Skip to content Accessibility What's New Complain or Comment Website Feedback Form
Leicestershire County Council rated a 4 Star Council
home your
council
business community education environment
& waste
leisure &
tourism
roads &
transport
social
care
You are here: Home > Your Council > Council Spending >
 Bookmark this page
Share/Save/Bookmark

Notes to the Consolidated Balance Sheet

1. Movement of fixed assets during the year

  Land and Buildings Infra-Structure Community Assets Non-Operational Assets Vehicles, Plant & Equipment Total
  £0 £0 £0 £0 £0 £0
Net Book value as at 31 March 2002 454,902 93,691 6,563 3,861 2,094 561,111
Additions 20,586 16,193 692 0 1,745 39,216
Disposals -1,921 0 0 0 -11 -1,932
Transfers between asset types -84 0 0 84 0 0
Impairment -3,994 0 0 0 0 -3,994
Revaluations and restatements 40,186 0 0 293 42 40,521
Expenditure not increasing valuation -12,021 0 0 0 -1,035 -13,056
Book value as at 31 March 2003 497,654 109,884 7,255 4,238 2,835 621,866
Less: Depreciation this year -7,564 -2,566 0 0 -667 -10,797
Less: Writing down leased assets -52 0 0 0 0 -52
Net book value as at 31 March 2003 490,038 107,318 7,255 4,238 2,168 611,017

2. Valuations of fixed assets carried at current value

The following statement shows the progress of the Council’s rolling programme for the revaluation of fixed assets. The basis for valuation is set out in the statement of accounting policies. These values differ from note 1 above as these represent the gross values of the Fixed Assets as at the last revaluation whereas Note 1 includes depreciation since the last valuation.

  Land and Buildings Infra-Structure Community Assets Non-Operational Assets Vehicles, Plant & Equipment Total
  £0 £0 £0 £0 £0 £0
Valued at historical cost - 102,611 6,563 - 2,008 111,182
Valued at current value            
as at:            
1st April 2002 263,412 - - 1,262 - 264,674
1st April 2001 66,986 - - 966 - 67,952
1st April 2000 121,087 - - 1,496 - 122,583
1st April 1999 39,356 - - 519 - 39,875
1st April 1998 - - - - - -
Total 490,841 102,611 6,563 4,243 2,008 606,266

3. Foundation, church and other schools

Foundation schools remain vested in the Governing Bodies of the individual Foundation School, therefore these assets have not been included in the consolidated balance sheet. In this authority, there are four Foundation Schools with a fixed asset valuation of £7.598m as at 31 March 2003.
Church and other schools, which are not owned by the authority have not been included in the balance sheet, and therefore no capital charges will have been applied to the accounts.

4. Financing of capital expenditure on fixed assets and deferred charges during the year

 
£000
Capital Expenditure
39,199
Credit Cover for Property Leases
51
Total Capital Expenditure
39,250
Financed By:
 
Credit Approvals
20,216
Usable Capital Receipts
3,279
Government Grants & Contributions from external bodies
12,233
Revenue Funding
2,292
Reserves
1,230
 
39,250

5. Leased assets

The County Council has acquired a variety of assets, principally industrial properties, vehicles, IT equipment and telephones in the past, by means of finance leases. The capital value of assets acquired under such agreements, less accumulated depreciation, is as follows:
  Capital Value
£000
Accumulated
Depreciation
£000
Net Value at
31 March 2003
£000
Land and buildings 1,291 749 542

6. Capital commitments

The County Council allocates and controls its available resources for capital expenditure via a rolling three year capital programme. The extent to which payments to contractors remain outstanding for schemes in the various annual programmes is as follows:
  2003/04
£000
2004/05 and later
£000
2002/03 and earlier year schemes 12,484 1,622
Major contracts entered into during 2002/03 and earlier, where significant payments remain to be made to contractors, include:
Schools
£000  
Countesthorpe Greenfield Primary – Replacement Temporary Classrooms
861
Ibstock Community College – Additional Classrooms
773
Desford Bosworth Community College – New Science Laboratories
632
Birstall Riverside Primary – Replacement Temporary Accommodation
545
Markfield South Charnwood High – Replacement Design Horsa
438
Ashby Willesley Primary – Replacement Temporary Classrooms
386
Broughton Astley Orchard Primary – Replacement Temporary Accommodation
253
Ashby Grammar – Science Accommodation & Replacement of Temporary Classrooms
191
Braunstone Winstanley Community College – New Swimming Pool & Changing Room Facilities
124
Roads
 
Epinal Way, Loughborough 2,276

7. Details of assets owned by the County Council

31 March 2002   31 March 2003
  Land  
4,713 ha This figure excludes highways land 4,705 ha
  Number of properties held by services –  
  Education  
1 Nursery school 1
227 Primary schools 226
50 Secondary schools (excl 4 foundation schools) 50
7 Special schools 7
3 Outdoor pursuits centres 3
1 Teachers centres 1
5 Free standing youth and community centres 5
6 Client and Technical Support offices and depots 6
1 Common playing fields 1
  Social Services  
2 Children’s homes and hostels 2
1 Community home with education 1
14 Homes for the elderly 14
6 Homes for adults with learning difficulties 6
1 Homes for the recovering mentally ill 1
3 Day nurseries and family centres 3
6 Day centres for people with learning difficulties 6
3 Day centres for the physically handicapped 3
4 Local offices 4
1 Training Centres 1
  Transport, Roads & Planning  
4057 km Principal and other roads 4057 km
8 Highways/DLO depots 9
  Waste Disposal  
14 Civic amenity sites (domestic) and transfer stations 14
  (domestic and trade)  
  Other Properties  
1 County Hall 1
4 Administrative offices 4
1 Castle House 1
1 Staff houses 0
90 County Farms 90
93 School Caretakers’ Houses 78
56 Properties acquired in advance of future developments and properties awaiting disposal 56
  Community Assets  
12 Country Parks 12
10 Other Public Open Spaces 10
  Libraries and Information  
52 Libraries 52
  Museum and Arts  
3 Museums 3
1 Record Office 1
1 Resources Centre 1
  Regulatory Services  
2 Offices for the Registration of Births, Deaths and Marriages 2
  Economic Development and Community Initiatives  
232 Industrial units 230
6 Magistrates Courts  

8. Deferred charges

  £000
Balance at 31 March 2002 2,097
Net Expenditure (17)
Amounts written off to capital financing reserve (370)
Balance at 31 March 2003 1,710

9. Deferred premium

This represents the premiums payable upon the premature repayment of debt. This sum is charged to the revenue account over the lifetime of the replacement debt.
  £000
Balance at 31 March 2002 5,240
Premiums paid 0
Amounts charged to revenue account (168)
Income from Other Bodies (195)
Balance at 31 March 2003 4,877

10. Related business, companies and consortia

i)
The County Council is a member of the Eastern Shires Purchasing Organisation (ESPO) involved in the negotiation of contracts for supplies to its members and the provision of a central warehouse for the supply of items in common use. During 2002/03 a net surplus of £1.1m (2001/02 £521,000) was reported on income, net of cost of sales, of £9.8m (2001/02 £8.7m).
ii)
The County Council has been a member of BLN, which is a Consortium that contracts with the Highways Agency for the maintenance of trunk roads in Leicestershire, Nottinghamshire and part of South Yorkshire. This contract was terminated at the end of June 2002.
iii)
The County Council has been a member of PLAN (Parkman, Leicestershire and Nottinghamshire), a Consortium carrying out design and consultancy on trunk roads in parts of the East Midlands on behalf of the Highways Agency. This contract also terminated at the end of June 2002.
iv)
The County Council is a constituent member of Leicester, Leicestershire and Rutland Combined Fire Authority. During 2002/3 the turnover was £23.5m (2001/2 £22.3m).

11. Debtors

  31 March 2002
£000
31 March 2003
£000
Long Term Debtors (amounts falling due after one year)    
Accommodation charges at Elderly Persons Homes 840 1,016
Car loans to employees 284 181
Outstanding debt relating to transferred services (e.g. Unitary Authority, Higher Education establishments, Police) 64,139 53,684
Other long term debtors 113 121
Less: Provision for bad debts (226) (303)
Total 65,150 54,699
Current Debtors    
Government departments:    
Customs and Excise 2,136 3,335
Other government departments 1,969 1,679
Sundry debtors 32,853 28,115
Less: Provision for bad debts (1,076) (1,272)
Total
35,882
31,857

12. Stocks and work in progress

  31 March 2002
£000
31 March 2003
£000
Stocks    
Highways and DLO stores 566 790
Client and Technical Support Service 49 0
Museums 77 54
Other items 77 122
Sub Total 769 966
Work in Progress    
DLO 275 248
Total
1,044
1,214

13. Short term investments

Surplus cash balances are invested in short term deposits with a range of banks and other financial institutions. Included within this amount is £3.628m which is invested on behalf of Eastern Shires Purchasing Organisation and £1.855m on behalf of the Combined Fire Authority.

14. Creditors

Government departments:
31 March 2002
£000
31 March 2003
£000
Inland Revenue 7,582 4,918
Other government departments 3,989 8,309
Sundry creditors 39,810 44,462
Total
51,381
57,689

15. Long term borrowing

Total Outstanding at 31 March: 2002
£000
2003
£000
Lender    
Public Works Loan Board 249,737 241,571
Banks and building societies 3,050 2,900
Total 252,787 244,471
Analysis of maturity of these loans:    
Maturing -    
Between 1 and 2 years 150 150
Between 2 and 5 years 450 450
Between 5 and 10 years 600 300
More than 10 years 251,587 243,571
Total 252,787 244,471

16. Grants and contributions deferred

  £000 £000
Balance at 31 March 2002   19,107
Grants and contributions received to finance capital expenditure 11,966  
Provision for Credit Liability Grant Commutation
1,092  
Write off to Capital Finance Reserve (6,929)  
Release to Revenue Account (388)  
Balance at 31 March 2003
   
24,848

17. Provisions - Movements during the year

Balance at
31 March 02
£000
Reclass-
ifications
£000
Income
£000
Expenditure
£000
Balance at
31 March 03
£000
DLO future liabilities and losses
564
74
(0)
638
Leased cars
279
1,037
(1,084)
232
Landscape projects
213
8
(2)
219
Insurance
5,076
2,302
(2,100)
5,278
Property maintenance
2,055
(2,055)
0
Schools maintenance
846
(846)
0
Magistrates Courts restructuring
765
18
(271)
512
Social Services Mental Health Refunds
500
0
(0)
500
Historic Buildings
433
531
(412)
552
Other
340
333
(482)
191
Total
11,071
(2,901)
4,303
(4,351)
8,122
The authority reached an out of court settlement of £673,000 with the legal representatives of a motor cyclist over a claim which occurred during the period when insurance cover was provided by Independent Insurance who subsequently went into liquidation. This value is included in the Insurance Provision balance as at 31st March 2003 and was funded from the Insurance Reserve. Payment will be made in 2003/4.

The Property maintenance and Schools maintenance funds have been reclassified as a combination of revenue earmarked reserves or creditors in accordance FRS12.

18. Capital contributions unapplied

  £000 £000
Balance at 31 March 2002   10,256
Net Transfer to grants deferred 3,567  
Balance at 31 March 2003   13,823

19. Memorandum Account - Provision for credit liabilities

Part IV of the Local Government and Housing Act 1989 requires authorities to set aside certain sums each year as a provision for redemption of outstanding debt. The financing of capital expenditure effectively avoids the need for new borrowing.
  £000 £000
Balance at 31 March 2002    
Minimum Revenue Provision 10,093  
Grant commutation 1,092  
Financing of capital expenditure (10,289)  
Balance at 31 March 2003   896

20. Reserves

See the Statement of Total Movements in Reserves and notes thereto for further details.

21. Contingent Liabilities

i) Municipal Mutual Insurance Limited, the County Council’s former insurers, ceased writing insurance business in September 1992. They have made a scheme of arrangements with creditors in the event of the company becoming insolvent. Claims are currently being paid in full and it is hoped that the Company’s assets will enable all liabilities to be met. It should be noted that there is a contingent liability if the County Council is unable to recover all of the outstanding claims in ensuing years but the amount of any such liability is unquantifiable.
ii) Independent Insurance Company Limited, the County Council’s liability insurers for the period 1 November 1993 to 31 October 1998, went into provisional liquidation in June 2001. There is a contingent liability if the County Council is unable to recover all of the outstanding claims in ensuing years but the amount of any such liability is unquantifiable.
iii) Projects that have been awarded lottery funds; if the assets provided are withdrawn from public use before the end of the agreed term, repayment of grant may be necessary
iv) In order to finance potential claims in respect of uninsured losses arising prior to Local Government Reorganisation in 1997, a contingent liabilities reserve was created in 1996/97 from which claims against the County Council could be financed.

22. Self insurance

Provisions and reserves are operated to meet the self-insured deductibles for the following policies, however, stop loss insurance applies to fire and public/employers’ liability policies.
  Deductible per Claim
  £
Fire 100,000
Public/Employers’ liability 100,000
Fidelity guarantee 100,000
Apart from Museums, the Authority has no general insurance cover for the theft of contents from buildings. Similarly the Authority has no insurance cover against storm damage, floods, burst pipes, malicious damage, impact, earthquake and accidental damage. Schools, however, have the option to join a group self insurance scheme to cover the above risks.

23. Trust funds (excluded from the balance sheet)

The County Council acts as trustee and/or administrator for approximately 40 prize funds, endowments, scholarships and bequests. The original bequests are invested in either the Council’s trust fund pooling scheme or in a range of other direct external investments.
Trustees are nominated by Leicestershire County Council, Leicester City Council and the National Trust to the Bradgate Park and Swithland Wood charity. This is the largest Trust the County Council is involved with.
To the extent that income from these investments has not been utilised for prizes etc., the surplus funds are invested in short term deposits with various financial institutions.
Under regulations issued under the Charities Act 1993, trust fund accounts where annual income exceeds £10,000, require an independent examination.
The main trust funds are as follows:

TRUST FUNDS Balance at 31 March 2002 Income Expenditure Balance at 31 March 2003
  £0 £0 £0 £0
Ashby Upper School        
- Mary Smith Bequest * 45.6 2.6 2.7 45.5
Barrow-on-Soar Humphrey Perkins        
- Endowment 14.6 0.8 0.2 15.2
Longwill Bequest No. 2 22.5 1.3 - 23.8
Kibworth High School        
- Endowment 264.7 26.2 26.9 264
Melton Schools        
- Longwill Bequest No. 1 12.4 1.4 2 11.8
Loughborough Art and Technical Colleges :        
- Thomson Trust 16.9 0.9 - 17.8
- Loughborough Technical School 230.5 9 - 239.5
Lutterworth Upper School        
- Endowments 13.2 1 4.3 9.9
Nailstone Primary School        
- Maynards Charity * 26.1 1 5.6 21.5
Bradgate Park and Swithland Wood Charity * 396.2 731.6 616.1 511.7
Others 43.1 17.7 22.2 38.6
Total Trust Funds 1,085.80 793.5 680 1,199.30

* Not sole trustee. The authority administers the funds and is represented on the board of trustees.

24. Pension Assets and Liabilities

In accordance with Financial Reporting Standard No 17 – Retirement Benefits, the County Council is required to disclose certain information concerning assets, liabilities, income and expenditure related to pension schemes for its employees. The Council participates in two formal schemes, the Local Government Superannuation Scheme, which is administered by the County Council’s Pension Fund and the Teacher’s Scheme. The Council is not required to record information related to the Teacher’s Scheme as the liability for payment of pension’s rest ultimately with the Department for Education and Skills. In addition the Council has liabilities for discretionary pension payments outside the main schemes.
The Council’s assets and liabilities amounted to:
  
31 March 2002
£000
31 March 2003
£000
Share of assets in County Council Fund
511,010
405,879
Estimated liabilities in County Council Fund
(524,217)
(555,146)
Net assets / (liabilities) in County Council Fund
(13,207)
(149,267)
Estimated liabilities for discretionary pensions
(21,616)
(22,792)
Net pensions assets / (liabilities)
(34,823)
(172,059)
The Net pension liability is particularly sensitive to fluctuations in the stock market. Since March 2003 asset values have recovered somewhat since this low point.
Assets in the County Council Pension Fund are valued at fair value, principally market value for investments, and consist of the following categories, by proportion:
  Long-term rate of return expected   Long-term rate of return expected  
    31 March 2002   31 March 2003
    £0   £0
Equity investments 7.50% 370,080 8.00% 276,781
Bonds 5.50% 91,630 4.80% 73,511
Property 6.00% 31,195 6.00% 43,038
Cash 4.00% 18,105 4.00% 12,549
    511,010   405,879
Liabilities are valued on an actuarial basis using the projected unit method, which assesses the future liabilities of the fund discounted to their present value. The valuations are based on a valuation as of 31st March 2001 and updated for the following two years, by Hymans Robertson the independent actuaries to the County Fund. The main assumptions used in the calculations are:
  31 March 2002 31 March 2003
Rate of inflation 2.8% 2.5%
Rate of increases in salaries 4.3% 4.0%
Rate of increase in pensions 2.8% 2.5%
Rate for discounting scheme liabilities 6.4% 6.1%
The movement in the pension deficit for the year to 31 March 2003 is as follows:
  £000
Net surplus (deficit) at beginning of year (13,162)
Movement in year  
Current service costs (15,228)
Contributions 12,096
Past service costs (300)
Impact of settlements and curtailments (530)
Finance income 1,791
Actuarial gain / loss (133,934)
Net deficit at end of year
(149,267)
The movement in year figures exclude values for discretionary pensions of £22,792,000. A prior period adjustment will be necessary in the 2003/04 accounts.
The actuarial gain /loss can be further analysed as follows:
  £000 %
Actual return less expected return on pension scheme assets (133,666) (32.9%)
Experience gains and losses on pension liabilities (268) 0.0%
Changes in assumptions underlying the present value of pension liabilities 0 0.0%
  (133,934)  
Statement of Accounts Contents

further information

Last Updated:
17 September 2003
© Leicestershire County Council - LCC is not responsible for the content of external internet sites