Democracy Spraffa

Routes to Work Ltd - Performance and Finance

North Lanarkshire Council · 12 May 2023
Back to Enterprise and Fair Work Committee — 12 May 2023 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 Lanarkshire Council
Report
Enterprise and Fair Work Committee 
Does this report require to be approved? ☐ Yes   ☒ No
Ref  JO’N/PK Date 12/05/23 
Routes to Work Ltd – Performance & Finance Report   
From  Janie O’Neill, Chief Officer (Education -South)  
E-mail oneillja@northlan.gov.uk Telephone   
Executive Summary 
Routes to Work Ltd.’s performance was previously considered by the former ALEOs and
External Bodies Monitoring Sub Committee.  Following changes to North Lanarkshire
Council’s Scheme of Administration, responsibility for oversight of service delivery by arm’s
length bodies now rests with the relevant service committee. The functions delivered by
Routes to Work on behalf of the Council fall within the Terms of Reference of the Enterprise
and Fair Work Committee and a performance report is submitted in line with the Strategic
Performance Framework considered by members in November 2019.  This report outlines
Routes to Work Ltd.’s performance against its charitable objectives and Council priorities
for Q2 2021/22 to Q3 2022/23.  This report also provides commentary in respect of the
charity’s governance arrangements to provide assurance that Council obligations are being
satisfied.  The financial performance of Routes to Work Ltd. for Q2 2021/22 to Q3 2022/23
and overall financial standing is also included within this report.   Future reports will be
submitted on a 6 monthly basis to committee. 
Recommendations
It is recommended that Committee: 
(1) Note Routes to Work operational performance and finance for Q2 2021/22 to Q3
2022/23, along with wider achievements during that period. 
The Plan for North Lanarkshire
Priority  Improve economic opportunities and outcomes
Ambition statement
(11) Increase economic opportunities for adults by understanding,
identifying, and addressing the causes of poverty and deprivation
and barriers to financial inclusion

Page 2

1. Background 
1.1 Routes to Work, established in 2002, is a company limited by guarantee with charitable
status which is owned by North Lanarkshire Council.  The organisation provides a
range of free employability services to North Lanarkshire residents and specialises in
providing case worker support to unemployed residents as well as support with
accessing vocational training and the short-term costs associated with moving from
benefits to employment, such as childcare and travel.  They also provide in-work
support for up to 6 months for those participants that require it.     
1.2 In 2017 the company amended its Memorandum and Articles of Association to extend
its area of operation into other local authority areas thereby enabling Routes to Work
to bid to deliver national employability programmes in these areas. This is intended to
support the long-term sustainability of the company.  While joint delivery of the
Council’s EU funded programme has been and is currently the major source of income
for Routes to Work, in the past the organisation has delivered a wide range of other
programmes on behalf of the Council or in conjunction with the Council’s Employability
team.   
1.3 Routes to Work’s Board of Directors consists of up to ten members – two are Category
A members appointed by North Lanarkshire Council (one an elected member, and one
a senior Council officer) and up to eight Category B directors, who bring specialist
expertise to the company and are selected through a formal nominations procedure.
The Board currently has 7 independent directors with interests and/or experience in
local community development and engagement, lifelong learning and skills, business
development and support, HR and Law. The Board of Directors has responsibility for
ensuring that Routes to Work’s services are delivered in accordance with approved
Service Level Agreements and charitable objectives and meets quarterly to fulfil these
duties.  Council funded activities delivered by Routes to Work are also aligned to The
Plan for North Lanarkshire and Council Programme of Work areas.   
1.4 Finally, Routes to Work were comprehensively reviewed in 2019 with the outcomes
from the review considered by the Policy and Strategy Committee at its meeting in
September 2019, where it was noted that the charity is performing well and delivering
on its key objectives.  The options appraisal confirmed that retaining Routes to Work
as an arm’s length provider remained the best option for the council.  In addition to
contractual performance monitoring by this committee, the Audit and Scrutiny Panel is
responsible for ensuring the effectiveness of each entity’s governance arrangements,
including financial governance. The Policy and Strategy Committee retains
responsibility for considering the outputs from reviews by the council into its arm’s
length delivery arrangements, including recommendations in relation to Best Value and
potential future delivery options. 
2. Report 
Operational Performance Q2 2021/22 to Q3 2022/23
2.1 The operational performance overview for employability initiatives delivered by Routes
to Work in the reporting period are attached at Appendix 1.  The following points are
service delivery highlights which are not included within the performance measures.

Page 3

Service Delivery Highlights 
2.2 Knowledge Transfer Partnership (KTP) – Social Value Framework 
Routes To Work became an organisational member of Social Value UK, which will give
their staff valuable resources and opportunities to learn about social value evaluation
and continuously improve the impact they have on the world around us. As part of their
ambition to create a social value evaluation framework, they established a strategic
partnership with the University of the West of Scotland through their Knowledge
Transfer Partnership. With guidance from a multidisciplinary team of nine Academics
from the Schools of Business & Creative Industries and Health & Life Sciences, they
are working on embedding social value throughout their organisation's decisions and
services. In the upcoming months, the forecast evaluation will be submitted for
assurance from SVI. With the framework of data collection and stakeholder
engagement completed as part of their initial social value analysis, RTW will conduct
evaluative analyses of its SROI on an annual basis, with a view to consultancy and/or
creation of a digital product. 
2.3 New Programmes 
During the reporting period the company designed and implemented two new
programmes. These programmes had minimal lead in time and were expected to be
fully operational at short notice. These were: 
Community Renewal Fund Airdrie Central Community Engagement Project - This
project was funded from the UK Government to prepare for the introduction of the UK
Shared Prosperity Fund. The project began in February 2022 and delivered a place-
based engagement service to people who are unemployed, economically inactive or in
insecure or unstable work who reside in Ward 9 – Airdrie Central. The project supported
the local community through piloting a new approach of concentrated and intense
engagement, pre-employability and personal development activities, on their doorstep.
The project demonstrated innovative practice and was aligned with the Community
Renewal Fund Investment Priority of ‘supporting people into employment.’ The project
ended on 31st December 2022. 
Tailored Training Programme – This programme was funded by the Council through
its Local Employability Partnership No One Left behind Phase 2 grant funds from the
Scottish Government. The programme began in April 2022 and was aimed at providing
a vocational / industry training and brokerage package to residents who faced
redundancy or had been made redundant. In addition to this the programme also
delivers a personalised case management option to allow participants to access
support to overcome barriers in relation to identifying and accessing training. Further
support is provided to enable participants to secure Fair Work. The programme will
continue beyond the reporting period until 30th June 2023. 
2.4 Activities with Schools 
Routes to Work Ltd continues to support in the delivery of the Pathways Programme
led by Education & Families and the company has also been carrying out a range of
support to 11 North Lanarkshire secondary schools, supporting young people to access
vocational certified training and employability skills training. This training is designed to
engage the young people on their first steps to their employability pathway focused on
the next steps to achieve a successful future with 80 young people achieving a
recognised SQA or industry specific qualification.

Page 4

2.5 Hybrid Working 
The Company recognises the importance of helping employees to balance their work
and home lives by offering flexible working arrangements and have introduced a Hybrid
working policy from November 2022, on a trial basis. It will be reviewed in the second
half of the operational year 2023 – 2024. The aims of this policy are to increase the
rate of retention, reduce absence, attract new talent, promote work-life balance and
reduce stress and travel costs.  In supporting employees with providing flexible working
this will also improve the Company’s efficiency, productivity and competitiveness.   
2.6 NHS Demonstrator Programme 
The company piloted a partnership programme with NHS Lanarkshire and North
Lanarkshire Council Employability Team to provide long term unemployed residents
access to a 6-month paid work placement within various NHS roles.  The result was
that 16 long term unemployed residents commenced a placement with 5 securing
permanent employment with the NHS, 3 undertaking temporary roles with the NHS, 1
securing employment out with the NHS and a further 2 awaiting outcomes of interviews
to secure an NHS permanent post. Therefore, the programme is on track to achieve
73% positive outcome rate. 
Financial Performance Q2 2021/22 to Q3 2022/23 
Public Accountability Obligations 
2.7 To satisfy the Council’s duty to ensure the organisation delivering employment and
training services on its behalf is financially sound, the Council’s Section 95 Officer
maintains appropriate and proportionate processes and procedures for scrutinising
Routes to Work’s financial performance. 
2.8 The Council’s Legal Agreements with Routes to Work specify the financial information
which must be submitted to the Council including an annual business plan, quarterly
management accounts, audited financial statements etc. to enable Financial Solutions
to assess and report any financial risk likely to arise as a result of the Council using
Routes to Work to deliver these services. 
2.9 The Council expends revenue resources annually with Routes to Work to deliver
services which assist the Council in achieving its priority outcomes therefore has a duty
to ensure this money is being properly used to deliver both the Council’s and Routes
to Work objectives. 
2.10 Financial Outturn to 31st March 2022
The Financial outturn to 31 March 2022, per the Annual Accounts and approved at the
AGM on 9 November 2022, reports a break-even position which is a favourable
movement of £0.043m against budget. There was a significant impact on income
against budget due to COVID19 which was offset by corresponding underspends in
expenditure. Further details on the Financial Outturn to 31 March 2022 is outlined in
Appendix 2. 
For financial year 2022/23, the Council approved revenue spend equating to
£4.099m. This represents 96% of the organisations budgeted income of £4.249m with
the balance of income of £0.150m being primarily generated through other trading
activities.

Page 5

Forecast Financial Performance to 31 March 2023
2.11 The outturn to 31 March is projected to be on budget at an operational deficit of
£0.111m. A detailed comparison of projected outturn to the 2022/23 Budget are
provided in Appendix 2.
Balance Sheet at 31 December 2022
2.12 Key balances are set out in Appendix 4 to provide members with an update on the
overall financial standing of the company, as at 31 December 2022, along with the
comparator figures as at 31 March 2022. The acid test ratio which is the ratio of liquid
assets to liabilities is 2.90 to 1 which indicated that the company has positive liquidity. 
However, there are some concerns regarding cash balances as noted in section 2.13
below. 
Projected Cash flow to 30th June 2023 
2.13 The cashflow for the year projected at 31st December 2022 to 30th June 2023 is
attached per Appendix 5. However, this position excludes the traditional advance
payment from NLC against core activity.  Clarification is being sought with regards to
funding for 2023/24 as cashflow projections beyond June 2023 are currently
unavailable.  Cash balances for the reported period vary from a high of £0.672m to a
low of £0.062m throughout the year.   
3. Measures of success 
3.1 Routes to Work Ltd. continue to provide an effective employability service on behalf of
the Council to support unemployed and underemployed residents of North Lanarkshire. 
4. Supporting documentation 
4.1 Appendix 1 Routes to Work – Q2 2021/22 to Q3 2022/23 Operational Performance 
4.2 Appendices 2 - 5 Routes to Work – Q2 2021/22 to Q3 2022/23 Financial Performance 
Janie O’Neill
Chief Officer for Education (South)

Page 6

5. Impacts ( http://connect/report-template-guidance ) 
5.1 Public Sector Equality Duty and Fairer Scotland Duty 
Does the report contain information that has an impact as a result of the Public
Sector Equality Duty and/or Fairer Scotland Duty? 
Yes ☒ No ☒ 
If Yes, please provide a brief summary of the impact? The activities of Routes to
Work Ltd are aimed at improving economic outcomes for residents of North
Lanarkshire and play a role in reducing inequality. 
If Yes, has an assessment been carried out and published on the council’s
website? https://www.northlanarkshire.gov.uk/your-community/equalities/equality-
and-fairer-scotland-duty-impact-assessments 
Yes ☐ No ☒
5.2 Financial impact 
Does the report contain any financial impacts? 
Yes ☒ No ☐ 
If Yes, have all relevant financial impacts have been discussed and agreed with
Finance? 
Yes ☒ No ☐ 
If Yes, please provide a brief summary of the impact? 
The financial performance of Routes to Work is closely monitored by the council’s
Section 95 Officer and the financial performance as detailed above, along with
other key financial information presented in the report.
5.3 HR policy impact 
Does the report contain any HR policy or procedure impacts? 
Yes ☐ No ☒ 
If Yes, have all relevant HR impacts have been discussed and agreed with People
Resources? 
Yes ☐ No ☐ 
If Yes, please provide a brief summary of the impact? 
5.4 Legal impact 
Does the report contain any legal impacts (such as general legal matters, statutory
considerations (including employment law considerations), or new legislation)? 
Yes ☐ No ☒ 
If Yes, have all relevant legal impacts have been discussed and agreed with Legal
and Democratic? 
Yes ☐ No ☐ 
If Yes, please provide a brief summary of the impact? 
5.5 Data protection impact 
Does the report / project / practice contain or involve the processing of personal
data?   
Yes ☐ No ☒ 
If Yes, is the processing of this personal data likely to result in a high risk to the
data subject? 
Yes ☐ No ☐ 
If Yes, has a Data Protection Impact Assessment (DPIA) been carried out and e-
mailed to dataprotection@northlan.gov.uk 
☐ No ☐

Page 7

Yes
5.6 Technology / Digital impact 
Does the report contain information that has an impact on either technology, digital
transformation, service redesign / business change processes, data management,
or connectivity / broadband / Wi-Fi? 
Yes ☐ No ☒ 
If Yes, please provide a brief summary of the impact? 
Where the impact identifies a requirement for significant technology change, has
an assessment been carried out (or is scheduled to be carried out) by the
Enterprise Architecture Governance Group (EAGG)? 
Yes ☐ No ☐
5.7 Environmental / Carbon impact 
Does the report / project / practice contain information that has an impact on any
environmental or carbon matters? 
Yes ☐ No ☒ 
If Yes, please provide a brief summary of the impact? 
5.8 Communications impact 
Does the report contain any information that has an impact on the council’s
communications activities? 
Yes ☐ No ☒ 
If Yes, please provide a brief summary of the impact? 
5.9 Risk impact 
Is there a risk impact? 
Yes ☒ No ☐ 
If Yes, please provide a brief summary of the key risks and potential impacts,
highlighting where the risk(s) are assessed and recorded (e.g. Corporate or
Service or Project Risk Registers), and how they are managed?
Routes to Work maintain a detailed risk register which is presented to each Board
meeting.  In terms of the Council, the risk of Routes to Work and the wider
employability programmes being deemed non-compliant with external funders is
present.
5.10 Armed Forces Covenant Duty 
Does the report require to take due regard of the Armed Forces Covenant Duty (i.e.
does it relate to healthcare, housing, or education services for in-Service or ex-
Service personnel, or their families, or widow(er)s)? 
Yes ☒ No ☐ 
If Yes, please provide a brief summary of the provision which has been made to
ensure there has been appropriate consideration of the particular needs of the
Armed Forces community to make sure that they do not face disadvantage
compared to other citizens in the provision of public services. 
Within all Council employability programmes veterans are immediately eligible for
support alongside other priority groups.

Page 8

APPENDIX 1 
Routes to Work – 2021/22 Q2 – Q4 Operational Performance 
Employability
Programme
Indicator Target
Outcome/Purpose
2021/22
Q2 – Q4
Target
2021/22
Q2 –
Q4
Actual
Blue
Red
Amber
Green
Comments
North
Lanarkshire’s
Working
Employability
Pipeline
(European Social
Fund)
The number of
job entries
Job entries secured 622 502 R This is the Council’s main EU funded employability
programme which from September 2018 became an
all-age programme. This programme also supports
the Education and Families Pathways Programme.  Sustainment in
Employment
In work 26 weeks
after starting
employment
70% 76% B
Employability Fund
(Skills
Development
Scotland
Starts Engaged on
programme
60 59 A The contract was awarded by SDS for coverage
across 2 Local Authority areas. Most Training
Providers closed their operations for many months
due to Covid, therefore training was extremely
limited, this affected the full delivery of the contract.
Qualifications Accredited
qualification
41 28 R
Job Starts Entered
employment – 4
weeks
42 45 B
Sustainment Sustained in work at
26 weeks
44 35 R
No one Left
Behind (NOLB)
Number of
starts
Engaged on
programme
146 143 A This funding from Scottish Government. Delivery is
available to enhance support to specific groups and
this service is for people aged 50+, the BAME
community and people with a mental health issue. Number of Job
Entries
Job Entries secured 77 65 R
26-week
sustainment
Jobs sustained at
26 weeks
76% 81% B
Number of
starts
Engaged on
programme
97 53 R

Page 9

Parental
Employment
Support Fund
Number of Job
Entries
Job Entries secured 39 71 B Funding from the Scottish Government to support
employed and underemployed parents who may be
at risk of poverty. 26-week
sustainment
Jobs sustained at
26 weeks
70% 73% G
Young Persons
Guarantee
Programme (YPG)
Achieved
qualification
Accredited
qualification
162 105 R Funding from the Scottish Government to protect
young people aged 16 -24 years from the economic
impact of COVID -19 by offering them the opportunity
of a job, apprenticeship, further or higher education,
training programme or volunteering. Targeting
particularly excluded groups of 16-24 yr olds.
Entered
FE/HE/Training
Moved into full time
education or
training programme
30 13 R
Job entries
(including
MA’s)
Job entries secured 257 174 R
Commenced
Volunteering 
Moved onto a
volunteering
programme
15 0 R
Sustainment Post destination
sustained at 26
weeks
70% 80% B 
Routes to Work – 2022/23 Q1 – Q3 Operational Performance 
Employability
Programme
Indicator Target
Outcome/Purpose
2022/23
Q1 – Q3
Target
2022/23
Q1 –
Q3
Actual
Blue
Red
Amber
Green
Comments
North
Lanarkshire’s
Working
Employability
Pipeline
(European Social
Fund)
The number of
job entries
Job entries secured 663 470 R This is the Council’s main EU funded employability
programme which from September 2018 became an
all-age programme. This programme also supports
the Education and Families Pathways Programme to
September 2022.
Sustainment in
Employment
In work 26 weeks
after starting
employment
70% 68% A
Employability Fund
(Skills
Qualifications Accredited
qualification
12 5 R The contract was awarded by SDS for coverage
across 2 Local Authority areas. Most Training

Page 10

Development
Scotland
Job Starts Entered
employment – 4
weeks
9 13 B Providers closed their operations for many months
due to Covid, therefore training was extremely
limited, this affected the full delivery of the contract.
Sustainment Sustained in work at
26 weeks
9 26 B
No one Left
Behind (NOLB)
Number of
starts
Engaged on
programme
115  85 R This funding from Scottish Government. Delivery is
available to enhance support to specific groups and
this service is for people aged 50+, the BAME
community and people a mental health issue. Number of Job
Entries
Job Entries secured 47  56 B
26-week
sustainment
Jobs sustained at
26 weeks
76% 71% R
Parental
Employment
Support Fund
Number of
starts
Engaged on
programme
81 85 B Funding from the Scottish Government to support
employed and underemployed parents who may be
at risk of poverty. Number of Job
Entries
Job Entries secured 56 56 G
26-week
sustainment
Jobs sustained at
26 weeks
70% 69% A
Young Persons
Guarantee
Programme (YPG)
Achieved
qualification
Accredited
qualification
54 79 B Funding from the Scottish Government to protect
young people aged 16 -24 years from the economic
impact of COVID -19 by offering them the opportunity
of a job, apprenticeship, further or higher education,
training programme or volunteering. Targeting
particularly excluded groups of 16-24 yr olds. This
programme also supports the Education and
Families Pathways Programme from October 2022.
Entered
FE/HE/Training
Moved into full time
education or
training programme
6 8 B
Job entries
(including
MA’s)
Job entries secured 113 121 B
Commenced
Volunteering 
Moved onto a
volunteering
programme
3 0 R
Sustainment Post destination
sustained at 26
weeks
70% 75% B
Community
Renewal Fund
Registration Engaged on
programme
156 201 B Funding from the UK Government to help local areas
prepare for the introduction of the UK Shared

Page 11

Achieved
Qualification
Accredited
qualification
47 46 A Prosperity Fund. The aim was to support project
proposals that align with long-term strategic plans for
local growth, target people most in need and support
community renewal. 
Entered
FE/HE/Training
Moved into full time
education or
training programme
16 14 R
Job Searching Engaged in job
searching activities
12 38 B
Life Skills Improved life skills  49 65 B
Engaging with
benefit system
Accessing benefits 5 1 R
Job Entries Job entries secured 24 49 B
Tailored Training
Solutions (NOLB
Grant Funding
Programme)
Registration Engaged on
programme
48 22 R Funded from Scottish Government the North
Lanarkshire Employability Grant Programme aims to
support unemployed people to move towards and
into work. It is a new initiative which recognises that
to help local people to develop the skills and
confidence employers are looking for we all need to
work together at a local level to provide the best
possible services to those who need them most
Qualifications Accredited
qualification
38 10 R
Job Starts Entered
employment – 4
weeks
32 1 R 
Key: - 
B - Blue (above threshold) ≥5% of target 
G - Green (within threshold and on target) = to or + 5% of target 
A - Amber (within threshold but below target) 
R - Red (below threshold) ≤ 5% of target

Page 12

Appendix 2
Routes to Work Limited
Outturn to 31 March 2022
Income & expenditure 2021/22 2021/22 2021/22 Commentary
Revised
Annual
Budget -
COVID
Outturn to
31 March
2021
Revised
Budget vrs
Outturn
£'000 £'000 £'000
Income from NLC
ESF Pipeline 2,764 2,296 468
No one left behind 153 164 (11)
Prospects for Parents 103 125 (22)
National Training Transition Fund (NTTF) 52 41 11
Youth Enhanced Care Worker 625 369 256
CRF 0 68 (68)
0 0 0
Total Income from NLC 3,697 3,063 634
Skills Development Scotland 149 145 4
DWP Kickstart 225 365 (140)
Development Income 24 16 8
Other Income 371 281 90
Total Incoming Resources 4,466 3,870 596 There was an under-recovery in income due to the
continuing impact of COVID19 coupled with delays in
start dates for new projects. Under-recovery was offset
by corresponding underspends within expenditure.
Expenditure:
Charitable Activities (4,509) (3,870) (639)
Total Resources Expended (4,509) (3,870) (639) The underspend in expenditure was due to the
continuing impact of COVID19 and delays in start
dates for new projects.This was predominantly offset
by a corresponding under-recovery in income.
Operational surplus / (deficit) (43) 0 (43)

Page 13

Appendix 3
Routes to Work Limited
Projected Outturn  to 31 March 2023
Income & expenditure 2022/23 2022/23 Year to date 2022/23 2022/23 Commentary Variance Budget vrs Projected Outturn
Budget
Budget Actual Variance
Projected
Outturn to
31 March
2023
Variance
Budget vrs
Projected 
Outturn
£'000 £ £ £ £'000 £'000
Income from NLC
ESF Pipeline 2,886 2,139 1,837 (302) 2,886 0
No one left behind 188 141 126 (15) 188 0
Prospects for Parents 208 153 126 (27) 208 0
Youth Enhanced Care Worker 407 300 275 (25) 407 0
CRF 291 291 338 47 291 0
TTS 119 88 36 (52) 119 0
Total Income from NLC 4,099 3,112 2,738 (374) 4,099 0
Skills Development Scotland 14 14 21 7 14 0
DWP - Kickstart 60 60 56 (4) 60 0
Development Income 12 9 5 (5) 12 0
Other Income 64 47 54 7 64 0
Total Incoming Resources 4,249 3,242 2,874 (368) 4,249 0
Expenditure:
Charitable Activities (4,360) (3,324) (2,890) 433 (4,360) 0
Total Resources Expended (4,360) (3,324) (2,890) 433 (4,360) 0
Operational surplus / (deficit) (111) (81) (16) 65 (111) 0

Page 14

Appendix 4
Routes to Work Limited
Overall Financial Standing - Balance Sheet as at 31 December 2022
Balances/ Indicator 31 March 2022 31 December 2022 Variance Commentary
£ £ £
Fixed Assets 4,566 933 3,633 Net Book Value of ICT equipment has reduced since 31st March 2022 due to
end of life of assets.
Current Assets:
Trade Debtors 63,087 11,573 51,514 Movement in trade debtors due to improvements in payment processes.
Prepayments 486,492 522,803 (36,311) Movement is a result of increased grant claims.
Bank / Cash 870,693 1,046,788 (176,095) Increase largely attributed to receipt of ESF grant funding in advance from NLC.
This is matched by an increase in current liabilities below.
1,420,272 1,581,165 (157,259)
Current Liabilities:
Creditors inc. Advanced payments, VAT &
other taxes
(371,930) (545,681) 173,751 Increase within creditors balances as a result of the ESF advanced payment
from NLC reflected by an increased bank/cash balance above.
(371,930) (545,681) 173,751
Defined scheme pensions liabilities 16,000 16,000 0 FRS102 actuarial valuation
Net Asset / (Liabilities) 1,068,908 1,052,416 16,492
Financed by Reserves:-
Designated Reserves 350,380 325,457 24,923 Reduction in reserves is due to the utilisation of the following funds: Future
Development, Knowledge Transfer Partnership ,Office Dilapidations and
Strategic Growth.
Unrestricted funds 803,308 704,547 98,761 Decrease is offset by a correlating increase in restricted funds
Unrestricted Pension Fund 16,000 16,000 0
Restricted Funds (100,780) 6,413 (107,193) Increase is offset by a correlating decrease in unrestricted funds
Total Reserves 1,068,908 1,052,416 16,492

Page 15

Jul-22 Aug-22 Sep-22 Oct-22 Nov-22 Dec-22 Jan-23 Feb-23 Mar-23 Apr-23 May-23 Jun-23
£860,476 £1,225,991 £1,008,020 £852,682 £1,258,552 £960,767 £671,700 £566,208 £487,337 £475,237 £390,166 £61,566