Notes to the Accounts 21 to 30

Note 21 - Cash and Cash Equivalents

Cash comprises cash in hand and on-demand deposits. Cash will also include bank overdrafts that are repayable on demand and that are integral to the Council’s cash management.

Balances classified as ‘Cash Equivalents’ fit the definition of being short-term, highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.

The net balance of Cash and Cash Equivalents is made up of the following elements
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
14,724 Total Cash and Cash Equivalents 9,403
4,546
none
Bank Current Accounts none
(5,222) Bank Overdraft (7,997)
15,400 Short term deposits with Building Societies 17,400

Note 22 - Creditors

Details on the level of creditor balances set out in the Balance Sheet
2019/20
in thousands of pounds
Short Term Creditors 2020/21
in thousands of pounds
39,180 Total Short Term Creditors (67,327)
16,954 Trade Payables (19,836)
22,226 Other Payables (47,491)

Note 23 - Provisions

Provisions are amounts set aside to meet future material liabilities of uncertain timing and amount.

Non-Current Provisions
Non-Current Provisions Insurance
in thousands of pounds
Business Rate Appeals
in thousands of pounds
Other
in thousands of pounds
Total
in thousands of pounds
Closing Balance at 31 March 2021 1,330 none none 1,330
Balance at 1 April 2,188 none none 2,188
Increase/decrease in provision (804) none none (804)
Utilised during year (54) none none (54)
Balance at 31 March 2021 1,330 none none 1,330
Unused amounts reversed in 2020/21        
Current Provisions
Current Provisions Insurance
in thousands of pounds
Business Rate Appeals
in thousands of pounds
Other
in thousands of pounds
Total
in thousands of pounds
Closing Balance at 31 March 2021 none 2,512 1,702 4,214
Balance at 1 April none 3,619 1,065 4,684
Increase/decrease in provision none none 637 637
Utilised during year none (1,107) none (1,107)
Balance at 31 March 2021 none 2,512 1,702 4,214
Unused amounts reversed in 2020/21        

Insurance Provision

The Council operates an Insurance Provision. This is funded from contributions from revenue accounts and is used to pay the external insurance premium. The balance is maintained on the Insurance Provision and is used to pay claims which fall below the excess. All excess payments under a particular category each year are totalled and if they exceed a ‘stop loss’, then all further claims are met in full by external insurance. There are four main areas of risk as follows:

Areas of risk
Risk Excess Stop Loss
Fire - Education properties £250,000 £1,000,000
Fire - Other properties £100,000 £400,000
Liability £125,000 £1,250,000
Motor £25,000 £300,000
Catastrophic storm £1,000,000 none

At the end of each year, an estimate of the outstanding claims is made and the balance on the Insurance Provision is set at that level. Any excess or additional contribution required is transferred to or from the Insurance Reserve.

Business Rates Appeals

The Local Government Finance Act 2012 introduced a business rates retention scheme that enabled local authorities to retain a proportion of the business rates generated in their area. The new arrangements for the retention of business rates came into effect on 1 April 2013. Bexley, as a billing Council, is required to make provision for refunding ratepayers who have successfully appealed against the rateable value on their properties. This will include amounts relating to non-domestic rates charged to businesses in 2019/20 and earlier financial years. Assets and liabilities relating to business rates are shared between the Government, Bexley and the Greater London Council. The provision shown above is the Council’s share of the total amount.

Other

This heading includes movements on provisions for discounted PCNs, early retirement/redundancy, and charges for holiday pay.

Note 24 - Usable Reserves

The Council keeps a number of reserves in the Balance Sheet. Some are required to be held for statutory reasons, some are needed to comply with proper accounting practice and others have been set up voluntarily to earmark resources for future spending plans. Reserves are reviewed as part of the budget process together with the Council’s agreed reserves policy in accordance with s.23 of the Local Government Act 2003.

Movements in the Council’s Usable reserves are detailed in the Movement in Reserves Statement. Unusable reserves are further detailed in Note 25. Earmarked reserves are detailed in Note 10.

Usable Reserves
2019/20
in thousands of pounds
  Note 2020/21
in thousands of pounds
(42,908) Total Usable Reserves   (100,803)
(10,143) General Fund 10 (13,255)
(26,866) Earmarked Reserves 10 (78,044)
(400) Capital Receipts Reserve   (3,287)
(5,499) Capital Grants Unapplied   (6,217)

24a Usable Capital Receipts Reserve

The capital receipts are income from the sale of long-term assets and repayments of capital advances.

Usable Capital Receipts Reserve
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
(400) Balance 31 March (3,287)
(1,892) Balance 1 April (400)
(583) Transfer from Deferred capital receipts (439)
(5,548) Sale of other land and building (12,254)
(6,131) Total Receipts (12,693)
7,623 Capital Receipts used for financing 9,806

24b Capital Grants Unapplied

The Capital Grants Unapplied Account holds the grants and contributions received that have not yet been utilised on the capital projects to which they relate. The grants are not assumed to have any conditions attached that would trigger a repayment to the original provider.

Capital Grants Unapplied
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
(5,499) Balance 31 March (6,217)
(12,684) Balance 1 April (5,499)
(25,943) Add Grants Received (10,398)
33,128 Less Grants Applied 9,680

Note 25 - Unusable Reserves

Unusable Reserves
2019/20
in thousands of pounds
  Note 2020/21
in thousands of pounds
(429,584) Total   (376,424)
(331,128) Revaluation Reserve 25.1 (348,736)
(256,559) Capital Adjustment Account 25.2 (243,537)
1,263 Financial Instruments Adjustment Account 25.3 1,227
(5,697) Deferred Capital Receipts Reserve 25.4 (5,244)
167,053 Pension Reserve 25.5 191,749
(6,734) Collection Fund Adjustment Account 25.6 13,209
467 Pooled Investment Fund Adjustment Account   767
none Dedicated Schools Grant Adjustment Account 25.8 12,295
1,751 Accumulated Absences Account 25.7 1,846

25.1 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 Heritage 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 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.

Revaluation Reserve
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
(331,128) Balance 31 March (348,736)
(359,627) Balance at 1 April (331,128)
(30,462) Upward revaluation of assets and impairment losses not charged to the Surplus on the Provision of Services (29,763)
9,541 Difference between fair value depreciation and historical cost depreciation 11,062
49,420 Accumulated gains on assets sold or scrapped 1,093

25.2 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. 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 and gains recognised on donated assets that have yet to be consumed by the Council.

Capital Adjustment Account
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
(256,559) Balance 31 March (243,537)
(270,718) Balance 1 April (256,559)
  Reversal of items relating to capital expenditure debited or credited to the Comprehensive Income and Expenditure Statement:  
26,313 Charges for depreciation of non-current assets 28,041
2,846 Revaluation (gains)/losses on non-current assets (1,417)
225 Amortisation of intangible assets 218
(339) Deferred income written down (339)
20,657 Revenue expenditure funded from capital under statute 7,748
18,136 Amounts of non-current assets written off on disposal or sale as part of the gain/loss on disposal to the Comprehensive Income and Expenditure Statement 11,161
67,838 Reversal of Items relating to capital expenditure debited or credited to the Comprehensive Income and Expenditure Statement 45,412
(9,541) Adjusting Amounts written out of the Revaluation Reserve (11,062)
58,297 Net written out amount of the cost of non-current assets consumed in the year 34,350
  Capital financing applied in the year:  
(7,623) Use of Capital Receipts Reserve to finance new capital expenditure (6,626)
(24,292) Capital Grants and Contributions credited to the Comprehensive Income and Expenditure Statement that have been applied to capital financing (9,680)
(8,835) Application of grants to capital financing from the Capital Grants Unapplied Account none
(8,722) Provision for the financing of capital investment charged against the General Fund (8,685)
(903) Capital expenditure charged against the General Fund (1,065)
(50,375) Capital financing applied in year (26,056)
6,237 Movements in the market value of Investment Properties debited or credited to the Comprehensive Income and Expenditure Statement 4,728

25.3 Financial Instrument Adjustment Account

The Financial Instruments Adjustment Account (FIAA) absorbs the timing differences arising from the different arrangements for accounting for income and expenses relating to certain financial instruments and for bearing losses of benefitting from gains per statutory provisions.

Premiums and Discounts

The code requires that, unless directly attributable to a loan held on 31st March 2007, then all premiums and discounts carried on the balance sheet be written off to the General Fund balance at 1 April 2007. * Statutory regulations allow for the impact on Council tax to be mitigated through a transfer to the Financial Instruments Adjustment Account. The balance of premiums and discounts is amortised to revenue in line with the provisions set down in the Council's accounting policies.

*The Code requires that premiums and discounts arising from debt restructuring on or after 1 April 2007 shall be charged to the General Fund. Exceptions are permitted where they meet the modification criteria prescribed in the CIPFA Accounting Code of Practice. In these instances, they are valued at the carrying value of the new loan and amortised over the remaining period via the effective interest rate.

Soft Loans

The Code also requires that where the Council has provided loans at less than market rates then these should be accounted for on a Fair Value basis. The difference between the Fair Value and loan amount is accounted for as an immediate charge to the Comprehensive Income and Expenditure Statement and the impact to be instigated through a transfer to the FIAA via the Movement in Reserves Statement. The Fair Value increases over the period of the loan and the annual impact is neutralised by writing down the balance to the General Fund balance via transfer from the FIAA via the MIRS.

Stepped Interest Loans

Under the Code, where the Council has taken out loans with a stepped interest structure, the interest charged to the Comprehensive Income and Expenditure Statement is at the effective interest rate over the period of the loan. However, for stepped loans taken out before 9 November 2007, regulations permit authorities to charge interest to the General Fund balance at either:

a) The effective interest rate or
b) The interest rate due for the financial year under the loan agreement

Where the latter option is applied, the difference between the interest chargeable at the effective interest rate is transferred from the General Fund balance to the Financial Instruments Adjustments Account via the Movement in Reserves Statement and released back to the General Fund balance for the remaining period of the loan.

The transactions reflected in the FIAA are as follows:

Transactions reflected in the FIAA
2019/20
in thousands of pounds
Financial Instrument Adjustment Account 2020/21
in thousands of pounds
1,263 Balance 31 March 1,227
1,299 Balance at 1 April 1,263
none Write out change in impairment value of investment none
(36) Amount by which finance costs charged to the Comprehensive Income and Expenditure Statement are different from finance costs chargeable in the year in accordance with statutory requirements (36)
none Accumulated gains on assets sold or scrapped none

25.4 Deferred Capital Receipts Reserve

The Deferred Capital Receipts 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 cash receipts. When the deferred cash settlement eventually takes place, amounts are transferred to the Capital Receipts Reserve.

Deferred Capital Receipts Reserve
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
(5,697) Balance 31 March (5,244)
(6,295) Balance at 1 April (5,697)
none Transfer of Deferred sale proceeds none
583 Transfer to the Capital Receipt Reserve 439
15 Write down of finance Lease Long Term Debtor 14

25.5 Pension 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. 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.

Pension Reserve
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
167,053 Balance 31 March 191,749
194,484 Balance at 1 April 167,053
(42,576) Actuarial (gains)/losses on pensions assets & liabilities 10,936
26,032 Reversal of items relating to retirement benefits debited or credited to the Surplus or Deficit on the Provision of Services in the Comprehensive Income and Expenditure Statement  21,233
(10,887) Employer's pensions contributions and direct payments to pensioners payable in the year (7,473)

25.6 Collection Fund Adjustment Account

The Collection Fund Adjustment Account manages the differences arising from the recognition of Council Tax income in the Comprehensive Income and Expenditure Statement as it falls due from Council taxpayers compared with the statutory arrangements for paying across amounts to the General Fund from the Collection Fund.

2019/20
in thousands of pounds
  2020/21
in thousands of pounds
6,734 Balance 31 March 13,209
(8,693) Balance at 1 April (6,734)
1,959 Amount by which council tax and non-domestic rates income credited to the Comprehensive Income and Expenditure Statement is different from council tax and business rates income calculated for the year in accordance with statutory requirements 19,943

25.7 Accumulated Absences Account

The Accumulated Absences Account absorbs the difference that would otherwise arise on the General Fund Balance from accruing for compensated absences earned but not taken in the year e.g. annual leave entitlement carried forward at 31 March. Statutory arrangements require that the impact on the General Fund Balance is neutralised by transfers to or from the Account.

2019/20
in thousands of pounds
  2020/21
in thousands of pounds
1,751 Balance 31 March 1,846
1,751 Balance at 1 April 1,751
(1,751) Settlement or cancellation of accrual made at the end of the preceding year (1,751)
1,751 Amounts accrued at the end of the current year 1,846

25.8 DSG Adjustment Account

The DSG Adjustment Account is a ringfenced Dedicated Schools Grant Account.

DSG Adjustment Account
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
none Balance 31 March 12,295
none Balance at 1 April none
none Reporting of Schools Budget Deficit to new Adjustment Account 8,046
none Amount by which school budgets have increased the deficit 4,249

Note 26 - Cash Flow Statement - Adjustments for Non-Cash Transactions

To arrive at the net cash flows from operating activities, the cash flow statement takes the surplus or deficit on provision of services and adjusts for non-cash movements and for items that are investing or financing activities.

The adjustments for non-cash movements are as follows:
 

Adjustments for Non-Cash Movements
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
127,098 Totals 47,057
26,313 Depreciation 28,041
2,846 Impairment and downward valuations (1,418)
225 Amortisation 218
(2,771) Increase/​(decrease) in impairment for bad debts none
(579) Increase/​(Decrease) in creditors 28,105
4,988 Increase/​(Decrease) in debtors (37,976)
(251) Increase/​(Decrease) in inventories 103
23,366 Movement in pension liability 13,760
67,556 Carrying amount of non-current assets and non-current assets held for sale, sold or derecognised 12,253
(384) Other non-cash items charged to the net surplus or deficit on the provision of services 3,971
5,789 Other Movements none

The adjustments for items that are investing and financing activities are as follows:

Investing and financing activities
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
(32,555) Totals (22,952)
none Proceeds from Sale of PPE, Investment Property and Intangibles (12,254)
none Movements on Financial Instruments - Pooled Investment Funds (300)
none
(32,555)
none
Any other items for which cash effects are investing or financing cash flows (10,398)

Note 27 - Cash Flow Statement - Investing Activities

Investing activities
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
4,413 Net cash flows from investing activities (3,027)
(31,760) Purchase of Property Plant and Equipment, Investment Property and Intangible assets (16,558)
(6,103) Purchase of short-term and long-term investments (1,357)
(3,402) Other payments for investing activities (12,014)
none
6,131 Proceeds from the sale of property, plant and equipment, investment property and intangible assets 12,254
16,385 Proceeds from short-term and long-term investments 3,300
23,162 Other receipts from investing activities 11,348

Note 28 - Cash Flow Statement - Financing Activities

Financing activities
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
30,461 Net cash flows from financing activities (12,306)
32,369 Cash receipts of short- and long-term borrowing none
none Other receipts from financing activities 4,105
(2,149) Cash payments for the reduction of outstanding liabilities relating to finance leases and on-Balance-Sheet PFI contracts (2,390)
none Repayments of short- and long-term borrowing (14,021)
241 Other payments for financing activities none

Note 29 - Pooled Budgets

The Authority operated pooled funds with Bexley NHS Clinical Commissioning Group (CCG) to support the integration of health and social care services. The funds were administered under an agreement based on Section 75 of the National Health Service Act 2006. Contributions from the parties and expenditure and income for the year are summarised below.

London Borough of Bexley was the host for the Learning Disability and Community Equipment Pooled Funds and Bexley NHS CCG for the Mental Health Pooled Fund. Each party accounted for its own transactions within the Better Care Fund pooled budget.

Pooled Budgets
2019 to 20 Mental Health
in thousands of pounds
2019 to 20 Learning Disability
in thousands of pounds
2019 to 20 Community Equipment
in thousands of pounds
  2020 to 21 Mental Health
in thousands of pounds
2020 to 21 Learning Disability
in thousands of pounds
2020 to 21 Community Equipment
in thousands of pounds
none none 52 Surplus/(deficit) carried forward none none 52
2,810 20,235 759 Income
London Borough of Bexley contribution
2,874 17,999 none
9,517 867 1,035 Bexley CCG contribution 9,429 867 876
none 3,564 none Other Income none 3,360 none
12,327 24,666 1,794 Gross Income 12,303 22,226 876
none 18,614 none Expenditure:
Residential and Supported Living Services
none 17,386 none
none 1,972 none Day Care Services none 1,844 none
12,205 none none Acute Services 12,569 none none
none 2,359 1,794 Community Services none 2,014 876
none 1,721 none Other Expenditure none 982 none
12,205 24,666 1,794 Gross Expenditure 12,569 22,226 876
122 none none Surplus or (deficit) for the Year (266) none none
none none none Surplus or (deficit) b/f none none none
122 none none Surplus / (deficit) for the year (266) none none
none none 52 Surplus or (deficit) brought forward none none 52
none none none Use of surplus to support Adult Social Care expenditure none none none
Better Care Fund
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
1,101 Unused Improved Better Care Fund carried forward 31 March 3,333
2,613 Disabled Facilities Grant 2,965
5,493 Improved Better Care Fund 5,493
928 Winter Funding 928
1,054 LB Bexley additional contribution 1,054
15,917 NHS Bexley CCG minimum contribution 16,553
827 NHS Bexley CCG additional contribution 12,374
26,832 Gross Income 39,367
1,477 Balance brought forward 1 April none
28,309 Total Resource available 39,367
2,613 Disabled Facilities Grant 2,965
5,869 Improved Better Care Fund 6,005
928 Winter Funding 928
1,054 LB Bexley additional contribution 948
15,917 NHS Bexley CCG minimum contribution 16,553
827 NHS Bexley CCG additional contribution 8,635
27,208 Gross Expenditure 36,034
0 CCG overspend absorbed in outturn none

Note 30 - Members' Allowances

The Authority paid the following amounts to Members of the Authority during the year.

Members' Allowances
2019/20
in thousands of pounds
  2020/21
in thousands of pounds
708 Totals 707
708 Allowances 707