Democracy Spraffa

Annual Treasury Report 2022-23

Perth and Kinross Council · 28 June 2023
Back to Perth and Kinross Council — 28 June 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

PERTH AND KINROSS COUNCIL 
28 June 2023 
ANNUAL TREASURY REPORT 2022/23 
Report by the Head of Finance
(Report No. 23/204) 
1. PURPOSE OF REPORT 
1.1 A requirement of the Council’s approved Treasury Management Practice 6
(TMP6 – Reporting Requirements & Management Information Arrangements)
is the reporting to Council of the expected treasury activity for the forthcoming
year (i.e. the Treasury and Investment Strategy) and the subsequent reporting
of the actual results and activities (i.e. this Annual Treasury Report). The
Council meeting on 9 March 2022 approved the Treasury Strategy for the 6
financial years 2022/23 to 2027/28 and the annual Investment Strategy for
2022/23 (Report No. 22/47 refers). 
2. RECOMMENDATION 
2.1 It is recommended that the Council notes the content of this report, 
3. STRUCTURE OF REPORT 
3.1 This Annual Treasury Report covers: 
• The Council’s treasury position
• The forecast economic outlook and borrowing strategy for 2022/23
• The actual economic situation for 2022/23
• Actual long-term borrowing and repayments in 2022/23
• The Investment Strategy and outturn for 2022/23
• Compliance with treasury policies and limits during 2022/23
• The Statutory Loans Fund position 
3.2 The Treasury and Investment Strategy details the expected activities of the
Council’s treasury function for the relevant financial years. The Investment
Strategy also details the Permitted Investments of the Council, and outlines
the risks associated with the expected investment activities. The submission
of an annual Investment Strategy is a requirement of the Local Government
Investments (Scotland) Regulations 2010. 
3.3 In determining the Treasury Strategy, the Council is required to review its
Prudential Indicators. The Council approved the Composite Capital Budget for
the 6-years 2022/23 to 2027/28 at its meeting on 23 February 2022 (report
22/36 refers). The updated Prudential Indicators for this period were approved
by the Council on 9 March 2022.

Page 2

4. THE TREASURY POSITION 
4.1 In order to place this report in context, the Council’s Treasury position at the
beginning and at the end of the year is shown below: 
Principal
31 Mar 2022
£M 
Average
Rate
%
Principal
31 Mar 2023
£M 
Average
Rate
%
Fixed Rate/Long Term Funding
• Public Works Loan Board (PWLB)  568.0   2.41   560.0   2.40
• Market & Local Authority Bonds 43.2  4.59  43.2  4.59
• Other Loans & Bonds* 0.1  0.00  0.1  0.00 
611.3  2.57  603.3  2.56
Variable Rate/Short Term Funding       
• Temporary Loans 3.0  0.20  3.1  3.63
• Internal Loans 2.2  1.05  2.3  3.93 
5.2  0.56  5.4  3.76        
TOTAL DEBT 616.5  2.55  608.7  2.57                
TOTAL INVESTMENTS 252.0  0.88  173.7  3.76 
*Interest free loan from the Scottish Government       
5. THE FORECAST ECONOMIC OUTLOOK AND BORROWING STRATEGY
2022/23 
5.1 In the aftermath of lifting the lockdown restrictions, the Bank of England’s
Monetary Policy Committee (MPC) increased the Bank Base Rate to 0.5% in
February 2022. Following the pandemic it was anticipated that economic
growth and inflation would steadily increase, and consequently interest rates
were also expected to increase. The forecast was that the base rate would
rise to around 1.25% by March 2023. Gilt yields, which determine the UK
Government’s borrowing costs and are used to set PWLB rates, were also at
exceptionally low levels during the pandemic before increasing at the start of
2022. They were also anticipated to rise gradually throughout 2022/23,
subject to any new economic restrictions. 
5.2 The estimated capital borrowing requirement for 2022/23 at the start of the
year was £148.8M, with further significant borrowing totalling £276.4M
required in the subsequent 2 years. These amounts reflected the borrowing
requirement of the Council’s Capital Budget approved in February 2022.
However, much of this borrowing requirement had effectively already been
borrowed in the previous year. 
5.3 Therefore, the Council’s Treasury Strategy for 2022/23 was that with no
immediate long-term borrowing required as a result of the significant
borrowing undertaken in 2019 and 2021, any such borrowing would only be
undertaken if capital expenditure recovered quicker than expected, or if
opportunities arose to borrow at low rates. With short term rates expected to
rise slower than medium and long-term rates, short term borrowing could be
undertaken if required and long-term borrowing would then be deferred.

Page 3

5.4 Consideration would also be given to borrowing for future year requirements
earlier within the 6-year period, whilst rates were at their forecast low point.
This approach is consistent with the Prudential Code but should be
considered in conjunction with the assessment of the additional risks and
potentially low returns from the resultant short-term increase in the level of
investments, which were already at a high level at that time following previous
year’s borrowing. 
5.5 The strategy was to use the existing investment balances initially to meet
capital expenditure. It was anticipated that borrowing would not be required
until late in 2022/23. Whilst the use of short-term borrowing would then be
initially cheaper, the use of longer-term borrowing would give rise to longer
term savings and reduce the refinancing risk in later years. However, if rates
stayed low, new borrowing could be delayed and short-term borrowing used
to meet immediate cashflow requirements. 
5.6 The approved Treasury Strategy also allowed for consideration of other
market borrowing instruments where they offered favourable rates, or the
ability to arrange borrowing to be drawn down at a given future date.
However, the associated risks due to their variable rate nature and/or less
flexible terms in comparison to the Public Works Loan Board would also need
to be considered. 
5.7 Whilst minimising risk by favouring fixed longer-term borrowing, it was
acknowledged that there were several factors which could impact on interest
rates over the year. Therefore, the Council applies an approach of managing
risk and monitoring interest rates on an ongoing basis with a view to reviewing
this strategy should circumstances change. 
6. ACTUAL ECONOMIC SITUATION 2022/23 
6.1 2022/23 was another volatile year for the financial markets. Economic growth
in the UK initially grew at the start of the year before falling over the remainder
of the year. It was also forecast that the UK economy was heading into a
recession by the end of the year. Consumer Price Index (CPIH) inflation
continued to steadily rise over the year and peaked at 11.1% in October 2022.
This was due to an increase in demand and disruption to the commodities
markets, particularly oil, gas, and foodstuffs, as a result of the war in Ukraine
which affected global commodity supplies. Subsequently, inflation started to
fall as supply pressures started to ease, however only at a gradual rate, with
inflation remaining higher than had been forecast. Inflation affecting food
prices remained particularly high. The high level of inflation also led to higher
wage growth, however this was still below the rate of inflation. Industrial action
in various sectors of the economy also affected economic growth.

Page 4

6.2 Over the course of 2022/23, with the rapid rise in inflation, the Bank of
England’s Monetary Policy Committee (MPC) increased the Bank base rate at
each of its meetings, increasing it from 0.75% in March 2022 to 4.25% by
March 2023, with a further rise to 4.5% in May 2023. Financial markets are
expecting a further increase later this year, before the MPC start gradually
reducing the rate next year. 
6.3 As inflationary expectations continued to increase PWLB rates also rose, with
rates for all periods ending significantly higher than at the start of the year.
The increase in rates was particularly pronounced around the end of
September and in October 2022 following the UK Governments Growth plan,
resulting in significant market volatility at that time. However, PWLB rates did
reduce in the following months, but remained at elevated levels for the year as
a whole. The PWLB rates for various periods are shown at Appendix I. 
6.4 The 50-year rate was 2.37% at the start of the year and steadily rose and
peaked at 5.51% on 28 September 2022. This was followed by a period of
volatility before the rate reduced to 3.56% in November. Thereafter they
started to rise steadily as inflationary expectations remained high and
economic activity was low, and ended the year at 4.41% in March 2023. All
other durations followed a similar pattern, but with rates up to 10 years being
lower than the 50-year rate at the start and at the end of the year, whilst the
50 year was lower than shorter periods around the middle of the year. 
6.5 Investment deposit rates also increased over the year, and more significantly
in the second half of the year. This reflected the increased Bank base rate
during the year, as well as expectations of further increases in the Bank Rate
in the future. The average rate on the Council’s investments at the start of the
year was 0.88% and increased to 3.76% by the end of the year. 
7. ACTUAL LONG-TERM BORROWING & REPAYMENTS 
7.1 Treasury activity during 2022/23 is detailed in the four quarterly Treasury
reports previously submitted to the Finance & Resources Committee (Report
No’s 22/210, 22/295, 23/32 and 23/122). 
7.2 As noted in paragraph 5.2 above, based on the approved Capital Programme
before the start of the year, the Council’s estimated new capital borrowing for
2022/23 was £148.8M. As this had already been borrowed in a previous year,
no new actual borrowing was required nor expected to be undertaken in the
year, unless, for example, interest rates started to increase rapidly or fell to
historic low levels. This would have included borrowing of future year’s
requirements. 
7.3 However, with interest rates being relatively high at the start of the year, and
subsequently rising significantly higher than had been forecast, no new long-
term borrowing was undertaken in 2022/23.

Page 5

7.4 The Council’s scheduled repayments to the PWLB during the year related to 2
maturing loans which had been borrowed for 10 and 11.5 years totalling
£8.0M at an average interest rate of 3.44%. The average PWLB debt portfolio
rate for the Council reduced from 2.41% at the start of the year, to 2.40% for
the total of £560M of PWLB debt held by the Council on 31 March 2023.
There were no other repayments of long-term debt in the year. 
7.5 Overall, the Council’s total Fixed Rate borrowing reduced by £8.0M to
£603.3M, whilst the average rate reduced from 2.57% to 2.56%. 
7.6 Short term variable funding at the year-end increased slightly from £5.2M at
31 March 2022 to £5.4M at 31 March 2023. These funds relate to internal
loans from local associated bodies and Common Good Funds, with the
balances determined by their own cashflow requirements. 
7.7 As a result of the above strategy and actual treasury activities in the year, the
Council’s average Consolidated Loans Fund (CLF) interest rate reduced from
3.11% in 2021/22 to 2.67% in 2022/23 (based on applying statutory
guidance). The impact of rising interest rates in the year on short term funding
was significantly lower than the impact on the Council’s investment balances
which reflects a large increase in investment returns. 
8. INVESTMENT STRATEGY AND OUTURN 2022/23 
8.1 Short term deposit increased over the year following the increases in the Bank
base rate. In addition, deposit rates available from banks for longer deposits
of up to 12 months increased further in anticipation of further increases in the
Bank base rate. 
8.2 The original Strategy anticipated that the level of investments would reduce
gradually over the year unless, for example, new borrowing was undertaken in
the year or the Council’s expenditure during the year was later than
anticipated. As described in paragraph 7.2, no new borrowing was undertaken
in 2022/23, and so consequentially, the level of investments gradually reduced
over the course of the year. The level of investments stood at £252M at the
start of the year, peaked at £272.5M in August, before steadily reducing to
£173.7M on 31 March 2023. 
8.3 For shorter investment periods, money market funds held by the Council
provided a higher return on investments than rates available on instant access
and notice bank accounts and shorter-term fixed deposits up to 3 months. The
various money market funds used by the Council were used to meet short
term cashflow requirements and keep within counterparty limits. Fixed deposit
rates between 3 and 12 months with some of the banks were particularly
competitive and increased relative to other investment rates. As the
investment rates increased, short term fixed deposit rates also become more
attractive relative to other accounts. With the expectation of rates increasing
further as the year progressed, the strategy was to invest in shorter term fixed
deposits (up to 3 months) in order to benefit from the rising interest rates as
they matured. As the year progressed, fixed deposits up to 12 months became
more attractive, with several deposits then being undertaken for this period.

Page 6

8.4 During the year, no investment was made for more than 12 months, and all
investment activities were in line with the approved strategy for 2022/23. The
average rate on investments outstanding at 31 March 2023 was 3.76%
(0.88% at 31 March 2022). This increase in the average rate over the year
reflected the increase in the Bank base rate. In comparison, the average
temporary borrowing rate for the year was 1.51%. Total interest receivable on
investment activity in 2022/23 amounts to £6,469,000, which is significantly
higher than the previous year (£1,546,000 in 2021/22). On an accruals basis,
investment income credited in 2022/23 amounts to £4,865,000, with the
balance from above accruing to 2023/24. 
8.5 All financial investments by the Council’s Common Good Funds and
Charitable Trusts were made through the Council’s Loans Fund, in
accordance with the Council’s and Common Good Fund’s policy for Permitted
Investments. As a result, £2,294,000 of Common Good funds and Charitable
Trusts were on deposit with the Loans Fund at 31 March 2023 for periods of
between 3 and 12 months at an average rate of 3.93%. 
8.6 Any investments held with external fund managers are outside the scope of
the investment regulations, as they all relate to funds held by Council
administered Charities or Trusts. 
8.7 The Annual Property Investment Strategy for 2022/23 was also approved by
the Council at its meeting on the 9 March 2022 and was complied with in full,
with no breaches in compliance with permitted investment limits. The
budgeted income from the Council’s property portfolio for 2022/23 was
originally set at £1,815,000, whilst the final position (subject to audit) was
£1,868,000. There were no additional risks identified or new property
investments entered into over the year. The strategy action plan remained on
programme. 
9. COMPLIANCE WITH TREASURY POLICIES AND LIMITS 
9.1 There were no breaches of compliance with the Council’s approved borrowing
and investment policies and strategy in 2022/23. All aspects of the Prudential
Code, including Prudential Indicators and limits, were also fully adhered to
throughout the year. 
10. STATUTORY LOANS FUND 
10.1 The Loans Fund is an internal fund operated by the Council to manage: 
• The write down (repayments or “amortisation”) of capital expenditure
(capital advances) over the life of the various assets being funded by
borrowing as part of the Council’s Loan Charges, and
• To manage the external borrowing raised to finance the capital
expenditure.

Page 7

10.2 Whilst both these elements of the Loans Fund operate independently of each
other, because they are based on the same capital plans of the Council, they
are consistent with each other over the long term. However, significant
differences may arise in the short-term due to, for example, delaying external
borrowing, or borrowing in advance in light of prevailing interest rates, or
where the Council has significant levels of Reserves. 
10.3 The approved Loans Fund policies allow the amortisation of capital
expenditure (advances) for periods of up to 50 years in line with the asset
useful lives, using the annuity method. The repayment of Loans Fund
advances are also deferred until the asset being funded is completed and
operational. As a result, some of the repayments may fall due after 50 years
from the time of the original advance. 
10.4 It is a requirement of the Loans Fund regulations that the outstanding amount
of Loans Fund advances at the end of each financial year is reported as part
of the annual report. The value of Loans Fund advances outstanding at 31
March 2023 is £557,756,000 (subject to completion and audit of the Council’s
Annual Accounts). This is made up as follows: 
• Capital Advances outstanding 1 April 2021 - £491,270,000
• Add New capital Advances 2022/23 - £76,312,000
• Less Capital Advances repaid in the year - £9,826,000 
10.5 The future repayment of these advances is summarised in the table below: 
Core
Composite
Programme 
Prudential
Borrowing
Sub-Total:
General
Fund
Housing
Revenue
Account
TOTAL
(£’000)     
Within 1 Year 4,580 2,866 7,446 3,253 10,699
Between 1 and 2 Years 3,991 2,663 6,654 2,941 9,595
Between 2 and 5 Years 8,145 5,977 14,122 8,022 22,144
Between 5 and 10
Years
787 5,433 6,220 22,874 29,094
Between 10 and 15
Years
8,202 4,374 12,576 20,436 33,012
Between 15 and 20
Years
17,638 3,498 21,136 9,131 30,267
Between 20 and 25
Years
27,029 3,703 30,732 3,940 34,672
Between 25 and 30
Years
45,594 4,505 50,099 9,331 59,430
Between 30 and 35
Years
58,227 5,890 64,117 14,047 78,164
Between 35 and 40
Years
75,803 3,387 79,190 15,266 94,456
Between 40 and 45
Years
77,813 3,000 80,813 15,371 96,184
Between 45 and 50
Years
44,415 98 44,513 8,015 52,528
Over 50 Years 7,511 0 7,511 0 7,511      
TOTAL 379,735 45,394 425,129 132,627 557,756

Page 8

10.6 Comparison of the outstanding capital advances above with the long-term
external debt shown in paragraph 3.1 demonstrates that actual capital
expenditure funded by borrowing is lower than the actual borrowing
undertaken to date by around £45M. This reflects the strategy adopted in
recent years of undertaking new borrowing whilst rates were at historic low
levels, in order to fund the significant borrowing requirement approved by the
Council over the next 2-3 years. This strategy has reduced the risks and the
interest charges of borrowing in future at higher interest rates. 
10.7 The last report to the Finance & Resources Committee on 26 April 2023
(report 23/121) approved adjustments to the General Fund Composite Capital
Budget and Housing Investment Programmes. The amount of capital
expenditure to be funded by borrowing (ie new Loans Fund advances) in each
of the next 5 years as approved in April is as follows: 
Composite
Programme
Housing
Investment
Programme
TOTAL
(£’000)   
2023/24 151,420 18,367 169,787
2024/25 175,187 11,935 187,122
2025/26 93,069 13,271 106,340
2026/27 46,776 16,524 63,300
2027/28 25,377 16,292 41,669    
TOTAL 491,829 76,389 568,218 
10.8 All the above Loans Fund repayments and new borrowing have been included
in the Loan Charge estimates within the approved Medium Term Financial
Plan, and therefore remain affordable under the current Loan Charge Budget
strategy. This also includes estimates of new borrowing in the years beyond
2027/28. 
11. CONCLUSION 
11.1 Global economic and political volatility meant that global and UK interest rates
were high during the year and remained on a rising trend. This was a result of
rapidly rising inflation, which continued to rise faster than forecast following
the start of the war in Ukraine. The Bank base rate also increased at a faster
rate than anticipated. 
11.2 In light of the above economic conditions and interest rates, no new long-term
borrowing was undertaken in the year. Consequently, the Treasury activity
focussed on investment activity and the management of existing investment
balances. As interest rates rose over the year, the investment Strategy moved
from notice accounts to money market funds and term fixed deposits for
periods up to 12 months.

Page 9

11.3 There were no breaches of compliance with the lending policy and all
Prudential Indicators were complied with throughout the year. As a result of
the activities undertaken during 2022/23 the Council’s plans remain
affordable, prudent and sustainable. The report also includes detailed
information on the repayment profiles and future estimates of Loans Fund
Advances. 
11.4 The Council’s Consolidated Loans Fund (CLF) rate for the year reduced from
3.11% in 2021/22 to 2.67% in 2022/23. This was achieved as a result of the
investment activity at higher (and rising) interest rates at a time when no long-
term borrowing was undertaken. However, the CLF rate in future years is
projected to rise steadily when new borrowing will be required and is
estimated to average around 3.1% over the next few years on current
projections. 
Author(s)
Name  Designation Contact Details 
John Jennings  Senior Accountant  CHXFinance@pkc.gov.uk 
Approved 
Name Designation Date
Stewart MacKenzie 
Karen Donaldson 
Head of Finance 
Chief Operating Officer
21 June 2023 
21 June 2023

Page 10

ANNEX 
1. IMPLICATIONS, ASSESSMENTS, CONSULTATION AND
COMMUNICATION  
Strategic Implications Yes / None
Community Plan / Single Outcome Agreement  None
Corporate Plan  Yes
Resource Implications  
Financial  Yes
Workforce Yes
Asset Management (land, property, IST) Yes
Assessments  
Equality Impact Assessment Yes
Strategic Environmental Assessment Yes
Sustainability (community, economic, environmental) Yes
Legal and Governance  None
Risk None
Consultation 
Internal  Yes
External  None
Communication 
Communications Plan  None 
1. Strategic Implications 
Corporate Plan 
1.1 The Council’s Corporate Plan 2022 – 2027 lays out seven outcome focussed
strategic objectives which provide clear strategic direction, inform decisions at
a corporate and service level and shape resources allocation.  They are as
follows: 
• Tackling Poverty 
• Tackling climate change and supporting sustainable places 
• Growing a sustainable and inclusive local economy 
• Enabling our children and young people to achieve their full potential 
• Protecting and caring for our most vulnerable people   
• Supporting and promoting physical and mental wellbeing
• Placing communities at the heart of how we work 
1.2 This report relates to all of these objectives. 
2. Resource Implications 
Financial 
2.1 There are no direct financial implications arising from this report other than
those reported within the body of the main report.

Page 11

Workforce 
2.2 There are no direct workforce implications arising from this report. 
Asset Management (land, property, IT)   
2.3 There are no direct asset management implications arising from this report
other than those reported within the body of the main report. 
3. Assessments 
Equality Impact Assessment 
3.1 Under the Equality Act 2010, the Council is required to eliminate discrimination,
advance equality of opportunity, and foster good relations between equality
groups. Carrying out Equality Impact Assessments for plans and policies allows
the Council to demonstrate that it is meeting these duties. 
3.2 The information contained within this report has been considered under the
Corporate Equalities Impact Assessment process (EqIA) and has been
assessed as not relevant for the purposes of EqIA. 
Strategic Environmental Assessment 
3.3 The Environmental Assessment (Scotland) Act 2005 places a duty on the
Council to identify and assess the environmental consequences of its
proposals. 
3.4 The information contained within this report has been considered under the
Act. However, no action is required as the Act does not apply to the matters
presented in this report.   
Sustainability 
3.5 Under the provisions of the Local Government in Scotland Act 2003 the
Council has to discharge its duties in a way which contributes to the
achievement of sustainable development. In terms of the Climate Change Act,
the Council has a general duty to demonstrate its commitment to sustainability
and the community, environmental and economic impacts of its actions.   
3.6 The information contained within this report has been considered under the
Act.  However, no action is required as the Act does not apply to the matters
presented in this report.   
4. Consultation 
4.1 The Chief Executive and the Council’s Treasury advisors, Link Asset
Services, have been consulted in the preparation of this report.

Page 12

2. BACKGROUND PAPERS 
2.1 No background papers, as defined by Section 50D of the Local Government
(Scotland) Act 1973 (other than any containing confidential or exempt
information) were relied on to any material extent in preparing the above
report. 
3. APPENDICES 
Appendix I – PWLB Interest rates 2022/23.