Democracy Spraffa

DirApp NAC240228 Treasury Management and Investment Strategy 24-25

North Ayrshire Council · 28 February 2024
Back to North Ayrshire Council — 28 February 2024 and its agenda

Text extracted from the council's PDF. Layout and reading order may differ from the original.

Original council PDF · Download plain text

Page 1

NORTH AYRSHIRE COUNCIL 
28 February 2024 
North Ayrshire Council 
Title:    Treasury Management and Investment Strategy 2024/25 
Purpose:  To seek approval for the proposed Strategy for Treasury
Management and Investment activities within the Council for the
financial year 2024/25. 
Recommendation:  That Council approves the Treasury Management and
Investment Strategy for 2024/25 as attached at Appendix 1 
1. Executive Summary 
1.1 The Council is required by regulations issued under the Local Government in Scotland
Act 2003 and the Chartered Institute of Public Finance and Accountancy’s Treasury
Management in the Public Services: Code of Practice 2021 Edition (the CIPFA Code) to
approve a Treasury Management Strategy before the start of each financial year. The
Council is also required by regulation to have regard to CIPFA’s Prudential Code for
Capital Finance in Local Authorities (2021) under Part 7 of the Local Government in
Scotland Act 2003. In addition, the Consent by Scottish Ministers for the Investment of
Money by Scottish Local Authorities, which came into force in April 2010, requires the
Authority to approve an Investment Strategy before the start of each financial year. 
1.2 The Treasury Management and Investment Strategy attached to this report complies
fully with these requirements and provides: 
• a summary of the Council’s capital plans;
• an outline of the treasury management strategy in relation to borrowing and the
impact of capital plans on this borrowing; and
• an outline of the investment strategy including the type of instruments available for
investment and our permitted counterparties. 
1.3 The strategy provides key prudential and treasury indicators to 2033/34 which clearly
articulate the operational parameters associated with Treasury Management and
Investment as well as offering assurance in relation to the affordability and sustainability
of capital investment plans.

Page 2

1.4 The key points highlighted in this report are;  
• the continuation of an “under borrowed” position; 
• interest rate forecasts predict that the UK Bank Rate will begin to decline in the
latter half of 2024 and continue to decline until December 2025;
• notes the introduction of International Financial Reporting Standard (IFRS)16
which from 1 April  2023 sees leases, which were previously off balance sheet,
now being included. Although leases form part of the other long term liability
figures which make up the Prudential Indicators, it is not currently anticipated
that the Indicators will be exceeded. The full impact will not be known until the
end of the financial year 2023/24, an updated report may be required to inform
the members of the detailed impact of IFRS 16 with amended Prudential
Indicators for approval. 
1.5 As recommended under the CIPFA Prudential and Treasury Management Codes,
updated performance information in relation to the treasury management and prudential
indicators are reported to Cabinet on a quarterly basis as part of the regular Revenue
and Capital Monitoring arrangements. 
2. Background 
2.1 CIPFA defines treasury management as: 
‘The management of the local authority’s investments and cash flows, its banking,
money market and capital market transactions; the effective control of the risks
associated with those activities; and the pursuit of optimum performance consistent with
those risks.’ 
2.2 The Local Government Scotland Act 2003 and the Prudential Code requires the Council
to approve an annual Treasury Management and Investment Strategy which outlines
the Council's strategy in relation to borrowing and the Council's strategy for managing
investments giving priority to the security and liquidity of those investments. 
2.3 The Treasury Management and Investment Strategy 2024/25 is attached at Appendix 1.
The overall objectives of the strategy are as follows: 
Borrowing 
• to minimise the revenue cost of borrowings;
• to manage the Council’s cash flow;
• to manage the borrowing repayment profile;
• to assess interest rates’ movements and borrow/invest accordingly;
• to monitor and review the level of variable rate loans held in order to take
advantage of interest rate movements; and
• to identify and evaluate opportunities for debt rescheduling.

Page 3

Investments
• to protect capital security of the invested funds;
• to obtain the best market return whilst recognising that security and liquidity are key
priorities;
• to specify criteria for identifying creditworthy counterparties; and
• to specify the types of investments permitted and appropriate limits for each. 
2.4 The strategy provides detailed key prudential and treasury indicators to 2033/34,
aligned to the Councils current capital investment programme, which clearly articulate
the operational parameters associated with Treasury Management and Investment as
well as offering assurances in relation to the affordability and sustainability of capital
investment strategy, including; 
• the General Services capital plan to 2033/34; and
• the Housing Revenue Account Capital Plan to 2053/54 
2.5 The strategy also links with the key objectives of the Prudential Code that capital
investment programmes: 
• should be set at a level that delivers the Council’s strategic priorities; and 
• are affordable in terms of the impact of the resultant debt repayments on revenue
budgets. 
2.6 The Treasury Management and Investment Strategy includes prudential indicators
which are critical in assessing the affordability of capital investment plans and their
impact on the Council's overall finances. The indicator used to demonstrate
affordability is the proportion of financing costs to the net revenue stream (for both
General Fund and Housing Revenue Account). 
2.7 There are a number of other key indicators designed to ensure that the Council
operates within well-defined limits. The strategy, therefore, specifies: 
• limits we do not expect external debt to exceed; 
• appropriate levels of fixed rate borrowing versus variable rate borrowing;
• upper and lower limits on the maturity of the debt portfolio, which reduces the
Council's exposure to large sums falling due for refinancing at any one time; and
• limits on investments placed for more than 365 days. 
2.8 The Council expects to hold an 'under-borrowed' position at 31 March 2024. This means
that the capital borrowing need (the Capital Financing Requirement) has not been fully
funded by debt, due to the level of the Council's internal funds. The use of internal funds
instead of borrowing will continue in order to minimise borrowing costs. This under-
borrowed position will decline through time as internal funds reduce and borrowing is
required to be undertaken to replace internal funding.

Page 4

2.9 The Treasury Management and Investment Strategy includes details of the Council’s
policy on repayment of loans fund advances. The Council’s policy complies with the
options currently available under the Local Authority (Capital Financing and Accounting)
(Scotland) Regulations 2016 and the asset lives and methodologies used have been
reviewed to provide for the prudent repayment of advances. 
3. Proposals 
3.1 That Council approves the Treasury Management and Investment Strategy for 2024/25
as attached at Appendix 1. 
4. Implications/Socio-economic Duty 
Financial 
4.1 Financial implications are detailed in the report attached at Appendix 1. 
Human Resources 
4.2 None. 
Legal 
4.3 The Local Government in Scotland Act 2003 and supporting regulations require the
Council to set out its Treasury Strategy for borrowing and to prepare an Annual
Investment Strategy. The Local Authority (Capital Financing and Accounting) (Scotland)
Regulations 2016 require the Council to set a policy for the repayment of loans fund
advances. 
Equality/Socio-economic 
4.4 None. 
Environmental and Sustainability 
4.5 None. 
Key Priorities 
4.6 The Treasury Management Strategy aligns with the Council Plan 2023-28 by ensuring
robust governance arrangements are in place to fulfil the Council’s statutory duties,
manage risk and support delivery of key priorities. 
Community Wealth Building 
4.7 None.

Page 5

5. Consultation 
5.1 The Council's treasury advisors, Arlingclose Ltd, were consulted in the preparation of the
Strategy. 
Mark Boyd
Head of Service (Finance) 
For further information please contact David Forbes, Senior Manager (Strategic Business
Partner), on 01294 324551. 
Background Papers
None

Page 6

1 | P a g e
Treasury Management  and
Investment Strategy 2024/25 
Appendix 1

Page 7

2 | P a g e
Table of Contents 
1 Purpose 3   
2 Executive Summary 5   
3 Capital and Prudential Indicators 2024/25 – 2026/27 7 
Capital Expenditure and Financing 7 
The Council's Overall Borrowing Need (the Capital Financing Requirement) 8 
The Liability Benchmark 9 
Limits to Borrowing Activity 10 
Affordability Prudential Indicators 11   
4 Treasury Management Strategy 12 
Interest Rate Forecast 12 
Current Portfolio Position 13 
Controls on Borrowing Activity 14 
LOBOs 15 
Policy on Borrowing in Advance of Need 15 
Debt Rescheduling 15 
Borrowing Sources 15 
Policy on Use of Financial Derivative 16 
Policy on Repayment of Loans Fund Advances 16   
5 Investment Strategy 17 
Current Portfolio Position 18 
Environmental, Social and Governance (ESG) Policy 18 
Creditworthiness Policy 18 
Bail-in Risk 19 
Investment Strategy and Permitted Investments 20 
Summary of Material Investments, Guarantees and Liabilities 21 
Monitoring of Investment Strategy 21   
Appendices 
Appendix 1: Prudential Indicators 2028 to 2034 22 
Appendix 2: Treasury Risk Register 25 
Appendix 3: Permitted Investments, Risks and Mitigating Controls 27 
Appendix 4: Policy on Repayment of Loans Fund Advances 32 
Appendix 5: Economic Background 34

Page 8

3 | P a g e
1 Purpose 
The Council is required by regulations issued under the Local Government in Scotland Act
2003 and the Chartered Institute of Public Finance and Accountancy’s Treasury Management
in the Public Services: Code of Practice 2021 Edition (the CIPFA Code) to approve a
Treasury Management Strategy before the start of each financial year. The Council is also
required by regulation to have regard to CIPFA’s Prudential Code for Capital Finance in Local
Authorities (2021) under Part 7 of the Local Government in Scotland Act 2003. 
In addition, the Consent by Scottish Ministers for the Investment of Money by Scottish Local
Authorities, which came into force in April 2010, requires the Authority to approve an
Investment Strategy before the start of each financial year.  
This strategy meets these requirements fully. 
Three main reports on Treasury Management activity are presented to Members each
year, incorporating a variety of policies, estimates and actuals. These are: 
• Annual Treasury Management and Investment Strategy (this report), which is
submitted to full Council before the start of each financial year.   
• Mid-Year Treasury Management and Investment Report, submitted to Cabinet
as soon as possible following 30 September each year.   
• Annual Treasury Management and Investment Report, submitted to full Council
annually by the 30 June following the end of each financial year. 
Responsibilities 
Regulations place responsibility on Members for the review and scrutiny of treasury
management policy and activities. The following Scheme of Delegation has been adopted by
the Council:  
Full Council 
• to receive and review reports on treasury management policies, practices and activities;
• to approve the annual Treasury Management and Investment Strategy.

Page 9

4 | P a g e
Cabinet 
• to approve amendments to the treasury management policy statement and treasury
management practices;
• to approve the division of responsibilities;
• to receive and review regular monitoring reports and act on recommendations. 
Section 95 Officer 
The Council’s Section 95 Officer is responsible for the proper administration of the Council’s
financial affairs and is required: 
• to recommend treasury management policies / practices, review these regularly and
monitor compliance;
• to submit regular treasury management updates;
• to receive and review management information;
• to review the performance of the treasury management function;
• to ensure the adequacy of treasury management resources and skills and the effective
division of responsibilities within the treasury management function; and
• to approve the appointment of external service providers. 
External Treasury Advisers 
The Council recognises that there is value in employing external providers of treasury
management services, in order to access specialist skills and resources. 
However, it recognises that the responsibility for treasury management decisions remains
with the Council at all times and officers will ensure that undue reliance is not placed upon
external advice. 
The Council’s current external treasury management advisors are Arlingclose Limited.  The
contract started on  5 April 2021 and was in place for an initial 3 year period. A one year
extension has been agreed taking the existing contract to 5 April 2025. The Council will
ensure that the terms of their appointment and the methods by which their value is assessed
are properly agreed, documented and subject to regular review.

Page 10

5 | P a g e
2 Executive Summary 
The treasury management function ensures that the Council’s funds are managed in
accordance with the relevant professional codes, so that sufficient cash is available to meet
service activity. This involves both the organisation of the cashflow and, where capital plans
require, the organisation of approporiate borrowing facilities.   
CIPFA defines treasury management as: 
“The management of the organisation’s borrowing, investments and cashflows, including its
banking, money market and capital market transactions; the effective control of the risks
associated with those activities; and the pursuit of optimum performance consistent with those
risks.” 
This document outlines the Council’s Annual Treasury Management Strategy and Annual
Investment Strategy providing: 
• a summary of the Council’s capital plans;
• an outline of the treasury management strategy in relation to borrowing and the
impact of capital plans on this borrowing; and
• an outline of the investment strategy including the type of instruments available for
investment and our permitted counterparties. 
Key prudential and treasury indicators are provided throughout this strategy which
clearly articulate the operational parameters in relation to Treasury Management and
Investment, as well as providing assurances in relation to the affordability and
sustainability of capital investment plans. Table 1 contains the key prudential and
treasury indicators within the report.   
Table 1 
2023/24 2024/25 2025/26 2026/27
Prudential and Treasury Indicators Probable Outturn Estimate Estimate Estimate
£m £m £m £m
Capital Expenditure:
General Services                 112.312                  104.655                    67.937                    81.329
HRA                   39.730                    52.417                    75.709                    65.552
Total                 152.042                  157.072                  143.646                  146.881
Loans Capital Financing Requirement (CFR):
General Services                 269.594                  346.096                  372.693                  425.982
HRA                 180.546                  198.552                  234.854                  264.527
Total                 450.140                  544.648                  607.547                  690.509
Gross Borrowing                 325.829                  478.337                  561.236                  656.198
Operational Boundary for Borrowing                 467.574                  558.072                  624.121                  705.352
Authorised Limit for Borrowing                 514.331                  613.879                  686.533                  775.887
Total Operational Boundary (Including PPP/NPD)                 555.306                  641.366                  702.711                  779.069
Total Authorised Limit (Including PPP/NPD)                 602.063                  697.173                  765.123                  849.604
Liability Benchmark                 160.988                  258.447                  329.296                  416.677
Investments                   30.000                    30.000                    30.000                    30.000

Page 11

6 | P a g e
A summary of this is provided as follows, with more detailed information provided in the
body of the report. 
Capital Expenditure for the General Fund (GF) reflects the capital investment programme
for 2024/25 to 2033/34 and Housing Revenue Account (HRA) reflects the capital investment
programme for 2024/25 and the capital investment plans included in the latest business plan.
To ensure the financial consequences of the new programme are fully transparent, all
relevant indicators have been projected to 2033/34 and these can be found in Appendix 1. 
The Capital Financing Requirement (CFR) is the underlying borrowing requirements of
the Council.   
Gross Borrowing reflects the actual borrowing which has been undertaken. This is projected
to be lower than the CFR as the Council continues with its strategy to use internal funds. 
The Operational Boundary is the maximum borrowing and other long-term liabilities to
fund previous years’ and the current year capital programme, building in flexibility for the
timing of the different funding streams and principal repayments. The operational
boundary includes any other long-term liabilities (e.g. PPP/NPD schemes, finance
leases) however no borrowing is actually required against these schemes as a borrowing
facility is included in the contract. 
The Authorised Limits is set at 10% above the Operational Boundary to give some
flexibility around raising funds for future year capital investment. 
The Liability Benchmark is an estimate of the cumulative amount of external borrowing
the Council must hold to fund its current capital and revenue plans while keeping treasury
investments at the minimum level required to manage day-to-day cash flow. 
Affordability of borrowing is measured by the percentage of financial costs relative to
the net revenue stream of the GF and HRA. 
Full details of these can be found on page 11. 
The average investment rate estimated for 2024/25 is 4.25% and is reflective of the
Council’s appetite for risk, the short term nature of investments and the permitted
instruments and counterparties selected.   
Other prudential and treasury indicators and supporting information can be found in the
main body of this report. 
Client Status 
The second Market in Financial Instruments Directive (MiFID II), introduced in January 2018,
classifies Local Authorities as “retail clients” unless they choose to opt-up to “professional
client” status. This has the advantages of lower fees and access to a greater range of
products and investment firms. The Council continues to opt-up to professional client status. 
In order to meet the professional client criteria, the Council must hold a £10m investment
portfolio at all times and have at least one officer with the necessary level of experience and
knowledge to understand the risks involved in the management of the investments.

Page 12

7 | P a g e
3 Capital and Prudential Indicators 2024/25 – 2026/27 
In exercising its power to borrow, the Local Authority (Capital Finance and Accounting)
(Scotland) Regulations 2016 require the Authority to have regard to the Chartered
Institute of Public Finance and Accountancy’s Prudential Code for Capital Finance in
Local Authorities (the Prudential Code). The Prudential Code is a framework to ensure
Councils demonstrate effective control over levels of, and decisions relating to, capital
investment activity, including borrowing. The Treasury indicators are used to ensure that
risk is managed and controlled effectively. Together the Prudential and Treasury
Indicators consider the affordability and impact of capital expenditure decisions and set
out the Council’s overall capital framework. 
Capital Expenditure and Financing 
This prudential indicator is a summary of the Council’s capital expenditure plans, both
those agreed previously and those forming part of the 2024/25 budget setting.   
The 2024/25 budget proposes an updated Capital Investment Programme for General
Services to 2033/34 and updated investment plans for the HRA for 2024/25 and the
capital investment plans included in the latest business plan. All projects within the
Capital Programme are linked to the Council’s key strategic priorities. These are also
covered in the Capital Investment Strategy, produced in line with the requirements of the
Prudential Code. To ensure that the financial consequences of the new programme are
fully transparent, all relevant indicators have been projected to 2033/34 and these can be
found in Appendix 1. Table 2 shows the capital expenditure plans and how they are being
financed by capital or revenue resources over the next three years. The borrowing figure
in Table 2 is the difference between the estimates for total capital expenditure and the
other funding sources. 
Table 2 
2023/24 2024/25 2025/26 2026/27
Probable Outturn Estimate Estimate Estimate
£m £m £m £m
General Services Capital expenditure                 112.312                  104.655                    67.937                    81.329
Funded by:
Borrowing                   51.246                    78.300                    29.586                    55.833
Receipts / Grants                   59.661                    22.875                    37.647                    24.786
Funded from Revenue                     1.405                           -                              -                              -   
Funded from Reserves                          -                         3.480                      0.704                      0.710
Total                 112.312                  104.655                    67.937                    81.329
HRA Capital expenditure                   39.730                    52.417                    75.709                    65.552
Funded by:
Borrowing                   21.284                    24.116                    43.279                    37.306
Receipts / Grants                     6.785                    15.871                    21.483                    16.868
Funded from Revenue                     5.151                    11.492                      9.010                      7.422
Funded from Reserves                     6.510                      0.938                      1.937                      3.956
Total                   39.730                    52.417                    75.709                    65.552
Estimates of Capital Expenditure and Income

Page 13

8 | P a g e
The Council’s Overall Borrowing Need (the Capital Financing Requirement) 
This indicator outlines the Council’s Capital Financing Requirement (CFR). The CFR is
simply the total historic outstanding capital expenditure which has not been paid from
either a capital or a revenue resource and, therefore, needs to be funded from borrowing.
It is essentially a measure of the Council’s underlying borrowing need. 
Part of the Council’s treasury activity is to meet the funding requirements for this
borrowing need. The treasury management section organises the Council’s cash position
to ensure that sufficient cash is available to meet the capital plans and cash flow
requirements. This may be sourced through borrowing from external bodies (such as the
Government, through the Public Works Loan Board [PWLB], or the money markets), or
utilising temporary cash resources within the Council. 
The Council’s underlying borrowing need (CFR) is not allowed to rise indefinitely. The
Council is required to make an annual revenue charge, called the Loans Fund Principal
Repayment. This is effectively a repayment of the borrowing need and it is charged to
revenue over the life of the asset. This charge reduces the CFR each year. This differs
from the treasury management arrangements, which ensure that cash is available to
meet the payment of capital commitments on an ongoing basis. External debt can also
be borrowed or repaid at any time, but this does not change the CFR. 
The total CFR can also be reduced by: 
• the application of additional capital financing resources (such as unapplied capital
receipts); or 
• increasing the annual revenue charge. 
The Council’s CFR is shown below and is a key prudential indicator. The opening
balances include the PPP/NPD schemes on the balance sheet, which increase the
Council’s borrowing need. This is shown to give a complete picture of the Council’s debt.
However, no borrowing is actually required against these schemes as a borrowing facility
is included in the contract and, as such, this is subtracted from the total CFR to identify
the Loans CFR. The Loans CFR is forecast to rise over the next few years as capital
expenditure financed by borrowing increases. 
Table 3 
2023/24 2024/25 2025/26 2026/27
Probable Outturn Estimate Estimate Estimate
£m £m £m £m
General Services                 357.326                  429.390                  451.283                  499.699
HRA                 180.546                  198.552                  234.854                  264.527
Sub-total                 537.872                  627.942                  686.137                  764.226
Less PPP/NPD long-term liability                  (87.732)                  (83.294)                  (78.590)                  (73.717)
Loans Capital Financing Requirement (CFR)                 450.140                  544.648                  607.547                  690.509
Movement in CFR
General Services                   76.502                    26.597                    53.289
HRA                   18.006                    36.302                    29.673
Annual Change                   94.508                    62.899                    82.962
Capital Financing Requirement (CFR)

Page 14

9 | P a g e
Liability Benchmark 
The liability benchmark, which is now a treasury prudential indicator, is an important tool to
help establish whether the Council is likely to be a long-term borrower or long-term investor in
the future, and so shape its strategic focus and decision making. The liability benchmark itself
represents an estimate of the cumulative amount of external borrowing the Council must hold
to fund its current capital and revenue plans while keeping treasury investments at the
minimum level required to manage day-to-day cash flow.  
Table 4 
Following on from the medium-term forecasts in the table above, the long-term liability
benchmark assumes capital expenditure funded by borrowing will be in line with the 10
year capital plan and 30 year HRA business plan respectively, loans fund advances on
new capital expenditure based on asset life and income, expenditure and reserves all
increasing by inflation of 2.5% a year with any specific adjustments made for planned use
of reserves. This is shown in the chart below together with the maturity profile of the
Council’s existing borrowing: 
2022/23 2023/24 2024/25 2025/26 2026/27
Actual
£m
Estimate
£m
Forecast
£m
Forecast
£m
Forecast
£m
Loans CFR 384.1 450.1 544.6 607.5 690.5
Less Balance sheet resources -252.2 -299.2 -296.2 -288.3 -283.8
Net loans requirement 131.881            150.988            248.447            319.296            406.677           
Liquidity allowance 10.0 10.0 10.0 10.0 10.0
Liability Benchmark 141.881            160.988            258.447            329.296            416.677           
Liability Benchmark

Page 15

10 | P a g e
The Liability benchmark graph above is used to inform the Council’s borrowing strategy.  The
shaded grey area shows the Councils current debt and the gap between this and the Liability
benchmark line is how much more borrowing the Council likely needs to undertake to support
its current capital plans once taking into account its balance sheet resources.  The above
graph indicates that long term borrowing for the period of up to 25 years would be most
appropriate to meet the Councils borrowing needs and mitigate against interest rate risk. 
Limits to borrowing activity 
The Operational Boundary 
The operational boundary is the expected maximum borrowing position of the Council
during the year, taking account of the timing of various funding streams and the recharge
of principal repayments from the revenue account. Periods where the actual position
varies from the boundary are acceptable, subject to the authorised limit not being
breached. 
The Authorised Limit 
The authorised limit represents a limit beyond which external debt is prohibited. This limit
is set by Council and can only be revised by Council approval. It reflects the level of
external borrowing which, while not desirable, could be afforded in the short term, but is
not sustainable in the longer. The current limit is set at 10% above the Operational
Boundary. 
The following graph shows the projected levels of the Operational Boundary and
Authorised Limit for Borrowing, compared with the Council’s CFR and gross debt
position. CIPFA’s Prudential Code for Capital Finance in Local Authorities recommends
that the Council’s total debt should not exceed the highest forecast CFR over the next
three years. This provides Councils with some flexibility to borrow to meet future capital
investment requirements but provides a balance to ensure debt is not held for long
periods of time without an underlying need to fund capital investment. The graph below
confirms that the Council expects to comply with this recommendation. 
*NB: Figures exclude PPP/NPD

Page 16

11 | P a g e
Leasing – International Financial Reporting Standard (IFRS) 16 
From 1 April 2023, leases which were previously off balance sheet will now be included.
Although leases form part of the other long term liability figures which make up the
Prudential Indicators above, it is not currently anticipated that the Indicators will be
exceeded. The full impact will not be known until the end of the financial year 2023/24, an
updated report may be required to inform the members of the detailed impact of IFRS 16
with amended Prudential Indicators for approval. 
Affordability Prudential Indicators 
These Prudential Indicators assess the affordability of capital investment plans and
provide an indication of the impact of capital investment plans on the Council’s overall
finances. The cost impact of borrowing decisions are reflected in the Council’s budget as
loan charges. These have been projected to 2033/34 in line with the capital plan. 
Actual and estimates of the proportion of financing costs to net revenue stream. 
This indicator identifies the trend in the cost of capital (borrowing and other long-term liabilities
net of investment income) against the net revenue stream and reflects the profile of the loans
fund advances together with future capital investment. The estimates of financing costs
include current commitments and those arising from the capital programme. The HRA costs
are aligned with the 30-year business plan. 
Table 5 
Capital expenditure impacts on the revenue budget through financing charges, so it is
essential that the Council ensures the financing costs remain affordable and do not
constitute an excessive proportion of the revenue resources available. From a General
Fund perspective, the CIPFA Directors of Finance Performance Indicators 2022/23 show
a Scottish Local Authority average of 5.4%, therefore demonstrating a prudent borrowing
policy. For the HRA, the indicative Scottish average in 2022/23 was 21.4%. The rising
ratio within the HRA is indicative of the significant capital investment programme as
outlined in the Strategic Housing Investment Plan. The level of loan charges is deemed
prudent and affordable within the framework of the 30 year Housing business plan.  
2023/24 2024/25 2025/26 2026/27
Probable Outturn Estimate Estimate Estimate
% % % %
General Services 2.5% 3.5% 4.4% 4.9%
HRA 20.5% 24.0% 28.7% 30.5%
Proportion of financing costs to net revenue stream

Page 17

12 | P a g e
4 Treasury Management Strategy 
The treasury management function ensures that the Council’s funds are managed in
accordance with the relevant professional codes, so that sufficient cash is available to meet
service activity. This involves both the organisation of the cashflow and, where capital plans
require, the organisation of approporiate borrowing facilities. The strategy covers the relevant
treasury / prudential indicators, the current and projected debt positions and the annual
investment strategy. The primary objectives of the Council’s borrowing strategy is to minimise
the revenue impact of borrowing and to effectively manage the repayment profile of the debt. 
The treasury strategy aligns with the Council Plan by contributing to “maximising financial
flexibilities to help support delivery of priorities” and “Maximising value from the use of our
assets” as referred to under the priority of “A Sustainable Council”.  The Council Plan can be
found on the Council’s website at: www.north-ayrshire.gov.uk. 
Economic Outlook 
Interest rate forecast 
Interest rate forecasts are key to forecasting the costs of future borrowing. The Council’s
treasury management adviser Arlingclose is forecasting that the bank rate will begin to
decline in the latter half of 2024 and continue to decline until December 2025 before
settling at 3%. The projected rates are shown in the following graph alongside an
assessment of PWLB borrowing rates to December 2026:

Page 18

13 | P a g e
Current Portfolio Position 
The Council’s projected treasury portfolio position at 31 March 2024, with future year
estimates, is summarised below. Table 6 shows the probable outturn of gross debt at 31
March 2024, and the estimated gross debt 2024/25 – 2026/27,  against the underlying capital
borrowing need (the CFR) highlighting any over or under borrowing. Both the external debt
and CFR exclude the Council’s liabilities in respect of the PPP/NPD schemes. 
Table 6 
Within the prudential indicators there are a number of key indicators to ensure that the
Council operates within well-defined limits. One of these is that the Council’s gross debt
should not, except in the short term, exceed the total of the CFR. This allows some flexibility
for limited early borrowing for future years but ensures that borrowing is not undertaken for
revenue purposes. 
The Council’s borrowing strategy continues to address the key issue of affordability without
compromising the longer-term stability of the debt portfolio. The Council is currently under-
borrowed. This means that the capital financing requirement (CFR), has not been fully funded
with loan debt because the cash supporting the Council’s internal balances and cashflow is
being used as a temporary measure. This strategy is currently prudent, as investment returns
are low and counterparty risk is high. Where possible, the Council will continue to use internal
funds but will balance this strategy against movements in interest rates as outlined above. 
Against this background and the risks within the economic forecast, caution will be adopted
within 2024/25 treasury operations. The Section 95 Officer will monitor interest rates and
adopt a pragmatic approach to changing circumstances. For example: 
• if it is anticipated that there is a significant risk of a sharp fall in long and short-term
rates, then long-term borrowings will be postponed and potential rescheduling from fixed
rate funding into short-term borrowing will be considered. 
• if it is anticipated that there is a significant risk of a sharp rise in long and short-term
rates than that currently forecast, then the portfolio position will be re-appraised with the
likely action that fixed rate funding will be drawn whilst interest rates are still lower than
they are expected to be in the next few years. 
Any such decisions will be reported to the Cabinet as part of the mid-year and annual treasury
outturn report.  A summary of treasury risks and mitigating controls can be found at Appendix
2.  
2023/24 2024/25 2025/26 2026/27
Probable Outturn Estimate Estimate Estimate
£m £m £m £m
Gross Debt at 31 March                 325.829                  478.337                  561.236                  656.198
CFR                 450.140                  544.648                  607.547                  690.509
(Under)/Over Borrowed Position                (124.311)                  (66.311)                  (46.311)                  (34.311)
Current Portfolio Position (excluding PPP/NPD)

Page 19

14 | P a g e
Controls on Borrowing Activity 
The purpose of these controls is to manage the risk and impact of any adverse
movement in interest rates.  However, if they are set to be too restrictive, they may impair
opportunities to reduce costs / improve performance. The indicators are: 
• Upper limits on variable interest rate exposure. This identifies a maximum limit for
variable interest rates based upon the debt position net of investments; 
• Upper limits on fixed interest rate exposure. This is similar to the previous indicator
and covers a maximum limit on fixed interest rates. 
Table 7 
• Maturity structure of borrowing. These gross limits are set to reduce the Council’s
exposure to large sums falling due for refinancing; both upper and lower limits are
required. 
Table 8 
* Note the Under 12 months figure in the above table includes £38.950m LOBOs which have call options in year. 
The impact of a 1% rise in interest rates based on the Councils current debt portfolio is
shown in the table below: 
Table 9 
*Note there is a lower impact of a 1% reduction as the LOBO loans are unlikely to be called when the rate reduces. 
2023/24 2023/24 2024/25 2025/26 2026/27
Probable Outturn Limit Limit Limit Limit
£m £m £m £m £m
Limits on fixed interest rates based on net debt                 274.879                  514.331                  613.879                  686.533                  775.887
Limits on variable interest rates based on net debt                   50.950                    60.000                    60.000                    60.000                    60.000
2023/24 2023/24 Lower Upper
Probable Outturn Probable Outturn Limit Limit
£m % % %
Under 12 months                    53.428 18% 0% 50%
12 months and within 24 months                     2.888 1% 0% 50%
24 months and within 5 years                   10.032 3% 0% 50%
5 years and within 10 years                   24.439 8% 0% 75%
10 years and above                 208.152 70% 25% 90%
Total Borrowing                 298.938 100%
Maturity Profile of Borrowing
2024/25 2025/26 2026/27
£m £m £m
Impact of1% increase in Interest rates       0.420        0.561        0.604
Impact of1% decrease in Interest rates      (0.191)      (0.302)      (0.344)
Interest rate Risk Exposure

Page 20

15 | P a g e
LOBOs 
The Council currently holds £50.950m of Lender’s Option Borrower’s Option (LOBO)
loans where the lender has the option to propose an increase in the interest rate at set
dates, following which the Council has the option to either accept the new rate or to repay
the loan at no additional cost. Similar to other debt held by the Council we continue to
work with treasury management advisers to identify financially beneficial opportunities to
repay LOBO loans.   
Policy on Borrowing in Advance of Need 
The Council will not borrow more than, or in advance of, its needs purely to profit from the
investment of the extra sum borrowed. Any decision to borrow in advance will be within
forward approved CFR estimates and will be considered carefully to ensure that value for
money can be demonstrated and that the Council can ensure the security of such funds. 
Risks associated with any advance borrowing activity will be subject to appraisal and
subsequent reporting in either the mid-year or annual treasury report. 
Debt Rescheduling 
As short-term borrowing rates are cheaper than longer term fixed interest rates, there may be
potential opportunities to generate savings by switching from long-term to short-term debt.
However, these savings will need to be considered in the light of the current treasury position
and the cost of any premiums incurred on early debt repayment.   
Potential reasons for debt rescheduling include: 
• the generation of cash savings and / or discounted cashflow savings; or
• the enhancement of the portfolio balance (amend the maturity profile and / or risk). 
The recent rise in interest rates means that more favourable debt rescheduling
opportunities should arise than in previous years.  All debt rescheduling proposals will be
reported to Cabinet / full Council as part of the annual or mid-year report. 
Borrowing Sources 
Approved sources of long-term and short-term borrowing are: 
• HM Treasury’s PWLB lending facility (formerly the Public Works Loan Board) and
any successor body;
• UK Infrastructure Bank Ltd
• Any institution approved for investments (see Appendix 3);
• Any other bank or buiding society authorised to operate in the UK;
• Any other UK public sector body;
• UK public and private sector pension fund (except Strathclyde Pension Fund);
• Capital market bond investors; or

Page 21

16 | P a g e
• UK Municipal Bonds Agency plc and other special purpose companies created to
enable local authority bond issues. 
In addition, capital finance can be raised by the following methods that are not borrowing,
but are classed as other debt liabilities: 
• Leases;
• Hire purchase;
• Private Finance Initiatives (including PPP/NPD); or
• Sale and leaseback arrangements.
• Similar asset based finance 
Alternatives to PWLB 
North Ayrshire Council has previously raised the majority of its long-term borrowing from the
PWLB but will consider long-term loans from other sources including banks, pensions and
local authorities. The Council will also investigate the possibility of issuing bonds and similar
instruments, which may offer lower interest costs and reduce over-reliance on one source of
funding in line with the CIPFA Code. One example of such funding is the UK Municipal Bonds
Agency, an organisation which issues bonds on the capital markets and lends the proceeds
to local authorities. As these will represent a more complex form of borrowing, any decision to
borrow in this way will be the subject of a separate report to Council. 
PWLB loans are no longer available to local authorities planning to buy investment assets
primarily for yield. The Council therefore intends to avoid this activity in order to retain its
access to PWLB loans. 
Policy on Use of Financial Derivatives 
A financial derivative is a contract, which derives its value from the performance of an
underlying entity. They are used for a number of purposes, including insuring against price
movements. In the absence of any explicit legal power to do so, the Council will not use
standalone financial derivatives (such as swaps, forwards, future and options). Derivatives
embedded into loans and investments, including pooled funds and forward starting
transactions, may be used and the risks that they present will be managed in line with the
overall treasury risk management strategy. 
Policy on Repayment of Loans Fund Advances 
The prudent repayment of Loans Fund Advances are made under the provisions of The
Local Authority (Capital Finance and Accounting) (Scotland) Regulations 2016, which
came into force on 1 April 2016.   
These Regulations require North Ayrshire Council to outline its policy on the repayment
of loans fund advances. The loans fund advance is effectively the repayment of the
‘principal’ linked to the capital expenditure which is funded from borrowing.

Page 22

17 | P a g e
The statutory guidance identifies a number of options for the prudent repayment of
advances, including basing the repayments on: 
• the depreciation charges made against the assets;
• the life of the assets, using either the annuity or equal instalments methodology; or
• the funding or income streams attached to the assets. 
For the majority of projects undertaken by the Council, the policy is to repay loans fund
advances linked to asset life using the annuity methodology. However, where
appropriate, the repayment of advances arising from projects with associated income
streams will be matched to the profile of the income. 
The Council will continue to consider the most appropriate repayment methods, which
align to the benefits of the assets and ensure a prudent repayment, for existing and
future advances. 
The policy is outlined in full in Appendix 4. 
5 Investment Strategy 
The Council’s investment strategy has regard to the Local Government Investment (Scotland)
Regulations (and accompanying finance circular) and the 2021 revised CIPFA Treasury
Management in Public Services Code of Practice and Cross Sectoral Guidance Notes (“the
CIPFA TM Code”). The Council’s objective when investing money is to strike an appropriate
balance between risk and return, minimising the risk of incurring losses from defaults or of
receiving unsuitably low investment income.  The Council aims to be a responsible investor
and will consider environmental, social and governance (ESG) issues when investing. 
The aim of the Investment Strategy is to provide security of investment and minimisation of
risk by generating a list of high creditworthy counterparties which will enable diversification. 
Investment instruments identified for use in the financial year, along with their associated risks
and controls can be found in Appendix 3.   
Counterparty limits are set through the Council’s Treasury Management Practices. The
maximum that will be lent to any one organisation (other than the UK Government) will be £10
million.  A group of banks under the same ownership, will be treated as a single organisation
for limit purposes.   
The Council uses purpose-built cash flow forecasting software to determine the maximum
period for which funds may prudently be committed. The forecast is compiled on a prudent
basis to minimise the risk of the Council being forced to borrow on unfavourable terms to
meet its financial commitments. Limits on long-term investments are set by reference to the
Council’s revenue budget and cash flow forecast. 
Given the risk of bail-in (as defined on page 19) and continued low returns from short-term
unsecured bank investments, the Council will take opportunities, as cash flows permit, to
further diversify into more secure asset classes during 2024/25. This diversification will
mitigate further risks associated with investments.

Page 23

18 | P a g e
Current Portfolio Position 
Table 10 
Environmental, Social and Governance (ESG) Policy 
Environmental, social and governance (ESG) considerations are increasingly a factor in
global investors’ decision making, but the framework for evaluating investment
opportunities is still developing and therefore the Council’s ESG policy does not currently
include ESG scoring or other real-time ESG criteria at an individual investment level.
When investing in banks and funds, the Council will prioritise banks that are signatories
to the UN Principles for Responsible Banking and funds operated by managers that are
signatories to the UN Principles for Responsible Investment, the Net Zero Asset
Managers Alliance and/or the UK Stewardship Code. A list of ESG Initiative signatories is
updated quarterly by the Council’s treasury advisor Arlingclose to support the Council’s
decision making process for investing. 
Creditworthiness policy 
In accordance with the above, and in order to minimise risk, the Council has clearly stipulated
the minimum acceptable credit quality of counterparties for inclusion on its lending list. The
Council uses Arlingclose’s Approved Counterparties List which takes full account of the
ratings, outlooks and watches published by all three ratings agencies. Ratings are monitored
on a real time basis with any changes notified electronically supplemented by weekly update. 
Investment decisions are made by reference to the lowest published long-term credit rating
and analysis from the Council’s treasury management advisers. The Council considers high
credit quality organisations and investments as those having a credit rating of A- or higher
and which are domiciled in the UK or in a foreign country with a sovereign rating of AA+ or
higher. For money market funds that are more diversified, “high credit quality” is defined as
those having a credit rating of A- or higher. However, in addition to credit ratings, the Council
will consider investments in organisations based on independent analysis from our treasury
management advisors.   
All credit ratings are monitored by the Treasury Team who are alerted to changes in ratings of
the main rating agencies through Arlingclose’s weekly updates and following credit
developments. Where a downgrade results in the counterparty or investment scheme no
longer meeting the Council’s minimum criteria, any investment will be withdrawn immediately,
where breakage costs are not excessive.  
2023/24 2024/25 2025/26 2026/27
Probable Outturn Estimate Estimate Estimate
£m £m £m £m
Investments at 31 March                   30.000                    30.000                    30.000                    30.000
Net Debt at 31 March                 295.829                  448.337                  531.236                  626.198
Current Portfolio Position

Page 24

19 | P a g e
When deteriorating financial market conditions affect the creditworthiness of all
organisations, as happened in 2008, 2020 and 2022, this is not generally reflected in
credit ratings, but can be seen in other market measures. In these circumstances, the
Council will restrict its investments to those organisations of higher credit quality and
reduce the maximum duration of its investments to maintain the required level of security.
The extent of these restrictions will be in line with prevailing financial market conditions. If
these restrictions mean that insufficient commercial organisations of high credit quality
are available to invest the Council’s cash balances, then the surplus will be deposited
with the UK Government, or with other local authorities.  This will cause investment
returns to fall but will protect the principal sum invested. 
The Council recognises that credit ratings are good, but not comprehensive, indicators of
investment default. Full regard is therefore given to other available information on the credit
quality of the organisations in which it invests including credit default swap prices, financial
statements, information on government support, reports in the financial press and analysis
from the Council’s treasury management adviser. No investment will be made with an
organisation if there are substantive doubts about its credit quality, even though it may
otherwise meet the above criteria. 
Bail-in Risk 
Since the financial crisis, global authorities have embarked on a wide ranging review of
the banking sector to ensure that the cost to the public purse of any future crises is
contained. One of the most significant changes has arisen from the Financial Services
(Banking Reform) Act 2013 which added the bail-in of certain unsecured creditors to the
Special Resolution Regime (SRR) granted to the Bank of England under the Banking Act
2009. Bail-in is the opposite of bail-out and requires the country’s banking authority to
bail-in funds from existing investments if a bank requires it to remain financially
sustainable. 
Local authority deposits in banks are unsecured and because other previously unsecured
creditors such as retail investors have become preferred under UK and EU Directives, it
means that the risks associated with local authority unsecured investments in banks have
risen. 
The best solution to mitigating against bail-in risk is to invest with high quality and credit
worthy institutions. The identification of these institutions remains a key objective of the
investment strategy. Ensuring diversification of investment counterparties is also an
effective risk management approach and is reflected in investment counterparty limits.

Page 25

20 | P a g e
Investment Strategy and Permitted Investments 
The Investment Regulations (Code on the Investment of Money by Local Authorities) require
the Council to approve all types of investments to be used and to set appropriate limits for the
amount that can be held in each investment type.  In determining its permitted investments,
the Council must identify the treasury risks associated with each type of instrument and the
controls put in place to limit risk on each investment type. Full details can be found in
Appendix 3. 
Investment Returns Expectations   
The Bank Rate is forecast to gradually fall during the second half of 2024 and continue with
gradual reductions until December 2025.  Bank Rate forecasts for financial year ends (March)
are: 
• 2024/25 4.25%
• 2025/26 3.00%
• 2026/27 3.00% 
The estimated rates for returns on investments placed for periods up to 100 days during each
financial year for the next three years are as follows: 
• 2023/24 4.25%
• 2024/25 3.00%
• 2025/26 3.00% 
Investment Treasury Indicator and Limit 
This is a control on the total principal funds invested for greater than 1 year.  This limit is set
with regard to the Council’s liquidity requirements and to reduce the need for early sale of an
investment, and is based on the availability of funds after each year-end. 
Table 11 
For cashflow management, the Council will seek to utilise its money market funds and short-
dated deposits (overnight to three months) in order to benefit from the compounding of
interest. 
2023/24 2024/25 2025/26 2026/27
Probable Outturn
£m
Limit
£m
Limit
£m
Limit
£m
Principal sums invested for more than 1 year -                       10.000                   10.000                   10.000                  
Maximum principal sums invested for more than 1
year

Page 26

21 | P a g e
Summary of Material Investments, Guarantees and Liabilities 
In line with the requirements in respect of the Council’s Capital Investment Strategy
information is provided on material Investments, Guarantees and Liabilities. Reporting of
this fits better within the TMIS. Information is provided in the table below; 
The Council has the current historic investments on the balance sheet as at 31st March
2023: 
Category Value as at 31 March 2023
£m
Long-term Debtors 0.044
Total 0.044 
The long-term debtors represent loan finance provided by the Council to other parties
which relates to Advances for House Purchases.   
Monitoring of Investment Strategy 
An update on the investment position of the Council will be reported to Cabinet in the 2024/25
Mid-Year Treasury report and the Annual Treasury Report will be submitted to the Council
after the end of the financial year.

Page 27

22
Appendix 1: Prudential Indicators 2028 to 2034 
* A negative annual change in CFR reflects a reduction in the need to finance capital investment from borrowing.
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
General Services Capital expenditure                     62.793                      26.625                      21.326                      11.047                      10.249                      10.249                      10.249
Funded by:
Borrowing                     35.284                        8.753                        5.668                        1.267                        0.594                        0.594                        0.594
Receipts / Grants                     27.509                      17.872                      15.658                        9.780                        9.655                        9.655                        9.655
Funded from Revenue                            -                                -                                -                                -                                -                                -                                -   
Funded from Reserves                            -                                -                                -                                -                                -                                -                                -   
Total                     62.793                      26.625                      21.326                      11.047                      10.249                      10.249                      10.249
HRA Capital expenditure                     80.075                      46.543                      25.272                      24.382                      24.928                      25.792                      26.804
Funded by:
Borrowing                     62.024                      33.999                      11.881                      11.435                      10.260                      10.366                        9.211
Receipts / Grants                       8.466                        1.566                        0.588                        0.004                             -                                -                                -   
Funded from Revenue                       9.585                      10.978                      12.803                      12.943                      14.668                      15.426                      17.593
Funded from Reserves                            -                                -                                -                                -                                -                                -                                -   
Total                     80.075                      46.543                      25.272                      24.382                      24.928                      25.792                      26.804
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
General Services                   526.200                    526.243                    523.368                    515.233                    505.572                    494.885                    482.934
HRA                   320.543                    348.064                    353.599                    357.152                    359.314                    360.353                    360.299
Sub-total                   846.743                    874.307                    876.967                    872.385                    864.886                    855.238                    843.233
Less PPP/NPD long-term liability                   (68.023)                   (62.547)                   (56.667)                   (50.841)                   (44.793)                   (38.127)                   (29.984)
Sub-total                   778.720                    811.760                    820.300                    821.544                    820.093                    817.111                    813.249
Movement in CFR
General Services                     32.195                        5.519                        3.005                      (2.309)                     (3.613)                     (4.021)                     (3.808)
HRA                     56.016                      27.521                        5.535                        3.553                        2.162                        1.039                      (0.054)
Annual Change                     88.211                      33.040                        8.540                        1.244                      (1.451)                     (2.982)                     (3.862)
Estimates of Capital Expenditure and
Income
Capital Financing Requirement (CFR)

Page 28

23 
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
General Services 5.4% 5.8% 5.7% 5.9% 6.0% 6.0% 5.9%
HRA 30.6% 31.6% 30.8% 31.8% 30.8% 31.1% 29.8%
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Current Portfolio Position Estimate Estimate Estimate Estimate Estimate Estimate Estimate
(excluding PPP/NPD) £m £m £m £m £m £m £m
Gross Debt at 31 March                   744.409                    777.449                    785.989                    787.233                    785.782                    782.800                    778.938
CFR                   778.720                    811.760                    820.300                    821.544                    820.093                    817.111                    813.249
(Under)/Over Borrowed Position                   (34.311)                   (34.311)                   (34.311)                   (34.311)                   (34.311)                   (34.311)                   (34.311)
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
Investments at 31 March                     20.000                      20.000                      20.000                      20.000                      20.000                      20.000                      20.000
Net Debt at 31 March                   724.409                    757.449                    765.989                    767.233                    765.782                    762.800                    758.938
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
Anticipated borrowing                   791.587                    822.023                    829.897                    833.131                    832.398                    831.053                    826.916
PPP/NPD long-term liability                     68.023                      62.547                      56.667                      50.841                      44.793                      38.127                      29.984
Operational Boundary                   859.610                    884.570                    886.564                    883.972                    877.191                    869.180                    856.900
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
Operational Boundary + 10%                   870.746                    904.225                    912.887                    916.444                    915.638                    914.158                    909.608
PPP/NPD long-term liability                     68.023                      62.547                      56.667                      50.841                      44.793                      38.127                      29.984
Authorised Limit                   938.769                    966.772                    969.554                    967.285                    960.431                    952.285                    939.592
Proportion of financing costs to net
revenue stream
Current Portfolio Position
Authorised Limit
Operational Boundary
2027/28 2028/29 2029/30 2030/31 2031/32 2032/33 2033/34
Estimate Estimate Estimate Estimate Estimate Estimate Estimate
£m £m £m £m £m £m £m
Loans CFR 778.703                  811.758                  820.298                  821.542                  820.091                  817.109                  813.247                 
Less Balance sheet resources (79.143)                   (80.754)                   (82.914)                   (86.815)                   (91.078)                   (95.174)                   (99.326)                  
Net loans requirement 699.560                  731.004                  737.384                  734.727                  729.013                  721.935                  713.921                 
Liquidity allowance 10.250                    10.506                    10.769                    11.038                    11.314                    11.597                    11.887                   
Liability Benchmark 709.810                  741.510                  748.153                  745.765                  740.327                  733.532                  725.808                 
Liability Benchmark

Page 29

24

Page 30

25
Appendix 2: Treasury Risk Register 
Risk Title Description Consequence of Risk Current Controls RAG
Status
Credit and
Counterparty
Risk
This is the risk of failure by a counterparty
(bank or building society) to meet its
contractual obligations to the organisation
particularly due to the counterparty’s
diminished creditworthiness, and the
resulting detrimental effect on the
organisation’s capital or current (revenue)
resources. There are no counterparties
where this risk is zero although AAA rated
organisations have a very high level of
creditworthiness.
That investment funds will not be
returned in full to the Council as
per the contractual obligation of
the counterparty.
The Council sets minimum
credit criteria to determine
which counterparties and
countries are of sufficiently
high creditworthiness to
invest securely.  
The RAG status is Amber
because this risk will never
be fully eliminated. 
Amber 
Liquidity Risk This is the risk that cash will not be available
when it is needed.   Whilst it could be said
that all counterparties are subject to at least a
very small level of liquidity risk, in this
document, liquidity risk has been treated as
whether or not instant access to cash can be
obtained from each form of investment
instrument.  While some forms of investment
e.g. gilts, Certificates of Deposit, corporate
bonds can usually be sold immediately if the
need arises, there are two caveats: - a) cash
may not be available until a settlement date
up to three days after the sale; and b) there is
an implied assumption that markets will not
freeze up and so the instrument in question
will find a ready buyer.  
That the Council has insufficient
access to cash to enable it to
carry out its activities.
The Council has a cash flow
forecasting model to enable
it to determine how long
investments can be made
for and how much can be
invested.  This has a high
level of assurance around
regular cash inflows and
outflows.
Some of the Council’s
cashflow related
investments are invested in
Money Market Funds which
provide very high daily
liquidity. 
Green

Page 31

26
Risk Title Description Consequence of Risk Current Controls RAG
Status
Market Risk This is the risk that, through adverse market
fluctuations in the value of the sums that the
Council borrows and invests, there is a
detrimental impact on the Council.
That investment funds will not be
returned in full to the Council as
per the contractual obligation of
the counterparty due to market
variations.
Only a proportion of the
Council’s investments will
be invested in instruments
whose value are subject to
market movements.  The
proportion will not exceed
the maximum percentage
the Council will invest in
investments over 1 year
Green
Interest Rate
Risk
This is the risk that fluctuations in the levels
of interest rates create an unexpected or
unbudgeted burden on the organisation’s
finances, against which the organisation has
failed to protect itself adequately.  The
Council has set limits for its fixed and
variable rate exposure in its Treasury
Indicators in this report
That the Council will be faced with
unexpected higher interest costs
due to market variations.
The Council manages this
risk by having a view of the
future course of interest
rates and then formulating
a treasury management
strategy accordingly which
aims to maximise
investment earnings
consistent with control of
risk or alternatively, seeks
to minimise expenditure on
interest costs on
borrowing.
Green
Legal and
Regulatory Risk
This is the risk that the organisation itself, or
an organisation with which it is dealing in its
treasury management activities, fails to act in
accordance with its legal powers or
regulatory requirements, including failure to
comply with the CIPFA Codes and that the
organisation suffers losses accordingly.
That investment funds will not be
returned in full to the Council due
to the failure of the counterparty
to comply with their contractual
obligations
The Council will not
undertake any form of
investing until it has
ensured that it has all
necessary powers and has
complied with all
regulations.  
Green

Page 32

27
Appendix 3: Permitted Investments, Risks and Mitigating Controls 
Type of Investment Description and Risk Mitigating Controls Council Limits
Banks Unsecured These are accounts, deposits,
certificates of deposit and senior
unsecured bonds with banks and
building societies, other than
multilateral development banks,
which are established by more than
one country, e.g. European
Investment Bank.  These
investments are subject to the risk of
credit loss via a bail-in should the
regulator determine that the bank is
failing or likely to fail.   
Diversifying investments is crucial to
managing bail-in risk, in addition to
determining proportionate counterparty and
maturity limits. Certificates of Deposit, which
are tradable on the secondary market and
which can be sold prior to maturity, will also
assist in managing credit risk.  
The combined secured and
unsecured investments in any
one bank will not exceed £10m.
Banks Secured These are covered bonds, reverse
repurchase agreements and other
collateralised arrangements with
banks and building societies. 
Reverse purchase agreements
involve the purchase of securities
with the agreement to sell at a future
date at a higher price.  Collateralised
arrangement are an investment with
collateral such as properties or debt. 
These investments are secured on the
bank’s assets, which limits the potential
losses in the unlikely event of insolvency,
and means that they are exempt from bail-
in.  Where there is no investment specific
credit rating, but the collateral upon which
the investment is secured has a credit
rating, the higher of the collateral credit
rating and the counterparty credit rating will
be used to determine cash and time limits. 
The combined secured and
unsecured investments in any
one bank will not exceed £10m.

Page 33

28
Type of Investment Description and Risk Mitigating Controls Council Limits
Operational Bank
Accounts
The Council will incur operational
exposures to its banking services
provider, Clydesdale Bank, through
current accounts.  The bank is not
currently on the Council's lending
list as its credit ratings are below
the investment credit rating criteria
of A-. These balances are not
classed as investments but are still
subject to the risk of bail-in and
balances will therefore be
minimised. 
The Bank of England has stated that in
the event of failure, banks with assets
greater than £25 billion (which applies to
Clydesdale Bank) are more likely to be
bailed in than made insolvent, increasing
the chance of the Council maintaining
operational continuity.  .
The Council monitors its
operational accounts on a daily
basis, transferring any surplus
funds to investment accounts and
there for minimising the amount
held in the operational bank
account at any time.
Government These are loans, bonds and bills
issued or guaranteed by national
governments, regional and local
authorities and multilateral
development banks.  Includes the
UK Debt Management Office. 
These investments are not subject to bail-
in, and there is an insignificant risk of
insolvency.  
Investments with the UK Central
Government may be made in
unlimited amounts for up to 50
years.
Corporates These are loans, bonds and
commercial paper issued by
companies other than banks and
registered social landlords. Loans to
unrated companies will only be
made if approved through a
separate report to Council. 
These investments are not subject to bail-
in, but are exposed to the risk of the
company going insolvent.  This risk will be
mitigated by taking independent external
advice and diversifying investments over a
number of counterparties. 
Loans to unrated companies
would be made as part of a
diversified pool in order to spread
the risk widely.

Page 34

29
Type of Investment Description and Risk Mitigating Controls Council Limits
Registered Social
Landlords
These are loans and bonds issued
by, guaranteed by or secured on the
assets of Registered Social
Landlords (Housing Associations). 
These bodies are regulated by the
Scottish Housing Regulator and by
the Homes and Communities
Agency for Registered Providers of
Social Housing in England. 
As providers of public services, they retain
the likelihood of receiving government
support if needed and are therefore
considered low risk.  
Policy driven, managing all
associated risks.
Money Market Funds These are diversified investment
vehicles consisting of the any of the
above investment types, plus equity
shares and property. These funds
have the advantage of providing
wide diversification of investment
risks, coupled with the services of a
professional fund manager in return
for a management fee.  
Short-term Money Market Funds that offer
same-day liquidity and very low or no
volatility will be used as an alternative to
instant access bank accounts.
It is recommended that no more
than 10% of the Council’s total
investments are invested in any
one MMF and that the amount
invested is no more than 0.5% of
the size of a MMF used for
liquidity purposes. 
For pooled investment vehicles
that invest in bonds, equities and
property, all of which operate on a
variable net asset value (VNAV) it
is recommended that no more
than 10% of the Council’s total
investments are invested in each
fund.  These investments will be
held for periods greater than 1
year.

Page 35

30
Type of Investment Description and Risk Mitigating Controls Council Limits
Investment
Properties
These are non-operational
properties that are being held
pending disposal, or for a longer-
term rental income stream.  They
are highly illiquid assets with high
risk to value (the potential for
property prices to fall or for rental
voids).  
In larger investment portfolios, some small
allocation of property-based investment
may counterbalance/ complement the wider
cash portfolio.  Property holding will be re-
valued regularly and reported annually with
gross and net rental streams. 
Member approval required and each
application must be supported by the
service rationale behind the loan and the
likelihood of partial or full default.
Policy driven, managing all
associated risks.
Loans to third
parties, including soft
loans
These are service investments either
at market rates of interest, or below
market rates (soft loans).  These
types of investments may exhibit
credit risk and are likely to be highly
illiquid.
Each third party loan requires Member
approval and each application must be
supported by the service rationale behind
the loan and the likelihood of partial or full
default.  Interest payments and loan
repayments will be monitored and the
likelihood of partial or full default re-
assessed regularly.
Policy driven, amount and loan
maturity limit will be determined
on a case-by-case basis.
Loans to a local
authority company
These are service investments either
at market rates of interest, or below
market rates (soft loans).  These
types of investments may exhibit
credit risk and are likely to be highly
illiquid.
Each loan to a local authority company
requires Member approval and each
application must be supported by the
service rationale behind the loan and the
likelihood of partial or full default. 
Interest payments, loan repayments, and
their timeliness will be monitored and the
likelihood or partial or full default
reassessed regularly.
Policy driven, amount and loan
maturity limit determined on a
case-by-case basis, managing all
associated risks.

Page 36

31
Type of Investment Description and Risk Mitigating Controls Council Limits
Shareholdings in a
local authority
company
These are service investments,
which may exhibit market risk and
are likely to be highly illiquid.
Each equity investment in a local authority
company requires Member approval and
each application must be supported by the
service rationale behind the investment and
the likelihood of loss.  Service investments
will be subject to scrutiny by Financial
Services on a regular basis and will include
scrutiny of financial statements issued by
the local authority company.
Policy driven, amount determined
on a case-by-case basis,
managing all associated risks.
Non-local authority
shareholdings
These are non-service investments,
which may exhibit market risk, will
only be considered for longer term
investments and are likely to be
liquid.
Any non-service equity investment will
require separate Member approval and
each application must be supported by the
service rationale behind the investment and
the likelihood of loss.  Non-service
investments will be subject to scrutiny by
Financial Services on a regular basis,
reported to Members, and will include
scrutiny of financial statements issued by
the company.
Policy driven, amount and
anticipated time frame for
shareholding determined on a
case-by-case basis, managing all
associated risks.

Page 37

32
Appendix 4: Policy on Repayment of Loans Fund Advances 
Policy on Repayment of Loans Fund Advances 
The purpose of the Loans Fund is to record advances from the loan fund for expenditure
incurred, or loans made to third parties, which a local authority has determined are to be
financed from borrowing as set out in Regulation 2 of The Local Authority (Capital Finance
and Accounting) (Scotland) Regulations 2016 [“the Regulations”]. The Council is also
statutorily required to repay Loans Fund advances and to prudently determine the periods
over which it will repay Loans Fund advances and the amount of repayments in any financial
year.   
Loans Fund advances comprise several items and the estimated opening balances for
2024/25, where applicable for North Ayrshire Council, are: 
• capital expenditure (£454.140m);
• grants to third parties and expenditure on third party assets which would be classified
as capital expenditure by a local authority (£0m);
• loans to third parties (£0m); and
• expenditure for which a borrowing consent has been issued by the Scottish
Government (£0m). 
Prudent repayment of Loans Fund advances 
The loans fund advance is effectively the repayment of the ‘principal’ linked to the expenditure
classified above which is unfinanced and is required to be funded from borrowing.
Repayment of loans fund advances are required to be made in line with Scottish Government
statutory guidance on Loans Fund Accounting. The Council’s annual accounts require to
include a disclosure of details of Loans Fund transactions. The HRA Loans Fund advances
and associated annual repayments are identified separately from that of the General Fund. 
The broad aim of prudent repayment is to ensure that the Council’s unfinanced capital
expenditure is repaid over the period of years in which that expenditure is expected to provide
a benefit and that each year’s repayment amount is reasonably commensurate with the
period and pattern of the benefits. 
The statutory guidance requires the Council to approve a policy on Loans Fund repayments
each year and recommends a number of options for calculating prudent repayments. North
Ayrshire Council’s policy is as follows: 
For the majority of projects undertaken by the Council the policy is to use the asset life
method to repay loans fund advances on an annuity basis, which is similar to the
repayment of a mortgage where principal payments are lower at the start of the mortgage
and build up to deliver full repayment over the term of the mortgage. As well as annuity,
the asset life method has the option of equal instalments. 
The Council will continue to consider the most appropriate repayment method which
aligns to the benefits of the assets and ensures a prudent repayment.

Page 38

33
In addition, there are some projects where income streams are attached to the project
which can be reasonably associated with the borrowing which will be undertaken.  In
these circumstances it may be more appropriate for the advances to be repaid on a
profile which matches this income. For these unique projects, loans fund advances may
be profiled for repayment to match the income and not on the annuity basis.   
These options comply with the statutory guidance and the Council will continue to
consider all options available to it. 
The repayment of Loans Fund advances will therefore be equal to the annual amount
determined in accordance with the Local Authority (Capital Finance and Accounting)
(Scotland) Regulations 2016. 
The above regulations state that Council’s may vary the period and/or amount of the
repayments if they consider it prudent to do so. As a result, officers continue to review existing
loans fund advances for opportunities to ensure the most prudent repayment method is being
used. 
Estimates of prudent Loans Fund repayment 
The Council’s latest estimates of its Loans Fund account information are as follows: 
Policy on Apportioning Interest to the HRA 
Interest and expenses on all new borrowing is allocated to the HRA based on the share of
total borrowing taken each year. 
Year
Opening
Balance
£m
Advances to
GF
£m
Advances to
HRA
£m
Repayment  by
GF
£m
Repayment by
HRA
£m
Closing
Balance
£m
2022/23 actual 352.989 2.492 13.994 19.962 -5.372 384.065
2023/24 384.065 51.246 21.284 -1.461 -4.994 450.140
2024/25 - 28/29 450.140 207.757 200.724 -13.655 -33.205 811.760
2029/30 – 33/34 811.760 8.717 53.153 -19.464 -40.918 813.247
2034/35 – 38/39 813.247 0.000 78.267 -23.657 -51.933 815.923
2039/40– 43/44 815.923 0.000 97.847 -58.078 -60.818 794.874
2044/45 – 48/49 794.874 0.000 10.337 -80.229 -65.921 659.061
2049/50 – 53/54 659.061 0.000 0.000 -97.915 -60.944 500.202
2054/55 – 58/59 500.202 0.000 0.000 -74.414 -56.485 369.303
2059/60 – 63/64 369.303 0.000 0.000 -44.604 -61.121 263.578
2064/65 – 68/69 263.578 0.000 0.000 -36.656 -60.019 166.904
2069/70 & later 166.904 0.000 0.000 -37.396 -129.507 0.000

Page 39

34
Appendix 5: Economic Background – Arlingclose’s View December
2023 
Economic Outlook 
The impact on the UK from higher interest rates and inflation, a weakening
economic outlook, an uncertain political climate due to an upcoming general
election, together with war in Ukraine and the Middle East, will be major influences
on the Authority’s treasury management strategy for 2024/25.
The Bank of England (BoE) increased Bank Rate to 5.25% in August 2023, before
maintaining this level for the rest of 2023. In December 2023, members of the
BoE’s Monetary Policy Committee voted 6-3 in favour of keeping Bank Rate at
5.25%. The three dissenters wanted to increase rates by another 0.25%. 
The November quarterly Monetary Policy Report (MPR) forecast a prolonged
period of weak Gross Domestic Product (GDP) growth with the potential for a mild
contraction due to ongoing weak economic activity. The outlook for CPI inflation
was deemed to be highly uncertain, with upside risks to CPI falling to the 2%
target coming from potential energy price increases, strong domestic wage growth
and persistence in price-setting. 
Office for National Statistics (ONS) figures showed CPI inflation was 3.9% in
November 2023, down from a 4.6% rate in the previous month and, in line with the
recent trend, lower than expected. The core CPI inflation rate declined to 5.1%
from the previous month’s 5.7%, again lower than predictions. Looking ahead,
using the interest rate path implied by financial markets the BoE expects CPI
inflation to continue falling slowly, but taking until early 2025 to reach the 2% target
before dropping below target during the second half 2025 and into 2026. 
ONS figures showed the UK economy contracted by 0.1% between July and
September 2023. The BoE forecasts GDP will likely stagnate through 2024. The
BoE forecasts that higher interest rates will constrain GDP growth, which will
remain weak over the entire forecast horizon. 
The labour market appears to be loosening, but only very slowly. The
unemployment rate rose slightly to 4.2% between June and August 2023, from
4.0% in the previous 3-month period, but the lack of consistency in the data
between the two periods made comparisons difficult. Earnings growth has
remained strong but has showed some signs of easing; regular pay (excluding
bonuses) was up 7.3% over the period and total pay (including bonuses) up 7.2%.
Adjusted for inflation, regular pay was 1.4% and total pay 1.3%. Looking forward,
the MPR showed the unemployment rate is expected to be around 4.25% in the
second half of calendar 2023, but then rising steadily over the forecast horizon to
around 5% in late 2025/early 2026. 
Having increased its key interest rate to a target range of 5.25-5.50% in August
2023, the US Federal Reserve appears now to have concluded the hiking cycle. It
is likely this level represents the peak in US rates following a more dovish meeting
outcome in December 2023. US GDP grew at an annualised rate of 4.9% between
July and September 2023, ahead of expectations for a 4.3% expansion and the

Page 40

35
2.1% reading for Q2. But the impact from higher rates has started to feed into
economic activity and growth will weaken in 2024. Annual CPI inflation was 3.1%
in November. 
Eurozone inflation has declined steadily since the start of 2023, falling to an
annual rate of 2.4% in November 2023. Economic growth has been weak and
GDP contracted by 0.1% in the three months to September 2023. In line with other
central banks, the European Central Bank has increased rates, taking its deposit
facility, fixed rate tender, and marginal lending rates to 3.75%, 4.25% and 4.50%
respectively. 
Credit outlook 
Credit Default Swap (CDS) prices were volatile during 2023, spiking in March on the
back of banking sector contagion concerns following the major events of Silicon Valley
Bank becoming insolvent and the takeover of Credit Suisse by UBS. After then falling
back in Q2 of calendar 2023, in the second half of the year, higher interest rates and
inflation, the ongoing war in Ukraine, and now the Middle East, have led to CDS prices
increasing steadily. 
On an annual basis, CDS price volatility has so far been lower in 2023 compared to
2022, but this year has seen more of a divergence in prices between ringfenced (retail)
and non-ringfenced (investment) banking entities once again. 
Moody’s revised its outlook on the UK sovereign to stable from negative to reflect its
view of restored political predictability following the volatility after the 2022 mini-budget.
Moody’s also affirmed the Aa3 rating in recognition of the UK’s economic resilience
and strong institutional framework. 
Following its rating action on the UK sovereign, Moody’s revised the outlook on five UK
banks to stable from negative and then followed this by the same action on five rated
local authorities. However, within the same update the long-term ratings of those five
local authorities were downgraded. 
There remain competing tensions in the banking sector, on one side from higher
interest rates boosting net income and profitability against another of a weakening
economic outlook and likely recessions that increase the possibility of a deterioration in
the quality of banks’ assets. 
However, the institutions on our adviser Arlingclose’s counterparty list remain well-
capitalised and their counterparty advice on both recommended institutions and
maximum duration remain under constant review and will continue to reflect
economic conditions and the credit outlook.