Democracy Spraffa

2021-22 Treasury Management Annual Report

North Ayrshire Council · 22 June 2022
Back to North Ayrshire Council — 22 June 2022 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 
22 June 2022 
North Ayrshire Council 
Title:    Treasury Management and Investment Annual Report
2021/22 
Purpose:  To report to Council on the Treasury Management and Investment
Annual Report and Prudential Indicators for 2021/22. 
Recommendation:  That Council notes (a) the Treasury Management and Investment
Annual Report for 2021/22 (Appendix 1); and (b) the Prudential and
Treasury Indicators contained therein. 
1. Executive Summary 
1.1 The Council is required by regulations issued under the Local Government in Scotland
Act 2003 to produce an annual review of treasury management activities. The purpose of
the annual review is to report the performance of the Council’s treasury operations and
how this measures up against the Council’s Treasury Management and Investment
Strategy 2021/22. This is done through the publication of the annual report which
contains the actual prudential and treasury indicators for 2021/22. 
1.2 This Treasury Management and Investment Annual Report meets the requirements of
the Scottish Government’s investment regulations, the CIPFA Code of Practice on
Treasury Management (the Code) and the CIPFA Prudential Code for Capital Finance in
Local Authorities (the Prudential Code). 
1.3 CIPFA published its revised Prudential Code for Capital Finance and Treasury
Management Code on 20th December 2021. The key changes in the two codes are
around permitted reasons to borrow, knowledge and skills, and the management of non-
treasury investments.  The principles of the Prudential Code took immediate effect
although local authorities could defer introducing the revised reporting requirements until
the 2023/24 financial year if they wish. The Council has opted to delay introducing the
changes in reporting requirements. 
1.4 The Treasury Management and Investment Annual Report 2021/22 for North Ayrshire
Council is attached at Appendix 1. Key points to note from the report are as follows: 
• During 2021/22, the Council complied with its legislative and regulatory
requirements in relation to treasury activities; 
• Capital expenditure was below the level anticipated at the start of the year due to
changes in the profile of projects;

Page 2

• Gross borrowing was lower than anticipated due to the revised profile of capital
projects and the use of internal funds, the latter being a key element of the Treasury
Management Strategy to minimise costs;
• The average loans fund pool rate reduced from 3.84% to 3.38%. 
2. Background 
2.1 The Chartered Institute of Public Finance and Accountancy (CIPFA) Code of Practice for
Treasury Management requires elected members to be provided with regular reports on
treasury management activities. The 2021/22 Annual Treasury Management and
Investment Strategy was approved by Council on 4th March 2021 and the mid-year
report was submitted to the Cabinet on 30 November 2021. This final outturn report
ensures full compliance with the CIPFA Code of Practice. 
2.2 Current Position 
The 2021/22 annual report is attached at Appendix 1 and covers: 
• Prudential and treasury indicators;
• Investment rate and outturn; and
• Performance measures. 
2.3 Statutory Requirements 
During 2021/22 the Council complied with its legislative and regulatory requirements. It is
a statutory duty for the Council to determine and keep under review its approved
borrowing limits and prudential indicators. Details within the report demonstrate that the
Council has operated within the treasury limits and prudential indicators as set out in the
Council's 2021/22 Annual Treasury Management and Investment Strategy Statement
(TMSS). 
2.4 General Services and Housing Revenue Account (HRA) 
2.4.1 Capital Financing Costs - the General Fund budget of £14.656m for financing costs and
expenses on debt for 2021/22 was underspent by £4.150m, comparative information for
the HRA was a budget of £10.246m and an underspend of £0.401m. The underspends
are a result of a planned contribution to support the 10 year General Fund capital
programme; the re-profiling of planned capital expenditure linked to the impact of Covid-
19 restrictions; the continuing strategy to delay new external borrowing by utilising cash
balances, resulting in savings on external interest costs; and the use of temporary
borrowing from other local authorities. 
2.4.2 Interest on Revenue Balances - the General Fund budget of £0.140m for interest on its
revenue balances with a reported under-recovery of £0.105m in 2021/22, comparative
information for the HRA was a budget of £0.058m with a reported under recovery of
£0.041m. The overall under-recovery reflects lower interest rates being offered by
counterparties than previously anticipated due to the short term nature of investments
required to align cash flow commitments alongside the actual profile of expenditure
during 2021/22.

Page 3

2.4.3 In accordance with agreed policy, the net General Fund underspend of £4.045m has
been transferred to the Loans Fund Reserve to support the funding strategy for the ten
year capital investment programme. 
3. Proposals 
3.1 It is proposed that Council notes (a) the contents of the Treasury Management and
Investment Annual Report for 2021/22 (Appendix 1); and (b) the Prudential and Treasury
Indicators contained therein. 
4. Implications/Socio-economic Duty 
Financial 
4.1 Capital Financing underspends within General Fund of £4.045m have been transferred to
the Loans Fund Reserve in line with agreed policy. 
Within the HRA, the underspend of £0.360m is part of the overall reported surplus which
has been transferred to the HRA balance. 
Human Resources 
4.2 None. 
Legal 
4.3 The Local Government in Scotland Act 2003 and supporting regulations require the
Council to produce an annual review of treasury management activities. 
Equality/Socio-economic 
4.4 None. 
Climate Change and Carbon 
4.5 None. 
Key Priorities 
4.6 The Treasury Management and Investment Annual Report aligns with the Council Plan
by maximising resources and providing value for money to support financially sustainable
delivery models. 
Community Wealth Building 
4.7 None.

Page 4

5. Consultation 
5.1 The Council's treasury advisors, Arlingclose Ltd, were consulted in the preparation of this
report. 
Mark Boyd
Head of Service (Finance) 
For further information please contact David Forbes, Senior Manager (Strategic Business
Partner), on 01294 324551 or DavidForbes@north-ayrshire.gov.uk. 
Background Papers
Treasury Management and Investment Mid-year Report 2021/22 – Cabinet 30 November 2021

Page 5

Appendix 1 
Annual Treasury Management and
Investment Report 
2021/22

Page 6

1 | P a g e
Contents              Page
1. Purpose 2 
2. Executive summary 3 
3. Prudential and Treasury Indicators for 2021/22 5 
a. The Council’s capital expenditure and financing 2021/22
(Prudential Indicator 1) 5 
b. The Council’s overall borrowing need 
(Prudential Indicator 2-3) 6 
c. Limits to borrowing activity
(Prudential Indicator 4-6) 7 
d. Treasury position at 31 March 2022
(Prudential Indicator 7-9) 8 
e. Affordability PI
(Prudential Indicator 10) 11 
4. Investment rates and outturn 2021/22 12 
5. Performance measurement 12

Page 7

2 | P a g e
Annual Treasury Management and Investment Report
2021/22
1. Purpose 
The Council is required by regulations issued under the Local Government in Scotland Act 2003 to
produce an annual review of treasury management activities.  The purpose of this annual review is to
report the performance of the Council’s treasury operation and how this measures up against the
Council’s Treasury Management and Investment Strategy 2021/22.  This is done through the publication
of the annual report and actual prudential and treasury indicators for 2021/22.  
This report meets the requirements of the Scottish Government’s investment regulations, the CIPFA Code
of Practice on Treasury Management (the Code) and the CIPFA Prudential Code for Capital Finance in
Local Authorities (the Prudential Code). 
CIPFA published its revised Prudential Code for Capital Finance and Treasury Management Code on 20th
December 2021. The key changes in the two codes are around permitted reasons to borrow, knowledge
and skills, and the management of non-treasury investments.   
The principles of the Prudential Code took immediate effect although local authorities could defer
introducing the revised reporting requirements until the 2023/24 financial year if they wish. The Council
has opted to delay introducing the changes in reporting requirements. 
The Treasury Management Code has no mention of the date of initial application and the Council is
therefore following the same process as the Prudential code and delaying changes in reporting
requirements until the 2023/24 financial year. 
During 2021/22 the minimum requirement was that the following reports should be submitted to Elected
Members: 
• an annual treasury management and investment strategy (submitted to the Council on 4 March
2021)
• a mid-year treasury update report (submitted to the Cabinet on 30 November 2021)
• an annual review following the end of the year describing the activity compared to the strategy (this
report) 
Regulations place responsibility on members for the review and scrutiny of treasury management policy
and activities.  This report is therefore important in that respect as it provides details of the outturn
position for treasury activities and highlights compliance with the Council’s policies previously approved
by members.

Page 8

3 | P a g e
2. Executive Summary 
During 2021/22, the Council complied with its legislative and regulatory requirements.   
The key prudential and treasury indicators detailing the impact of capital expenditure activities during
the year, with comparators, are summarised below.  In order to provide consistency within all the tables
in this report, all figures exclude the Council’s liabilities in respect of PPP/NPD unless otherwise stated. 
TABLE 1 
A summary of performance is provided below with more detailed information provided in the body of the
report. 
Overall Capital Expenditure was below the level anticipated due to changes in the profile of projects.   
The Capital Financing Requirement (CFR) is the underlying borrowing requirements of the Council.  The
reduction to the requirement during 2021/22 reflects the change in the profile of the capital programme.
Gross Borrowing reflects the actual borrowing which has been undertaken, this was lower than
anticipated due to the revised profile of capital projects and the use of internal funds, the latter being a
key element of the Treasury Management Strategy to minimise costs. 
The Operational Boundary is the maximum we would anticipate borrowing to fund the current capital
programme, building in flexibility for the timing of the different funding streams and principal
repayments. Due largely to the use of internal funds, the Council’s actual borrowing position is well within
the Operational Boundary. 
The Authorised Limit is a statutory limit; it is the maximum amount of borrowing determined by the
Council and should not be exceeded. The Council has set the Authorised Limit at 10% above the
Operational Boundary to give some flexibility to raise funds for future year capital investment.
As noted above, the Council continues to use its internal funds to delay borrowing to minimise costs but
balances this with long term borrowing to support the agreed Capital Investment Programme and to reduce the
Council’s exposure to interest rate risk. No new long term borrowing took place in 2021/22.   
2020/21 2021/22* 2021/22
Actual Estimate Actual
£m £m £m
Capital expenditure (Indicator 1)
General services                39.948                59.442                     41.041
HRA                44.287                43.885                     48.668
Total                84.235              103.327                     89.709
Capital Financing Requirement (CFR):
General services              184.166              209.283                   197.355
HRA              135.724              148.986                   155.633
Total              319.890              358.269                   352.988
Gross borrowing (Indicator 4)              251.507              289.884                   258.527
Operational Boundary (Indicator 5)              333.483              378.399                   372.562
Authorised Limit (Indicator 6)              366.832              416.239                   409.819
Investments (Indicator 7)                42.258                30.000                     43.506
* All figures in this report reflect the latest estimate contained within the 2022/23 Annual Treasury Management
and Investment Strategy
Prudential and treasury indicators

Page 9

4 | P a g e
The average loans fund pool rate is the total interest paid during the year as a percentage of the total
loans fund advances.  In 2021/22 this decreased from 3.84% to 3.38%.   
The maturity profile and balance between fixed and variable rate borrowing mitigates the Council’s
exposure to interest rate variations either now or when loans require to be refinanced.  A total of
£50.950m of the Council’s loans are at a variable rate, which is in line with the strategy. 
Affordability of borrowing is measured by the percentage of financing costs relative to the net revenue
stream of the General Fund and Housing Revenue Account; the percentage values were lower than
estimated for both the General Fund and the Housing Revenue Account.  Actuals for 2021/22 were 2.5%
for the General Fund and 18.7% for the Housing Revenue Account. Capital expenditure impacts on the
revenue budget through financing charges so it is essential 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 Scottish Local Authority average in 2020/21 was 5.86%, therefore
demonstrating a prudent borrowing policy. For the HRA, the Scottish average in 2020/21 was 21.62%. The
level of loan charges is deemed prudent and affordable within the framework of the 30 year Housing
business plan.   
The average internal investment rate was 0.15% compared to a target of 0.10%. The rate secured in 2020/21
was 0.25%. The marginally higher return secured in 2021/22 reflects the gradual rises in the bank rate since
December 2021. 
Other prudential and treasury indicators and supporting information can be found in the main body of
this report. 
Conclusion 
The Head of Finance confirms that long-term borrowing is only undertaken for a capital purpose and that
the statutory borrowing limit (the authorised limit) has not been breached.

Page 10

5 | P a g e
3. Prudential and Treasury Indicators for 2021/22   
The Prudential Code establishes a framework to ensure that councils demonstrate effective control over
levels of, and decisions relating to, capital investment activity, including borrowing.  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.  
These indicators help the Council to demonstrate public accountability in relation to borrowing and
investments.  As part of this accountability the report will summarise the following: - 
• The Council’s Capital Expenditure and Financing (section a);
• The Council’s Overall Borrowing Need (section b);
• Limits to Borrowing Activity (section c);
• Treasury Position at 31 March 2022 (section d); and
• Affordability Prudential Indicators (section e); 
(a) The Council’s Capital Expenditure and Financing 2021/22
(Prudential Indicator 1) 
The Council incurs capital expenditure when it invests in its long-term assets.  Capital Expenditure can be
funded in two main ways: 
• Financed immediately through the application of capital or revenue resources (capital receipts,
capital grants, revenue contributions etc.), which have no impact on the Council’s borrowing need; or
• If insufficient financing is available, or a decision is taken not to apply other resources, then capital
expenditure will give rise to borrowing which needs to be approved as part of the Council’s capital
investment plans.   
The tables below show the actual capital expenditure incurred in 2021/22 compared with the planned
investment alongside the amount financed immediately and the amount which gave rise to borrowing. 
TABLE 2 
2020/21 2021/22 2021/22
Actual Estimate Actual
£m £m £m
Capital expenditure (Indicator 1)                39.948                59.442                     41.041
Financed in year                36.358                30.860                     24.386
Unfinanced capital expenditure                   3.590                28.582                     16.655
2020/21 2021/22 2021/22
Actual Estimate Actual
£m £m £m
Capital expenditure (Indicator 1)                44.287                43.885                     48.668
Financed in year                29.285                26.178                     24.314
Unfinanced capital expenditure                 15.002                17.707                     24.354
General Fund
HRA

Page 11

6 | P a g e
(b)  The Council’s Overall Borrowing Need (the Capital Financing
Requirement) (Prudential Indicators 2 and 3) 
This indicator outlines the Council’s Capital Financing Requirement (CFR).  The CFR is the total historic
outstanding capital expenditure which has not been paid from either a capital or 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, the Public Works Loan Board [PWLB], other Local
Authorities, 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 capital commitments.  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 capital receipts); or 
• increasing the annual revenue charge 
The Council’s CFR for the year is a key prudential indicator and is shown below.  The opening balance
includes PPP/ NPD schemes on the balance sheet, which increases the Council’s borrowing need. This is
shown in order 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
subsequently removed. 
Table 3 shows that, based on historic capital expenditure and this year’s capital expenditure, the Council
has a cumulative underlying need to borrow £352.988m at 31 March 2022. 
TABLE 3 
2020/21 2021/22 2021/22
Actual Estimate Actual
£m £m £m
Opening balance               309.792              319.890                   319.890
Add new PPP/NPD/CVW liability              103.431                92.339                   103.882
Revised Opening Balance              413.223              412.229                   423.772
Add unfinanced capital expenditure (General Fund)                  3.590                28.582                     16.655
Add unfinanced capital expenditure (HRA)                15.002                17.707                     24.354
Less Loans Fund Principal Repayments                 (8.494)                (7.910)                    (7.911)
Sub-total              423.321              450.608                   456.870
Less PPP/NPD/CVW lease repayments             (103.431)              (92.339)                (103.882)
Closing balance (Indicator 2)              319.890              358.269                   352.988
Annual Change (Indicator 3)                10.098                38.379                     33.098
CFR

Page 12

7 | P a g e
(c) Limits to Borrowing Activity (Prudential Indicators 4 - 6) 
Borrowing activity is constrained by the prudential indicators for CFR and gross borrowing and by the
authorised limit, to ensure that the Council operates its activities within well-defined limits. 
Gross borrowing and the CFR 
There is a need to ensure that gross debt does not, except in the medium term, exceed the total CFR (i.e.
the Council does not borrow more than it needs to fund its capital programme).  In exceptional
circumstances Councils are allowed to borrow to cover the current financial year plus the next two
financial years (i.e. to 2023/24).  This provides some flexibility to borrow in advance where this is
appropriate.   
Table 4 highlights the Council’s gross borrowing position against the CFR and confirms that the Council
has complied with this prudential indicator as gross borrowing is currently within the CFR.  The Council is
currently under borrowed by £94.461m due to the continuing strategy to delay new external borrowing
by utilising internal cash balances.  The increase in the under borrowed position reflects the additional
Scottish Government funding allocations received which has delayed the Councils requirement to borrow. 
TABLE 4 
As part of its Annual Treasury Management Strategy the Council sets limits for external borrowing which
it is not normally expected to exceed.  These limits are explained below. 
The Operational Boundary (Indicator 5) 
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 (Indicator 6) 
The authorised limit represents a limit beyond which external debt is prohibited.  This limit is set by
Council and can only be revised by Cabinet 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 term.  The
current limit is set at 10% above the operational boundary. 
The following graph shows the trend of the Council’s gross borrowing against approved limits. This
demonstrates that during 2021/22 the Council’s gross borrowing was within both the operational
boundary and the authorised limit by a very significant margin, due largely to the continuing strategy to
delay new external borrowing by utilising internal cash balances. 
Information on the re-profiling of capital expenditure can be found in the ‘Capital Programme
Performance to 31 March 2022’ report, presented to Cabinet on 7 June 2022.
2020/21 2021/22 2021/22
Actual Estimate Actual
£m £m £m
Gross borrowing position (Indicator 4)*              251.507              289.884                   258.527
CFR              319.890              358.269                   352.988
(Under)/Over Borrowed Position               (68.384)              (68.385)                  (94.461)

Page 13

8 | P a g e
(d) Treasury Position at 31 March 2022 (Prudential Indicators 7 -9)
The Council’s debt and investment position is organised by the treasury management service to ensure
adequate liquidity for revenue and capital activities, security for investments and to manage risks within agreed
parameters. Procedures and controls to achieve these objectives are well established both through Member
reporting and through the Council’s Treasury Management Practices. 
Borrowing Strategy for 2021/22 
The borrowing strategy for 2021/22 anticipated bank interest rates remaining at 0.10% and that there
would be marginal increases in the medium and longer term fixed borrowing rates during 2021/22. 
Variable, or short-term rates, were expected to be the cheaper form of borrowing over the period. 
Continued economic uncertainty promoted a cautious approach, whereby investments continue to be
dominated by low counterparty risk considerations, resulting in relatively low returns compared to
borrowing rates. 
The continuing economic recovery from coronavirus pandemic, together with the war in Ukraine, higher
inflation, and higher interest rates were major issues during 2021/22.   
Rising, persistent inflation during the year led to gradual rises in the Bank of England base rate from
December 2021 with rates rising to 0.75% in March. 
2017/18 2018/19 2019/20 2020/21 2021/22
Gross Debt at 31 March 238.277 256.016 279.493 251.507 258.527
CFR (Borrowing need) 293.271 307.680 309.450 319.548 352.988
Operational Boundary 322.631 327.895 330.009 333.483 372.562
Authorised Limit 354.894 360.684 363.010 366.832 409.819
200
250
300
350
400
450£m
Borrowing Projection v Approved Limits
NB: Figures exclude PPP

Page 14

9 | P a g e
Borrowing Outturn for 2021/22 
At the beginning and end of 2021/22, the Councils treasury position was as follows: 
TABLE 5   
The Council’s gross debt position increased by £7.020m during 2021/22.  A summary of the movement is
outlined below. 
In accordance with the agreed strategy and taking appropriate cognisance of investment concerns, both
in terms of counterparty risk and low returns on investment, the Council used internal short-term cash
reserves to temporarily fund its remaining borrowing requirement. 
Rescheduling 
No rescheduling was done during the year as the average differential between PWLB new borrowing rates
and premature repayment rates made rescheduling not viable. 
All investments at 31 March 2022 mature within one year in line with the Annual Treasury Management
and Investment Strategy. (Indicator 7) 
The maturity structure of the debt portfolio (Indicator 8) at 31 March 2022 is included in Table 6 and
shows the period when the Council is required to repay and/or refinance debt. It is important to ensure a
reasonable spread of debt to mitigate against high exposure levels in respect of refinancing. The current
profile ensures this: 
£m % £m %
Fixed rate funding:
- PWLB 183.943 4.60% 181.055 4.68%
-Local Authorities 15.000 0.42% 25.000 0.10%
-Market 1.614 7.93% 1.522 8.40%
Variable rate funding:
- Market 50.950 5.10% 50.950 5.10%
Total debt 251.507 4.47% 258.527 4.34%
CFR 319.890 352.988
Over / (under) borrowing (68.383) (94.461)
Investments:
- Internally managed 42.258 0.25% 43.506 0.15%
Total investments 42.258 43.506
Rate/ Return31 March 2021
Principal
31 March 2022
Principal Rate/ Return
Activity £m
Repayment (2.888)
New Borrowing 10.000
Repayment (0.092)
7.020
Category of Debt
Fixed - PWLB
Net Decrease in Debt
Fixed - Local Authorities
Fixed - Market

Page 15

10 | P a g e
TABLE 6 
Another indicator is used to manage risk and reduce the impact of adverse movement in interest rates.  This
sets a limit on the Council’s exposure to fixed and variable interest rates (Indicator 9) and was as follows: 
TABLE 7 
Estimates of prudent Loans Fund repayment 
The purpose of the Loans Fund is to record advances 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 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 Authority’s latest estimates of its Loans Fund account information are as follows: 
£m % £m %
Under 12 months                 43.929 17%                    76.911 30%
12 months and within 24 months                  2.961 1%                      2.950 1%
24 months and within 5 years                  8.931 4%                    10.050 4%
5 years and within 10 years                25.620 10%                    24.439 9%
10 years and within 20 years                31.153                     28.665
20 years and within 30 years                  7.025                       6.625
30 years and within 40 years              106.888                   106.887
40 years and within 50 years                15.000                       2.000
50 years and above                10.000                           -   
Total Borrowing              251.507 100%                  258.527 100%
31 March 2021
Actual
31 March 2022
Actual
68%
31 March 2022
Actual
31 March 2021
Actual
56%
2020/21 2021/22 2021/22
Actual Limit Actual
£m £m £m
Limit on fixed rate (principal)              200.557              306.895 207.577
Limit on variable rate (principal)                50.950                60.000 50.950
Year
Opening
Balance
£m
Advances to
GF
£m
Advances to
HRA
£m
Repayment  by
GF
£m
Repayment by
HRA
£m
Closing
Balance
£m
2021/22 Actual 319.890 16.655 24.354 -3.466 -4.445 352.988
2022/23 - 26/27 352.988 203.199 217.298 -28.496 -43.418 701.571
2027/28 – 31/32 701.571 6.849 31.282 -33.512 -54.388 651.803
2032/33 – 36/37 651.803 0.000 71.890 -40.391 -74.811 608.491
2037/38 – 41/42 608.491 0.000 141.789 -45.613 -99.512 605.155
2042/43 – 46/47 605.155 0.000 43.007 -51.216 -102.841 494.104
2047/48 – 51/52 494.104 0.000 0.000 -60.681 -94.499 338.924
2052/53 – 56/57 338.924 0.000 0.000 -46.386 -96.492 196.046
2057/58 – 61/62 196.046 0.000 0.000 -34.390 -76.992 84.664
2062/63 – 66/67 84.664 0.000 0.000 -33.038 -17.946 33.680
2067/68 & later 33.680 0.000 0.000 -33.680 0.000 0.000

Page 16

11 | P a g e
(e) Affordability Prudential Indicators (Prudential Indicators 10 - 12) 
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.  
Actual financing costs as a proportion of net revenue stream 
This indicator identifies the trend in the cost of capital (borrowing and other long-term obligation costs
net of investment income) against the net revenue stream and is a measure of affordability for debt
repayment. Actuals for 2021/22 were 2.5% for the General Fund and 18.7% for the Housing Revenue
Account.  The rising ratio within the HRA is indicative of the significant capital investment programme as
outlined in the Strategic Housing Investment Plan. Capital expenditure impacts on the revenue budget
through financing charges so it is essential 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 Scottish Local Authority average in 2020/21 was 5.86%, therefore demonstrating a
prudent borrowing policy. For the HRA, the Scottish average was 21.62%. The level of loan charges is
deemed prudent and affordable within the framework of the 30 year Housing business plan. 
TABLE 8 
2020/21 2021/22 2021/22
Actual Estimate Actual
General Services 3.0% 3.0% 2.5%
HRA 17.7% 18.7% 18.7%
Estimate of ratio of financing costs to net revenue stream

Page 17

12 | P a g e
4. Investment Rates and Outturn 2021/22 
Interest Rates 
The Bank of England base was 0.1% at the beginning of 2021/22 and was anticipated to remain at that level until
2022. However , rising, persistent inflation changed that and incremental increased in the bank rate
commenced in December 2021, rising to 0.75% in March.  Deposit rates have increased during 2021/22 as a
result. 
Investment Policy 
The Council’s investment policy is governed by Scottish Government investment regulations, which have been
implemented in the annual investment strategy approved by the Council on 4 March 2021.  This policy sets out
the approach for choosing investment counterparties and is based upon: new bank resolution regulations,
where failing banks will not be bailed-out but ‘bailed-in’ by unsecured investors that can include local
authorities; the capacity of banks to absorb unexpected losses; and credit ratings provided by the leading credit
rating agencies. This is supplemented by additional market data (such as economic data, credit default swaps,
bank share prices etc.).   
Resources 
The Council’s cash balances comprise revenue and capital resources and cash flow monies.  The Council’s cash
resources were as follows: 
TABLE 9 
Investments held by the Council 
The Council maintained an average balance of £32.941m of internally managed funds and utilised cash balances
during the year in support of the under-borrowed position.  The internally managed funds, primarily invested in
call accounts with banks, Money Market Funds and other UK local authorities, earned a weighted average rate
of return of 0.15%.  This compares to a rate of 0.25% in 2020/21.  Performance was above the target rate of
0.10% and reflects the gradual rises in the bank rate since December 2021 and the short term nature of our
investments and our overall investment objectives of security and liquidity. 
5. Performance Measurement 
One of the key requirements in the Code is the formal introduction of performance measurement relating to
investments, debt and capital financing activities.  Whilst investment performance criteria have been well
developed and universally accepted, debt performance indicators continue to be a more problematic area with
the traditional average portfolio rate of interest acting as the main guide.  
2020/21
Actual
2021/22
Actual
£m £m
1 April                39.657                42.258
31 March                42.258                43.506
Change in year                  2.601                  1.249
Cash Balances

Page 18

13 | P a g e
The Council’s treasury management advisors are Arlingclose Limited. Arlingclose has five Scottish Local
Authorities in their client group and provide regular investment benchmarking information to the Council.  In
terms of performance in 2021/22, North Ayrshire Council’s average weighted rate of return on investments
during 20/21 was 0.15% (20/21 0.25%). The actual rate of return on investments as at 31 March for North
Ayrshire Council was 0.27% compared to the group average rate of 0.45%. 
Emphasis will continue to be placed on investing with approved counterparties in accordance with the approved
strategy.