total Usable Reserves
2008/09
'000
2,601
2009/10
'000
2010/11
'000
8,676
40,813
2,144
9,412
40,604
2,000
9,510
37,628
52,090
52,160
49,138
52
'000
'000
'000
'000
Balance
as at
31/03/11
'000
0
0
900
200
0
0
1,213
400
315
310
0
0
250
100
0
400
0
0
(300)
0
0
0
(125)
0
315
310
600
200
250
100
1,088
800
285
290
0
0
0
50
0
200
0
0
0
0
(47)
0
(79)
(87)
600
600
600
200
203
150
1,009
913
0
734
0
63
0
(92)
0
705
117
0
0
(425)
117
280
200
149
156
435
183
0
18
0
0
109
0
0
(61)
(45)
0
200
167
95
390
292
0
0
0
0
108
0
0
0
(58)
0
200
167
95
332
400
192
(1)
191
(56)
135
179
3,417
0
203
0
(379)
179
3,241
0
142
(179)
(226)
0
3,157
318
112
(141)
289
99
(36)
352
8,676
1,880
(1,144)
9,412
1,291
(1,193)
9,510
The most significant amounts included within Other Earmarked Reserves are in
respect of a desktop replacement programme for PCs and Printers (48,000) and for
expenditure in respect of Housing, Health and Communities Service projects
(76,000).
The property insurance policy has an excess of 5,000 per claim. The Council selfinsures All Risks items for which an earmarked reserve of 167,000 (2009/10
167,000) is set aside. In the case of car loans, the risk of default or death of the
borrower is on a self-insured basis. A fund was set up to collect premiums from
borrowers.
53
2009/10
'000
'000
Balance at start of year
2010/11
'000
'000
40,813
40,604
Capital Receipts
Sale of Assets
Right to Buy Receipts
Grants and Contributions
Transfer from General Reserves
Transfer from Deferred Credits
2,244
323
681
657
6
274
424
431
1,439
5
3,911
2,573
Capital Expenditure
Purchase of Assets
Revenue Expenditure funded
from Capital Under Statute
Repayment of finance lease
creditor
Payments to Housing Pool
1,607
2,425
2,001
3,460
82
82
6
(4,120)
(5,549)
40,604
37,628
The grants and contributions line shown above represents the total Capital Grants
and Contributions figure per the Comprehensive Income & Expenditure Statement of
7,000 (2009/10 261,000) plus the Disabled Facilities Grant shown as a Service
Specific Grant in note 8 424,000 (2009/10 420,000).
30.
Unusable Reserves
There are a number of unusable reserves that make up part of the Councils net
worth. The balances on these accounts are calculated according to proper
accounting practices but the balance cannot be used by the Council for future
expenditure on delivering services.
The amounts making up the Councils unusable reserves are summarised in the
table below. More information on each reserve is given in the following paragraphs.
54
Reserve
2008/09
'000
3,614
Revaluation Reserve
Capital Adjustment Account
Deferred Credits
Collection Fund Adjustment Account
Accumulated Absences Account
Pension Fund Reserve
Total Usable Reserves
2009/10
'000
2010/11
'000
124,963
19
(122)
(280)
(39,360)
19,931
131,045
13
39
(282)
(55,500)
19,972
123,922
8
119
(248)
(39,440)
88,834
95,246
104,333
Revaluation Reserve
The balance on the Revaluation Reserve represents the unrealised gains made by
the Council arising from increases in the value of its Property, Plant & Equipment.
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
disposed of and the gains realised.
The reserve contains only revaluation gains accumulated since 1st April 2007, the
date that the reserve was created. Accumulated gains arising before that date are
consolidated into the balance of the Capital Adjustment Account.
2009/10
'000
'000
Balance at start of year
2010/11
'000
'000
3,614
55
17,653
(11)
0
(1,325)
19,931
383
0
(231)
(111)
16,317
41
19,931
19,972
2009/10
'000
'000
Balance at start of year
2010/11
'000
'000
124,963
131,045
869
1,325
8,999
0
111
(7,641)
1,607
81
2,425
2,001
82
3,460
15,306
Disposal of assets
Depreciation on Historic Cost element of assets
Impairments
Revenue expenditure funded from capital
Balance at end of year
(2,855)
(405)
(3,539)
(2,425)
(1,987)
(235)
(1,441)
0
(3,460)
(9,224)
(5,136)
131,045
123,922
Deferred Credits
This represents the balance of the remaining mortgages given by the Council that will
become usable capital receipts when they are repaid.
Collection Fund Adjustment Account
This represents the Councils share of the Balance on the Collection Fund. The
Collection Fund and associated notes are shown in full on pages 63 to 65.
Accumulated Absences Account
This represents the reversal of the accrual for compensated absences (annual leave
not taken at the year end). The accrual is required under the Code but under
regulations is not allowed to count as expenditure against the General Fund and the
subsequent level of Council Tax.
Pension Fund Reserve
The Pension Fund Reserve absorbs the timing differences arising from the different
arrangements for accounting for retirement benefits and for funding those benefits
under statutory provisions.
The Council accounts for retirement benefits in the Comprehensive Income &
Expenditure Statement as the benefits are earned by employees; however, benefits
are financed as the Council makes contributions to the pension fund.
56
The debit balance on this reserve therefore shows a substantial shortfall between the
benefits earned by past and current employees of the Council and the resources set
aside to meet them. Statutory arrangements will ensure that funding will have been
set aside by the time the benefits come to be paid.
The transactions relating to the Councils pension liability are shown in more detail in
note 16.
31.
32.
Financial Instruments
Financial instruments are contractual arrangements that give rise to a financial asset
in one entity and a financial liability in another. For the Council this primarily relates
to financial assets in the form of investments and debtors and financial liabilities in
the form of creditors.
During the year all investment funds were managed internally.
Income earned on the Councils investments is credited to the Comprehensive
Income & Expenditure Statement. This totalled 688,000 (2009/10 1.261M). The
difference between the figure above and the income shown on the Comprehensive
Income & Expenditure Statement relates to other non-investment based income
received in the year of 1,000.
The investment structure is based entirely on cash deposits over varying terms of
maturity. At the Balance Sheet date the Council had investments (fixed term
deposits and call accounts) of 49.979M (2009/10 50.632M), including accrued
interest of 93,000 (2009/10 721,000).
Financial Instrument Balances
The Code requires that financial instruments (investment, lending and borrowing of
the Council) shown on the Balance Sheet be further analysed into various categories.
0
5,001
23,531
22,657
8,320
37,209
The Council assesses that other financial assets and liabilities are fully disclosed in
notes 24, 25 and 26 Analysis of Debtors due after more than one year, Debtors and
Creditors. Please note that Collection Fund debtors and creditors are not considered
to be financial instruments.
57
The table below summarises the movements of the Councils investments over the
year.
'000
Opening Position
Long Term Investments
Temporary Investments
Balance at 1st April 2010
Balance
2010/11
'000
5,001
22,657
27,658
Movements in Year
Long Term Investments
Reclassification to temporary investments
Investments Purchased in the year
Accrued Interest at 31st March 2010
Accrued Interest at 31st March 2011
(5,000)
5,000
(1)
3
2
(192,609)
188,239
5,000
14,552
(720)
90
14,552
Closing Position
Long Term Investments
Temporary Investments
Balance at 31st March 2011
5,003
37,209
42,212
Cash
Cash Equivalents
Deposits with banks and
building societies
10
23,521
27,658
10
23,521
28,416
11
8,309
42,212
11
8,313
42,241
Total
51,189
51,947
50,532
50,565
58
The fair value is higher than the carrying amount because the Councils portfolio of
investments includes a number of fixed rate loans where the interest rate receivable
is higher than the rates available for similar loans at the Balance Sheet date. This
shows a notional future gain (based on economic conditions at 31st March 2011)
attributable to the commitment to receive interest above market rates.
It is considered that the carrying value is equal to the fair value for all other financial
assets and liabilities not included in the table above.
33.
59
'000
49,979
0.0
0.0
18
4,921
110
152
0.0
21.4
50.9
7.2
0.0
21.4
50.9
7.2
0
1,052
56
11
55,180
1,119
The historical experience of default represents the Councils estimation of debts that
will not be paid. This amount is fully written down in the bad debt allowance. The
Council is not aware of any wider market conditions that will alter the allowance
already made.
The Council does not allow credit for customers. The following table provides a
breakdown of amounts past due included in Sundry Debtors.
117
215
349
399
145
264
Total
681
808
34.
2009/10
'000
Interest Received
Interest Paid
1,870
19
60
2010/11
'000
1,317
18
35.
36.
Group Accounts
For 2010/11 it is not considered that there are any bodies that meet the requirements
for Group Accounting and as such these accounts solely represent Test Valley
Borough Councils transactions and balances in the year.
37.
Contingent Assets
As part of the Large Scale Voluntary Transfer Agreement (LSVT), the Council is
entitled to receive income generated from Right to Buy sales of former Council
properties. In 2010/11 the income generated from this source was 424,000 (2009/10
323,000). The generation of this income is outside of the Councils control and is not
quantifiable for future years.
38.
Contingent Liabilities
Large Scale Voluntary Transfer
As part of the LSVT the Council was required to provide Environmental warranties to
both Testway Housing and their lenders for a period of 36 years (to expire 19th March
2036). There was no local knowledge of serious problems in this regard, and
considering the likely costs involved in obtaining insurance cover, it is currently not
considered to be cost effective to purchase insurance against this risk.
The Council also provided a guarantee to Testway Housing in respect of any pension
deficit arising in respect of staff transferred from the Council to Testway Housing in
the event that Testway Housing is wound up. 164 staff were transferred as part of
LSVT. There is no information to suggest that Testway Housing is not a going
concern, neither is it possible to assess the potential deficit. As a result it is not
considered appropriate to provide for any liability in this regard.
61
39.
40.
62
2010/11
'000
'000
57,338
58,956
5,155
5,512
1,096
38,654
39,304
TOTAL INCOME
102,243
EXPENDITURE
Precepts
Hampshire County Council
Hampshire Fire Authority
Hampshire Police Authority
Test Valley Borough Council
Parishes
Council Tax Bad & Doubtful Debts
Written Off
Provisions
NNDR Net Payment to the National Pool
NNDR Cost of Collection
TOTAL EXPENDITURE
Surplus for the year
Balance at the start of the year
Surplus at the end of year
63
103,772
46,151
2,733
6,441
5,694
898
61,917
47,219
2,793
6,654
5,857
1,064
63,587
72
79
151
80
64
144
38,475
179
38,654
39,125
179
39,304
100,722
103,035
(1,521)
(737)
1,165
(356)
(356)
(1,093)
'000
45,329
2,685
6,330
5,579
'000
Hampshire County Council
Hampshire Fire Authority
Hampshire Police Authority
Test Valley Borough Council
59,923 Total
2010/11
Share of
31/03/10
Surplus
'000
Total
'000
47,219
2,793
6,654
5,857
0
0
0
0
47,219
2,793
6,654
5,857
62,523
62,523
64
A*
TOTAL
1
0
1
0
0
984
27
1,351
57
148
4,174
36
3,604
42
183
8,192
54
3,972
56
582
6,351
37
2,189
59
277
6,066
45
1,388
37
125
3,664
21
652
34
51
2,752
53
422
36
67
372
17
29
8
2
32,556
290
13,608
329
1,435
(2)
(24)
(64)
35
(2)
32
(16)
29
12
2,543
7,975
12,891
8,911
7,693
4,406
3,359
440
48,218
406.25
43,072
Ratio to Band D
5/9
6/9
7/9
8/9
11/9
13/9
15/9
Band D Equivalents
1.0
1,359.5
5,379.1
9,978.7
8,040.8
8,736.4
6,038.5
5,188.3
812.5
45,534.8
0.0
(26.6)
(90.1)
(146.2)
(104.7)
(93.1)
(54.5)
(40.5)
(5.3)
(561.0)
Crown Contributions
522.2
45,496
65
GLOSSARY OF TERMS
Accounting
Period
Accruals Basis
Actuarial Gains
& Losses
Agency
Services
Assets
Current assets
Balances
Capital
Expenditure
Capital
Receipts
Cash and Cash
Equivalents
Collection Fund
Contingent
Assets
Contingent
Liabilities
Creditors
Current Service
Cost
Debtors
Depreciation
Effective
Interest Rate
Expected Rate
of Return on
Assets
66
Expenditure
Fair Value
Financial
Instruments
General Fund
IFRS
Impairment of
Fixed Assets
Income
Intangible
Assets
Interest on
Pension
Liabilities
Inventories
Investment
Property
Leasing
Liabilities
National Non
Domestic Rates
(NNDR)
Past Service
Cost
Precepts
67
Present Value
Property Plant
and Equipment
Land and
Buildings
Community
assets
Infrastructure
assets
Provision
Reserves
Revenue
Contributions
to Capital
Revenue
Expenditure
Revenue
Support Grant
68