Skip to main content

States of Jersey Financial Report and Accounts 2008.

The official version of this document can be found via the PDF button.

The below content has been automatically generated from the original PDF and some formatting may have been lost, therefore it should not be relied upon to extract citations or propose amendments.

States of Jersey Treasury and Resources Department

FINANCIAL REPORT AND ACCOUNTS 2008

Treasury and Resources Department

P.F.C. Ozouf Senator Minister

J. Le Fondr   Deputy Assistant Minister

E. Noel Deputy Assistant Minister

I. Black, BSc (Econ), CPFA Treasurer of the States

Contents

Financial Report and Accounts

Minister s Report 1

Treasurer s Report 3

Auditors  Report 21

Statement of Accounting Policies 22

States of Jersey Operating Cost Statement 27

States of Jersey Balance Sheet 28

States of Jersey Cash Flow Statement 29

Notes to the States of Jersey Accounts 31

Statement of Responsibilities for the Statement of Accounts 57

States of Jersey Statement of Internal Control 58

Accounting Officers in Post During 2008 61 States Funded Bodies  Revenue Expenditure and Income

Departmental Analyses 65

Chief Minister (including Grant to Overseas Aid Commission) 66

Economic Development 74

Education, Sport and Culture 80

Health and Social Services 87

Home Affairs 94

Housing 101

Planning and Environment 108

Social Security  114

Transport and Technical Services 120

Treasury and Resources 127

Non Ministerial States Funded Bodies 136

States  Assembly and its services 143 States Trading Operations

Economic Development

Jersey Airport 146

Jersey Harbours 153 Transport and Technical Services

Jersey Car Parking 158

Jersey Fleet Management 161 Reserves

Strategic Reserve 168

Stabilisation Fund 169

Consolidated Fund 170 Separately Constituted Funds

Dwelling Houses Loan Fund 176

Assisted House Purchase Scheme 177

99 Year Leases 178

Agricultural Loans Fund 180

Fishfarmer Loans Scheme 181

Currency and Coinage 183

Tourism Development Fund 188

ICT Fund 189

Channel Islands Lottery (Jersey) Fund 190

Housing Development Fund 192 Glossary of Terms 195

Minister s Report

States of Jersey Financial Report and Accounts 2008

I am pleased to present the 2008 Financial Report and Accounts of the States of Jersey.

Income rose in 2008 to £660 million, being £47 million more than the original budget and an 18% increase on 2007. The main increase compared to budget was in the yield from personal income tax which was in accordance with the revised forecast included in the 2009 Budget.

During 2008 the spending of States non-trading departments rose by 8.8% to £522 million. This increase included one- off costs associated with the Historic Child Abuse Enquiry and the cost of the income support transitional arrangements. The increase in the underlying level of expenditure was 5.5%.

Allocations to capital projects for the year amounted to £143 million, comprising an initial allocation of £40 million, detailed in the 2008 Business Plan and an additional in year allocation of £103 million for the new Energy from Waste Plant.

Increased levels of income and the decision to fund the entire capital programme from cash rather than borrowing resulted in a year end deficit of £5 million. At the end of the year our two reserves, the Strategic Reserve and Stabilisation Fund, stood at record levels with a combined value of £582 million.

In the post-war period, Jersey s economic performance has been remarkable. The island benefits from very high standards in health, education and other services and at the same time maintains some of the strongest public finances of any small state in the world. This success has been built on relatively low taxation and a prudent approach to financial management. Whilst I have every confidence in the future of our Island and we must continue out prudent and realistic approach to spending.

In 2009 the Treasurer will lead the single biggest change to financial management and accounting in the States in recent years, the introduction of GAAP accounting. We are one of the first small island jurisdictions in the world to introduce these accounting standards. The adoption of GAAP in 2009 will result in greater transparency, improved financial reporting, and most importantly, better information to guide our decision making.

I would like to thank all the staff and senior management teams at Treasury and Resources for what they have achieved during the year. In particular, the Comptroller of Income Tax, Malcolm Campbell who managed the introduction of GST in addition to running our efficient tax department.

Ian Black is now in his tenth year as Treasurer of the States. During this period he has significantly improved the States finance function. His advice has contributed enormously to the position the island enjoys today and his dedication is enormously appreciated.

Equally, I also want to recognise the achievement of my predecessor, Senator Le Sueur . During his six years at the Treasury he gained approval for necessary reform of the Fiscal Policy. His contribution to the long term prosperity of the island is significant.

Together with my Assistant Ministers, Deputies Edward Noel and John Le Fondr , who has special responsibility for Property Holdings, we face a demanding yet exhilarating year ahead. Working with my Assistant Ministers and the Treasurer I intend to follow a positive and prudent approach to financial management, building on past successes and shaping the island s finances for the future.

Senator PFC Ozouf 28 May 2009

Executive Summary

In summary, the key results for 2008 are:

States Net General Revenue Income up by £101 million to £660 million, an increase of 18% on 2007: Income tax receipts up £70 million (16%) to £503 million

Income of £32 million from the first 8 months of operating the Goods and Services Tax

Island rates and other income of £91 million

Net Revenue Expenditure of Non-Trading Departments up by £42 million to £522 million, an increase of 8.8% on 2007:

Net expenditure on Health and Social Services up 7.2%

Net expenditure on Social Security including housing subsidies up 13.1%

Overall increase includes one-off expenditure of £6.1m relating to the Historic Child Abuse Enquiry. Non-Trading Departments ended the year £5.5 million or 1% underspent against Net Revenue Expenditure budgets

Allocation of £143 million to Capital Projects, the main allocation being to the Energy from Waste Plant (£103m). Other significant projects include social housing, island infrastructure, St Peter s School, and the prison cell block.

Annual deficit after capital expenditure allocation of £5 million. Higher than planned tax receipts and an additional in year capital allocation of £103 million led to a £5 million deficit compared to a planned surplus of £58 million.

Funds of £582 million held in the Strategic Reserve and Stabilisation Fund.

This summary considers the three key areas of States income and expenditure as reported in the Consolidated Fund: General Revenue Income raised through measures included in the 2008 Budget; Departmental Net Revenue Expenditure; and Capital Expenditure Allocation as planned for in the 2008 Business Plan.

On a basis consistent with, and allowing comparison to, the 2008 budget, the States recorded a deficit of £5 million in 2008. This compares with a surplus of £58 million originally estimated in the 2008 Budget. The movement from a planned surplus of £58 million to an actual deficit of £5 million was principally the result of the States decision to allocate £103 million to the Energy from Waste Plant capital project in 2008. Against this, higher than expected taxation income resulted in a smaller deficit than would otherwise have been recorded.

Departments Net Revenue Expenditure at £522 million was £7 million more than originally budgeted in the 2008 Business Plan. This additional expenditure was authorised through increases to Departmental budgets, including the carry forward of unspent 2007 budgets, transfers between capital and revenue budgets and additional funds voted by the States for the Historic Child Abuse Enquiry. Net Expenditure in 2008 totalled £522 million compared to a final authorised budget of £528 million, an underspend of £5.5 million or 1% of budget. The following table summarises the 2008 Out-Turn compared to the original budget.

Table 1 Summary Out-Turn

2008  2008 2007 Budget Actual Actual

£ million £  million £  million

613

Net General Revenue Income

660

559

(515)

Net Revenue Expenditure

(522)

(480)

(40)

Capital Expenditure Allocation

(143)

(42)

58 Surplus / (Deficit) after Capital Expenditure Allocation (5) 37

The figures in this table are shown to allow direct comparison to the Budget and Business Plan. Tables 4 and 7 of this report reconcile these figures to the Consolidated Fund accounts.

Setting these results in the context of recent history, the following graph presents the annual percentage increase in General Revenue Income over the past ten years compared to annual RPI increases. This shows that the increase in 2008 (17.9 %) is at its highest level for ten years reflecting both the strong performance of the island s economy over recent years and the introduction of a new Goods and Services Tax in 2008.

Graph 1 - Annual Increases in General Revenue Income and RPI

Annual Percentage Increase in General Revenue Income and RPI

20% 18% 16% 14% 12% 10% 8% 6% 4% 2% 0%

 

 

 

 

 

 

1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 Year

General Revenue Income RPI

A similar analysis of Net Revenue Expenditure in the following graph shows that Net Revenue Expenditure has increased by 8.8% compared to a RPI increase of 3.3%. This increase includes one-off expenditure relating to the Historic Child Abuse Enquiry and the cost of the income support transitional arrangements.

Graph 2 - Annual Increases in Net Revenue Expenditure and RPI

Annual Percentage Increase in Net Revenue Expenditure and RPI

12% 10% 8% 6% 4% 2% 0%

 

 

 

 

 

 

1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 Year

Net Revenue Expenditure RPI

As at 31 December 2008, the States  net assets totalled nearly £1.5 billion approximately a third of which (£582 million) is held in the form of its key reserves. The Strategic Reserve balance was £507 million, whilst the balance in the Stabilisation Fund totalled £75 million. The balance sheet indicates that the States  assets are sufficient to meet all its financial liabilities.

The Composition of the States of Jersey Accounts

The aggregated accounts for the States of Jersey report on the financial results of the States during 2008, and the financial position at the end of 2008. The annex to the accounts includes details of the financial results of individual departments and funds. The non-financial performance of States  departments is published separately in the Annual Performance Report. The key components of the States of Jersey accounts are summarised in the following diagram.

Figure 1 The Component Parts of the States of Jersey Accounts

 

STATES OF JERSEY AGGREGATED ACCOUNTS

CONSOLIDATED

 

SUBSIDIARY

 

TRADING

 

 

 

SPECIAL

FUND

 

COMPANY

 

FUNDS

 

RESERVES

 

FUNDS

MINISTERIAL

 

WATERFRONT

 

HARBOURS

 

STRATEGIC RESERV

E

LOANS FUNDS

DEPARTMENTS

 

ENTERPRISE

 

 

 

 

 

 

 

 

BOARD LTD

 

AIRPORT

 

STABILISATION FUND

 

CI LOTTERY FUND

NON-MINISTERIAL

 

 

 

 

 

 

 

 

DEPARTMENTS

 

 

 

FLEET MANAGEMENT

 

 

 

CURRENCY FUNDS

GENERAL REVENUE

 

 

 

CAR PARKS

 

 

 

ICT & TOURISM FUND

INCOME

 

 

 

 

 

 

 

 

There are specific governance arrangements in place for the different funds identified above; these are described in this report and in some specific cases in the annex to the accounts. In addition there are also funds administered by officers of the States of Jersey that are not included in these accounts, which are described in the notes to the accounts.

2006 saw the introduction of an improved approach to financial control within the States of Jersey with the implementation of the Public Finances (Jersey) Law 2005. Amongst other measures (such as the establishment of the function of Comptroller and Auditor General and the ability of the Treasurer of the States to issue financial directions) the new law designated the Chief Officer of each States funded body as its Accounting Officer. Each Accounting Officer is responsible for ensuring that expenditure does not exceed the amount allocated to their department and is used for the purpose for which it was appropriated, that records and proper accounts of all financial transactions are maintained, that the resources of the department are used economically and effectively and that the provisions of the law in their application to the department are otherwise complied with. In discharging these overall responsibilities, the Accounting Officer is also responsible for ensuring that there is a sound system of internal control which facilitates the effective exercise of the functions of the Accounting Officer and which includes arrangements for the management of risk. A list of Departments and the Accounting Officers in post during 2008 is included in the report and accounts.

The Consolidated Fund

The Consolidated Fund is governed by the Public Finances (Jersey) Law 2005. This is the fund through which the majority of the States income and expenditure is managed. General Revenue Income and Departments expenditure on public services is all accounted for through this fund.

Planning for income to the Consolidated Fund is governed through the States Annual Budget which sets out the taxation measures and the expected level of income. Further details of this process can be found in the States Annual Budget.

Through the Annual Business Plan debate, the States Assembly allocates funding to Departments Net Expenditure Cash Limits (budgets) from the Consolidated Fund. Departmental Cash Limits may change during the year, subject to the approval of the Minister for Treasury and Resources or the States Assembly. Cash Limits may be changed for one of the following reasons; all such changes are reported to the States.

Unspent Cash Limit voted by the States in 2007 may be approved for carry forward to 2008

Amounts may be transferred between approved capital projects and revenue budgets

Additional amounts may be approved by the States during the year

Comparing Out-Turn to Budget

The States main sources of income are planned for and forecast in the States Annual Budget and the States Annual Business Plan. The States main control on expenditure is through Net Revenue Expenditure cash limits voted by the States to departments in the Annual Business Plan.

The following table shows that Net General Revenue Income was £660 million, £47 million more than originally forecast and that Net Revenue Expenditure was £522 million, £7 million more than originally planned. This additional expenditure was appropriately authorised through approved changes to departments cash limits. The final net revenue expenditure out-turn of £522 million compares to a final authorised budget of £528 million, an underspend of £5.5 million. The following table summarises this out-turn.

Table 2 The Consolidated Fund Net General Revenue Income and Net Revenue Expenditure

2008  2008 2007 Budget Actual Actual

£ million £  million £  million

Net General Revenue Income

613 Net General Revenue Income 660 559

 

 

 

 

 

 

Departmental Net Revenue Expenditure

 

 

611

Gross Departmental Expenditure

631

583

(96)

Departmental Income

(109)

(103)

515 Net Revenue Expenditure 522 480

During 2008, the total Net Revenue Expenditure Cash Limit increased by £13 million from £515 million to £528 million. The following table details these changes; further detail is provided in the annex to the accounts.

Table 3 - Net Revenue Expenditure Cash Limit Changes

Net Revenue Expenditure

Cash Limit

£ million

Net Expenditure voted by States in 2008 Business Plan

515

Unspent Revenue Expenditure voted by the States in the 2007 Business Plan and approved

 

for carry forward to 2008 by the Minister for Treasury and Resources

3

Amounts transferred between approved capital projects and revenue budgets

4

Additional amounts approved by the States during the year in respect of funding for the

 

Historic Child Abuse Enquiry

6

Final Approved Budget  528 Consolidated Fund Income

Consolidated Fund income for the year was £773 million, including income tax of £503 million before provision for bad and doubtful debts. The following graph and table show all the main areas of income to the Consolidated Fund and how they compare with estimate and the prior year.

Graph 3 Consolidated Fund Income

2008 Consolidated Fund Income

Departmental

Income Tax Income

65% 14%

Salary and Wage Earners

 

 

 

30%

Other Income 6%

Self Employed and Investment Holders 5%

Island Rate 1%

Companies 30%

Stamp duty 3%

Impots

7%

GST 4%

Table 4 Consolidated Fund Income

2008  2008 2007 Budget Actual Actual

£ million £  million £  million

 

Net Consolidated Fund Income

 

 

460

Net Income Tax

499

430

30

Goods and Services Tax (GST)

32

52

Imp ts

50

54

28

Stamp Duty

24

29

10

Island Rate

10

10

33

Other General Revenue Income

45

36

613

General Revenue income

660

559

96

Departmental Income

109

103

709

Net Consolidated Fund Income

769

662

 

Provision for bad and doubtful income tax debts1

4

4

Gross Consolidated Fund Income 773 666

1 Gross Income tax receipts amount to £503 million.

Income Tax

The standard rate of Income Tax remained at 20 pence in the pound in 2008. International business companies are charged at lower rates than this on income and profits arising from international activities whilst the Exempt Company charge is a flat fee of £600. Total income tax revenues were as follows:

Table 5 2008 Income Tax Revenues

2008  2008 Actual 2007 Actual Increase Budget £  million £  million %

£ million

197

Salary and Wage Earners

229

200 15%

35

Self Employed and Investment Holders

41

38 8%

228

Companies

233

196 19%

-

Provision for bad and doubtful debts

(4)

(4) -

460 Net Income Tax 1 499 430 16%

1 Gross Income tax receipts before provision for bad and doubtful debts amount to £503 million.

Tax raised in 2008 arises from trading profits in 2006 and other income sources in 2007. The 16% increase in tax yield in 2008 compares to an 8% increase in 2007. The 15% increase in income from personal tax reflects the introduction of proportional personal tax allowances, the impact of ITIS collection and growth in employment and pay. The tax raised from self employed and investment holders has continued to increase, increasing from £38 million in 2007 to £41 million in 2008.

Tax raised from Companies includes one-off receipts of approximately £10 million which are not expected to be repeated. In addition, a number of long outstanding appeals have been settled in 2008 resulting in additional income of approximately £12 million being recognised in the period.

Goods and Services Tax

The Goods and Services Tax (GST) was introduced at 3% with effect from 6 May 2008. Income from GST during May to December 2008 was £32 million, slightly ahead of the original forecast in the 2008 Budget and broadly in line with the revised forecast income of £33 million detailed in the 2009 Budget.

Imp ts and Customs Duties

Imp ts and customs duties yielded £49.8 million in 2008, £4.1 million down on 2007 and £2.2 million less than originally budgeted.

Table 6 Imp ts and Customs Duties

Duty Increase 2008 2008 2007 Increase/ applied in

Budget Actual Actual (Decrease) 2008 Budget

£ million £  million £  million % %

 

3.8

Spirits

4.0

3.9 3% 4.0%

5.6

Wines

5.9

5.7 4% 3.9%

0.7

Cider

0.7

0.7 0% 3.8%

5.0

Beer

5.1

5.0 2.% 2.6%

12.0

Tobacco

12.7

12.7 0% 4.4%

20.5

Fuel

20.5

19.9 3% 5.1%

4.3

Vehicle Registration Duty

0.7

5.8 (88)% -

0.1

Customs Duty

0.2

0.2 0% -

52.0 Total Imp ts and Customs duties 49.8 53.9 (8)% -

Stamp Duty

The yield from Stamp Duty fell by 17% to £24 million, reflecting the slow-down in house sales during the later part of the year. Vehicle Registration Duty ceased from 6 May 2008. This is reflected in the recorded level of income in the year.

Other Income

Other income of £45 million is analysed in the table below.

Increase / 2008  2008 Actual 2007 Actual (Decrease)

Budget £  million £  million %

£ million

 

7.0

Interest Income

10.6

8.3 28%

3.4

Jersey Currency Surplus

4.3

3.4 26%

11.5

Dividends and Internal Returns

13.8

11.3 22%

4.1

Returns from Jersey Financial Services Commission

4.4

4.1 7%

5.5

European Union Savings Tax Directive Administration

 

 

 

Income

9.4

7.3 29%

1.4

Fines and Other Income

2.5

2.5 0%

32.9 Total Other General Revenue Income 45.0 36.9 22%

Consolidated Fund Expenditure

The vast majority of expenditure from the Consolidated Fund relates to States  Gross Revenue Expenditure, i.e. Ministerial and Non-Ministerial Departments providing core public services to the island. The capital repayment charge represents an approximation of a depreciation charge that would be applicable under UK GAAP. The following table summarises consolidated fund revenue expenditure.

Table 7 Consolidated Fund Expenditure

2008  2008 2007 Budget Actual Actual

£ million £  million £  million

 

 

 

 

 

 

Consolidated Fund Expenditure

 

 

634

Gross Departmental Expenditure

631

583

Provision for bad and doubtful income tax debts

4

4

45

Capital Repayment Charge

39

39

606 Total Expenditure 674 626

The following paragraphs consider the main element of revenue expenditure from the Consolidated Fund. This is Departmental Net Revenue Expenditure of £522 million, being the net of gross departmental expenditure (£631 million) and departmental income (£109 million).

Departments  performance against budget is assessed on the basis of net revenue expenditure. The total net revenue expenditure (excluding capital repayment) of Departments totalled £522 million (£480 million in 2007), 71% of which related to expenditure on Health and Social Services, Education, Sport and Culture and Social Security. All Departments ended the year underspent or in line with their final budgets.

The following graph shows the distribution of expenditure across the key public services. Further details can be found in the annex to the accounts.

Graph 4 Distribution of Net Revenue Expenditure

Net Revenue Expenditure

Non Ministerial Economic  Treasury and Other Services Services Development Resources

1% 5% 3% 4 %

Transport and Health and Technical

Social Services Services

28% 4%

Home Affairs Social Security Education, 9%

28% Sport and

Culture

18%

The following graph shows how expenditure on these key public services has changed compared to 2007. Graph 5 Net Revenue Expenditure Changes Compared to 2007

Net Revenue Expenditure Compared to 2007

Health and Social Services 7.2% Social Security 38.9%

Education, Sport and Culture 1.7%

Home Affairs 20.2%

Housing* (1,897)%

Other Services 7.3%

Transport and Technical Services 1.0%

Treasury and Resources 4.0%

Chief Minister's Department 7.4%

2008 2007

Economic Development 2.4%

Non Ministerial Departments 15.5%

(40,000) (20,000) 0 20,000 40,000 60,000 80,000 100,000 120,000 140,000 160,000

£'000 Expenditure

* In 2008 the Housing department ceased paying Rental Subsidies as these became part of the new Income Support system. As a result, the department now has a net revenue income budget and outturn (as shown above).

The following paragraphs consider the most significant of these changes; further detailed analysis is contained in the annex to the accounts.

  1. Health and Social Services Department

Net revenue expenditure increased by £10 million (7.2%) in 2008 compared with 2007. The 2008 budget and spend reflects increased funding of £3.4 million and efficiency savings of £0.6 million agreed in the 2008 Business Plan.

  1. Social Security Department

Net revenue expenditure increased over that of 2007 by £40.8 million (38.9%) to £145.5 million. A new Income Support system was introduced in January 2008, which now includes the rent subsidy budget from the Housing Department. A like for like comparison of expenditure including rent subsidies shows a 13.1% increase in social security expenditure. This increase includes the cost of income support transitional relief, protecting those households affected by the introduction of the new system.

  1. Education, Sport and Culture Department

Net revenue expenditure increased over that of 2007 by £1.5 million (1.7%) to £94 million. This relatively low increase in spend reflects a number of factors, and principally a reduction in demand for higher education from the one-off peak in 2007.

  1. Home Affairs Department

Net revenue expenditure increased over that of 2007 by £8.2 million (20.2%) to £48.9 million. This was mainly due to the policing costs associated with the Historical Child Abuse Enquiry (HCAE), increases in staff costs due to pay awards and additional posts at the Prison.

  1. Transport and Technical Services Department

Net revenue expenditure increased over that of 2007 by £218,000 (1.0%) to £21.5 million. Expenditure rose by £4 million (11%) but was offset by an increase in income of £3.8 million (27%). The significant increase in expenditure and income arose as a result of the transfer of the Jersey Harbours Engineering Section and Housing Cleaning Section in 2008 from the relevant departments to the Transport and Technical Services Department.

  1. Economic Development Department

Net revenue expenditure by the Department increased by £379,000 (2.4%) compared to 2007. This included increased expenditure on Enterprise and Business Development and support for the Finance Industry. These increases were offset by a reduction in expenditure on other services.

  1. Treasury and Resources Department

Net revenue expenditure decreased by £711,000 (4.0%) compared to 2007. This reflects £658,000 of efficiency savings, largely relating to property maintenance, that were allocated to the Department in the 2008 Business Plan.

viii. Chief Minister s Department

Net revenue expenditure increased by £1.3 million (7%) compared to 2007. The majority of the increase relates to transfers between capital and revenue budgets and additional expenditure relating to the Historic Child Abuse Enquiry.

More detailed narrative of each department s performance can be found in the Annex accompanying these accounts.

Capital Expenditure

The States capital expenditure allocation from the Consolidated Fund for 2008 was £143 million (including £103m allocated to the Energy from Waste plant). During 2008, capital expenditure from the Consolidated Fund amounted to £45.4 million (£42.2 million in 2007).

The major projects funded from the Consolidated Fund with a spend of more than £1 million in 2008 are listed below. Table 8 Spend on Major Capital Projects

Spend in 2008 Spend to Date Project £  million £  million Le Rocquier School  1.0  22.1

Le Marais  4.8  5.8 The Cedars  3.0  3.5 Clos du Fort  1.0  1.4 Energy from Waste Plant*  22.1  25.3 GST implementation  1.2  1.4 Highlands College  1.4  1.7

St Peter s School  3.5  4.6 Prison Cell Block Reconstruction  4.6  7.1

*Expenditure on the Energy from Waste Plant in the table above includes all amounts paid to contractors by the end of 2008. Of this, £19.5m is included in prepayments in the balance sheet.

At 31 December 2008 £183.5 million of capital funding allocated in 2008 and previous years had yet to be incurred. The significant approved but unspent funds included £83 million on the Energy from Waste Plant, £13 million for three other T&TS projects, £13 million for the relocation of the Police Station Headquarters, £6 million for Housing renovation projects, £5 million for the Health Integrated Care Record Programme, £4 million relating to the Prison Cell Block Reconstruction Phase 3, £4 million on Highlands College, and £3 million for the extension of the A&E and Radiology departments.

The aggregated accounts also include capital expenditure from other States  funds; total States capital expenditure in 2008 is summarised in the table below.

Table 9 Capital Expenditure Summary

Capital Expenditure Financed from 2008 2007

£ million £  million

Consolidated Fund 45.4 42.2 Trading Funds 23.3 12.6 Housing Development Fund 0.2 - Waterfront Enterprise Board 2.3 0.2 Total Capital Expenditure 71.2 55.0

The States  Trading Operations

Use of Trading Funds is governed by the Public Finances (Jersey) Law 2005. Trading Funds are designated by the States as a distinct or disparate trading operation of the States. Planning for income and expenditure of Trading Funds is governed through the States  Annual Business Plan.

The following table summarises the performance of each fund against budget and the Trading Fund balance at 31 December. The Trading Fund balance recorded against each fund is held to meet future expenditure from the fund. Financial statements for each fund can be found in the annex to these accounts.

Table 10 Trading Funds Summary

2008  2008 Out-Turn 2007 Fund Budget Income Expenditure Surplus Surplus Balance at Surplus  31/12/08

£ million Trading Operation £  million £  million £  million £  million £  million

 

1.3

Harbours 14.8 12.6

2.2

2.2

9

3.9

Airport 28.7 22.1

6.6

6.4

32

0.9

Car Parks 6.3 5.6

0.7

1.6

10

0.2

Fleet Management 3.1 3.1

-

-

1

6.3 Total 52.9 43.4 9.5 10.2 52

This analysis includes depreciation, not shown in the Trading Funds Operating Accounts, and excludes changes in pension liability provisions in respect of trading operations which amounts to a total of £7.2 million.

Separately Constituted Funds

The Public Finances (Jersey) Law 2005 allows the States to establish special funds. These are funds with a specific purpose and are usually established by legislation or a States  decision. The governance arrangements are therefore specific to each individual fund; these are detailed in the annex to these accounts.

The following table summarises the financial out-turn and position of each fund. Further details can be found in the Annex accompanying these accounts.

Table 11 Special Funds Summary

 

 

 

 

 

Fund

Income

£ 000

Expenditure

£ 000

Non-operating Expenditure

£ 000

Surplus / (Deficit)

£ 000

Accumulated

Reserve Balance

£ 000

Dwelling House Loans Fund

1,940

(43)

-

1,897

27,369

Assisted House Purchase Scheme

422

(257)

-

165

1,973

99 Year Leases1

53

(53)

-

-

83

Agricultural Loans Fund1

263

(263)

-

-

-

Jersey Currency Notes1

4,237

(4,237)

-

-

1,937

Jersey Coinage1

737

(737)

-

-

378

Tourism Development Fund

88

(675)

-

(587)

1,107

ICT Fund

-

(365)

-

(365)

-

CI Lottery

3,493

(3,382)

-

111

446

Housing Development Fund

707

(4,873)

1,162

(3,004)

4,769

Total 11,940 (14,885) 1,162 (1,783) 38,062

1 Operating surpluses and deficits from these funds are transferred to the Consolidated Fund; this is explained in the annex to the accounts.

In addition, the States has a subsidiary company, the Waterfront Enterprise Development Board. Its financial results are

included within the States accounts and are summarised in the following table.

Table 12 Subsidiary Company

Subsidiary Company Non-operating

Income Expenditure Income Net Assets

£  million £  million £  million £  million

Waterfront Enterprise Board  1.1 (8.0) 11.5 4.6

This result differs from that published in the Waterfront Enterprise Board s accounts as these figures have been adjusted to reflect the States of Jersey

accounting policies.

Non-operating income is the gain on disposal of assets shown in non-operating expenditure in the Operating Cost Statement.

Reserves

The States operates two reserves with specific purposes. The financial position of these reserves is summarised below.

Table 13 Summary of Reserves

Reserve Income Expenditure Surplus  Net Assets

£  million £  million £  million £  million

Strategic Reserve 30 (2) 28 507

Stabilisation Fund 3 - 3 75

Reserves 33 (2) 31 582

Strategic Reserve

The Strategic Reserve is the States  long-term reserve, set up in the mid 1980s to safeguard against a major downturn in the economy. The purpose of the reserve was clarified by the States in December 2006 when they agreed that the Strategic  Reserve  should  be  a  permanent  reserve, where  the  capital  value  is  only  to  be  used  in  exceptional circumstances to insulate the Island s economy from severe structural decline such as the sudden collapse of a major island industry or from major natural disaster. The total value of the reserve at year end was £507 million (£510 million in 2007). Overall the Reserve has weathered recent turmoil in the financial markets well, and performed considerably better than the FTSE. The States did not have any significant exposure to any of the high profile financial institutions that have recently faced difficulties. Expenditure relates to investment fees and the appropriation of investment returns to the Currency Fund.

The following graph shows the market value of the Strategic Reserve over recent years. Graph 6 Strategic Reserve Net Assets

Strategic Reserve - Net Assets

600 510 507

456 477

500 382 397 418

400

300 200 100 0

2002 2003 2004 2005 2006 2007 2008

Year

Stabilisation Fund

In December 2006 the States agreed to establish a Stabilisation Fund, the purpose of the fund being to make fiscal policy more countercyclical, providing some protection from the adverse impact of economic cycles, and creating in the Island a more stable economic environment with low inflation. This will involve taking money out of the economy and paying it into the Fund when it is growing strongly and drawing money down from the Fund to support the economy when it is performing more weakly.

Following the agreement of the States, the fund was established with a transfer of £32 million of surplus funds previously held in the Dwelling House Loans Fund. In 2008 a further £38 million was transferred to the Fund. During 2008 the fund has achieved a return of 5.8%. The following graph shows the Net assets of the Stabilisation fund since inception.

Stablisation Fund – Net Assets

75

80

70

60

50 32 34 40

30

20

10

0

2006 2007 2008

Year

The Minister for Treasury and Resources is responsible for proposing to the States transfers between the Consolidated Fund and Stabilisation Fund having regard to the advice of a new independent Fiscal Policy Panel (FPP). The FPP has been appointed by the States on the recommendation of the Minister. Towards the end of 2008 the FPP recommended that a further £63 million should be transferred to the Stabilisation Fund. This was effected in January 2009.

The States of Jersey Aggregated Accounts

This report and accounts reflect the financial out-turn of the States of Jersey for 2008; they have been prepared as directed by a Ministerial Order issued under the Public Finances (Jersey) law 2005. To set them in context it will be helpful to have an appreciation of the States  aims and objectives and the financial regime in which we operate.

The States Strategic Plan, which was approved by the States in June 2006, describes six main themes, or commitments:

¥ Maintain a strong, successful and environmentally sustainable economy;

¥ Create the environment in which everyone in Jersey has the opportunity to enjoy a good quality of life;

¥ Promote a safe, just and equitable society;

¥ Maintain and enhance the natural and built environment;

¥ Create a strong, recognised identity for Jersey and promote a real sense of belonging;

¥ Ensure that States services are necessary, of high quality and efficiently run.

The detail of the plan is kept under review to ensure that the overarching commitments and objectives are achieved. Accordingly, the Council of Ministers reviews the Strategic Plan as a matter of course during the annual business planning process, and in particular, reviews and continually updates the impact of changes in policy, or other unforeseen expenditure, on the financial framework.

This is the framework within which the Executive develops policy, allocates resources and delivers services. To deliver the Strategic Plan, an Annual Business Plan is prepared. This plan outlines the delivery of public services, our key objectives and the resources required to deliver these services. The Annual Business Plan is debated by the States Assembly which approves each Department s resource allocation (budget), key objectives/priorities and success criteria as well as an allocation to fund capital projects. States members also have an opportunity to reconfirm, or amend, the priorities originally set out in the Strategic Plan.

To fund proposals contained within the Annual Business Plan the Minister for Treasury and Resources prepares an Annual Budget. The States Assembly considers this Budget and approves measures to raise revenue through taxation each year. This is done within the context of the States Fiscal Strategy.

This report and accounts present the financial out-turn compared to both the planned expenditure approved in the Annual Business Plan and the estimated income reported in the Budget. In addition, the States holds a number of special funds, such as the Channel Island Lottery, which are included within these aggregated accounts.

The States of Jersey is committed to implementing modern generally accepted accounting principles. We are in the midst of a transition to these new standards; these accounts reflect the third year of the ministerial system of government.

The accounts fairly reflect the financial position of the States of Jersey for the financial year ended 31 December 2008. Our accounting policies are outlined in the accounts and have been fairly and consistently applied. We keep proper and up to date accounting records and take all reasonable steps to prevent and detect fraud and other irregularities.

The main statements included in the accounts are detailed below along with an explanation of their purpose.

Operating Cost Statement

This statement, introduced this year for the first time, reflects the move towards GAAP and the format of the States accounts moving forward. It replaces the Income and Expenditure Account previously shown in the accounts. It provides a more informative analysis of the States income and expenditure, highlighting income levied by the States of Jersey, such as taxation, other income, and States expenditure on social benefits, staff costs, grants and subsidies and other expenditure. It encompasses all the entities that comprise the States of Jersey; a segmental analysis is included in the notes to the accounts providing further analysis of the States income and expenditure.

Aggregating the component parts of the States of Jersey Accounts, the Operating Cost Statement for 2008 shows an aggregated surplus of income over expenditure of £57m. It is important to emphasise that this reflects all the income and expenditure of the States of Jersey. The following table breaks this down into the main areas.

 

Table 16 States of Jersey Income and Expenditure (All figures shown in £ million)

 

Consolidated  Trading  Reserves Separately Fund1 Funds Constituted Funds

(including WEB)

States of Jersey as a whole

Income 773 53 33 13

872

Expenditure (674) (43) (2) (23)

(742)

Non-operating expenditure (78) (7) - 12

(73)

Surplus 21 3 31 2 57

The Consolidated fund comprises General Revenue Income, Net Revenue Expenditure, surpluses on the disposal of assets and capital servicing. Pension provisions relate to the movement in the potential costs of the States pension schemes. These figures reflect the restructuring of the Jersey Teachers Superannuation Fund to generally mirror the Public Employees  Contributory Retirement Scheme arrangements, whereby the States  liability is limited and it is not responsible for meeting any ongoing deficiency in the schemes beyond agreed responsibility for existing past service liabilities. Further details of the States  pension schemes can be found in note 4 to the accounts.

Statement of Total Recognised Gains and Losses

The Statement of Total Recognised Gains and Losses provides a summary of the States  financial gains and losses regardless of whether or not they were shown in the Operating Cost Statement or the Balance Sheet. This includes the surplus for the year from the Operating Cost Statement as well as other unrealised gains and losses.

Balance Sheet

The Balance Sheet provides a snapshot of our financial position as at 31 December. It sets out what we own, what we owe and what is owed to us at that point in time.

The Balance Sheet includes the valuation of the PECRS pre-87 liability. This is valued annually by an independent actuary in accordance with the agreement made between the States and the PECRS in 2005. Due to changes in assumptions and market conditions the value of the debt at 31 December 2008 is £226 million compared to £123 million in 2007. The basis of the amount payable to the PECRS by the States each year remains the same.

Cash Flow Statement

This statement summarises the total cash movements during the year for both capital and revenue purposes.

The accounts also include a set of notes that provide further analysis of the figures contained within the main statements. In addition, the annex to the accounts provides financial summaries and reports for the entities included within the States of Jersey Accounts. A glossary is included at the end of the annex to the accounts providing an explanation of the terminology used in this report and accounts.

Ian Black, BSc (Econ), CPFA Treasurer of the States

28 May 2009

Auditors  Report

INDEPENDENT  AUDITORS  REPORT  TO  THE  MINISTER  FOR  TREASURY  AND  RESOURCES  OF  THE  STATES  OF  JERSEY  AND  THE COMPTROLLER AND AUDITOR GENERAL OF THE STATES OF JERSEY

We have audited the Financial Report and Accounts of the States of Jersey for the year ended 31 December 2008 in accordance with the Public Finances (Jersey) Law 2005. They comprise the Aggregated Operating Cost Statement, the Aggregated Balance Sheet, the Cash Flow Statement, the Statement of Total Recognised Gains and Losses and the related notes. The Financial Report and Accounts have been prepared under the accounting policies set out therein.

Respective responsibilities of the Treasurer of the States, the Comptroller and Auditor General of the States and auditors

The Treasurer s responsibilities for preparing the annual Financial Report and Accounts are set out in the Public Finances (Jersey) Law 2005 and summarised in the Statement of Responsibilities for Preparing the Accounts.

The Comptroller and Auditor General s responsibilities are to ensure that the Financial Report and Accounts is audited within 5 months of the end of the financial year.

We have been appointed by the Comptroller and Auditor General to audit the Financial Report and Accounts in accordance with relevant legal and regulatory requirements and International Standards on Auditing (UK and Ireland). This report, including the opinion, has been prepared for and only for the Minister for Treasury and Resources of the States of Jersey and the Comptroller and Auditor General of the States of Jersey in accordance with the Public Finances (Jersey) Law 2005 and for no other purpose. We do not, in giving this opinion, accept or assume responsibility for any other purpose or to any other person to whom this report is shown or into whose hands it may come save where expressly agreed by our prior consent in writing.

We report to you our opinion as to whether the Financial Report and Accounts give a true and fair view in accordance with the Public Finances (Jersey) Law 2005. We also report to you whether in our opinion the information given in the Minister s Report and Treasurer s Report are consistent with the Financial Report and Accounts.

In addition we report to you if, in our opinion, the States has not kept proper accounting records, if we have not received all the information and explanations we require for our audit, or if information specified by the Public Finances (Jersey) Law is not disclosed.

We review whether the Statement on Internal Control reflects the States of Jersey s compliance with the relevant guidance issued by the Financial Advisory Board of the States of Jersey on 14 November 2006 and we report to you if it does not. We are not required to consider whether the statement covers all risks and controls. We are also not required to form an opinion on the effectiveness of the States  corporate governance procedures or its risk and control procedures.

We read other information contained in the Financial Report and Accounts, and consider whether it is consistent with the audited Financial Report and Accounts. This other information comprises only Departmental Revenue Expenditure Statements, the Reserves Statements and Separately Constituted Funds Statements. We consider the implications for our report if we become aware of any apparent misstatements or material inconsistencies with the Financial Report and Accounts. Our responsibilities do not extend to any other information.

Basis of audit opinion

We conducted our audit in accordance with International Standards on Auditing (UK and Ireland) issued by the Auditing Practices Board. An audit includes examination, on a test basis, of evidence relevant to the amounts and disclosures in the Financial Report and Accounts. It also includes an assessment of the significant estimates and judgments made by the Treasurer in the preparation of the Financial Report and Accounts, and of whether the accounting policies are appropriate to the organisation s circumstances, consistently applied and adequately disclosed.

We planned and performed our audit so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance that the Financial Report and Accounts are free from material misstatement, whether caused by fraud or other irregularity or error. In forming our opinion we also evaluated the overall adequacy of the presentation of information in the Financial Report and Accounts.

Opinions

In our opinion:

the Financial Report and Accounts give a true and fair view, in accordance with the Public Finances (Jersey) Law 2005, of the stat e of the States affairs as at 31 December 2008 and of the income and expenditure and cash flows for the year then ended;

the financial statements have been properly prepared in accordance with the Public Finances (Jersey) Law 2005; and

the information given in the Minister s Report and the Treasurer s Report is consistent with the Financial Report and Accounts.

Price waterhouseCoopers LLP 29 May 2009 80 Strand

London

WC2R 0AF

  1. Basis of Accounts

The Annual Financial Statements are prepared to meet the requirements of the Public Finances (Jersey) Law, 2005. It is planned over this and coming years that the accounts will increasingly reflect recognised accounting standards and principles, including United Kingdom Generally Accepted Accounting Principles (UK GAAP). The following paragraphs outline the accounting basis on which the 2008 accounts have been prepared. As part of the move to GAAP, the GAAP accounts presentation has been adopted for the preparation of the 2008 accounts. Full GAAP compliant accounts will be prepared for 2009.

  1. Aggregation and Consolidation

The accounts reflect the aggregated income and expenditure accounts and the balance sheet of the States of Jersey including the results of separately constituted funds but not Jersey Telecom Group Limited, Jersey Post Limited, Jersey Electricity Company Limited and Jersey New Waterworks Company Ltd.

As the Waterfront Enterprise Board Limited, a wholly-owned subsidiary, is a developer and agent of the States of Jersey, its results and financial position are aggregated within the States of Jersey accounts.

The accounts do not include Special Funds, such as legacies and bequests, which are administered by the States of Jersey. The Social Security Fund, Social Security (Reserve) Fund, and Health Insurance Fund will be published separately to the States accounts. The Criminal Offences Confiscation Fund and Drug Trafficking Confiscation Fund are not aggregated into the States accounts but financial information will be published separately.

  1. Inter-Department Transactions

Transactions and balances between Departments, including interest on capital servicing incurred by States Trading Operations, are not eliminated in the preparation of the accounts.

  1. Related Party Transactions

The accounts do not contain any disclosures with respect to related party transactions.

  1. Foreign Currencies

Assets and liabilities denominated in foreign currencies are translated to sterling at rates current at the balance sheet date. Transactions are translated into sterling at the rate current at the date of the transaction. All foreign exchange differences are included in income and expenditure for the year.

  1. Income and Expenditure

Income and expenditure is accounted for using the accruals concept, i.e. income and expenditure are accounted for when goods and services are provided and received, unles specified otherwise.

  1. Income Tax and Imp ts

Income Tax is recognised when an assessment is raised with provisions made for doubtful debts and adjustments following appeals. In addition, an estimate is made of repayments due under the Income Tax Instalment Scheme and a further provision is made. Tax collected in the year under the Income Tax Instalment Scheme which is due for assessment in the following year (tax collected on a current year basis) is recognised as receipts in advance.

Goods and services Tax (GST) is recognised on an accruals basis. GST is deemed to be receivable by the States of Jersey at the point of sale of goods or services which are liable to GST. GST is deemed to be payable by the States of Jersey at the point of payment by a registered business for goods or services which are liable to GST. Fees payable by International Service Entities are recognised on an accruals basis and are included in total GST receipts in the Operating Cost Statement.

Imp ts duties are recognised when the goods are landed in Jersey. viii. Provisions for Liabilities and Charges

A provision is made in the accounts in respect of obligations arising from past events where the predicted outcome of the event is considered probable and there is a reliable estimate of the amount of the liability.

  1. Fixed Assets

Fixed Assets are categorised according to their source of funding as opposed to being classified according to their nature, function or use in business.

A capital repayment charge is made as an approximation to any depreciation charge that would be applicable under UK GAAP, including an element in respect of land, which would not be depreciated under UK GAAP. The capital repayment charge is calculated as cost at the end of the year divided by the estimated remaining life of the asset. Assets in the course of construction are held at cost. Completed fixed assets are held at cost less capital repayments.

Useful economic lives (by category) over which assets are depreciated or over which capital servicing is allocated are as follows:

Buildings 50 years Infrastructure 10-30 years Plant and Equipment 5-10 years Fixtures and Fittings 5-10 years Vehicles 5 years Computer hardware and software 3-5 years

For expenditure where the source of funding has been designated as capital, but where the whole or majority of the spend is deemed to be revenue in nature, a capital repayment charge equivalent to the whole cost incurred in the year is made.

  1. Leased assets

Assets held under finance leases or sale and lease-back arrangements are capitalised as fixed assets and depreciated over the shorter of the lease term or their estimated useful economic lives. Rentals paid are apportioned between reductions in the capital obligations included in creditors, and finance charges charged to the Operating Cost Statement. Expenditure under operating leases is charged to the Operating Cost Statement in equal instalments over the period of the lease.

  1. Capital Grants

Capital grants received in respect of the construction of tangible fixed assets are carried forward in the balance sheet until such time as the related asset is constructed and are then deducted from the construction costs.

  1. Strategic Investments

Although the States of Jersey holds a majority of the ordinary voting shares in the Jersey Telecom Group Limited, the Jersey Post Limited, the Jersey Electricity Company Limited and the Jersey New Waterworks Company Ltd, the accounts of these are not consolidated as they are strategic investments and information on these companies is better provided by reference to the separate accounts. These investments are stated at cost less provision for any permanent diminution in value.

xiii. Other Investments

Investments held other than for strategic purposes, principally for investment returns, are carried at market value.

Profits or losses on disposal or redemption of investments are included in the Operating Cost Statement when realised.

Unrealised gains and losses on investments are included in the Statement of Total Recognised Gains and Losses.

Income on interest-bearing investments is recognised on an accruals basis. Income on other investments is recognised when receivable.

  1. Stock and Work in Progress

Stock and work in progress includes site developments held for resale by the Waterfront Enterprise Board Limited and other general stocks.

All stocks are held at the lower of cost and net realisable value.

  1. Debtors, Prepayments and Advances

Debtors are recognised on an accruals basis reflecting goods and services provided for which income is due as at 31 December 2008.

Prepayments are recognised on an accruals basis reflecting goods and services that have been paid for but no benefit received as at 31 December 2008.

Advances are recognised on an accruals basis reflecting the amounts advanced less any capital repayments received.

Debtors, prepayments and advances are recognised at amortised cost less provision for any permanent diminution in value.

  1. Creditors

Revenue creditors are recognised on an accruals basis reflecting goods and services received in the year ending 31 December 2008, which have not been paid for as at 31 December 2008.

Capital creditors include the cost of all work certified as complete up to the 31 December 2008. Creditors are recognised at amortised cost less provision for any permanent diminution in value.

xvii. Cash and Liquid Resources

Cash and Liquid Resources are cash in hand and deposits repayable on demand, less overdrafts repayable on demand. Cash includes cash in hand and deposits denominated in foreign currencies.

xviii. Contingent Liabilities

A contingent liability is disclosed where:

a possible obligation that arises from a past event and whose existence will be confirmed only by the occurrence of one or more uncertain future events not wholly within the States of Jersey s control; or

a present obligation arises from past events but has not been recognised because:

it is not probable that a transfer of economic benefits will be required to settle the obligation; or

the amount of the obligation cannot be measured with sufficient reliability.

xix. Pension Schemes

The States of Jersey operates two principal pension schemes for certain of its employees; Public Employees Contributory Retirement Scheme (PECRS) and Jersey Teachers Superannuation Fund (JTSF). In addition one further pension scheme exists, the Jersey Post Office Pension Fund (JPOPF). This scheme, which relates to Jersey Post International Limited (a wholly owned strategic investment), is closed to new members. The assets of each scheme are held in separate funds.

The Jersey Post Office Pension Fund is accounted for as a conventional defined benefit scheme in accordance with Financial Reporting Standard (FRS) 17.

The Public Employees Contributory Retirement Scheme and Teachers Superannuation Fund, whilst final salary schemes, are not conventional defined benefit schemes as the employer is not responsible for meeting any ongoing deficiency in the schemes.

Employer contributions to the schemes are charged to revenue expenditure in the year they are incurred.

In agreeing P190/2005 the States confirmed responsibility for the past service liability which arose from restructuring of the PECRS arrangements with effect from 1 January 1988. This liability is recognised in the accounts.

The Jersey Teachers Superannuation Fund was restructured in April 2007. The restructured scheme mirrors the Public Employees Contributory Retirement Scheme. A provision for past service liability, similar to the PECRS pre-87 past service liability, has been recognised, although this has not yet been agreed with the Fund s board of management.

Apart from the liabilities detailed above, the employer is not responsible for meeting any ongoing deficiency in the schemes.

Information on the schemes is presented in the accounts reflecting the cost of the schemes to the States as the employer. In particular, information specified in FRS 17 is disclosed in a note to the accounts. As both these schemes limit the liability of the States as the employer, scheme surpluses or deficits are only recorded within the States accounts to the extent that they belong to the States.

Where appropriate, as detailed in the preceding paragraphs, actuarial gains and losses arising in the year from the difference between the actual and expected returns on pension scheme assets, experience gains and losses on pension scheme liabilities and the effects of changes in demographics and financial assumptions are included in the Statement of Total Recognised Gains and Losses only in so far as they belong to the States.

Pension scheme assets are measured using market values and scheme liabilities are measured using the projected unit credit method, discounted at the current rate of return on a high quality bond of equivalent term and currency to the liability.

Aggregated Operating Cost Statement for the Year ended 31 December 2008

2008 2007 Notes £  000 £  000

 

Revenue

1

 

 

Revenue levied by the States of Jersey

 

 

 

Taxation revenue

 

534,960

432,894

Island rates, duties, fees, fines and penalties

 

91,297

99,123

 

 

 

 

Total Revenue Levied by the States of Jersey

 

626,257

532,017

 

 

 

 

Earned through Operations

 

 

 

Sales of goods and services

 

145,801

135,329

Investment income

 

68,358

61,611

Other revenue

 

31,659

29,965

 

 

 

 

Total Revenue Earned through Operations

 

245,818

226,905

 

 

 

 

Total Revenue

 

872,075

758,922

 

 

 

 

Operating Expenditure

2

 

 

Social Benefit Payments

 

149,576

135,984

Staff costs

 

312,079

293,471

Other Operating expenses

 

185,270

168,226

Grants and Subsidies payments

 

37,827

32,439

Capital Repayment Charge/Depreciation

 

51,426

46,711

Finance costs

 

6,250

6,592

 

 

 

 

Total Operating Expenditure

 

742,428

683,423

 

 

 

 

Non-Operating Expenditure

 

 

 

Net foreign-exchange (gains)/losses

 

(1,357)

(62)

Movement in pension liability

4

95,684

(6,138)

(Gains) on disposal of assets

 

(22,065)

(5,334)

 

 

 

 

Total Non-Operating (Income)/Expenditure

 

72,262

(11,534)

 

 

 

 

Total Expenditure

 

814,690

671,889

 

 

 

 

Surplus for the Year 57,385  87,033

The Aggregated Operating Cost Statement includes all the income and revenue expenditure of the States of Jersey and therefore includes income and expenditure of the Strategic Reserve and other Separately Constituted Funds as well as that of the Consolidated Fund which, in accordance with the Law, is subject to the annual budget process. In addition it includes the income and expenditure of the Waterfront Enterprise Board Limited.

Statement of Total Recognised Gains and Losses for the Year ended 31 December 2008

2008 2007 Notes £  000 £  000

Surplus for the Year 57,385 87,033 Unrealised Loss on Revaluation of Investments (30,197) (4,404) Actuarial Gain in respect of Defined Benefit Pension Schemes 4 467 478

Total Recognised Gain Relating to the Year 27,655 83,107

Aggregated Balance Sheet as at 31 December 2008

2008 2007 Notes £  000 £  000

 

Tangible and Intangible Fixed Assets

7

828,609

811,267

 

 

 

 

 

 

 

 

Financial Assets Advances

8

25,312

33,722

Strategic Investments

9

88,563

88,563

Other investments

10

852,642

799,725

Debtors: amounts falling due after more than one year

12

4,492

1,674

 

 

 

 

 

 

 

 

 

 

 

 

Total Fixed Assets

 

1,799,618

1,734,951

 

 

 

 

Current Assets

 

 

 

Stock and Work in Progress

11

6,748

9,300

Debtors

12

146,736

121,150

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Assets

 

233,326

182,243

 

 

 

 

Current Liabilities

 

 

 

Bank overdrafts

13

(20,364)

(15,061)

Creditors Currency in Issue

14 15

(90,557) (91,549)

(107,917) (82,308)

 

 

 

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

(202,470)

(205,286)

 

 

 

 

Net Current Assets / (Liabilities)

 

30,856

(23,043)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long Term Liabilities

 

 

 

Finance Lease Obligations

PECRS Pre-1987 Past Service Liability

 

(19,608) (222,288)

(22,064) (119,386)

Provision for JTSF Past Service Liability

 

(103,100)

(110,000)

Defined Benefit Pension Schemes Net Liability

16

795

(284)

Provisions for liabilities and charges

18

(2,140)

(3,696)

 

 

 

 

 

 

 

 

 

 

 

 

Total Long Term Liabilities

 

(346,341)

(255,430)

Net Assets

 

1,484,133

1,456,478

 

 

 

 

 

 

 

 

Reserves: Accumulated Revenue and Reserve Balances

17

1,484,133

1,456,478

Signed: Date: 28/5/09 Signed: Date: 28/5/09 (Treasurer of the States) (Minister for Treasury and Resources)

Cash Flow Statement

for the Year ended 31 December 2008

2008 2007

£ 000 £  000

 

 

 

Operating Activities

 

 

Net Cash Inflow from Operating Activities (Note a)

86,061

60,296

 

 

 

 

 

 

Returns on Investment and Servicing of Finance

 

 

Investment Income received

65,533

56,542

Interest paid

(6,250)

(6,591)

Interest element of Finance Lease payments

(1,548)

(1,920)

 

 

 

Net Cash Inflow from Returns on Investments and

 

 

Servicing of Finance

57,735

48,031

 

 

 

 

 

 

Capital Expenditure and Financial Investments

 

 

Payments to acquire Tangible Fixed Assets

(68,402)

(52,393)

Receipts from Sale of Plant and Equipment

49

107

Proceeds from Disposal of Property

24,461

7,328

Loans Advanced

(500)

-

Loans Repaid

8,910

5,919

 

 

 

Net Cash (Outflow) from Capital Expenditure and

 

 

Financial Investments

(35,482)

(39,039)

 

 

 

 

 

 

Additions/Disposals

 

 

Purchase of Investments

(2,112,937)

(914,448)

Proceeds from Disposal of Investments

2,029,825

838,604

 

 

 

Net Cash Outflow from Additions/Disposals

(83,112)

(75,844)

 

 

 

 

 

 

Management of Liquid Resources

 

 

(Increase) in short term deposits

(51,882)

(38,233)

Purchase of current asset investments

38,233

48,172

 

 

 

Net Cash Inflow/(Outflow) from Management of Liquid

Resources

(13,649)

9,939

 

 

 

Financing

Capital Element of Finance Lease Rental Payments

(2,456)

(1,832)

Net Cash (Outflow) from Financing

(2,456)

(1,832)

Increase in Cash 9,097 1,551

Reconciliation of Net Cash Flow to Movement in Net Funds

2008 2007

£ 000 £  000

 

Increase in Cash in the Year

9,097

1,551

Movement in Liquid Resources

13,649

(9,939)

Net Cash Inflow from Lease Financing

2,535

1,832

 

 

 

Change In Net Funds

25,281

(6,556)

Net Funds at 1 January

12,134

18,690

Net Funds at 31 December 37,415 12,134

Notes to the Cash Flow Statement

  1. Reconciliation of Surplus for the Year to Net Cash Flow from Operating Activities

2008 2007

£ 000 £  000

 

Surplus for the Year

57,385

87,033

Capital Repayment Charge/Depreciation

48,256

47,161

Net Book Value of Asset Written Off

3,110

305

Interest paid

6,250

6,591

(Gain) on Disposal of Assets

(22,065)

(5,334)

Investment Income

(62,860)

(56,542)

Difference between Pension Charge and Cash Contributions

-

106

Interest Element of Finance Leases

1,548

1,920

(Loss) on Realisation of Investments

(5,498)

(9,332)

Decrease in Stock

2,552

7,995

Transfer (to) Fixed Assets from Stock

(27)

(9,407)

(Increase) in Debtors

(22,761)

(39,918)

(Increase) in Long term Debtors

(2,818)

-

Increase/(Decrease) in Creditors

(20,086)

28,617

Increase in PECRS Pre-1987 Liability

102,290

7,876

(Decrease) in JTSF Liability

(6,900)

(14,120)

Increase/(Decrease) in Provisions

(1,556)

976

Increase in Currency in Circulation

9,241

6,369

Net Cash Inflow from Operating Activities 86,061  60,296

  1. Analysis of Net Funds

At 1 January  At 31 December

2008 Cash Flows 2008

£ 000 £  000 £  000

Cash in Hand and at Bank (1,501) 9,097 7,596 Bank Deposit Accounts 38,233 13,649 51,882

Total Cash 36,732 22,746 59,478 Finance Leases (24,598) 2,535 (22,063)

Net Funds 12,134 25,281 37,415

  1. Revenue

2008 2007

£ 000 £  000

 

 

 

 

Levied by the States of Jersey:

 

 

Taxation Revenue

 

 

Salary and Wage Earners

229,227

199,068

Self Employed and Investment Holders

40,500

37,800

Companies

232,820

196,026

Goods and Services Tax

32,413

-

 

 

 

 

 

 

 

534,960

432,894

 

 

 

 

 

 

Island rates, duties, fees, fines and penalties

 

 

Impots Duty - Spirits

4,008

3,928

Impots Duty - Wines

5,863

5,662

Impots Duty - Beer

5,836

5,671

Impots Duty - Tobacco

12,715

12,672

Impots Duty - Fuel

20,470

19,876

Impots Duty - Other

235

192

Vehicle Reg & Customs Duty

674

5,836

Stamp Duty

23,998

29,147

Island Rates

10,183

9,745

Other Fees and Fines

7,315

6,394

 

 

 

 

91,297

99,123

Earned through Operations:

 

 

 

 

 

Sales of goods and services

145,801

135,329

Investment Income

 

 

Investment Income

57,552

47,412

Realised gains on investments

5,498

9,270

Loan, Bank, Notional Interest

5,308

4,929

 

 

 

 

 

 

 

 

 

 

68,358

61,611

Other Revenue

 

 

Financial Returns

4,852

4,466

Other Income*

26,807

25,499

 

 

 

 

31,659

29,965

Total Revenue 872,075 758,922

*Other income includes: European Union Savings Tax Directive Income; transfers from the Drug Trafficking Confiscation Fund and Criminal Offences Confiscation Fund to cover court and case costs; and grants, recharges and transfers between departments.

  1. Expenditure

2008 2007

£ 000 £  000

 

Operating Expenditure:

 

 

Social Benefit Payments

 

 

Social Security Benefits

87,734

76,059

States Contributions to Social Security Fund and Health Insurance Fund

61,842

59,925

 

 

 

 

149,576

135,984

Staff costs

 

 

States Members  Remuneration

2,344

2,249

States Staff Salaries and Wages

260,193

245,161

States Staff Pension Costs

32,474

30,035

States Staff Social Security

14,041

13,229

Non-States Staff Costs

1,494

1,006

Other Staff Costs

1,533

1,791

 

 

 

 

312,079

293,471

 

 

 

Other Operating expenses

185,270

168,226

Grants and Subsidies payments

37,827

32,439

Capital Repayment Charge/Depreciation

51,426

46,711

Finance costs

6,250

6,592

 

 

 

 

 

 

 

 

 

Net foreign-exchange (gains)

(1,357)

(62)

Increase/(Decrease) in pension liability

95,684

(6,138)

(Gains) on disposal of assets

(22,065)

(5,334)

 

 

 

 

 

 

 

72,262

(11,534)

Total Expenditure 814,690  671,889

  1. Employees and States  Members
  1. Department Employees

Departmental employee costs and the number of full time equivalent (FTE) staff at 31 December 2008 are analysed below:

 

 

Salaries

 

Social

 

Department

and Wages

Pension

Security

FTE

 

 

 

 

 

Chief Minister s Department

8,859,813

1,142,072

436,002

182

Economic Development

3,032,947

357,528

153,349

63

Education, Sport and Culture

62,966,915

9,039,456

3,583,341

1,493

Health and Social Services

93,101,528

10,671,591

5,082,987

2,247

Home Affairs

31,903,239

3,716,086

1,596,545

640

Housing

1,929,095

243,747

110,466

38

Planning and Environment

5,528,076

718,461

277,081

120

Social Security*

2,165,102

297,178

123,961

139

Transport and Technical Services**

17,698,141

2,146,653

1,045,895

524

Treasury and Resources

10,415,501

1,335,865

542,571

236

Non Ministerial States Funded Bodies

8,642,357

1,236,477

396,641

167

States Assembly

1,234,086

163,879

68,405

31

Jersey Airport

8,632,559

1,057,671

440,285

189

Jersey Harbours

3,196,217

337,854

179,754

88

Other***

101,502

8,985

4,131

-

Total 259,407,078  32,473,503  14,041,414  6,157

Figures exclude costs associated with the PECRS pre-87 liability. In addition the salary and wages costs of £785,100 for the Waterfront Enterprise Board Limited are not included in the above analysis.

* The values for Social Security are for the department only. Costs for the Social Security Fund and Health Insurance Fund are shown in their accounts which are published separately. FTE figures include all staff of the department and funds.

** Jersey Car Parking and Jersey Fleet Management FTE figures are included in the Transport and Technical Services Figures.

*** Other costs are principally internal recharges of staff time to Separately Constituted Funds.

  1. Senior Employees

Details of the numbers of employees for whom their total remuneration including pension benefits, buyouts and overtime payments exceeded £70,000 for the year ended 31 December 2008 are as follows:

2008 2007 Remuneration Non - Traders Traders Non - Traders Traders

 

£70,000 - £89,999

317 23

270 38

£90,000 - £109,999

81 13

62 6

£110,000 - £129,999

44 2

36 2

£130,000 - £149,999

24 1

19 -

£150,000 - £169,999

20 -

22 -

£170,000 - £189,999

6 -

2 -

£190,000 - £209,999

1 -

1 -

£210,000 - £229,999

1 -

1 -

£230,000 - £249,999

5 -

5 -

 

 

 

499 39 418 46

 Traders  includes employees of Jersey Harbours, Jersey Airport, Jersey Car Parking and Jersey Fleet Management. The table excludes the remuneration of senior staff of the Waterfront Enterprise Board Limited, which is reported in the Company s published Financial Statements.

  1. States Members

During the year remuneration totalling £2.3 million (2007: £2.2 million) including expenses was claimed by States Members.

  1. Pension Schemes
  1. Public Employees Contributory Retirement Scheme (PECRS)

The Scheme is open to all public sector employees (excluding teachers) over 20 years of age. Membership is obligatory for all employees on a permanent contract.

The Scheme is managed by a Committee of Management which has established five sub committees to investigate and report on complex technical issues.

The market value of the Scheme s assets as at 31 December 2008 was £924 million. The States of Jersey contribution to the Scheme in 2008 was £31.8 million (2007: £30.2 million).

The last published Actuarial Valuation of the Scheme as at 31 December 2004, dated 13 March 2006 indicated that the Scheme had an actuarial deficit of £17.4 million.

The Actuaries concluded that this deficit is temporary in nature and that it could be carried forward to the next Actuarial Valuation.

The latest Actuarial Valuation took place as at 31 December 2007 and this year s FRS 17 disclosures are based on the draft results of this valuation.

The scheme, whilst a final salary scheme, is not a conventional defined benefit scheme as the employer is not responsible for meeting any ongoing deficiency in the scheme. Because of that limitation on the States responsibility as employer, the scheme deficit is disclosed below but not recognised in the States accounts.

The States in agreeing P190/2005 in September 2005 have confirmed responsibility for the past service liability which arose from the restructuring of the PECRS arrangements with effect from 1 January 1988. This liability amounted to £226.1 million at 31 December 2008.

The provisions to address the past service liability include an increase in employers contributions equivalent to 0.44% of members salaries as from 1 January 2002, raising the employers contribution rate to 15.6% of members salaries. Of the employers contribution rate of 15.6% of members salaries, a sum initially equivalent to 2% of the employers total pensionable payroll is paid into the Scheme to meet the pre-1987 past service liability. The remaining 13.6% of members salaries continues to fund the current service liability.

  1. Jersey Teachers Superannuation Fund (JTSF)

Membership of this defined benefit scheme is compulsory for all teachers in full time employment and optional for those in part time employment. Benefits are based on final pensionable pay. The Fund is managed by a Board of Management which has established sub committees to investigate and report on complex and technical issues.

The market value of the Fund s Assets as at 31 December 2008 was £221 million. The States of Jersey contribution to the Fund in 2008 was £8.0 million (2007: £7.0 million).

The results of an actuarial valuation as at 31 December 2006 concluded that there was a surplus of £50 million. However, after allowing for future pension increases, including those already granted to that date, to be financed from the Fund and, further, for reducing the qualifying period for the benefits to two years and the introduction of widowers benefits and death in service lump sum provisions equal to two times salary, a deficiency of £60 million was revealed.

Following discussions with regard to the future structure and funding of the Fund, an enabling law was passed during 2006 so that the Education, Sport and Culture department could introduce a new scheme with benefits aligned to those available to new members of the PECRS. The new scheme came into effect from 1 April 2007, after which entry to the previous Fund was no longer possible for new members.

Widowers benefits were introduced into the Fund during 2005 and the other benefit changes listed above became available to members of the two schemes from 1 April 2007. In addition, pension increases in respect of Fund membership were, from 1 April 2007, paid from the Fund instead of the Education, Sport and Culture department s revenue budget. The employer s contribution rate rose to 16.4% and the actuary has confirmed that this will repay the deficit over the period of 80 years. Members contributions to the new scheme are 5% of salary, with existing members continuing to pay 6% of salary to the Fund.

The Jersey Teachers Superannuation Fund was restructured in April 2007. The restructured scheme generally mirrors the Public Employees Contributory Retirement Scheme. A provision for past service liability, similar to the PECRS Pre-1987 past service liability has been recognised although this has not yet been agreed with the Scheme s Board of Management.

  1. Jersey Post Office Pension Fund (JPOPF)

Jersey Post operates the Jersey Post Office Pension Fund (JPOPF) which is an occupational defined benefit scheme providing benefits based on final pensionable pay. The JPOPF is closed to new members. As this is a closed scheme, under the projected unit method, the current service cost will increase as the members of the Fund approach retirement.

On 1 July 2006 the Postal Services (Transfer) (Jersey) Regulations 2006 transferred postal services from the States of Jersey to Jersey Post International Limited. Although contributions to the Fund are made by Jersey Post International Limited, risks associated with the Fund remain the responsibility of the States of Jersey and the Fund is therefore included within these accounts.

  1. Additional information required by FRS17 Retirement Benefits

The PECRS and JTSF are both final salary schemes, but are not conventional defined benefit schemes as the employer is not responsible for meeting any ongoing deficiency in the scheme. Because of that limitation on the States responsibility as employer, the scheme deficit is disclosed below but not recognised in the States accounts.

Actuarial Valuations of the PECRS and JTSF were carried out at 31 December 2007 and 31 December 2006 respectively. These valuations have been updated by Actuaries to 31 December 2008 in accordance with FRS17, based on the current obligations.

The assumptions and methodology required under FRS17 differ considerably from the approach that has been used by the respective Actuaries of PECRS and JTSF in providing Actuarial Valuations, used for funding purposes. These differences in methodology combined with the time which has elapsed since the latest Actuarial Valuations mean that the FRS17 results are different to the position revealed in the latest formal published Actuarial Valuations.

The results of up to date Actuarial Valuations, rather than the results of the FRS17 disclosures below, will be used to determine the quantum of any adjustments that may be needed to the benefits and contributions of the respective Funds.

The JPOPF is a traditional defined benefit scheme and is accounted for as such in these Accounts.

The most recent full Actuarial Valuation of the JPOPF was carried out as at 31 December 2002 and has been updated by an Actuary to 31 December 2008 in accordance with FRS17. Full allowance has been made for the cost of pension increases.

The assumptions and methodology required under FRS17 differ considerably from the approach that has been used by the JPOPF Actuaries in providing Actuarial Valuations, used for funding purposes. These differences in methodology combined with the time which has elapsed since the latest Actuarial Valuations mean that the FRS17 results are different to the position revealed in the latest formal published Actuarial Valuations.

  1. Other benefits

In addition to the schemes explained above the States of Jersey has an arrangement which provides for post- retirement benefits for one individual. The total assets in this scheme as at 31 December 2008 were valued at £360,020. The approximate liability is £508,400. This scheme is funded on an ongoing basis from an existing revenue budget.

The major assumptions used for the FRS17 actuarial assessments at 31 December 2008 are:

31 December 2008 31 December 2007 31 December 2006

% pa % pa % pa

 

Inflation

3.1

3.4 3.1

Rate of general long-term increase in salaries

4.4

4.7 4.4

Rate of increase to pensions in payment

 

 

(weighted average over all elements)

3.1

3.4 3.1

Discount rate for scheme liabilites

6.0

5.8 5.1

The mortality assumptions used for the PECRS are based on the recent actual mortality experience of members within the PECRS and the assumptions also allow for future mortality improvements. The assumptions are that a member currently at the assumed retirement age of 63 will live on average for a further 23 years if they are male and for a further 25 years if they are female.

The mortality assumptions for the JPOPF are based on the recent actual mortality experience of members within the JPOPF and the assumptions also allow for future mortality improvements. The assumptions are that a member currently at the assumed retirement age of 60 will live on average for a further 26 years if they are male and for a further 28 years if they are female.

The mortality assumptions for the JTSF are based on the recent actual mortality experience of members within the JTSF and the assumptions also allow for future mortality improvements. The assumptions are that a member currently at the assumed retirement age of 60 will live on average for a further 28 years if they are male and for a further 31 years if they are female.

The  following  tables  reflect  the  financial  position  of the  pension  schemes, including  all  admitted  bodies  other  than Jersey Telecom Group Ltd and Jersey Post International Ltd.

Long-term Long-term

rate of return Value at rate of return Value at

expected at 31 December expected at 31 December

31 December 2008 31 December 2007

2008 £ 000 2007 £ 000

(% p.a.)* PECRS JTSF JPOPF (% p.a.)* PECRS JTSF JPOPF

 

Equities

7.6

548,082

180,510

-

7.6

764,892

224,285

-

Property

6.6

17,561

5,683

-

6.6

14,370

7,708

-

Fixed Interest Gilts

3.8

-

16,560

673

4.7

-

14,456

649

Index-Linked Gilts

3.6

-

17,438

8,335

4.3

-

27,479

8,833

Corporate Bonds

5.5

268,034

-

-

4.7

-

-

-

Other

2.5

90,577

455

928

5.9

326,074

2,291

155

Combined (PECRS)

6.8#

924,254

-

-

7.6#

1,105,336

-

-

 

 

 

 

 

 

 

 

 

Combined (JTSF)

7.1#

-

220,646

-

7.1#

-

276,219

-

Combined (JPOPF)

3.5#

-

-

9,936

4.4#

-

-

9,637

Asset values for 2008 and 2007 are bid values

* The expected return on assets by asset category is not a required FRS 17 (Amended December 2006) disclosure item (only the total rate needs to be disclosed).

# The overall expected rate of return on scheme assets is a weighted average of the individual expected rates of return on each asset class.

Long-term

rate of return Value at

expected at 31 December

31 December 2006

2006 £ 000

(% p.a.)* PECRS JTSF JPOPF

Equities 7.6 Property 6.6

Fixed Interest Gilts 4.7

(4.5 for JPOPF) Index-Linked Gilts 4.3 Corporate Bonds 4.7

(4.5 for JPOPF) Other 5.2

Combined (PECRS) 7.1# Combined (JTSF) 7.1# Combined (JPOPF) 4.9#


830,244 205,460 -

- 8,498 -

- 12,997 648

- 24,332 8,616

- - -

210,599 597 446 1,040,843 - -

- 251,884 -

- - 9,710

Asset values for 2006 are bid values

* The expected return on assets by asset category is not a required FRS 17 (Amended December 2006) disclosure item (only the total rate needs to be disclosed).

# The overall expected rate of return on scheme assets is a weighted average of the individual expected rates of return on each asset class.

The States of Jersey employ a building block approach to determining the long term rate of return on scheme assets. Historical markets are studied and assets with higher volatility are assumed to generate higher returns consistent with widely accepted capital market principles. The assumed long term rate of return on assets is then derived by aggregating the expected return for each asset class over the actual asset allocation for the scheme.

Reconciliation of funded status to balance sheet

Value at  Value at

31 December 2008 31 December 2007

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF

 

Fair value of scheme assets

924,254 220,646 9,936

1,105,336 276,219 9,637

Present value of funded defined

 

 

benefit obligations

(1,306,089) (403,047) (9,141)

(1,252,981) (396,480) (9,921)

 

(381,835) (182,401) 795

(147,645) (120,261) (284)

Unrecognised asset due to limit

 

 

in para 41

- - (765)

- - -

 

 

 

Asset/(liability) recognised on

the balance sheet (381,835) (182,401) 30 (147,645) (120,261) (284)

Value at

31 December 2006

£ 000

PECRS JTSF JPOPF Fair value of scheme assets 1,040,843 251,884 9,710

Present value of funded defined

benefit obligations (1,223,932) (380,209) (10,366)

Asset/(liability) recognised on

the balance sheet (183,089) (128,325) (656)

Analysis of profit and loss charge

Year ending Year ending

31 December 2008 31 December 2007

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF

 

Current service cost

37,482 8,946 13

39,997 10,532 17

Past service cost

- - -

- - -

Interest cost

72,927 22,974 555

62,799 19,506 511

Expected return on scheme assets

(74,793) (19,129) (402)

(73,098) (17,635) (406)

Expense recognised in profit

and loss 35,616 12,791 166 29,698 12,403 122

Changes to the present value of the defined benefit obligation during the year

Year ending Year ending

31 December 2008 31 December 2007

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF

 

Opening defined

 

 

 

 

 

 

benefit obligation

1,252,981

396,480

9,921

1,223,932

380,209

10,366

Current service cost

37,482

8,946

13

39,997

10,532

17

Interest cost

72,927

22,974

555

62,799

19,506

511

Contributions by scheme

 

 

 

 

 

 

participants

11,261

2,607

1

10,485

2,824

1

Actuarial (gains)/losses on

 

 

 

 

 

 

scheme liabilities*

(29,422)

(15,637)

(638)

(48,945)

(7,804)

(251)

Net benefits paid out

(39,140)

(12,323)

(711)

(35,287)

(8,787)

(723)

Past service cost

-

-

-

-

-

-

Net increase in liabilities from

 

 

 

 

 

 

disposals/acquisitions

-

-

-

-

-

-

Closing defined benefit obligation

1,306,089

403,047

9,141

1,252,981

396,480

9,921

* Includes changes to the actuarial assumptions

Changes to the fair value of scheme assets during the year

Year ending Year ending

31 December 2008 31 December 2007

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF

 

Opening fair value of scheme

 

 

assets

1,105,336 276,219 9,637

1,040,843 251,884 9,710

Expected return on scheme assets

74,793 19,129 402

73,098 17,635 406

Actuarial gains/(losses) on scheme

 

 

assets

(260,192) (72,156) 594

(14,050) 5,120 227

Contributions by the employer

32,196 7,170 13

30,247 7,543 16

Contributions by scheme

 

 

participants

11,261 2,607 1

10,485 2,824 1

Net benefits paid out

(39,140) (12,323) (711)

(35,287) (8,787) (723)

Closing fair value of scheme assets

924,254 220,646 9,936

1,105,336 276,219 9,637

Actual return on scheme assets

Year ending

31 December 2008

£ 000

PECRS JTSF JPOPF Expected return on scheme assets  74,793  19,129  402

Actuarial gain/(loss) on scheme

assets  (260,192)  (72,156)  594 Actual return on scheme assets  (185,399)  (53,027)  996


Year ending

31 December 2007

£ 000

PECRS JTSF JPOPF

73,098  17,635 406 (14,050)  5,120  227

59,048  22,755  633

Analysis of amounts recognised in STRGL

Year ending Year ending

31 December 2008 31 December 2007

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF

Total actuarial gains/(losses) (230,770) (56,519) 1,232 34,895 12,924 478 Change in irrecoverable surplus - - (765) - - -

Total gain/(loss) in STRGL (230,770) (56,519) 467 34,895 12,924 478

History of asset values, DBO and surplus/deficit in scheme*

31 December 2008 31 December 2007 31 December 2006

£ 000 £ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF PECRS JTSF JPOPF

 

Fair value of

 

 

scheme assets

924,254 220,646 9,936

1,105,336 276,219 9,637 1,040,843 251,884 9,710

Defined benefit

 

 

obligation

(1,306,089) (403,047) (9,141)

(1,252,981) (396,480) (9,921) (1,223,932) (380,209) (10,366)

Surplus/(deficit)

in scheme (381,835) (182,401) 795 (147,645) (120,261) (284) (183,089) (128,325) (656)

31 December 2005 31 December 2004

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF Fair value of scheme assets 983,341 236,171 - 803,527 190,434 -

Defined benefit obligation (1,264,935) 352,598 - (1,134,808) 332,029 -

Surplus/(deficit) in scheme (281,593) (116,427) - *Asset values shown for 2004 and 2005 are shown at mid value.


(331,281) (141,595) -

History of experience gains and losses*

Year ending Year ending

31 December 2008 31 December 2007

£ 000 £ 000

PECRS JTSF JPOPF PECRS JTSF JPOPF

 

Experience gains/(losses) on

 

 

scheme assets

(260,192) (72,156) 594

(14,050) 5,120 227

Experience gains/(losses) on

 

 

scheme liabilities#

(23,258) (10,034) (1)

2,833 (607) (63)

Year ending Year ending Year ending

31 December 2006 31 December 2005 31 December 2004

£ 000 £ 000 £ 000

JTSF JPOPF JTSF JPOPF JTSF JPOPF

Experience gains/(losses) on

scheme assets 5,169 (85) 32,402 348 7,713 235 Experience gains/(losses) on

scheme liabilities# 913 76 338 284 7,309 126

* This item consists of gains/(losses) in respect of liability experience only, and excludes any change in liabilities in respect of changes to the actuarial assumptions used.

Asset gains(losses) for 2007 have been restated to allow for the move to bid value accounting for assets.

#This item consists of gains/(losses) in respect of liability experience only, and excludes any change in liabilities in respect of changes to the actuarial

assumptions used.

Movement in pension liability

Year ending

31 December 2008

£ 000

Movement in PECRS pre-87 liability 103,196 Movement in provision for JTFS past service liability (6,900) Actuarial Gain 467 Movement on JPOPF scheme (1,079)

95,684

  1. Surplus for the Year

2008 2007

£ 000 £ 000

 

The surplus for the year is stated after charging / (crediting):

 

 

Capital Servicing

51,426

46,711

Pension Costs

35,762

34,070

Finance Lease Charges

1,548

1,920

(Profit) on Disposal of Fixed Assets

(22,065)

(5,334)

Audit Fees

396

250

Voluntary Redundancy / Early Retirement

467

450

(Gain) on Foreign Exchange

(1,357)

(62)

  1. Segmental Analysis

Over 51% of States  expenditure relates to the provision of the core services of health, education and social security. The following note analyses the States  income and expenditure. Further information on the cost of providing States services can be found in the annex to the accounts.

Health

and  Education, Other  Non

Social  Social  Sport and  Ministerial  Ministerial  Trading

Services Security Culture Depts Depts Funds Other Total 2008 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000

 

OPERATING COST STATEMENT

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

Taxation revenue

-

-

-

-

-

-

534,960

534,960

Island rates, duties, fees, fines

 

 

 

 

 

 

 

 

and penalties

5

-

15

4,346

532

517

85,882

91,297

Sales of goods and services

17,026

6

15,016

62,161

911

46,938

3,743

145,801

Investment income

-

-

-

280

31

3,450

64,597

68,358

Other revenue

1,286

1

1,172

2,756

3,859

3,167

19,418

31,659

 

 

 

 

 

 

 

 

 

Total Revenues

18,317

7

16,203

69,543

5,333

54,072

708,600

872,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

Social Benefit Payments

1,163

140,269

8,154

(10)

-

-

-

149,576

Grants and Subsidies payments

8,866

1,358

9,357

14,338

192

36

3,680

37,827

Staff costs

109,353

2,800

75,863

92,937

14,086

16,984

56

312,079

Finance costs

215

-

22

3,428

-

1,396

1,189

6,250

Net foreign-exchange

 

 

 

 

 

 

 

 

(gains)

-

-

-

-

-

-

(1,357)

(1,357)

Movement in pension liability

-

-

-

-

-

-

95,684

95,684

(Gains) on disposal of assets

-

-

-

-

-

(8,187)

(13,878)

(22,065)

Capital Charge / Depreciation

-

-

-

39,024

-

10,197

2,205

51,426

Other Operating expenses

47,231

1,077

16,803

72,594

11,835

19,551

16,179

185,270

 

 

 

 

 

 

 

 

 

Total Expenditure

166,828

145,504

110,199

222,311

26,113

39,977

103,758

814,690

Net Income/(Expenditure)

for the year (148,511) (145,497) (93,996) (152,768) (20,780) 14,095 604,842 57,385

Health

and  Education, Other  Non

Social  Social  Sport and  Ministerial  Ministerial  Trading

Services Security Culture Depts Depts Funds Other Total 2007 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000

 

OPERATING COST STATEMENT

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

Taxation revenue

-

-

-

-

-

-

432,894

432,894

Island rates, duties, fees, fines

 

 

 

 

 

 

 

 

and penalties

4

4

-

3,694

558

537

94,326

99,123

Sales of goods and services

16,132

6

13,399

57,965

890

43,608

3,329

135,329

Investment income

-

-

-

384

132

2,442

58,653

61,611

Other revenue

812

-

1,640

2,855

4,785

4,180

15,693

29,965

 

 

 

 

 

 

 

 

 

Total Revenues

16,948

10

15,039

64,898

6,365

50,767

604,895

758,922

 

 

 

 

 

 

 

 

 

Expenses

 

 

 

 

 

 

 

 

Social Benefit Payments

945

101,029

10,051

23,959

-

-

-

135,984

Grants and Subsidies payments

8,417

(1,172)

8,844

13,214

41

173

2,922

32,439

Staff costs

104,030

2,211

72,169

85,087

13,674

16,247

53

293,471

Finance costs

136

-

17

3,108

-

1,559

1,772

6,592

Net foreign-exchange (gains)

-

-

-

-

-

-

(62)

(62)

Movement in pension liability

-

-

-

-

-

580

(6,718)

(6,138)

(Gains) on disposal of assets

-

-

-

-

-

(80)

(5,254)

(5,334)

Capital Charge / Depreciation

-

-

-

38,823

-

6,527

1,361

46,711

Other Operating expenses

41,932

2,673

16,413

66,232

11,181

18,538

11,257

168,226

 

 

 

 

 

 

 

 

 

Total Expenditure

155,460

104,741

107,494

230,423

24,896

43,544

5,331

671,889

Net Income/(Expenditure)

for the year (138,512) (104,731) (92,455) (165,525) (18,531) 7,223 599,564 87,033

  1. Tangible fixed assets and capital vote expenditure

Housing

Consolidated Trading Development ICT

Fund Funds Fund Fund WEB Total

£ 000 £ 000 £ 000 £ 000 £ 000 £ 000

Cost

 

 

 

 

 

 

Balance at 1 January 2008

1,225,805

150,539

18,502

8,503

19,891

1,423,240

Additions

45,353

23,340

178

-

2,297

71,168

Disposals

(2,659)

(334)

-

-

(43)

(3,036)

Assets Writen Down

-

-

(1,386)

-

(1,795)

(3,181)

Transfer from Stock

27

-

-

-

-

27

Transfer of Assets

17,294

-

(17,294)

-

-

-

 

 

 

 

 

 

 

Balance at 31 December 2008

1,285,820

173,545

-

8,503

20,350

1,488,218

 

 

 

 

 

 

 

Capital Servicing/Depreciation

 

 

 

 

 

 

Balance at 1 January 2008

525,241

73,058

707

8,162

4,805

611,973

Charge for year

38,461

8,149

200

341

1,105

48,256

Disposals

(222)

(307)

-

-

(20)

(549)

Assets Written Down

-

-

-

-

(71)

(71)

Asset Transfers

907

-

(907)

-

-

-

 

 

 

 

 

 

 

Balance at 31 December 2008

564,387

80,900

-

8,503

5,819

659,609

 

 

 

 

 

 

 

Net book Value

 

 

 

 

 

 

31 December 2007

700,564

77,481

17,795

341

15,086

811,267

31 December 2008 721,433  92,645  -  -  14,531  828,609 Analysis of Additions by Entity

 

Chief Minister s

1,655

-

-

-

-

1,655

Economic Development

-

-

-

-

-

-

Education, Sport and Culture

1,305

-

-

-

-

1,305

Health and Social Services

3,758

-

-

-

-

3,758

Home Affairs

804

-

-

-

-

804

Housing

11,056

-

-

-

-

11,056

Planning and Environment

318

-

-

-

-

318

Transport and Technical Services

11,734

-

-

-

-

11,734

Treasury and Resources

14,663

-

-

-

-

14,663

Non-Ministerial

60

-

-

-

-

60

Harbours

-

1,831

-

-

-

1,831

Airport

-

18,932

-

-

-

18,932

Jersey Fleet Management

-

1,072

-

-

-

1,072

Jersey Car Parks

-

1,505

-

-

-

1,505

Other

-

-

178

-

2,297

2,475

45,353  23,340  178  -  2,297  71,168

Assets acquired before 1967 are excluded from the above analysis. The net book value is the total cost of all assets acquired after 1967 less depreciation and capital servicing costs where appropriate and will therefore not reflect the total current value of the States of Jersey assets.

In preparation for the move to GAAP based accounting the States  land and buildings have been valued, these values will be disclosed in the 2009 accounts.

Assets held under finance leases, capitalised in the Consolidated and Trading Funds:

2008 2007

£ 000 £ 000

Cost 38,498 38,498 Aggregate Depreciation (18,590) (16,429)

Net Book Value 19,908 22,069

  1. Advances

2008 2007

£ 000 £ 000

 

Analysed by Fund:

 

 

Consolidated Fund

8,427

12,340

Dwelling Houses Loan Fund

8,358

9,865

99 Year Leaseholders Account

257

265

Assisted House Purchase Scheme

5,508

7,280

Agricultural Loans Fund

2,762

3,972

 

25,312

33,722

Maturity Analysis:

 

 

Payable within one year

963

558

Payable between one and two years

109

280

Payable between two and five years

1,391

4,526

Payable in five years or more

22,849

28,358

25,312 33,722

  1. Strategic Investments

2008 2007

£ 000 £ 000

 

General Funds:

 

 

Jersey Electricity Company Limited

1,055

1,055

Jersey New Waterworks Company Limited

5,666

5,666

Jersey Telecom Group Limited

75,737

75,737

Jersey Post International Limited

6,105

6,105

88,563 88,563

The States of Jersey hold all the ordinary shares in the Jersey Electricity Company Limited which represents approximately 62% of the Company s total share capital as at 31 December 2008.

The shares in the Jersey Electricity Company Limited, which are listed, had a market value of £52,250,000 (2007: £43,937,500) at the year end. However, due to the size of this shareholding, it may not be possible to realise this amount in the market.

The States of Jersey hold 100% of the issued A  ordinary shares, 50% of the issued ordinary shares and 100% of the 7.5% - 10% cumulative fifth preference shares in the Jersey New Waterworks Company Limited as at 31 December 2008.

The States of Jersey hold all the ordinary shares and 9% cumulative preference shares in the Jersey Telecom Group Limited. The States of Jersey hold all the ordinary shares in Jersey Post International Limited which became incorporated on 1 July 2006.

  1. Other Investments

2008 Strategic Reserve Stabilisation Fund Consolidated Fund Currency & Coinage Total

Market Value Cost Market Value Cost Market Value Cost Market Value Cost Market Value Cost

£ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000

 

Equities

111,682

138,449

-

-

-

-

-

-

111,682

138,449

Government Bonds

174,965

163,900

-

-

-

-

2,253

1,316

177,218

165,216

Corporate Bonds

78,156

79,186

-  

-

-  

-

-  

-

78,156

79,186

Certificates of Deposit

141,328

141,479

73,017

73,000

225,905

224,802

45,336

45,156

485,586

484,437

506,131 523,014 73,017 73,000 225,905 224,802 47,589 46,472 852,642 867,288

2007 Strategic Reserve Stabilisation Fund Consolidated Fund Currency & Coinage Total

Market Value Cost Market Value Cost Market Value Cost Market Value Cost Market Value Cost

£ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000

 

Equities

147,829

136,101

-

-

-

-

-

-

147,829

136,101

Government Bonds

159,510

156,389

-

-

-

-

2,211

1,316

161,721

157,705

Corporate Bonds

50,473

50,816

-  

-

-  

-

-  

-

50,473

50,816

Certificates of Deposit

148,400

148,401

33,855

33,837

224,034

223,913

33,413

33,400

439,702

439,551

506,212 491,707 33,855  33,837 224,034 223,913 35,624 34,716 799,725 784,173

Maturity Analysis Strategic Reserve Stabilisation Fund Consolidated Fund Currency & Coinage Total (market value) 2008 2007 2008 2007 2008 2007 2008 2007 2008 2007

£ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000

 

Less than one year

161,621

154,436

73,017

33,855

225,905

218,998

45,336

33,413

505,879

440,702

Between one and two

 

 

 

 

 

 

 

 

 

 

years

34,376

39,582

-

-

-

5,036

-

-

34,376

44,618

Between two and five

 

 

 

 

 

 

 

 

 

 

years

147,353

137,402

-

-

-

-

1,454

1,404

148,807

138,806

More than five years

51,099

26,963

-

-

-

-

799

807

51,898

27,770

Equities

111,682

147,829

-

-

-

-

-

-

111,682

147,829

506,131 506,212 73,017 33,855 225,905 224,034 47,589 35,624 852,642 799,725

  1. Stock and Work in Progress

2008 2007

£ 000 £ 000

 

Analysed by Fund:

 

 

Consolidated Fund

4,837

4,862

Jersey Currency Notes

342

534

Jersey Coinage

188

182

Jersey Fleet Management

35

41

Jersey Airport

209

317

Waterfront Enterprise Board Limited

1,137

3,364

 

6,748

9,300

Analysed by Type:

 

 

Raw Materials, Consumables and Work in Progress

5,611

5,936

Finished Goods

1,137

3,364

6,748  9,300

  1. Debtors

2008 2007

£ 000 £ 000

 

Debtors falling due within one year:

 

 

Goods and Services Tax debtors

13,805

-

Income Tax debtors

56,768

49,604

Trade debtors and inter fund balances

40,399

48,900

Prepayments and accrued income

35,764

22,646

146,736 121,150

Debtors falling due after more than one year:

Housing Property Bonds  4,492 1,674 4,492 1,674

The movement in aggregated debtors includes movements in inter-fund balances, reflecting current accounting arrangements. Moving to the preparation of consolidated rather than aggregated accounts will result in the elimination of these balances.

Debtors amounts falling due after more than one year reflect the value of certain bonds held by the States of Jersey. These bonds resulted from the sale of properties to States Tenants as part of the Social Housing Property Plan 2007-2016, who were required to pay a minimum cash sum equivalent to 75% of the market value and also enter into an agreement (bond) to pay over a proportion of the market value when the property is sold or transferred at any point in the future.

Upon the eventual sale and/or transfer of the property, the proportion of the market value to be paid over is a minimum of the bond value or a percentage of the transfer/sale as stated in accordance with the bond agreement. However, some variants of the bond scheme include an element where the percentage of the bond value reduces and therefore the value of these bonds are amortised over a period of time in accordance with standard accounting practices.

This is the second year of operation of the bond scheme; therefore the value of the bonds as stated in the financial statements is  the amortised cost of the bond which represents a stated percentage of the initial market value of the properties sold.

There is no history of default rates within the scheme. Where a mortgage exists upon a property the mortgagor will have first call upon that property. The market value of the bonds is not materially different from the amortised cost figure as disclosed in the financial statements.

  1. Cash and Other Liquid Resources

2008 2007

£ 000 £ 000

 

Bank deposit accounts

51,882

38,233

Bank current accounts

26,844

13,159

Cash in hand and in transit

1,116

401

 

79,842

51,793

Bank overdrafts

(20,364)

(15,061)

59,478 36,732

  1. Creditors falling due within one year

2008 2007

£ 000 £ 000

 

Trade creditors and inter fund balances

35,398

75,702

PECRS Pre-1987 Liability

3,857

3,564

Accruals and deferred income

11,043

3,269

Receipts in advance

6,708

-

Income Tax receipts in advance

31,096

22,847

Finance Lease creditors (note 22)

2,455

2,535

90,557 107,917

  1. Currency

2008 2007

£ 000 £ 000

 

Jersey Notes issued

101,977

93,943

Less: Jersey Notes held

(17,450)

(18,294)

 

 

 

 

84,527

75,649

 

 

 

Jersey Coinage issued

8,262

8,099

Less: Jersey Coinage held

(1,240)

(1,440)

 

 

 

 

7,022

6,659

Total Currency in Circulation 91,549 82,308

Under the Currency Notes (Jersey) Law 1959 the States produce and issue bank notes and coins. These are accounted for, at cost, as stock until they are formally issued by the Treasury and Resources Department. They are then accounted for as issued currency. At the end of their useful life they are removed from circulation and destroyed, at which time they are removed from the issued currency account. Issued currency is either held at the Treasury or in circulation. The creditor in the accounts reflects the value of currency in circulation.

  1. Creditors - Defined Benefit Pension Schemes Net Liability

2008 2007

£ 000 £ 000

Jersey Post Office Pension Fund Asset (9,936) (9,637) Jersey Post Office Pension Fund Liability 9,141 9,921

Total Defined Benefit Pension Schemes Net (Asset) /Liability (795) 284

The Teachers  Superannuation Scheme was restructured in April 2007. The restructured scheme mirrors the Public Employees  Contributory Retirement Scheme. As a result the FRS17 defined benefit based liability reflected in the 2006 accounts has been removed. A past service liability, similar to the PECRS Pre-1987 past service liability has been recognised.

  1. Accumulated Reserves and Balances

Other Separately

Consolidated Trading Strategic Stabilisation Constituted

Total Fund Funds Reserve Fund WEB Funds

£ 000 £ 000 £ 000 £ 000 £ 000 £ 000 £ 000

 

Balance 1 January 2008

1,456,478

775,314

78,710

510,085

33,855

523

57,991

 

-

 

 

 

 

 

 

Surplus/(Deficit) for the year

57,385

21,715

2,337

27,730

2,872

4,513

(1,782)

Unrealised Gain/(Loss) on Investments in

 

 

 

 

 

 

 

the year

(30,197)

964

-

(30,167)

17

-

(1,011)

Actuarial Gain on Defined Benefit Scheme

467

467

-

-

-

-

-

Transfers between Funds

-

(21,613)

-

-

38,000

-

(16,387)

Balance 31 December 2008 1,484,133 776,847 81,047 507,648 74,744 5,036 38,811

(a) (b)

  1. Reconciliation of the movement in trading fund balances to the trading fund surplus:

£ 000

Retained Funds per Trading Fund Balances (9,281) Add capital expenditure and capital lease charges 23,983 Less depreciation on Trading Fund assets (5,165) Less Increase in Trading Fund pension liabilities (7,200)

Trading Fund surplus for year 2,337

  1. The surplus on the Strategic Reserve is analysed as follows:

2008 2007

£ 000 £ 000

Investment Income and Interest 24,844 20,390 Gain on disposal of Investments 5,518 9,247 General Expenses (1,508) (1,305) Appropriation to Jersey Currency Notes (1,124) (1,163)

27,730 27,169

  1. Provisions and Contingent Liabilities
  1. There are a number of situations which could give rise to costs which the States of Jersey may be obliged to finance. In instances whereuncertainties exist over both the likely outcomes of these situations and the potential liabilities which could arise from them, no provision for these costs has been made in these accounts.
  2. There are also a number of other threatened and pending actions which would result in claims against the States of Jersey. Due to the uncertainties over both the likely outcomes of these actions and the potential liabilities which could arise if any of the actions were successful, no provision for these claims has been made in these accounts.
  3. In addition, there are a number of threatened and pending actions which are likely to give rise to costs which the States of Jersey will be obliged to finance. Accordingly provisions totalling £2,140,000 (2007: £3,696,000) for these costs have been made in these accounts. Details of each of the individual provisions are not disclosed as this could prejudice the outcome of the actions in question.

2008 2007 Movement on Provisions: £ 000 £ 000

Balance 1 January 3,696 2,720 Add: Additional Provisions Made 29 1,476 Provisions released (571) (500) Provisions transferred (1,014) -

Balance 31 December 2,140 3,696 The majority of provisions relate to potential self insurance claims.

  1. As detailed in note 4 the Teachers  Superannuation Scheme was restructured in April 2007. The restructured scheme mirrors the Public Employees  Contributory Retirement Scheme. A provision for past service liability, similar to the PECRS Pre-87 past service liability has been recognised although this has not yet been agreed with the Scheme s Board of Management.
  2. Subsequent to the year end an action, against which a provision has been made in a prior period, was settled.
  1. Guarantees and Commitments

The States of Jersey have provided a guarantee to HSBC Plc up to a maximum of £14.9 million (2007: £14.9 million) for amounts outstanding in respect of a loan to the Jersey New Waterworks Company Limited.

In addition the States of Jersey has provided a guarantee to Barclays Bank Plc up to a maximum of £4.7 million (2007: £5.0 million) for amounts outstanding in respect of a loan to the Jersey Arts Trust in connection with the renovation of the Opera House.

The Housing Department and Treasury and Resources Department have agreed to provide financial support to various Housing Trusts in respect of bank loans. The Treasury and Resources Department issues letters of comfort to the banks in respect of such loans. These letters of comfort do not constitute guarantees. As at the year end, letters of comfort in respect of loans totalling £150.7 million (2007: £148.4 million) were in issue.

The Small Firms Loan Guarantee Scheme (SFLGS) commenced in January 2007. The Scheme approves lending by the Economic Development Department (by way of loan guarantees of up to £2 million), consisting of four separate £500,000 agreements with four banks. The underwriting of bank loans taken out by local businesses aims to encourage entrepreneurial activity in the Island. The main principle of the SFLGS is to provide security to lenders in cases where would-be entrepreneurs or growing businesses do not have the necessary security to obtain a business loan. As at the year end the value of the total loans guaranteed amounted to £641,439, of which the States has exposure to 75% in accordance with the terms of the Scheme.

Faced with increasing tuition fees and increased numbers of local young people seeking entry to higher education, the Education Sport and Culture Department has worked with local banks to offer a loan facility valued at up to £1,500 per year to all students attending programmes of higher education in the UK. The introduction of this facility helps to spread the costs of tuition by enabling the student to take responsibility for part of the costs. The interest rate is set at 1% above base rate and young people taking up the offer commence repayments one year after graduation. The States of Jersey has given guarantees against these loans to the Banks. As at the year end the value of the loans amounted to £418,555.

  1. Third Party Assets

The States of Jersey, in the course of its normal activities, has reason to hold assets on behalf of third parties.

The States Viscount undertakes a number of activities that require holding assets on behalf of third parties. The main activities that give rise to this are:

D sastres: assets relating to bankruptcy cases for onward payment to creditors

Curatorship: funds held on behalf of those who cannot manage their own affairs

Enforcement: judgements and compensation monies for onward payment to third parties

Criminal Injuries: funds held on behalf of minors until age of maturity

Bail: monies held in respect of bail

Saisies Judiciaires: assets seized pending investigation and court cases relating to drug trafficking and proceeds of crime. Following a conviction court case funds are remitted to either the Drug Trafficking Confiscation Fund or the Criminal Offences Confiscation Fund or returned.

At 31 December 2008, the Viscount held approximately £46.4 million arising out of court enforcement and official trustee functions. Further, at that time he held or was responsible for an estimated £106 million (sterling equivalent) representing the value of property restrained mainly in Proceeds of Crime investigations. The bulk of such property was restrained by way of assistance rendered to foreign jurisdictions but is potentially liable to confiscation  in  Jersey  subject  to  the  outcome  of all  attendant  legal  processes  and  any  asset-sharing  or compensatory arrangements.

The Health and Social Services Department holds monies on behalf of patients and clients. At 31 December 2008, the value of third party monies held amounted to £0.49 million.

Third party assets are not reflected in the States  Balance Sheet.

  1. Capital Commitments

At the balance sheet date the States had authorised capital expenditure of £183.5 million (2007: £98.2 million) which had not yet been incurred.

There are also a number of outstanding contractors  claims in respect of capital projects which may give rise to substantial payments when settled. In view of the significant uncertainty surrounding the outcome of these claims no provision has been made in these accounts.

  1. Lease Commitments

The States of Jersey have entered into lease and lease back arrangements to finance the development of certain capital projects. At 31 December 2008, the States had commitments to make the following payments under these arrangements.

2008 2007

£ 000 £ 000

 

Payable within one year

3,843

4,082

Payable after more than one year

24,881

28,724

 

28,724

32,806

Less: future Finance charges

(6,660)

(8,207)

 

22,064

24,599

Amounts falling due within one year

2,455

2,535

Amounts falling due between one and two years

2,685

2,456

Amounts falling due between two and five years

7,902

8,622

Amounts falling due after more than five years

9,022

10,986

22,064 24,599

The States of Jersey also have the following annual operating lease commitments in respect of premises:

2008 2007 Leases expiring: £ 000 £ 000

Payable within two years 375 276 Payable between two and five years 148 387 Payable after more than five years 292 172

815 835

  1. Risk Profile and Financial Instruments
  1. Objectives, policies and strategies

It is considered useful to provide certain information relating to particular financial instruments which are material in the context of the accounts as a whole.

  1. Strategic Reserve

The States of Jersey maintains a significant investment portfolio with three Strategic Reserve Fund Managers. The objective of the Fund is to obtain long-term gains through a low risk investment policy. The portfolio is actively managed, and invests 30% in equities and 70% in government bonds, corporate bonds and cash. Cash balances (including short-term cash deposits) are maintained at a level sufficient to finance investment transactions. Foreign exchange exposure is hedged in the bond portfolios through the use of non speculative financial instruments, and unhedged in the equity portfolio. Exchange profits or losses on sales of securities are included in the Income and Expenditure Account for the year.

The following risks are reviewed at formal six monthly meetings, by written reports from the custodian each month, and by the investment managers each quarter.

Credit Risks The bond portfolios contain short dated securities which are dependent on the solvency of financial and corporate entities, as well as bank deposits within both the equity and bond portfolios. However most bond securities depend on the credit standing of the UK government.

Liquidity Risk Most of the securities in the bond and equity portfolios are readily realisable as they are quoted on stockmarkets. Bank deposits cannot be realised until maturity and a limited number of short term credit securities are less liquid than normal due to the difficult conditions in credit secondary markets in 2008.

Cash Flow Risks There are no immediate cash flow requirements on the bond or equity portfolio and hence there are minimal risks in this category.

Market Price Risk Since the duration of the bond portfolios has been under 5 years during 2008, the market price risk due to interest rate changes is fairly small. The prices of foreign equities expressed in Sterling are impacted by exchange rate changes, but since the proportion invested in overseas securities during the year was under 15% of total assets, this did not have a large impact on overall asset values. The values of equities did vary considerably in 2008 but the overall volatility of the portfolio in 2008 was much less than many institutional portfolios.

  1. Currency Notes

The States of Jersey maintains a portfolio of equities, corporate and government bonds, liquid money market assets and short-term cash deposits within the Currency Notes Fund. The objective of the portfolio is to obtain long-term gains through a low risk investment policy. The Portfolio is actively managed. Foreign exchange exposure on bonds held overseas is hedged through the use of non-speculative financial instruments, and unhedged on equities. Exchange profits or losses on sales of securities are included in the Income and Expenditure Account for the year.

Since November 2006, the majority of the Currency Notes Fund cash balances have been invested in a limited range of liquid money market assets (certificates of deposit, commercial paper and floating rate notes) where the counterparty has an appropriate financial security rating. The remaining cash balances are held in short-term deposits.

The risks for this Fund are reviewed on a regular basis. They can be summarised as follows:

Credit Risk The Fund is dependent on the solvency of financial institutions with which cash has been deposited or which issue securities. Most of the risks are with non government entities.

Liquidity Risk Bank deposits cannot be realised until maturity and a limited number of short term credit securities are less liquid than normal due to the difficult conditions in credit secondary markets in 2008. However the overall risks in this category are considered reasonable and at an acceptable level.

Cash Flow Risk Since the size of the Fund changes as the volume of bank notes alters, investments need to be made and realised. These can usually be easily accommodated without difficulty, given the short term nature of most investments.

Market Price Risk Market price risk is limited due to the short duration of the investments, but certain assets were less marketable than normal due to the difficult credit market conditions close to the year end. This introduced a small element of extra market rate risk into the portfolio, although overall this is a minor risk.

  1. General Funds and Other Separately Constituted Funds

Significant cash balances are maintained within the Consolidated Fund and other Separately Constituted Funds. Cash balances for the Separately Constituted Funds are placed on short-term deposit. Since November 2006 the majority of the Consolidated Fund s cash balances have been invested in a limited range of liquid money market assets where the counterparty has an appropriate financial security rating. These assets include certificates of deposit, commercial paper and floating rate notes. In addition, sufficient cash balances are maintained to meet the States of Jersey s day-to-day liquidity requirements.

The risks identified for the Currency Notes portfolio apply equally here.

 

Interest rate disclosures

 

 

 

 

Fixed rate

£ 000

No interest payable

£ 000

Total

£ 000

Financial Assets

 

 

 

Sterling £

 

 

 

Advances

19,986

5,326

25,312

Investments

485,586

48,437

534,023

Bonds

255,374

-

255,374

Cash

75,935

1,116

77,051

US Dollars $

 

 

 

Investments

-

37,697

37,697

Cash

2,561

-

2,561

Euros e

 

 

 

Investments

-

17,015

17,015

Cash

230

-

230

Other

 

 

 

Investments

-

8,533

8,533

 

 

 

 

 

839,672

118,124

957,796

 

 

 

 

Financial Liabilities

 

 

 

Finance Leases

22,064

-

22,064

Bank Overdrafts

20,364

-

20,364

42,428  -  42,428

Maturity analyses

Maturity analyses are included for Advances and Other investments in notes 8 and 10 respectively, and for Finance lease obligations in note 22. Other financial liabilities are bank overdrafts and are repayable on demand. No further maturity analyisis is required.

Fixed rate financial assets Weighted average rate Weighted average period (months)

 

Advances 4.68% 145

Investments 5.75% 3

Bonds 5.42% 47

Fair value disclosures

Other investments are carried at market value which is deemed to be equivalent to the fair value of the assets.

Advances and Bonds are carried at amortised cost.

The estimated difference between the carrying values and fair value is not material.

  1. Publication and Distribution of the Financial Report and Accounts

In accordance with the Public Finances (Jersey) Law 2005, the Financial Report and Accounts for the year ended 31 December 2008 have been approved by the Minister for Treasury and Resources and were presented to the States for publication and distribution by the Greffier.

Statement  of Responsibilities  for the Statement of Accounts

The Treasurer of the States is required by the Public Finances (Jersey) Law 2005 to prepare annual financial statements in respect of the accounts of the States of Jersey. The annual financial statements must be prepared in accordance with Generally Accepted Accounting Principles and Treasury and Resources Minister Orders.

The Treasury and Resources Minister has, in accordance with the Public Finances (Jersey) Law 2005, appointed Accounting Officers for States  funded bodies. Accounting Officers have prepared Statements on Internal Control in respect of 2008. These documents are a key element of the States  internal control Framework and outline the arrangements in place and the improvements being made in internal control procedures across the States of Jersey.

The States of Jersey Statement on Internal Control sets out the Accounting Officers responsibilities and summarises the high level arrangements.

In preparing the accounts, detailed in the following pages, the Treasurer has:

¥ Applied the going-concern principle to all entities included within the accounts;

¥ Applied appropriate accounting policies in a consistent manner, and

¥ Made reasonable and prudent judgements and estimates.

The Treasurer and other appointed Accounting Officers have responsibility for ensuring that proper financial records are kept which disclose with reasonable accuracy the financial position of the States of Jersey and enable the Treasurer to ensure that the accounts comply with the requirements of the Public Finances (Jersey) Law 2005.

Ian Black, BSc (Econ), CPFA Treasurer of the States

28 May 2009

States of Jersey

Statement on Internal Control

  1. Scope of Responsibility

2006 saw the introduction of an improved approach to financial control within the States of Jersey with the implementation of the Public Finances (Jersey) Law 2005 ( the Finance Law ). Amongst other measures (such as the establishment of the function of Comptroller and Auditor General and the ability of the Treasurer of the States to issue financial directions) the Finance Law designated the chief officer of each States funded body as its accounting officer.

Each accounting officer is responsible for ensuring that expenditure does not exceed the amount appropriated to their department and is used for the purpose for which it was appropriated, that records and proper accounts of all financial transactions are maintained, that the resources of the department are used economically and effectively and that the provisions of the Finance Law in their application to the department are otherwise complied with. In discharging these overall responsibilities, the accounting officer is also responsible for ensuring that there is a sound system of internal control which facilitates the effective exercise of the functions of the accounting officer and which includes arrangements for the management of risk.

Each Departmental accounting officer has prepared a Statement on Internal Control for 2008 in accordance with a financial direction issued under the Finance Law which stipulates that:-

 At the beginning of each financial year, each accounting officer, will be required to record formally the basis on which they believe that their responsibilities will be properly discharged and subsequently, at each year end, the basis on which they believe that these responsibilities have been properly discharged.

These Statements are available to view on the States website www.gov.je. This Statement summarises the main issues contained within them.

  1. The System of Internal Control

The system of internal control is designed to manage risk to a reasonable level rather than to eliminate it completely and it can only provide a reasonable and not absolute assurance of effectiveness. Internal control is based on an ongoing process designed to identify and prioritise risks, to evaluate the likelihood of those risks being realised and to manage them efficiently and effectively .

A key element of the system is the framework of Financial Directions issued by the Treasurer. Accounting Officers are required to comply with Financial Directions as they are with other key controls including Human Resource, Information management and other resource management policies.

The States business planning and budgeting process is used to set objectives and allocate resources. Each department has established its own management structure and processes to set key objectives, linked to the States of Jersey strategic priorities and manage performance. A structured process is also in place to measure progress against objectives and this is used to further inform the planning and decision making processes. Every department is required to establish a risk management strategy, which defines an appropriate framework for the structured consideration of risk. These strategies form an important element of departments corporate governance and internal control arrangements and define the departments approaches to risk management. The Corporate Management Board has reviewed Departmental risks and prepared a corporate risk register.

Each department complies with the Guidelines for Ministerial Decisions issued by the Chief Minister s Department.

The process of Financial Reporting on a quarterly basis ensures that both the individual Ministers and, ultimately, the Council of Ministers are informed of financial results, key financial indicators included in Departments Balanced Scorecards and summaries of serious risks to Departments achievement of their objectives.

  1. Assurance

In 2006, the Corporate Management Board established an Audit Committee to support them in their responsibilities for monitoring and reviewing the risk, control and governance processes within States funded bodies and the associated assurance that these processes are adequate. The Audit Committee s role is to provide a process of constructive challenge to help accounting officers be fully assured that the most efficient, effective and economic processes are in place.

The Chief Internal Auditor undertakes an annual audit programme agreed with the Audit Committee. Each Audit report rates the area of review on a four point scale, with 4 being the highest and 3 representing reasonable assurance can be placed on the adequacy of the internal control environment to manage inherent risk. 69 reports were distributed four of which received the highest rating, forty three were rated at 3 and twenty one received a 2 assurance rating. All recommendations or agreed actions for improvement have been fully accepted by managers and during his follow up work he found that 97.4% were fully implemented by management with only 2.6% of all recommendations outstanding.

The Comptroller and Auditor General (C&AG) is required to provide the States with independent assurance that the public finances of Jersey are being regulated, controlled and supervised and accounted for in accordance with the Public Finances (Jersey) Law, 2005. In addition, he is required to report on (a) the effectiveness of the internal financial controls; (b) the economy, efficiency and effectiveness of States funded bodies and (c) the general corporate governance arrangements of States funded bodies and, in each case, make recommendations to bring about improvement where improvement is needed.

The Public Accounts Committee examines the implementation of policy by accounting officers, often on the basis of a report by the Comptroller and Auditor General.

  1. Significant Control Issues

Each accounting officer has been required to detail any significant control issues which have arisen during the course of 2008 or any known areas of non-compliance with financial directions, together with their proposals to address these matters. These are subject to more detail in the individual Statements on Internal Control available on the States website. Following identification of control issues in their 2007 statements, each department prepared an action plan to address those issues which is regularly monitored.

The following significant control issues have arisen during 2008:-

¥ The States approved a detailed proposal for the replacement of the incinerator and a contract was signed on 14 November for the procurement of the new plant. A substantial element of the contract was priced in euros. The Treasury did not take action to fix the value of those elements of the contract in sterling. As a result the States remains exposed to increased costs as a result of exchange rate movements. The Treasurer has taken external professional advice on the most appropriate means of managing this exposure and has acted upon it. The Comptroller and Auditor General agreed to undertake a review to identify why this failure occurred.

¥ A breakdown in the control environment arose in respect of the Household Medical Accounts (HMAs) facility within the Income Support Scheme. A comprehensive review has been undertaken by the Department as to the causes, and corrective action has been taken to prevent any repetition.

¥ Independent investigations are being conducted into the managerial and command and control aspects of the Historic Child Abuse Enquiry. Depending upon the outcome of these investigations, it is possible that some of the costs incurred by the enquiry may not be entirely justified. The Chief Officer of Home Affairs and the Acting Chief Police Officer are developing improved arrangements to ensure good financial management and value for money.

  1. Closing Statement

To the best of our knowledge, the internal control environment as summarised above has been effectively operated during the year, subject to the control issues identified in the previous section and in the individual Statements on Internal Control available on the States  website.

The majority of Financial Directions have been in place since the introduction of the new Finance Law and there will be a thorough review of the Internal Control environment in 2009, which will be reported in departmental and the corporate statement on internal controls.

Signed:

Bill Ogley (Chief Executive Officer)  30th April 2009

Ian Black (Treasurer) 30th April 2009

Accounting Officers in Post During 2008

 

Area of Responsibility

Position

Accounting Officer

Appointment Date

Chief Minister s Department (to include Legislation Advisory Board and ICT Fund)

Chief Executive

Mr B. Ogley

1 January 2006

Economic Department (to include Agricultural Loans Fund, Fishfarmer Loans Scheme, Tourism Development Fund, Channel Islands Lottery (Jersey) Fund, La Collette Reclamation Scheme)

Chief Officer

Mr M. King

1 January 2006

Education, Sport and Culture

Chief Officer

Mr M. Lundy

1 January 2008

Transport and Technical Services (including Jersey Parking, Jersey Fleet Management)

Chief Officer

Mr J. Richardson

1 January 2006

Planning and Environment

Chief Officer

Mr P. Nichols

to 26 August 2008

Mr A. Scate

from 26 August 2008

Health and Social Services

Chief Officer

Mr M. Pollard

1 January 2006

Home Affairs

Chief Officer

Mr S. Austin-Vautier

1 January 2006

Housing (including Dwelling Houses Loans Fund and Assisted House Purchase Scheme)

Chief Officer

Mr I. Gallichan

1 January 2006

Social Security (including the Health Insurance Fund, Social Security Fund and Social Security (Reserve) Fund)

Chief Officer

Mr R. Bell

1 June 2006

Treasury and Resources (including Strategic Reserve Fund, Jersey Currency Fund, Drug Trafficking Confiscation Fund, Criminal Offences Confiscation Fund).

Treasurer of the States

Mr I. Black

1 January 2006

Jersey Property Holdings (including Housing Development Fund and 99 Year Leaseholders Account)

Chief Officer

Mr D. Flowers

17 September 2007

States Assembly and its Services (including States Greffe, Scrutiny panels, Public Accounts Committee)

Greffier of the States

Mr M. De La Haye

1 January 2006

Jersey Harbours

Chief Officer

Mr H. Le Cornu

1 January 2006

Jersey Airport

Airport Director

Mr J. Green

4 April 2006

Office of the Lieutenant Governor

Secretary and Aide de Camp

Mr C. Woodrow

1 January 2006

Viscount s Department

Viscount

Mr M. Wilkins

1 January 2006

Judicial Greffe

Judicial Greffier

Mr M. Wilkins

1 January 2006

Comptroller and Auditor General

Comptroller and Auditor General

Mr C. Swinson, OBE

1 January 2006

Data Protection Registry

Data Protection Registrar

Ms E. Martins

1 January 2006

Probation Department

Chief Probation Officer

Mr B. Heath

1 January 2006

Official Analyst

Official Analyst

Mr N. Hubbard

1 January 2006

Bailiff s Chambers

Chief Officer

Mr D. Filipponi

2 October 2006

Law Officers  Department

Chief Clerk

Mr T. Allen

10 July 2006

 

Annex to the Accounts

This annex provides details on the States Ministerial departments, Non-Ministerial departments, the States Assembly, States Trading Operations, Reserves and Separately Constituted Funds.

States Funded Bodies Revenue Expenditure and Income

Department Analyses

The following pages provide analyses of the budgeted and actual net expenditure of each States of Jersey Department.

Each set of departmental accounts provides an analysis by type of income and expenditure as well as the services provided by that department.

In each analysis the 2008 net expenditure is shown compared to 2008 budget and 2007 net expenditure. Although information is provided at a detailed level for both analyses it is only the total departmental budget that is voted to that department by the States.

A reconciliation between the 2008 voted budget for each department and the original voted figure as per the States 2008 Budget Book will be provided for each department.

Transfers  Total Original  Additional  between Other 2008 2008 Carry  Funding capital Transfers Final

Business  Forward  Contingency Voted by  and between Approved Department Plan from 2007 Fund the States revenue departments Budget

£ million £  million £  million £  million £  million £  million £  million

Ministerial Departments

 

 

 

 

 

 

 

Chief Minister

14.76

0.01

-

0.08

3.92

(0.23)

18.54

- Grant to the Overseas Aid Commission

7.36

0.02

-

-

-

-

7.38

Economic Development

16.06

0.02

-

0.21

0.27

(0.05)

16.51

Education, Sport and Culture

95.98

0.63

-

-

0.00

0.06

96.68

Health and Social Services

147.90

0.01

0.05

0.24

-

0.33

148.54

Home Affairs

42.90

0.85

0.02

4.52

-

0.59

48.89

Housing

(22.01)

-

-

-

-

0.32

(21.69)

Planning and Environment

6.02

0.04

-

-

-

0.02

6.08

Social Security

146.60

0.27

-

-

-

(0.49)

146.37

Transport and Technical Services

21.88

0.24

-

-

(0.45)

0.00

21.67

Treasury and Resources

61.59

-

-

0.10

0.53

(0.28)

61.93

 

 

 

 

 

 

 

 

Non Ministerial States Funded Bodies

 

 

 

 

 

 

 

- Bailiff s Chamber

1.23

0.01

-

-

-

(0.02)

1.21

- Law Officers  Department

5.27

0.08

-

0.93

-

(1.12)

5.15

- Judicial Greffe

3.88

0.02

-

-

-

1.11

5.01

- Viscount s Department

1.39

-

-

-

-

(0.26)

1.14

- Official Analyst

0.59

-

-

-

-

-

0.59

- Office of the Lieutenant Governor

0.73

0.00

-

-

-

-

0.73

- Office of the Dean of Jersey

0.02

-

-

-

-

-

0.02

- Data Protection Commission

0.22

0.02

-

-

-

-

0.24

- Probation Department

1.51

-

-

-

-

-

1.51

- Comptroller and Auditor General

0.71

0.32

-

-

-

-

1.03

 

 

 

 

 

 

 

 

States Assembly and its services

5.08

0.03

-

-

-

-

5.11

 

 

 

 

 

 

 

 

Total

559.65

2.56

0.08

6.08

4.27

(0.00)

572.64

 

 

 

 

 

 

 

 

Total less Capital Servicing

514.94

-

-

-

-

-

527.93

Department Net spend of £18,499,106, representing a like-for-like increase of 2.6% on 2007. Highlights: Underspend of £40,000 (0.2%) against Final Approved Budget.

Actual v prior year

The increase in revenue spend from 2007 to 2008 was £1,274,031. However, Service Analysis

£820,000 of this related to an increase in transfers between capital and PECRS Pre- 1987 Statistics2% External

Customer Service Debt

revenue, compared to 2007. This results in an increase of £454,000 (2.6%), 2% 18% Policy Unit Economics &Affairs, excluding the increase in the value of capital transfers. Law 4Drafting% 9% InteFinancern5a%tional

This 2.6% increase was due to the following, all of which were planned within budget:

£354,000 as per the 2008 Business Plan;

£100,000 additional expenditure relating to Historic Child Abuse Human2R4e%sources Information Services36% Enquiry and pension costs.

Expenditure Analysis Actual v final approved budget

Overall  the  department  had  an  underspend  against  budget  of 0.2% Non Service Costs

(£40,000). This underspend was planned, to enable the Statistics Unit to carry SServicesupplies & 17% S56ta%ff forward the necessary funds to meet the cost of the Household Expenditure 19%

Survey which starts in 2009.

Additional budget allocation  Other

The original 2008 budget presented in the Business Plan was increased by 2% Admin Costs

6%

£3.8 million. £3.9 million related to a transfer from capital budgets to revenue

to move towards GAAP compliance. A similar transfer took place in 2007 and

is reflected in the Accounts for that year. Staff Analysis

Staff 2008 2007

Cost £000 10,437,886 9,902,083 2008 capital vote  F.T.E. 182 182

The table below provides a summary of the total value of capital schemes that

were live in 2008, together with the total spend on them, both during the year

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 14,757

Carry Forward 8

Historical Child Abuse Enquiry funding

transfer 83

Transfers of Cross Departmental

Surveys 16

Salary funding from Treasury &

Resources 60

Transfer Recruitment Advertising (286)

Salary funding to Treasury & Resources (65)

Transfer from FNHC - PECRS 46

ISD Capital Transfer 3,639

HR Capital Transfer 281

Final Budget  18,539

and since they began.

 

Capital

Total £000

Total value of approved

 

capital schemes

24,704

 

 

Spent in the Year

1,655

 

 

Spent to date

18,593

In the 2008 Business Plan, an additional £2 million of capital funding was voted for the Information Services Department (ISD) capital schemes. This was to cover:

Corporate IT Capital vote funding

Capital projects

Annual Licences

Hardware Renewal

Additional details on revenue expenditure results and in year capital spend are explained below. The results for the department s top 4 service areas (by net expenditure) were:

Information Services Department Net spend of £6,693,629 an underspend of £277,601 (4.0%) against Final (ISD) Approved Budget

The budget has increased by £3,638,630 since the Business Plan, due to a transfer between capital and revenue, to support the move towards GAAP compliance.

The under spend of £277,601 (4.0%) against Final Approved Budget was due to slippage in the start date of projects and staff vacancies.

Changes in management responsibility during 2008 are reflected in the increased costs of Business Support Groups and a reduction in the cost of Corporate Projects.

Human Resources Net spend of £4,339,293 an overspend of £154,263 (3.7%) against Final Department (HR) Approved Budget

The budget has reduced by £70,000 since the Business Plan, due to:

£65,000 transfer out of staff to the Systems team within Treasury & Resources, to support the implementation of the new HR systems;

£286,000 devolvement of recruitment advertising budgets to States  Departments;

£281,000 transfer in of budget from capital to Learning & Development, relating to courses supporting

the Organisational Development Programme.

The Final Approved Budget and actual results for 2008, reflects a more informative analysis of the services being provided and their cost. For example, HR Learning and Development was a new service line in 2008. Previously, these costs were reported under HR Business Support.

The majority of the £154,263 (3.7%) overspend relates to a planned staff transfer from the Office of the Chief Executive. The remainder relates to the Pre-1965 pension scheme, where the costs are unpredictable in their nature.

Chief Executive s Office Net spend of £1,073,350, an underspend of £83,015 (7.2%) against Final

Approved Budget

The budget has increased by £91,000 since the Business Plan, due to:

£83,000 to fund the costs associated with the Historic Child Abuse Enquiry.

£8,000 underspend carried forward from 2008.

During 2008 funding was reallocated to other service areas within the Chief Minister s Department to support planned service improvements. In addition some in year initiatives, such as Imagine Jersey  and the Central European Time Referendum, were funded, leaving the Chief Executive s Office with a year end underspend ofwith an £83,015 (7.2%).

External Affairs, Economics & Net spend of £928,336, an underspend of £70,074 (7.0%) against Final International Finance  Approved Budget

The overall budget has increased by £60,000 since the Business Plan, due to a transfer from Treasury and Resources to fund the Fiscal Policy Panel.

The £70,074 (7.0%) underspend represents the reallocation of funding during the year to develop the Customer Services Centre and slippage in the start date of some International Finance initiatives.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Recharges General Income of £728,436, a surplus of £279,758 (62.4%) against Final Approved

Budget

The  Department  incurs  staff costs  that  are  subsequently  recharged  to  both  capital  schemes  and  other  States Departments. The capital to revenue transfer for ISD reduced the recharge income budget since the Business Plan by £479,660, with an equivalent increase in the manpower budget.

The surplus against budget of £279,758 (62.4%) relates to staff costs recharged to other States  Departments, for example Communications, Human Resources and Economics advice and support.

Fees and Fines Income of £182,056, a shortfall of £9,475 (4.9%) against Final Approved

Budget

The downturn in the local housing market has impacted on the issue of housing consents at the Population Office, which accounts for the reduced fee income in this area.

The results for the 3 highest expenditure lines are as follows:

Manpower States Staff Costs Spend  of £10,437,886  an  overspend  of £494,660  (5.0%)  against  Final

Approved Budget

The overall budget has increased by £747,000 since the Business Plan, due to the following:

£707,000 in for manpower related to the ISD capital to revenue transfer;

£29,000 in for manpower related to the HR capital to revenue transfer;

£60,000 in from Treasury and Resources for the Fiscal Policy Panel;

£16,000 from other States Departments for the Statistics Unit cross-Department surveys;

£65,000 transfer out from HR to the Systems team within Treasury & Resources, to support the implementation of the new HR systems.

The increase in staff costs is partly off-set by recharge income from other States  Departments, as detailed above. In addition, staff costs include the effect of the 2008 pay award and transfers between manpower and non-staff budgets initiated in 2007.

Supplies and Services Spend of £3,747,421, an underspend of £384,130 (9.3%) against Final

Approved Budget

The overall budget has increased by £2,296,000 since the Business Plan, due to the following:

£1,975,000 for supplies and services related to the ISD capital to revenue transfer;

£243,000 for supplies and services related to the HR capital to revenue transfer;

£78,000 for costs related to the Historic Child Abuse Enquiry.

Supplies and Services expenditure reflects costs relating to the capital to revenue transfers shown above.

The costs also include the effect of funds transferred to manpower, initiated in 2007 and of lower than planned expenditure on ISD projects, due to a slippage in start dates.

Administrative Costs Spend of £1,143,016, an underspend of £130,235 (10.2%) against Final

Approved Budget

The overall budget has increased by £236,000 since the Business Plan, due to the following:

£508,000 in for administrative costs related to the ISD capital to revenue transfer;

£286,000 out to devolve recruitment advertising budgets to States  Departments;

£9,000 in for administrative costs related to the HR capital to revenue transfer;

£5,000 in for costs related to the Historic Child Abuse Enquiry.

Administrative costs expenditure reflects the capital to revenue transfers shown above.

The costs also include the effect of funds transferred to manpower, initiated in 2007 and of in year initiatives, such as Imagine Jersey .

Capital Schemes

Total Capital Expenditure during the year was £1,655,000 which reflects the progress made on a wide variety of individual schemes. A summary of current (live) capital schemes with total amount voted in excess of £500,000 are contained in the table below.

 

Capital Schemes

Amount Voted £000

Spent in the Year £000

Spent to Date £000

Information Services Dept (ISD)

22,246

1,522

16,214

Organisational Development (Change & Visioning Programmes)

2,458

133

2,379

TOTAL

24,704

1,655

18,593

There was further expenditure against these Capital Schemes during 2008 which, in order to move towards GAAP compliant accounts, was accounted for as revenue expenditure and matched with equivalent budget transfers between

capital and revenue. This amounted to:

£3,639,000 Information Services Department (ISD).

£281,000 Organisational Development (HR related).

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

 

 

 

 

 

Policy Unit

 

 

1,028,000

1,156,365

Chief Executive s Office

1,073,350

862,205

165,600

156,968

Communications Unit

171,770

195,499

209,200

209,200

Population Office

253,261

206,192

129,100

129,100

Emergency Planning Office

131,718

129,407

50,600

50,600

Legislation Advisory Panel

6,931

6,020

 

 

 

 

 

 

 

 

 

 

1,582,500

1,702,233

 

1,637,030

1,399,323

 

 

Statistics

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

External Affairs, Economics & International Finance

 

 

949,200

998,410

External Affairs, Economics & International Finance

928,336

814,445

 

 

Information Services

 

 

265,900

1,599,201

ISD Corporate Projects

1,343,982

1,376,814

1,277,700

3,666,055

ISD Infrastructure

3,274,816

3,367,800

1,789,000

1,622,326

ISD Business Support Groups

1,991,184

1,575,656

-

83,647

Organisational Development

83,647

-

 

 

 

 

 

 

 

 

 

 

3,332,600

6,971,230

 

6,693,629

6,320,270

 

 

Human Resources

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,466,500

1,754,868

HR Business Partnering

2,120,116

1,753,982

1,447,900

793,799

HR Business Support

545,334

939,727

218,900

261,944

HR Employee Relations

325,678

370,652

-

930,543

Learning and Development

810,486

-

-

442,364

Pensions

537,678

-

-

1,512

Recruitment Advertising

-

-

 

 

 

 

 

 

 

 

 

 

4,255,300

4,185,030

 

4,339,293

4,008,774

 

 

Law Drafting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer Service

 

 

244,200

226,936

Customer Service Centre

407,314

425,416

 

 

 

 

 

 

 

 

 

 

11,630,900

15,366,827

 

15,210,913

14,205,857

3,126,300

3,172,279

PECRS Pre-1987 Debt

3,288,193

3,019,218

 

 

 

 

 

14,757,200 18,539,106 Net Revenue Expenditure 18,499,106 17,225,075

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

-

-

Sale of Services

-

13

191,531

191,531

Fees and Fines

182,056

197,922

121,940

121,940

Miscellaneous Income

55,164

2,171

928,338

448,678

Recharges General

728,436

861,263

79,469

79,469

DHLF and 99 Year Leases

75,000

75,000

 

 

 

 

 

 

 

 

 

 

1,321,278

841,618

 

1,040,657

1,136,369

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

9,196,588

9,943,226

Manpower - States Staff Costs

10,437,886

9,902,083

379,046

379,046

Manpower - Non States Staff Cost

482,180

484,039

1,835,648

4,131,551

Supplies and Services

3,747,421

3,250,537

1,028,686

1,273,251

Administrative Costs

1,143,016

1,187,723

353,515

322,676

Premises and Maintenance General

311,910

376,354

146,331

146,331

Incidental Exp and Charges

117,157

129,490

12,364

12,364

Grants and Subsidies General

12,000

12,000

 

 

 

 

 

 

 

 

 

 

12,952,178

16,208,445

 

16,251,570

15,342,226

 

 

 

 

 

 

 

 

 

 

11,630,900

15,366,827

 

15,210,913

14,205,857

3,126,300

3,172,279

PECRS Pre-1987 Debt

3,288,193

3,019,218

 

 

 

 

 

14,757,200 18,539,106 Net Revenue Expenditure 18,499,106 17,225,075

Overseas Aid Commission

The objectives of the Commission are to manage and administer the monies voted by the States of Jersey for overseas aid. The Commission stands as an WCorkomProjectsmunity Administration Local independent  body, following  Jersey s  move  to  ministerial  government, 2% 1% CharitiesWorking

consisting of three States members and three non - States members, all of EmergenciesDisasters & Overseas1% whom are appointed by the States of Jersey. The Commission s strategy is 11%

driven by a clear mission, it is committed to joining with others in reducing

poverty in poorer countries by making a sustained contribution, which is

proportional to Jersey s means.

Grant Aid to Agencies 85%

85% of expenditure was by way of direct grants to 50 agencies both large

and small, with all grants based on the individual merits of projects. The

projects cover clean water, health, sanitation, education, agriculture, livestock,

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 7,363

Carry Forward 18

Final Budget  7,381

and revolving credit schemes for small businesses. The Commission received

applications which totalled in excess of £9.5m and had to reject many worthy

projects due to its budget limits. The Commission also received additional

funding enquiries from over 67 other agencies.

Following the previous year s demand for the funding of individual disasters and  emergencies  the  Commission  increased  its  budget  allocation  to £845,000. During the course of the year £837,739 was awarded from this budget compared with £632,713, in the previous year.

Community Work Projects were organised for Uganda, Zambia and India, involving 35 volunteers at a net cost inclusive of materials and equipment of £146,227.

Fifteen applications were approved for grants made to local organisations which raise funds for aid projects overseas. All met the established criteria and were awarded matching £ for £ funding based on monies raised by the organisation itself, up to a maximum of £5,000.

Administration costs still remained low at £72,818, representing 0.9% of the total grant.

Original Amounts

Budget Voted Actual Actual 2008 2008 2008 2007

£ £ £ £

 

70,000

70,000

Overseas Aid General

72,818

63,366

6,248,000

6,265,646

Grant Aid

6,247,659

5,424,838

50,000

50,000

Local Charities

51,243

48,300

845,000

845,000

Disaster Fund

837,739

632,713

150,000

150,000

Work Projects

146,227

187,818

 

 

 

 

 

7,363,000 7,380,646 7,355,687 6,357,035

Department Net spend of £16,174,703, an increase of 2.4% on 2007 Highlights: Underspend of £335,626 (2.0%) against Final Approved Budget

Actual v prior year

Service Analysis

The increase in spend from 2007 to 2008 was 2.4%, from £15,796,078 to

£16,174,703 (£378,625). Other Finance Rural Services Industry

Economy 11% Development 18% 11%

Actual v Final Approved Budget

Overall the department had an underspend against budget of 2.0% (spend of

£16,174,703  against  an  adjusted  budget  of £16,510,329). Approved

additions/transfers of budget increased the original Economic Development Enterprise

& Business Tourism &

Department (EDD) budget for 2008 by £453,629, from an opening position of Development Marketing £16,056,700. 14% 46%

Additional budget allocation  

In 2008 an additional £453,629 (net) was voted to the Economic Development Expenditure Analysis Department in excess of the original budget agreed in the Business Plan. This SubsidiesGrants & Manpower amount represents funds voted by the States to fund the cost of additional 34% 21% advertising by Tourism in response to the Historical Child Abuse Enquiry

(HCAE). Funding of £270,000 was also voted from the Department s capital

growth fund to supplement additional expenditure on the grant to the Jersey

Financial Services Commission (JFSC). Premises and Supplies and Maintenance Administration Services

2% Costs 38%

5%

2008 capital vote

The 2008 capital vote of £4.4 million for Fuel Farm Fire Fighting Equipment

was transferred during 2008 via Ministerial Decision to the Transport and

Staff Analysis

Staff

2008 2007

Cost £000

3,742 3,368

F.T.E.

63 66

Technical Services Department, who have responsibility for delivering The

Project.

Key Financial Results by Service Analysis

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 16,057

Carry forward 2007 20

HCAE funding 210

Jersey Finance Grant Funding (EGP) 270

Skills Executive Funding to Home

Affairs (30)

Customs & Immigration - Home

Affairs (13)

Transfers from Corporate budget (4)

Final Budget  16,510

In  2008, the  Department  moved  to  a  zero-based  budget, achieved  by prioritising costed objectives, to ensure that investment was directed to the most appropriate place. This took place after the Business Plan and Approved Budget process by way of Budget Virements (transfers) between service areas. Internal transfers are not reflected in the approved budget figures.

Additional details on revenue expenditure results and in year capital spend are explained below.

The results for the department s top 4 service areas (by net expenditure) were:

Tourism & Marketing Net spend of £7,321,517, an overspend of £514,944 (7.6%) against Final

Approved Budget

Following the move to zero-based budgeting, as described above, Tourism & Marketing received an additional £388,000 budget from internal transfers from other service areas within EDD. Their actual overspend was therefore £126,944.

Tourism and Marketing also received additional budget of £210,000 to cover the cost of additional advertising in response to the Historic Child Abuse Enquiry (HCAE).

The overspend mainly relates to air route development spend of £776,000 against the budgeted amount of £500,000.

The Events budget was overspent by £85,000 due to unplanned projects and an increase of £50,000 for the Bureau de Jersey grant was agreed.

In line with UK GAAP, account has been taken of the stock of 2009 Tourism brochures which effectively reduced expenditure by £263,861.

Later start dates for new initiatives in other services areas funded the increased expenditure. Had these underspends not been available, it would have been funded from the Economic Growth capital fund.

Rural Economy Net spend of £2,990,945, an underspend of £653,736 (17.9%) against Final

Approved Budget

Following the move to zero-based budgeting, as described above, Rural Economy transferred £349,000 budget to other service areas within EDD. Their actual underspend was therefore £304,736.

The underspend is due to a number of factors including vacancies for part of the year. Grant and subsidy payments were also lower due to fewer applicants and a reduction in the number of people eligible for schemes. Additional Income from the section s promotional activities in the UK exceeded the budget by £29,000.

Quality milk payments to the dairy industry were higher than budget by £48,000.

Enterprise & Business   Net  spend  of £2,256,338, an  underspend  of £465,304  (17.1%)  against Development  Final Approved Budget

Following the move to zero-based budgeting, as described above, Enterprise & Business Development transferred £306,000 to other service areas within EDD. Their actual underspend was therefore £159,304.

There were budget transfers of £30,000 to Home Affairs for improvement of training provision at the prison and £13,000 to Home Affairs for Customs & Immigration provision due to increased shipping movements.

The change in market conditions at the end of 2008 resulted in an underspend of £92,000 in a number of initiatives within Enterprise & Business Development and £113,000 underspend for Export & Inward Trade Investment. Enhancement of the Jersey.com website, the Business Incubator and Industrial premises have all been unavoidably postponed resulting in an underspend on £186,000.

Reallocation of underspends allowed for the funding of £201,000 for the Information, Advice and Guidance Centre in La Motte Street as well as £64,000 towards the International Finance Degree at Highlands College.

Finance Industry Development Net spend of £1,792,633, an overspend of £413,846 (30.0%) against Final

Approved Budget

Following the move to zero-based budgeting, as described above, Finance Industry Development received £150,000 from other service areas within EDD and also £270,000 from the Economic Growth capital fund. Their actual position was therefore a small underspend of £6,154.

The initial overspend before additional funding relates to the supplementary funding awarded to Jersey Finance Limited (£505,000). Had the additional funding from underspends not been available, the full value of the additional grant would have been funded from the Economic Growth capital fund.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Fees and Fines Income of £537,257, a shortfall of £18,443 (3.3%) against Final Approved

Budget

A reduction in Net Income is mainly due to a slight decrease in Fee Income from Regulatory Services.

Hire and Rentals General Income  of £485,516, a  surplus  of £321,616  (196.2%)  against  Final

Approved Budget

The maintenance fund of £273,000 for La Collette Fuel Farm was transferred from Jersey Harbours to EDD in December 2008. This fund will be carried forwards into 2009 and future years, in order to meet landlord obligations regarding maintenance.

The maintenance costs for La Collette Fuel Farm in 2008 were also lower than budgeted. The results for the 3 highest expenditure lines are as follows:

Supplies & Services Spend  of £6,870,395  an  overspend  of £974,127  (16.5%)  against  Final

Approved Budget

Following the move to zero-based budgeting, as described above, budget transfers of £1.1 million were received from other expenditure categories within EDD. The actual year end position was therefore an underspend of £125,876.

Tourism and Marketing also received additional budget of £210,000 to cover the cost of additional advertising in response to the Historic Child Abuse Enquiry (HCAE).

Budget transfers of £43,000 were made to Home Affairs for improvement of training provision at the prison and for Customs & Immigration provision due to increased shipping movements.

Grants & Subsidies General Spend  of 4,976,764, a  underspend  of £275,926  (5.3%)  against  Final

Approved Budget

The underspend was mainly due to significant underspends of £230,000 on grant and subsidy expenditure in the Rural Economy area.

Manpower Spend  of £3,742,006, an  underspend  of £57,547  (1.5%)  against  Final

Approved Budget

Actual spend on States manpower was £255,000 under the Approved Budget. This underspend was offset by other non- states staff costs, part of which related to the costs of a voluntary redundancy.

The underspend of £255,000 related in equal measure to vacancies in Rural Economy, Tourism and Marketing and Policy

& Strategy.

Capital Schemes

There has been no Capital Expenditure during the year.

Other developments

Since  the  2009  Economic  Development  Department  budget  was  finalised, there  have  been  very  significant developments in the global economic climate. In order to respond to current and future challenges to Jersey s economy it is highly likely that, prior to drawing upon the Stabilisation Fund or other resources, there will be a fundamental reprioritisation of EDD budget allocation. This process has started and will be completed by the end of Q2 2009.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

6,582,957

6,806,573

Tourism and Marketing

7,321,517

8,149,834

3,646,154

3,644,681

Rural Economy

2,990,945

3,120,052

2,754,752

2,721,642

Enterprise and Business Development

2,256,338

1,829,857

1,109,115

1,378,787

Finance Industry Development

1,792,633

1,206,877

556,348

556,348

Jersey Competition and Regulatory Authority

581,058

340,000

316,800

315,654

Regulation of Undertakings

412,423

392,897

399,518

398,045

Consumer Affairs/Trading Standards

414,986

399,015

358,195

356,394

Policy and Strategy

385,969

269,942

308,557

307,902

Regulatory Services

274,940

410,384

55,647

55,647

Jersey Consumer Council Grant

120,627

55,012

132,557

132,556

High Value Residency

107,593

128,469

(163,900)

(163,900)

La Collette Fuel Farm

(484,326)

(506,261)

 

 

 

 

 

16,056,700 16,510,329 Net Revenue Expenditure 16,174,703 15,796,078

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

80,000

80,000

Sale of Goods

100,791

132,783

124,500

124,500

Sale of Services

100,187

129,907

-

-

Commission

3,635

4,989

163,900

163,900

Hire and Rentals General

485,516

558,731

555,700

555,700

Fees and Fines

537,257

515,332

219,000

219,000

Miscellaneous Income

478,790

509,332

21,000

21,000

Recharges General

28,015

56,378

 

 

 

 

 

 

 

 

 

 

1,164,100

1,164,100

 

1,734,191

1,907,452

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

3,797,900

3,799,553

Manpower - States Staff Costs

3,543,824

3,368,120

-

-

Manpower-Non States Staff Cost

198,182

-

5,673,900

5,896,268

Supplies and Services

6,870,395

7,470,541

761,600

747,140

Administrative Costs

858,932

575,099

361,500

351,939

Premises and Maintenance General

304,509

404,714

190,000

190,000

Incidental Expenditure and Charges

281

51,120

4,999,200

5,252,690

Grants and Subsidies General

4,976,764

4,647,381

1,436,700

1,436,839

Agricultural Subsidies

1,156,007

1,186,555

 

 

 

 

 

 

 

 

 

 

17,220,800

17,674,429

 

17,908,894

17,703,530

 

 

 

 

 

16,056,700 16,510,329 Net Revenue Expenditure 16,174,703 15,796,078

Department Net spend of £93,994,264, an increase of 1.7% on 2007 Highlights: Underspend of £2,681,288 (2.8%) against Final Approved Budget

Actual v prior year

The increase in spend from 2007 to 2008 was 1.7%. The variance is due to a Service Analysis

number of factors: the impact of pay awards; the movement in pupil numbers Secondary

and increased levels of need in Secondary and Special Needs Schools 24% Fee1P1%ayingFurther Ed respectively; an accounting adjustment in respect of prior year income in the 9% fee paying provided schools; a reduction in demand for higher education from

the one-off peak in 2007 and the impact of the Student Loan Scheme which

provided for a sharing of top-up fees introduced by UK Universities. Higher Ed Primary24% Other Services 9%

23%

Actual v Final Approved Budget

Overall the Department had an underspend against budget of 2.8%. The

underspend  reflects  the  careful  planning  in  provided  schools  that  are Expenditure Analysis permitted  to  carry  forward  funds  under  the  arrangements  for  Delegated Staff

68%

Financial Management. In particular, the fee paying provided schools have set

aside funds for the ongoing maintenance of the schools and to maintain future

fee increases at a reasonable level. The variance is further due to a reduction

in demand for Higher Education and the impact of other measures aimed at

constraining expenditure within this area of significant spend. Administrative Costs andSupplies Services 2% Premises and Grants 7%

Maintenance 16%

Additional budget allocation  7%

In 2008 an additional £691,452 (net) was voted to Education, Sport and

Culture in excess of the original budget agreed in the Business Plan. This Staff Analysis

amount represents carry forwards of £626,880 from 2007 in respect of the Staff 2008 2007

Cost £000 75,590 71,459 Delegated Financial Management scheme in schools, transfers of £65,000 to F.T.E. 1,493 1,465

and from other States of Jersey departments in respect of service transfers

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 95,984

Carry Forward from 2007 627

Transfers to/from other departments:

Treasury and Resources - Finance

Officer 0.5 FTE 15

Health and Social Services -

Home/School Liaison Officer 42

Chief Minister s Department -

Recruitment budget 53

Home Affairs - Education Officer (47)

Transfers to/from Capital:

Education, Sport and Culture - ICT

Strategy (310)

Treasury and Resources - Aquasplash

contract 312

Final Budget  96,676

and transfers to and from Capital in respect of the Education, Sport and

Culture ICT Strategy and the Waterfront Pool (see Reconciliation table for

details).

 

Capital

Total £000

Total value of approved

 

capital schemes

51,633

 

 

Spent in the Year £000

1,289

 

 

Spent to date £000

49,347

2008 capital vote

Responsibility for the Department s ongoing capital projects was transferred to Treasury and Resources Property Holdings function in 2007, apart from those projects that were nearing completion. In the 2008 Business Plan, an additional £100,000 was voted for the Department s capital schemes, being the minor capital  funds that are allocated to the Sport Division. The funds are used primarily for equipment replacement and minor refurbishment works, to ensure that income generated from the Active membership card can be maintained.

Additional details on revenue expenditure results and in year capital spend are explained below. Key Financial Results by Service Analysis

The results for the department s top 4 service areas (by net expenditure) were:

Non Fee-Paying Provided Net spend of £22,785,877, an overspend of £55,234 (0.2%) against Final Schools Secondary Education Approved Budget

The current arrangements for Delegated Financial Management enable schools and colleges to carry forward both surpluses and deficits within defined limits between financial years in order to plan for the academic year. This flexibility does not apply to other services within the Department s remit. A minimal overall increase against budget reflects an overspend at one school, being due to a significant and unforeseen decline in pupil numbers, and an underspend at another that has been prudent in planning for a predicted future reduction in pupil numbers and in meeting additional costs relating to the introduction of the International Baccalaureate in 2009.

Non Fee-Paying Provided Net  spend  of £22,410,024, an  underspend  of £249,756  (1.1%)  against Schools Primary Education Final Approved Budget

All schools are formula funded on the basis of pupil numbers. The decline in numbers in the Primary Education sector is such that a small number of schools are supported beyond the level dictated by the formula in order to maintain the level of educational provision. This places additional pressure on the budget. The Department continually reviews demographic trends and, where appropriate, has been able to reduce forms of entry and amalgamate schools.

A total of 91% of primary school budgets is allocated to staff costs, which provides for very little flexibility in meeting unplanned and unforeseen items of expenditure. Of the twenty two Primary schools, five are in deficit at the end of the financial year, which will be carried forward to the next financial year.

Further, Vocational and   Net  spend  of £8,847,356  an  underspend  of £145,092  (1.6%)  against Tertiary Education (including  Final Approved Budget

Highlands College)

Highlands College generated total income of £2.5 million, to supplement the formula funded allocation from the Department. The College s activities can be broken down into the Main College (net expenditure £8.4 million), and the Jersey Business School and Adult Education, both of which generate net income. Adjustments have been made to the College s Approved Budget based on actual student participation. At the end of the financial year, the College had an overspend against the revised budget due to a £200,000 decrease in budget arising from an earlier States resource allocation process and one-off costs at Jersey Business School.

Higher Education   Net spend of £8,525,237 an underspend of £1,371,345 (13.9%) against final

Approved Budget

The introduction of the Student Loan Scheme in 2008 provided for a sharing of university top up fees which the Department had absorbed in 2007. The Council of Ministers had recommended that the Higher Education budget be supplemented by £1 million originally allocated to the Department for vocational and occupational skills in order to provide sufficient funding over the period of transition. Whilst expenditure can be subject to some uncertainty due to the variable nature of student preference for courses and family income, there was also a decline in numbers attending university compared to a peak in the previous year. In general, whilst parental income has increased, maintenance thresholds have been maintained, thereby further reducing expenditure. The Minister will be reviewing the impact of recent changes to the Higher Education Award Scheme during 2009.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Sale of Services Income  of £12,609,186, a  surplus  of £105,586  (0.8%)  against  Final

Approved Budget

The primary components consist of fee paying provided school fees (£7.6 million), Highlands College charges (£2.2 million) and income from Sports Centres (£2.2 million). School fees were eventually set at a level below that included in the original budget, resulting in a shortfall of £0.5 million. Increased participation in sports activities and the Active membership scheme resulted in additional income in excess of that originally budgeted by £0.5 million, offsetting the shortfall in school fee income.

Sale of Goods Income  of £1,153,153, a  surplus  of £967,653  (521%)  against  Final

Approved Budget

Two areas of activity, school canteens and Sport Division events have traditionally been budgeted for net so that financial statements only reflected the profit/loss . In 2008 the activities have been correctly accounted for gross thereby inflating income and expenditure. After adjusting for the change in treatment, the increase against Approved Budget amounts to £41,000 which is primarily additional income generated at Highlands College.

The results for the 3 highest expenditure lines are as follows:

Manpower Spend of £75,589,712, an underspend of £1,104,227 (1.4%) against Final

Approved Budget

Manpower costs represent 68% of the Departments revenue budget. Of this amount, £64.9 million (86%) is for staff employed within the Department s provided schools. A significant element (1.1%) of the under spend against Approved Budget is due to the categorisation of expenditure at the fee paying provided schools. Prior to 2007, the schools had set aside funds in relation to an expected increase in pension contributions, an element of which was not required. These funds were carried forward to 2008 and included in the manpower budget and remain unspent at the end of the year.

Grants and Subsidies Spend  of £9,406,422, an  overspend  of £227,045  (2.5%)  against  Final

Approved Budget

The significant elements of the Budget consist of annual grants (£3.5 million) paid to the arts and heritage organisations: the Jersey Heritage Trust; the Jersey Arts Trust; the Opera House and the Jersey Arts Centre, and the grants allocated to  the  Island s  non-provided  schools  (£4.4  million). The  Department  also  incurred  costs  relating  to  the  subsidy (£337,000) in a difference between the method of budgeting and accounting for the Aquasplash contract. The variance against Approved Budget is due to the Aquasplash subsidy and an increase in grants paid through the Department s Sport Division.

Student Grants Spend of £8,153,863 an underspend of £1,296,135 (13.7%) against Final

Approved Budget

The major components of grants to students are university fees and maintenance. Expenditure on University fees in 2008 was £5.7 million compared to £6.5 million in 2007. Expenditure on Maintenance was £2.1 million compared to £2.5 million in the previous year. The Department also provides Home Grants for students attending degree courses at Highlands College (£650,000 was transferred to Social Security for inclusion in the Income Support scheme at the start of 2008 in respect of 16 students at non-fee paying schools) and scholarships for post graduate students. Expenditure in respect of these areas in 2008 was £141,824 and £156,545 respectively.

Capital Schemes

Total Capital Expenditure during the year was £1.3 million which reflects the progress made on a wide variety of individual schemes. A summary of current capital schemes with total amount voted in excess of £500,000 are contained in the table below:

 

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

Hautlieu School

24,973

14

24,231

Le Rocquier School

22,436

1,023

22,140

ICT Strategy

3,165

83

1,976

TOTAL

50,574

1,120

48,347

The underspend on the Hautlieu School and Le Rocquier School projects will be used to fund the Department s ICT Strategy Extending Boundaries 20092011 .

Other developments

In 2006, the Minister for Education, Sport and Culture instigated a wide ranging review of support to students. The reform of support and introduction of a loan facility in 2007, were a response to escalating costs due to higher tuition fees and an increasing number of people entering higher education. This enabled the Department to distribute the costs of higher education to a wider community and contain States expenditure. At the end of 2008, a total of 238 students had taken advantage of the loan facility. In 2009, the United Kingdom Government plans to review University funding. There is some uncertainty as to the exact level of increase in top-up fees that universities may seek although the Department has identified this as a potential funding pressure in the 2010 to 2014 resource allocation process. The previous increase in fees was £1,300 per student per annum. Whilst every £1,000 increase will cost the Island £1.4 million, the Department is aware that most universities will be looking for an increase of £5,000 with some seeking a removal of all caps on fee charges.

A new funding arrangement has been developed with Highlands College based on a unit of resource , which was calculated with reference to the cost of similar course programs offered in school sixth forms, weighted on the basis of the level of pastoral support required and the cost of materials. A co-ordinated approach will be established between the Department and the College, based on planned student numbers and the change will enable the Skills Executive to influence the direction of the College and to advise on priority areas.

To support the effective management of forecast changes to pupil numbers, the Department monitors demographics and has developed a model through to 2020 to ensure that timely decisions can be made on amalgamating schools, changing forms of entry, flexibly applying class size limits and utilising spare capacity within schools. The Department is also seeking to modify the funding model that applies to primary schools.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

 

 

 

 

 

Schools and Colleges

 

 

 

 

 

 

 

 

 

Non Fee-Paying Provided Schools:

 

 

1,955,100

1,957,934

Pre-School Education

1,940,090

1,910,250

 

 

 

 

 

22,573,800

22,659,780

Primary Education

22,410,024

21,771,354

 

 

 

 

 

23,007,300

22,730,643

Secondary Education

22,785,877

21,596,512

 

 

 

 

 

 

 

Fee-Paying Schools:

 

 

5,709,200

6,196,275

Provided Schools

5,366,623

4,749,970

 

 

 

 

 

4,605,400

4,624,115

Non-Provided Schools

4,549,593

4,307,843

 

 

 

 

 

7,495,300

7,502,273

Special Educational Needs and Special Schools

7,476,949

7,133,470

694,000

690,596

Instrumental Music Service

700,602

663,914

 

 

 

 

 

 

 

Culture and Life Long Learning

 

 

 

 

 

 

 

9,073,500

8,992,448

Further, Vocational and Tertiary Education

8,847,356

8,776,870

 

 

(including Highlands College)

 

 

 

 

 

 

 

1,652,900

1,645,835

Public Libraries

1,598,172

1,545,674

 

 

 

 

 

1,440,900

1,439,244

Youth Service

1,436,660

1,377,400

9,822,700

9,896,582

Higher Education

8,525,237

10,477,165

 

 

 

 

 

 

 

Child Care Support

 

 

 

 

 

 

 

184,600

185,266

Day Care Services

171,507

175,621

 

 

 

 

 

167,100

167,876

Jersey Child Care Trust

171,476

167,546

2,006,700

2,016,582

Heritage (Grant to the JHT)

2,029,623

1,892,384

 

 

 

 

 

1,616,100

1,624,010

Arts (including the Grant to the JAT)

1,588,389

1,530,388

 

 

 

 

 

 

 

Sport and Leisure

 

 

2,155,800

2,112,764

Sports Centres

2,115,684

2,003,874

 

 

 

 

 

881,600

1,254,023

Playing Fields and Schools Sports

1,214,913

1,177,804

 

 

 

 

 

496,100

493,814

Sport Development

466,201

564,705

206,200

207,331

Grants and Advisory Council

367,007

284,799

 

 

 

 

 

239,800

242,530

Playschemes and Outdoor Education

214,217

255,575

 

 

 

 

 

-

35,631

Community Fund

18,064

91,728

 

 

 

 

 

95,984,100 96,675,552 Net Revenue Expenditure 93,994,264 92,454,846

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

185,500

185,500

Sale of Goods

1,153,153

677,179

12,503,600

12,503,600

Sale of Services

12,609,186

11,627,175

23,000

23,000

Commission

29,698

23,558

312,200

312,200

Hire and Rentals

591,182

542,141

134,996

134,996

Fees and Fines

174,158

145,812

454,162

454,162

Miscellaneous Income

1,080,506

1,564,735

435,042

435,042

Recharges and Recoverable Costs

565,873

458,812

 

 

 

 

 

 

 

 

 

 

14,048,500

14,048,500

 

16,203,756

15,039,412

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

76,683,744

76,693,939

Manpower - States Staff Costs

75,589,712

71,458,530

10,000

10,000

Manpower - Non States Staff Cost

223,489

660,871

6,465,139

6,749,282

Supplies and Services

7,193,220

7,234,821

2,259,588

2,242,272

Adminstrative Costs

2,415,125

2,384,095

6,321,922

6,380,634

Premises and Maintenance

7,194,247

6,751,631

18,550

18,550

Incidental Expenses and Charges

21,942

54,495

8,823,659

9,179,377

Grants and Subsidies

9,406,422

8,894,117

9,449,998

9,449,998

Student Grants

8,153,863

10,055,698

 

 

 

 

 

 

 

 

 

 

110,032,600

110,724,052

 

110,198,020

107,494,258

 

 

 

 

 

95,984,100 96,675,552 Net Revenue Expenditure 93,994,264  92,454,846

Department Net spend of £148,515,675, an increase of 7.2% on 2007 Highlights: Underspend of £22,495 (0%) against Final Approved Budget

Actual v prior year

The  increase  in  net  expenditure  from  2007  to  2008  was  7.2%. Income increased by 8% over the year with expenditure increasing by 7.3%. The largest proportionate increase in income was in miscellaneous income which increased by 97% on 2007 as a result of non-recurrent funding of post graduate medical staff. Supplies and services expenditure increased by 16% over  the  year  because  of the  introduction  of new  supplies  and  source expenditure on subsidised products and purchase of elderly beds in the community (see key financial results by income and expenditure category for more detail).

Actual v Final Approved Budget

Overall  the  department  had  a  minor  underspend  against  budget. Whilst Health and Social Services have achieved a balanced budget, this has been achieved by careful financial management of resources, and by delaying planned developments in the service in order to ensure that operational overspends are adequately covered. In arriving at these published financial results, the  non-operational  departments  budget  and  expenditure  is apportioned over the operational services, with the result that the performance of operational directorates is enhanced by the financial value of delayed developments to cover operational departments  budget deficits. In order to present  a  more  transparent  picture  of the  operational  finances  of the directorates, the net apportionment has been disclosed in the key financial results by service analysis (below).

Additional budget allocation

In 2008 an additional £636,670 (net) was voted to Health and Social Services in excess of the original budget agreed in the business plan. This amount represents  a  transfer  in  of £420,771  budget  from  other  departments, a transfer out of £87,774 budget to other States departments, an additional budget of £54,100 for pandemic flu vaccines, historic child abuse inquiry funding of £243,430 and a surplus budget brought forward from 2007 of £6,143 (see Reconciliation table for details).

 

Capital

Total £000

Total value of approved

 

capital schemes

12,265

 

 

Spent in the Year £000

748

 

 

Spent to date £000

748


Service Analysis

Ambulance Public Health ServicesSocial 4% 3%

Mental  15% Medicine Health 36%

12%

Surgery 30%

Expenditure Analysis

Premises Admin 5% 3%

Grants

Supplies 5%

22%

Manpower 65%

Staff Analysis

Staff 2008 2007 Cost £000 109,246 103,869 F.T.E. 2,247 2,290

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 147,902

2007 Carry forward 6

Transfer Advertising

budget from central HR 190

HCAE funding 243

Transfer subsidised products

budget from Soc Sec 175

Transfer post from

Shared Services 56

Pandemic Flu 54

Transfer Home/School

Liaison Officer to Education (42)

Trf FNHC PECRS

to Treasury (46)

Final Budget  148,538

2008 capital vote

In the 2008 business plan, an additional £9,644,000 was voted for the department s capital schemes. This was to cover:

Minor Capital £1,800,000;

A&E/Radiology extension (part 2) £2,509,000;

Replacement Health IT system £3,000,000;

Tube system upgrade £654,000;

General Hospital upgrade (phase 2) £1,181,000;

Central laundry new batch washer £500,000

Additional details on revenue expenditure results and in year capital spend are explained below. Key Financial Results by Service Analysis

The results for the Department s top 4 service areas (by net expenditure) were:

Medical Services Net  spend  of £38,167,932  before  apportionment, £54,773,010  after

apportionment, an overspend of £1,338,217 (4%) before apportionment, £524,325 (1%) after apportionment against Final Approved Budget

The net spend of the service before apportionment of non-operational departments (see Actual v Approved Budget commentary above) was £38.2 million which equates to a medical directorate overspend of £1.3 million (4 %).

Increases in the costs and usage of drugs continue to adversely affect the whole of health and social services clinical budgets, with the largest impact being in medical services. In addition to this the increased cost of blood products, the use of locum agency staff due to the shortage in middle grade medical staff, and the use of agency staff in nursing in order to cover vacancies and sickness, all contributed to the overspend for 2008.

To compensate for overspends, vacancies were held open in administrative posts and savings were achieved within services for older people by reducing the usage of nursing and residential beds in the private sector.

Surgical services Net  spend  of £33,506,257  before  apportionment, £44,717,773  after

apportionment, an underspend of £38,843 (0%) before apportionment, £139,366 (0%) after apportionment against Final Approved Budget

The net spend of the service before apportionment of non-operational departments (see Actual v Approved Budget commentary above) was £33.5 million which equates to a surgical directorate underspend of £38,843 (0%).

The directorate has carefully managed its financial resources in order to achieve its net underspend position. During 2008 the directorate has experienced overspends as a result of higher costs incurred on drugs, clinical supplies, prostheses and hearing aids in addition to increased medical pay as a result of having to use locum agency staff due to shortages in middle grades. These overspends have been offset by holding vacancies across the service, increased activity in x-ray services, and increased hearing aid sales.

Social Services Net  spend  of £14,556,835  before  apportionment, £22,590,011  after

apportionment, an overspend of £122,951 (1%) before apportionment, an underspend of £235,165 (1%) after apportionment against Final Approved Budget

The net spend of the service before apportionment of non-operational departments (see Actual v Approved Budget commentary above) was £14.6 million which equates to a social services directorate overspend of £122,951 (1%).

The net overspend in Social Services has arisen largely within the special needs service where the service is experiencing difficulties in realising its vision in group homes living. Staff costs have exceeded budget due to high usage of overtime, bank and agency staff in order to cover staff sickness and variable client needs. This overspend has been partly offset by an underspend in Children s Service, where savings have been experienced on the cost of fostering and adoption services, and vacancies being held in social worker posts.

Mental Health Net  spend  of £12,809,429  before  apportionment, £17,132,883  after

apportionment, an  underspend  of £6,521  (0%)  before  apportionment, £22,214 (0%) after apportionment against Final Approved Budget

The net spend of the service before apportionment of reserves (see Actual v Approved Budget commentary above) was £12.8 million which equates to a mental health directorate underspend of £6,521 ( 0%).

An overspend has arisen as a result of the use of overtime, bank nurses, and agency staff to cover sickness and nursing vacancies, medical locums to cover medical vacancies, and increased costs associated with usage of psychiatry drugs. These overspends have been managed by the service through achieving savings on the purchase of UK placements, achieving savings on the purchase of furniture and equipment and the holding of vacancies in administrative posts within support services.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Fees and Fines Income of £14,750,682, a surplus of £581,582 (4%) against Final Approved

Budget

Funding from reciprocal health agreements with the UK was increased by 6% in 2008. This income is non-recurrent, and has come to an end in 2009 (see other developments for details). In addition to this, the accounting for UK healthcare contracts has changed in 2008 as part of the on-going process of implementing GAAP accounting (see supplies and services below). Additionally the department is experiencing more private patient activity following the opening of the expanded and refurbished day surgery unit in September 2007.

Hire and Rentals Income of £1,210,505, a surplus of £73,445 (6%) against Final Approved

Budget

More efficient procedures in the collection of rentals have been adopted by the department during the year, however the nature of this income is non-recurrent, and ongoing variations are likely to be observed.

The results for the 3 highest expenditure lines are as follows:

Manpower States Staff Costs Spend of £108,856,224, an underspend of £8,224,454 (7%) against Final

Approved Budget

Staff costs represent 65% of the total expenditure of the department (see expenditure analysis pie chart above). During the period salary costs rose by 3.2% for civil servants and 2.2% for medical staff, with manual workers and nurses pay awards still under negotiation. Despite the pay inflation, actual manpower spend is 7% less than budget which reflects both the difficulty in recruiting professional staff to essential posts, and the close management of directorate budgets by managers in an effort to ensure that costs are contained.

Supplies and Services Spend of £36,215,073, an overspend of £6,527,604 (22%) against Final

Approved Budget

The accounting for UK healthcare contracts has changed in 2008 as part of the on-going process of implementing GAAP accounting (see fees and fines above). In addition, a stock adjustment associated with pandemic flu drugs (noted in the key financial results for medical services in 2007), the introduction of new costs incurred in relation to additional budget received from Social Security (see reconciliation of original budget) for subsidised products, and ward closures resulting in the need to purchase beds for the elderly have all contributed to the overspend in 2008.

Grants and Subsidies Spend  of £8,865,619, an  overspend  of £435,299  (5%)  against  Final

Approved Budget

Where it is more efficient to outsource services into the private sector, Health and Social Services establish service level agreements for their provision by a third party. During 2008 established service level agreements were uplifted by 2.5% in accordance with the centrally set limits for non-pay inflation within the States of Jersey. Also, additional funding was provided to two of the larger service providers for specific additional services that had not been forecast at budget setting in 2008.

Capital Schemes

Total Capital Expenditure during the year was £0.748 million which reflects the progress made on a wide variety of individual schemes. A summary of current capital schemes with total amount voted in excess of £500,000 are contained in the table below:

 

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

A&E/Radiology extension (Part 2)

3,635

323

323

Replacement Health IT System

4,936

23

23

General Hospital Upgrade (Phase 2)

1,110

402

402

2008 Equipment Replacement

1,542

0

0

Total schemes under £500,000

780

0

0

TOTAL

12,003

748

748

The A&E/Radiology extension is a project which has been in progress for 2 years and substantial progress is expected to take place in 2009 and 2010, with completion due at the end of 2010.

The Replacement Health IT System Project is a £12m project which is estimated to be completed by 2012; to date the child health element of the project has been completed, and the project is forecast to meet budget.

At the year end, Health and Social Services had 4 capital projects showing total overspends of £262,420. The department are currently in discussion with Property Holdings as to how this position should be resolved, and it is expected that this will be concluded in 2009.

Other developments

2008 has been a challenging year for Children s Services, with the additional demands placed on them as a result of the Historic Child Abuse Enquiry. Additional costs amounting to £243,430 incurred as a result of the knock on effect of the investigation have been fully funded centrally by the States of Jersey (see HCAE funding in the reconciliation of original budget to final budget). Following on from this, during the last quarter of 2008 the department received The Williamson Report (June 2008), an inquiry commissioned in August 2007 in order to review child protection services in Jersey, investigating the appropriateness or otherwise of policies, procedures and practices. Following on from the report an implementation document, with eleven recommendations, has been put together by Health and Social Services. The Department expects to receive sufficient additional recurrent funding in 2009-2012 in order to be able to implement the recommendations of Williamson in a phased manner over a 4 year period commencing mid way through 2009.

With effect from 1st April 2009 the UK government will no longer fund Health and Social Services for the care of UK residents needing treatment whilst they are in Jersey, which will result in reduced income from the UK.

Health and Social Services expect to change the reporting structure of the operational directorates during 2009 in line with the objectives of the service. This will have a knock on effect on reporting in 2009, and the service will adopt new reporting methods to ensure the achievement of a transparent and accurate reflection of the operations and cost effectiveness of the service.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Public Health Services

 

 

893,700

770,260

Public Health Medicine

713,486

1,490,910

1,020,900

1,030,765

Clinical Public Health Services

1,145,341

1,083,039

 

 

 

 

 

1,194,300

1,077,463

Health Improvement

987,100

843,476

 

 

 

 

 

 

 

 

 

 

 

 

Medical Services

 

 

6,868,100

6,675,037

Medical Specialties

7,376,378

8,070,530

2,716,900

3,012,531

Paediatrics

3,182,768

3,508,077

 

 

 

 

 

1,511,600

1,588,304

Outpatient Services

1,582,239

1,418,216

7,188,500

7,506,322

Medical Ward s

6,495,981

6,596,495

3,319,100

3,311,375

Accident and Emergency

3,411,917

2,924,556

4,085,600

3,504,956

Assessment and Rehabilitation for Older People

3,849,786

2,970,202

 

 

 

 

 

7,926,100

8,310,213

Pathology

8,532,942

7,980,506

1,940,200

2,343,134

Pharmacy

2,267,355

902,827

4,041,200

4,383,394

Therapy Services

4,298,267

4,007,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,597,800

14,714,147

Surgical Specialties

14,881,513

15,875,001

5,454,900

5,617,238

Obstetrics and Gynaecology

5,644,198

5,937,211

7,592,900

7,339,898

Theatres

7,131,067

6,197,555

10,821,800

10,051,674

Surgical Ward s

9,961,483

8,038,377

432,700

371,170

Private Patients Ward s

354,702

146,859

 

 

 

 

 

3,247,000

3,388,826

Radiology and Diagnostic Imaging

3,416,447

2,864,464

 

 

 

 

 

 

 

 

 

 

 

 

Mental Health Services

 

 

1,330,300

1,333,487

Alcohol and Drugs Service

1,284,902

1,073,652

 

 

 

 

 

927,400

925,554

Child and Adolescent Mental Health Services

872,647

807,206

6,417,700

6,068,493

Elderly Mental Illness Services

6,329,985

5,259,493

 

 

 

 

 

 

 

 

 

 

 

 

Social Services

 

 

 

 

 

 

 

3,943,600

3,794,833

Adult Social Services

3,758,210

3,366,150

9,649,000

10,664,255

Special Needs Services

10,640,386

9,296,369

 

 

 

 

 

 

 

 

 

 

 

 

Ambulance Services

 

 

4,451,900

4,495,183

Ambulance

4,472,226

4,418,363

 

 

 

 

 

 

 

 

 

 

147,901,500 148,538,170 Net Revenue Expenditure 148,515,675 138,512,727

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

546,700

546,700

Sale of Goods

833,309

584,845

288,610

288,610

Sale of Services

231,609

341,932

 

 

 

 

 

1,137,060

1,137,060

Hire and Rentals General

1,210,505

1,199,003

14,169,100

14,169,100

Fees and Fines

14,750,682

14,009,879

249,350

249,350

Miscellaneous Income

876,756

445,073

379,980

379,980

Grants and Subsidies

-

-

-

-

  Grant from Drug Trafficking Confiscation Fund

409,069

367,407

 

 

 

 

 

 

 

 

 

 

16,770,800

16,770,800

 

18,311,930

16,948,139

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

116,851,640

117,080,678

Manpower - States Staff Costs

108,856,224

  102,922,757

-

-

  Manpower - Non States Staff Cost

389,303

946,549

29,481,050

29,687,469

Supplies and Services

36,215,073

31,096,683

4,226,880

4,426,683

Administrative Costs

4,640,728

4,999,842

5,670,210

5,671,620

Premises and Maintenance General

7,856,660

7,071,287

12,200

12,200

Incidental Expenditure and Charges

3,998

6,502

8,430,320

8,430,320

Grants and Subsidies General

8,865,619

8,417,245

 

 

 

 

 

 

 

 

 

 

164,672,300

165,308,970

 

166,827,605

155,460,865

 

 

 

 

 

147,901,500 148,538,170 Net Revenue Expenditure 148,515,675  138,512,726

Department Net spend of £48,885,971, an increase of 20.2% on 2007 Highlights: Underspend of £2,560 (0.005%) against Final Approved Budget

Actual v prior year

The increase in spend from 2007 to 2008 was 20.2%. This was mainly due to the costs relating to the States of Jersey Police Historical Child Abuse Enquiry (HCAE), increases in staff costs due to pay awards and additional posts at the Prison.

Actual v Final Approved Budget

Overall  the  Department  had  a  slight  underspend  against  the  approved budget. This was the net position after funding the overspend on the Criminal Injuries Compensation Scheme (CICS) and diverting funds originally agreed for the implementation of Discrimination Legislation to the Prison, and to Customs and Immigration Service to meet known funding pressures.

Additional Budget Allocation

In 2008 an additional £5,987,431 was voted to the Home Affairs Department in excess of the original budget agreed in the 2008 States Annual Business Plan (ABP). This amount mainly represents:

the costs relating to the HCAE which were approved by the States in September 2008 (P91/2008);

additional funding for the Prison from other Departments  2007 underspends;

the overspend on Court and Case Costs within the States of Jersey Police and Customs and Immigration Service.

(see Reconciliation table for full details).

Staff Analysis

Staff 2008 2007 Cost £000 37,216 33,557 F.T.E. 640.34 616.77

 

Capital

Total £000

Total value of approved

 

capital schemes

14,893

 

 

Spent in the Year £000

803

 

 

Spent to date £000

13,983


Service Analysis

Fire and Rescue 10%

Customs and  Other Immigration 3%

11%

Prison

21% States of Jersey Police

55%

Expenditure Analysis

Administration

Premises andother costs and Other

6% 7% SuServicespplies and

14%

Manpower 73%

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

 

£000

Original Budget 42,901

Additional Funding from carry forward

- Prison Budget

Shortfall 850

Transfer re HCAE 4,522

Transfers from other Departments:

Non Ministerial - Court and Case

Costs 291

Chief Minister s - Recruitment and

Advertising 32

Treasury and Resources - GST Staff

Funding 181

Economic Development - Training

Provision HMP La Moye 30

Economic Development - On Board

Controls 13

Education, Sport and Culture -

Education Officer 47

Treasury and Resources - JFS Social

Security Contributions 22

Final Budget  48,889

2008 Capital

In the 2008 States Annual Business Plan an amount of £200,000 was voted to the Department for minor capital. This was allocated by the Minister for the purchase of a fire appliance for the Fire and Rescue Service.

Additional details on revenue expenditure results and in year capital spend follow.

Key Financial Results by Service Analysis

The top results for the department s main service areas (by net expenditure) were:

Response and Reassurance Net  spend  of £11,375,992, an  overspend  of £385,622  (3.5%)  against Policing (States of Jersey Police) Final Approved Budget

Response and reassurance policing is about helping people feel safe at home, at work, on the roads, at public events or just when they are out and about. The public also expects the Police to provide an effective incident response service if required. These are key elements of building public confidence in the Police. In 2008, the Police dealt with nearly 23,000 calls for assistance. The key challenges during the year were increases in serious violence and ongoing public concerns about anti-social behaviour and disorder.

The overspend on this service area was offset by an underspend on Serious and Series Crime Investigation (£375,942) as resources were directed and reprioritised to meet operational demands.

However, the costs relating to the HCAE have impacted on Serious and Series Crime Investigation with net expenditure increasing by 125.3% over 2007 actual net spend.

Community Protection Net spend of £4,699,423 an overspend of £25,570 (0.5%) against Final (Fire and Rescue)  Approved Budget

The main areas of operation for the States of Jersey Fire and Rescue Service are Emergency Response, Fire Protection and Community Prevention. As from 2008 the budget has been broken down over these three service areas.

After many years of absorbing efficiency savings and managing the budget within strict expenditure limits, 2008 demonstrated how sensitive finances had become to sudden and unforeseen expenditure. The incident at Broadlands cost the Fire and Rescue Service in excess of £13,000 and coupled with high levels of sickness (largely through Service injuries) at operational level requiring overtime cover, the burden upon resources during the second half of the year resulted in an overspend for 2008. Any attempt to reduce this excess at the expense of safety and efficiency would have been unwise and it was fortunate that the overspend was not compounded by any significant furze fires.

Enforcement Net spend of £4,234,255 an overspend of £102,621 (2.5%) against Final (Customs and Immigration) Approved Budget

The Enforcement function within the Customs and Immigration Service seeks to: detect, deter and investigate the smuggling of prohibited, restricted and dutiable goods; and maintain effective immigration controls on behalf of the Island and the UK.

The Service identified significant funding pressures in advance of 2008 due largely to the cost of providing adequate Customs and Immigration controls for increased commercial shipping movements and on board controls for passenger movements. In order to meet the funding shortfall, funds of £85,000 originally agreed for the implementation of Discrimination Legislation were diverted to the Service and a contribution of £26,000 was received from the Economic Development Department (budget transfer) and Jersey Harbours (expenditure transfer). Without these additional funds the Service would have been more overspent at the end of 2008.

In May 2008, Goods and Services Tax (GST) was introduced. The Service worked closely with Officers from the Income Tax Department, the international development company Crown Agents, and members of the trade and shipping companies to ensure that the introduction of the tax occurred with as little disruption to the importation of goods as possible. With regard to the collection of GST and imp t duties the Service reports to the Minister for Treasury and Resources, who has responsibility for the setting and receipt of duties and import GST.

Residential Accommodation Net spend of £7,161,236, an overspend of £446,434 (6.6%) against Final (HM Prison) Approved Budget

This service area includes the provision of accommodation, facilities and care for prisoners at HM Prison La Moye.

The prison s approved budget for 2008 includes £850,000 from other Departments  2007 year end underspends. In addition, an amount of £405,000 originally allocated for the implementation of Discrimination Legislation was transferred to the Prison budget to reduce the overspend against the Approved Budget. However, despite this and other budget enhancements (as detailed in the Reconciliation table) the year end position for the Prison was an overspend. Following a full review of the Prison budget in 2007 additional funds of £1 million have been agreed in the 2009 Annual Business Plan to increase the base budget.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Miscellaneous Income Income of £970,401, a surplus of £151,701 (18.5%) against Final Approved

Budget

Income from the issuing of passports forms the main part of this income line. The fee for issuing a normal adult British passport increased by 9.1% at the end of 2007 to reflect the amount charged in the UK. Approval for this increase was received from the Treasury and Resources Minister, as historically it has been the practice in Jersey to set passport fees at the same level as the UK given that passports are issued on behalf of the UK.

Grant from the Criminal Offences Income of £456,327, equal to Final Approved Budget

Confiscation Fund (COCF)

The four legal Departments (Law Officers , Bailiff s, Judicial Greffe and Viscount s) and the Home Affairs Department incur a collection of costs termed Court and Case Costs. These costs relate to case activity. They have previously been recognised as demand-led and as such are difficult to control within fixed incremental budgets. In recognition of this the Departments pool their respective under and overspends to manage this cost area as a whole. As in 2007, the Treasury and Resources Minister agreed to fund the costs relating to criminal and non-drug crimes from the Criminal Offences Confiscation Fund (COCF). Inter-departmental budget transfers were subsequently required in order to prevent any legal Department being overspent. More details of the funding mechanism for Court and Case Costs can be found on the Non Ministerial Departments  pages.

The results for the 3 highest expenditure lines are as follows:

Manpower States Staff Costs Spend  of £37,215,871, an  overspend  of £13,466  (0.04%)  against  Final

Approved Budget

States Staff costs account for 76.1% of the Department s net expenditure, this increases to 77% if non States staff costs are included. The reactive nature of the services provided by the Home Affairs Department mean that changes in priorities are not always controllable as staff are required to respond to service changes almost immediately.

During 2008 funds originally allocated for the implementation of Discrimination Legislation were diverted to the Prison and Customs and Immigration Service to fund staff costs resulting in a year end underspend of 1.3% on staff costs after the appropriate internal budget transfers.

Supplies and Services Spend  of £7,021,960, an  overspend  of £446,132  (6.8%)  against  Final

Approved Budget

The service area with the greatest overspend on this expenditure line was the States of Jersey Police (£373,850) where savings on staff costs, (excluding the HCAE) due to leavers and retirements, in 2008 have been diverted to fund expenditure in areas such as equipment and vehicle purchase and training.

Administrative Costs   Spend of £3,552,365 an underspend of £640,892 (15.3%) against Final

Approved Budget

As already indicated, during 2008 funds originally allocated for the implementation of Discrimination Legislation (administration costs) were diverted to the Prison and Customs and Immigration Service to fund staff costs. After allowing for this and other internal budget transfers the year end position for administrative costs was a reduced underspend of £93,092.

Capital Schemes

Total capital expenditure during the year was £803,000 which reflects the progress made on a wide variety of individual schemes. A summary of current capital schemes with a total amount voted in excess of £500,000 are contained in the table below:

 

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

HM Prison Control Room

1,668

278

1,503

HM Prison Security Measures

943

55

800

TOTAL

2,611

333

2,303

The  management  of, and  budgets  for, the  Department s  property  related  projects  (the  relocation  of the  Police Headquarters and redevelopment of the Prison) are the responsibility of Jersey Property Holdings.

Other Developments

2008 Results

The Chief Officer, Home Affairs is the accounting officer for the whole of the Home Affairs area including the States of Jersey Police. Since the advent of Ministerial Government and the introduction of the Public Finances (Jersey) Law 2005, this arrangement has worked satisfactorily. However, the funding experience with the HCAE has exposed potential weaknesses, which require a review of the funding arrangements within Home Affairs. Discussions have already commenced with the Treasurer of the States to this effect.

Forthcoming Changes

The States of Jersey Police are awaiting the report of the IMF inspection team which visited Jersey in November 2008; however, it is likely that they will state that the Island is putting insufficient resources into Joint Financial Crime Unit manning. If service levels in other areas of the Police are not to suffer, additional funding will need to be found to increase manning levels.

Resourcing problems within the Customs and Immigration Service have been recognised in four independent reports since 2007 an audit of the merger of the Customs and Immigration frontier teams by the Chief Internal Auditor, a review of staffing numbers prior to the introduction of GST by Crown Agents, the Comptroller and Auditor General s review of States expenditure and a review by the Education and Home Affairs Scrutiny Panel. The States 2009 Annual Business Plan also recognised that the Service s budget required an additional £650,000 to ensure that existing staff costs could be met and to recruit six more officers replacing those lost since 2004. However, the Council of Ministers decided that only £250,000 should be allocated. Although the extra funding will be used to recruit three additional officers in 2009 it will still leave the Service three officers short for minimum operational effectiveness.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

 

 

 

 

 

Home Affairs

 

 

 

 

 

 

 

69,800

69,800

Explosives Officer / Explosives Licensing

67,918

65,406

275,000

275,000

Criminal Injuries Compensation Scheme

343,877

227,037

 

 

 

 

 

518,000

518,000

Statutory and Legislative Provisions

20,915

19,818

 

 

Police

 

 

10,876,700

10,990,370

Response and Reassurance Policing

11,375,992

10,675,541

 

 

 

 

 

4,120,200

8,715,737

Serious and Series Crime Investigation

8,339,795

3,702,005

906,700

906,700

Manage Offenders through Custody

917,590

914,042

 

 

 

 

 

1,632,700

1,632,700

Supporting the Criminal Justice System

1,645,634

1,589,024

2,093,400

2,093,400

Managing Intelligence

1,928,683

1,930,103

 

 

 

 

 

1,406,600

1,406,600

Financial Crime Investigation

1,501,481

1,415,745

 

 

 

 

 

1,395,800

1,395,800

National Security / Anti - Terrorism

1,315,531

1,276,498

 

 

Fire and Rescue

 

 

 

 

 

 

 

4,671,200

4,673,853

Community Protection

4,699,423

4,484,495

 

 

Customs and Immigration

 

 

 

 

 

 

 

769,900

843,565

Revenue Collection

875,150

746,336

 

 

 

 

 

3,913,300

4,131,634

Enforcement

4,234,255

3,853,201

123,200

171,581

External Obligations

134,442

31,996

 

 

 

 

 

 

 

H M Prison

 

 

5,564,300

6,714,802

Residential Accommodation

7,161,236

5,897,419

 

 

 

 

 

441,700

919,100

Prisoner Activity

875,357

436,061

563,000

-

Performance Improvement Plan (PIP)

-

1,704,508

1,901,100

1,768,185

Operations and Administration

1,999,052

270,535

 

 

 

 

 

 

 

Building a Safer Society

 

 

338,100

339,174

Jersey Field Squadron

330,844

324,397

 

 

 

 

 

1,116,200

1,121,648

UK Defence

913,726

935,121

30,000

30,000

Uniformed Youth Organisations

30,000

30,000

47,300

42,946

IMLO and Careers Office

41,248

42,840

 

 

 

 

 

126,900

127,936

Superintendent Registrar

133,822

113,397

 

 

 

 

 

42,901,100 48,888,531 Net Revenue Expenditure 48,885,971 40,685,525

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

465,500

465,500

Sale of Goods

428,446

406,677

56,300

56,375

Sale of Services

91,308

78,394

109,600

109,600

Hire and Rentals

114,625

109,560

125,700

125,700

Fees and Fines

146,867

129,347

818,800

818,700

Miscellaneous Income

970,401

913,071

-

-

  Recharges and Recoverable Costs

33,551

23,624

-

-

  Grant from DTCF

155,949

1,034,006

-

456,326

Grant from COCF

456,327

610,787

 

 

 

 

 

 

 

 

 

 

1,575,900

2,032,201

 

2,397,474

3,305,466

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

34,947,040

37,202,405

Manpower - States Staff Costs

37,215,871

33,556,683

475,460

475,460

Manpower - Non States Staff Costs

423,566

325,336

3,757,300

6,575,828

Supplies and Services

7,021,960

5,012,006

2,942,400

4,193,257

Administrative Costs

3,552,365

2,427,028

2,270,000

2,388,996

Premises and Maintenance

2,799,708

2,397,115

2,000

2,000

Incidental Expenses and Charges

4,621

3,497

82,800

82,786

Grants and Subsidies

265,354

269,326

 

 

 

 

 

 

 

 

 

 

44,477,000

50,920,732

 

51,283,445

43,990,991

 

 

 

 

 

42,901,100 48,888,531 Net Revenue Expenditure 48,885,971  40,685,525

Department Net income of £21,815,197, an increase of 4.1% on 2007 (before the 2007 £24 Highlights: million transfer to Social Security, see below)

Underspend of £123,765 (0.6%) against Final Approved Budget

Actual v prior year

The Housing Rent Abatement and Rent Rebate schemes were transferred to Service Analysis

Social Security in January 2008. The budget for the costs of these schemes Lettings

(£24 million) was transferred to Social Security turning the Housing budget ParticipationTe2%nant 18% Maintenance50% into a net income budget. It is therefore difficult to make simple comparisons

between  2007  and  2008  financials. However, the  restated  year-on-year

increase in net spend from 2007 to 2008 was £0.94 million (4.1%).

Cleaning

10% Operations Assisted Total income increased year-on-year by £0.84 million (2.4%), £0.65million 16% Living

4% (2.0%)  of which  was  due  to  an  increase  in  income  from  rents  and  the

remaining  £0.19  million  (0.4%)  was  due  to  increases  in  tenant  service

recharges and other miscellaneous income. Expenditure Analysis

Operations Manpower Administration 25% 17% Supplies &

Total expenditure was some £1.78 million (14.4%) higher than the previous Costs Services year. The majority of this spend (£1.33 million) was in relation to a managed 2% 3%

increase in planned maintenance and the improvement in re-let times to

ensure that empty properties are let to tenants in as short a timeframe as

possible. Oil and gas prices peaked in the summer of 2008 resulting in higher

than anticipated costs in these areas and as a consequence charges to MPareinmteisneasn c&e

tenants were increased. 53%

 

Staff Analysis

Staff

2008 2007

Cost £000

2,283 2,427

F.T.E.

37.6 59.8

Staff Analysis

The Department s headcount changed significantly in 2008 with the transfer of 24  staff to  Transport  and  Technical  Services  (T&TS)  as  part  of the centralisation of cleaning related services. The budget associated with those staff has been retained by the Department which will now procure its cleaning services from T&TS as a service contract.

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

 

£000

Original Budget (22,015)

Transfer from Chief Ministers

Department 3

Transfer from Social Security

Department 320

Final Approved Budget  (21,692)

Actual v Final Approved Budget

Overall the Department underspent the approved budget by £0.12 million (0.6%).

Total income was £0.63milion (1.8%) greater than that budgeted, £0.24 million of which was due to better than anticipated Social Housing rental income; the remainder  being  better  than  expected  miscellaneous  income  and  utility service charges to tenants.

Capital

Total £000

Total value of approved

 

capital schemes

70,090

 

 

Capital spent in the year

14,709

 

 

Capital spent to date

40,554

Total expenditure was £0.51million (3.7%) greater than budget. The majority of this variance was due to an acceleration of the programme to address the maintenance backlog of some £0.72million (10.9%). This additional spend will yield benefits of higher occupancy rates and improved rental yields in the short to medium term.

Additional budget allocation

In 2008 an additional £323,168 was voted to the Housing Department over and above the original budget agreed in the Business Plan. The first transfer was in relation to a reallocation of recruitment budget from the Chief Ministers Department. The second transfer was from the Social Security Department and was in relation to the transfer of the rent abatement and rent rebate schemes (refer to the reconciliation table for details), previously managed by the Housing Department.

2008 capital vote

£10.98million was provided as the Capital Rolling Vote for the Housing Department for 2008 as per the Business Plan.

In accordance with the Social Housing Property Plan 2007-2016, the Department can utilise funds from sales of properties in order to finance the Capital Programme. There were a total of 31 properties sold in 2008, which generated £7.16million of cash receipts and a further £2.14million of deferred payment bonds.

The Department therefore had £18.14million of funds available for Capital Expenditure Programmes, of which £14.71million was spent during 2008, leaving £3.43million of funds available for projects that will continue on into 2009 and beyond.

Key Financial Results by Service Analysis

The results for the Department s three service areas (by net expenditure) were:

Estate Services Net spend of £8,264,758, an overspend of £186,644 (2.3%) against Final

Approved Budget

During 2008 substantial increases in energy prices significantly increased the cost of both oil and gas purchased to operate district heating systems. These costs had to be passed on to tenants accounting for an increase in income from service charges.

The availability of additional rental income allowed for an acceleration of the programme of works necessary to address the backlog of maintenance in the social housing stock. A significant proportion of this programme targets the improvement of the thermal efficiency of homes and has a cumulative benefit in reducing energy use across the stock.

The Department also used available resources to modernise and upgrade properties to ensure their longevity and to ensure that its homes are fit for purpose and continue to generate rental income for some time to come; hence maintenance expenditure alone was £0.36million (7.1%) higher than the approved budget.

Tenant Services Net spend of £2,542,578, an overspend of £319,954 (14.4%) against Final

Approved Budget

Tenant Services is responsible for the refurbishment and re-letting of void (empty) properties to tenants. 2008 saw an increase in the volume of void properties which included the decanting project at Ann Court, hence costs in this area were some £0.23milion (13.7%) higher than the approved budget.

Additionally, Tenant Services saw an increased demand for medical adaptations, also linked to the decanting of Ann Court which saw higher numbers of elderly people being re-housed and increased spend over and above the budget by some £0.08million (24.4%).

Finance Services Rent and Fee Collection income of £32,612,680, a surplus of £620,510

(1.9%) against Final Approved Budget

Finance Services is responsible for the collection of rent and other income and the associated costs of income collection.

The rent subsidy (rent abatement and rent rebates) and the costs thereof were previously the responsibility of the Housing Department; however with effect from January 2008 this became the responsibility of the Social Security Department.

The Department was able to generate additional rental income from properties originally predicted to have been sold as part of the Social Housing Property Plan 2007-2016; in addition the Department benefited from improved occupancy rates and transferred onto its Balance Sheet a small number of properties previously accounted for within the Housing Development Fund. All of this contributed to an increase in Rent and Fee Collection income of £0.62million (1.7%) over that budgeted.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Housing Rents Income  of £33,015,151, a  surplus  of £244,679  (0.7%)  against  Final

Approved Budget

The increase in income over budget was attributable to higher than expected Housing Rents from properties that it was anticipated would have been sold as part of the Social Housing Property Plan 2007-2016 but were not, and the transfer of a small number of properties from the Housing Development Fund together with improved average occupancy rates.

Recharges to States Tenants Income of £2,542,918, a surplus of £183,214 (7.8%) against Final Approved

Budget

The increase in income over budget was attributable to higher charges levied to Tenants in respect of district heating systems; which were necessary to offset substantial increases in energy prices during 2008.

The results for the 3 highest expenditure lines are as follows:

Manpower States Staff Costs Spend  of £2,283,307, an  overspend  of £285,812  (14.3%)  against  Final

Approved Budget

The actual overspend of £0.28million against the Approved Budget, actually represents an overall year on year decrease of 5.9%. The Approved Budget anticipated that the transfer of staff from the Department to T&TS would have been completed at the start of the year. The transfer actually took place during the third quarter, hence the variance against the Approved Budget.

Operation of Estates Spend of £3,556,745, an underspend of £490,234 (12.1%) against Final

Approved Budget

The Department incurs expenditure in relation to the Operation of the Estates and this expenditure includes energy consumption as part of the estates district heating systems. It has been widely publicised that energy prices increased significantly during 2008, which was largely anticipated in the Approved Budget, however these increases reversed during the second half of the year in line with the deteriorating global economic outlook

Premises and Maintenance Spend  of £7,348,378, an  overspend  of £723,903  (10.9%)  against  Final

Approved Budget

The  increase  in  expenditure  on  premises  and  maintenance  between  2008  and  2007  was  due  to  programmed maintenance increasing in order to bring key assets back to an acceptable standard and to deal with increasing maintenance costs as the assets age.

The availability of additional rental income allowed for an acceleration of the programme of works necessary to address the  backlog  of maintenance  in  the  social  housing  stock. Significant  proportions  of this  programme  target  the improvement of the thermal efficiency of homes and have a cumulative benefit in reducing energy use across the stock.

Capital Expenditure Projects

Total Capital Expenditure during the year was £14.71million which reflects the progress made on a wide variety of capital projects. A summary of current capital projects with estimated total cost to completion in excess of £500,000 are contained in the table below:

 

Scheme

Estimated Total Cost £000

Spent in the Year £000

Spent to Date £000

Le Squez Phase 2

12,000

612

693

Le Marais Low Rise Phase 1

4,831

3,219

4,831

Le Marais Low Rise Phase 2

6,965

4,818

5,843

Salisbury Crescent

6,500

313

347

The Cedars

6,062

3,074

3,462

Clos de Roncier

3,125

810

1,802

Hampshire Gardens

2,852

7

7

Journeaux Street

1,500

357

357

Clos du Fort Phase 1

1,444

964

1,439

Le Geyt Flats Phase 7

969

23

43

Clos de Quennevais

735

23

47

La Carriere Estate

719

7

7

Other projects less than £500k and projects with no spend which were closed in the year

22,388

482

21,676

Total

70,090

14,709

40,554

The following is a brief summary of the larger Capital Expenditure Projects:

Le Squez Phase 2

Phase 2 of Le Squez will provide 76 homes and will be designed in accordance with guidance on environmental impact issues where possible. The project will include: a public amenity space, communal gardens, children s play spaces, footpath links, a cycle path to aid access to the new estate as well as providing better integration between Samares School, Youth Service, NSPCC and the FB Sports Fields.

Le Marais Low Rise Phase 1

Funding for this project was initially provided by the Housing Development Fund ( HDF ). On completion of the properties  and  their  subsequent  sale  the  project  became  self-funding  and  the  earlier  costs  (£3.6  million)  were transferred from the HDF to the Housing Department in 2008.

Le Marais Low Rise Phase 2

Le Marais phase 2 is due for completion in Spring 2009. This project involves the demolition of 48 existing but outdated homes and the development of 47 new units which will include: 28 three and four bedroom houses and 19 one and two bedroom flats. A number of homes have been specifically designed for disabled occupation.

Salisbury Crescent

This project will provide 34 units including life-long and family homes. Preparatory site work is complete and the main contract should commence in the Summer of 2009.

The Cedars

This project commenced in April 2008 and is expected to complete in Spring 2009. This project will significantly refurbish these 74 homes.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Estate Services

 

 

5,044,600

5,045,435

Maintenance

5,405,701

4,503,243

1,980,400

1,980,739

Operations

1,781,988

1,792,113

1,051,900

1,051,940

Cleaning

1,077,069

973,656

 

 

 

 

 

8,076,900

8,078,114

 

8,264,758

7,269,012

 

 

 

 

 

 

 

Tenant Services

 

 

324,800

325,151

Assisted Living

404,495

312,000

231,400

231,714

Tenant Participation

244,129

179,209

1,665,200

1,665,759

Lettings

1,893,954

1,401,469

 

 

 

 

 

2,221,400

2,222,624

 

2,542,578

1,892,678

 

 

 

 

 

 

 

Finance Services

 

 

(32,312,900)

(31,992,170)

Rent and Fee Collection

(32,612,680)

(32,076,861)

-

-

Rent Subsidy

(9,853)

24,128,790

 

 

 

 

 

(32,312,900)

(31,992,170)

 

(32,622,533)

(7,948,071)

 

 

 

 

 

(22,014,600) (21,691,432) Net Revenue Expenditure (21,815,197) 1,213,619

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

-

-

Hire and Rentals General

42,806

27,500

33,090,472

32,770,472

Housing Rents

33,015,151

32,362,160

169,390

169,390

Fees and Fines

193,055

191,246

34

34

Miscellaneous Income

102,883

15,249

-

-

Recharges General

19,580

8,615

2,359,704

2,359,704

Recharges to States Tenants

2,542,918

2,487,441

-

-

Other Receipts

12,884

680

 

 

 

 

 

 

 

 

 

 

35,619,600

35,299,600

 

35,929,277

35,092,891

 

 

 

 

 

 

 

Expenditure

 

 

1,997,495

1,997,495

Manpower - States Staff Costs

2,283,307

2,427,681

50,911

50,911

Manpower - Non States Staff Cost

183,029

60,198

531,524

531,524

Supplies and Services

475,278

301,886

242,548

245,716

Administrative Costs

272,999

292,068

6,624,475

6,624,475

Premises and Maintenance

7,348,378

5,932,589

4,046,979

4,046,979

Operation of Estates

3,556,745

3,274,459

91,068

91,068

Incidental Expenses and Charges

(11,998)

43,076

20,000

20,000

Grants and Subsidies General

16,195

15,482

-

-

Housing Rent Abatements

1,152

14,848,301

-

-

Housing Rent Rebates

(11,005)

9,110,770

 

 

 

 

 

 

 

 

 

 

13,605,000

13,608,168

 

14,114,080

36,306,510

 

 

 

 

 

(22,014,600) (21,691,432) Net Revenue Expenditure (21,815,197) 1,213,619

Department Net spend of £6,068,013, an increase of 2.5% on 2007 Highlights: Underspend of £14,934 (0.2%) against Final Approved Budget

Actual v prior year actual

The  increase  in  net  spend  from  2007  to  2008  was  2.5%; 29%  of this Service Analysis expenditure was incurred by the Planning and Building Division and 71% by

the Environment Division. Expenditure rose by £0.30 million (3.3%) but was Plaannnding offset by an increase in income of £0.15 million (5.0%). Environment71% Bu2i9ld%ing

Actual v Final Approved Budget

The department had a underspend against budget of 0.2% which is made up of minor variances across the department.

Additional budget allocation  

In 2008 an additional £67,347 was voted to the Planning and Environment Expenditure Analysis Department in excess of the original budget agreed in the Business Plan. This Manpower

amount represents a transfer of property budgets totalling £28,555 from 72%

Jersey Property Holdings, a carry forward of £43,373, which was utilised on

specialist training in respect of handling anticipatory diseases such as Blue

Tongue, Avian Flu and Foot and Mouth Diseases together with specialist

environmental input to the Environmental Impact Assessment Process, and a Grants andSubsidies Supplies and net transfer of £4,582 to the Chief Minister s Department. 6% Premises andAdministrativeCosts Services

Maintenance 5% 12%

5%

2008 capital vote  

In  the  2008  Business  Plan, an  additional  £0.3  million  was  voted  for  the department s capital schemes. This was to cover: Staff Analysis

Staff 2008 2007 Cost £000 6,561 6,171

£0.2 million for urban renewal; F.T.E. 119.8 114.79

£0.1 million for minor capital.

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 6,016

Carry Forward from 2007 43

Transfer to/from other Departments:

Treasury and Resources - Property

Holdings 29

Chief Minister s Department -

Recruitment Advertising 1

Chief Minister s Department - Cross

Departmental Survey (6)

Final Approved Budget  6,083

Capital

Total £000

Total value of approved

 

capital schemes

8,120

 

 

Spent in the Year £000

318

 

 

Spent to date £000

7,136

Additional details on revenue expenditure results and in year capital spend are explained below.

Key Financial Results by Service Analysis

The results for the department s top 4 service areas (by net expenditure) were:

Environmental Management Net spend of £1,662,177, an underspend of £15,816 (0.9%) against Final and Rural Economy Approved Budget

Overall, the service activities which include Research and Development, Laboratories, Data information and Mapping, Monitoring and Reporting, Ecology, Land Management and Access, the Countryside Renewal Grant Scheme and the Implementation of Biodiversity Action Plans were broadly in line with their budget.

As part of the 2008 resource allocation process it was agreed that the Countryside Renewal Grant Scheme would reduce by £50,000 to £0.55 million. In 2008 the grant scheme made 52 grants to people managing land which includes practising farmers both as tenants or owner occupiers, and landowners who are not actively involved in farming. It includes natural areas of land that lie outside any actively farmed land.

Environmental Protection Net spend of £992,365, an overspend of £18,583 (1.9%) against Final

Approved Budget

Overall, net expenditure in Environmental Protection was in line with the approved budget. The reason for the small overspend was due to an increased overhead apportionment of costs included within the corporate resources section. This included such costs as building maintenance and administration.

2008 saw the recruitment of a Waste Regulator who will ensure that waste operators are regulated against the conditions of agreed licences. This post will be funded by the income received from Waste Licences.

Development Control Net spend of £901,084, an underspend of £10,016 (1.1%) against Final

Approved Budget

Overall, net expenditure in Development Control was in line with the approved budget of £0.911 million. The net expenditure rose by 8.1% when compared to 2007. The additional expense was incurred in manpower costs by the employment of contract staff to assist with reducing the volume of applications. Planning Application Fees at £0.841 million were up by 3.6% on 2007.

In 2008, as part of the 2009 Business Plan process, the Minister for Planning and Environment secured States Approval to introduce a new fee structure for commercial developers which will enable the Department to commit to reducing waiting times and raising standards across the whole development control function.

Meteorology Net spend of £723,550, an overspend of £63,582 against (9.6%) Final

Approved Budget

The majority of this overspend is attributable to lower than expected income from sales of services and additional expenses were incurred in manpower costs due to the unforeseen requirement to fund overtime to cover staff shortages. The overspend against the 2008 approved budget has been funded by re-allocation of planned underspends in other service areas within the department.

Key Financial Results by Income and Expenditure Category The results for the 2 highest income lines are as follows:

Fees and Fines Income of £2,080,588, a surplus of £181,892 (9.6%) against Final Approved

Budget

The increase in income compared to budget arose from higher than estimated levels of income, particularly from Planning Application Fees (£0.096 million) and Legal Searches (£0.066 million).

During the last quarter of 2008 there was a downward trend in the number of applications and legal searches made which reflects, in part, the economic downturn. It is envisaged that this trend may continue well into 2009, which will affect the level of income for 2009.

Sale of Services Income of £743,833, a surplus of £17,083 (2.4%) against Final Approved

Budget

The  increase  in  income  compared  to  budget  is  mainly  attributable  to  the  department  undertaking  unplanned rechargeable works on behalf of the Waterfront Enterprise Board.

The income rise of 3.5% on 2007 is principally due to annual price increases which are consistent with the States Anti- Inflation Strategy, which imposes a limit of 2.5% on price increases.

The results for the 3 highest expenditure lines are as follows:

Manpower States  Staff Costs Spend  of £6,523,618, an  underspend  of £39,658  (0.6%)  against  Final

Approved Budget

Overall, staff expenditure was in line with the approved budget. Within staff expenditure underspends from staff vacancies allowed the department to assist with the short term staff funding pressures in Development Control and the Meteorological Department.

The expenditure rise in 2008 over 2007 was due to pay awards at 3.2% plus the recruitment of the Waste Regulator, the cost of which is to be funded from Waste Licences.

Supplies and Services Spend  of £1,124,210, an  overspend  of £66,879  (6.3%)  against  Final

Approved Budget

The overspend against Approved Budget primarily relates to increased costs on hired services (£0.056 million) and an obligation under the percent for art scheme whereby the expenditure (£0.030 million) was incurred in supplies and services and was offset by income posted to miscellaneous income.

The expenditure reduced by 9.5% from 2007 due to less monies being spent on consultants (£0.068 million) and a reduction in hired services (£0.045 million).

In 2008, the Department reviewed its Transport Policy and will be implementing changes that will reduce the number of fleet cars used by the Department.

Grants and Subsidies Spend  of £567,107, an  underspend  of £32,765  (5.5%)  against  Final

Approved Budget

The Department manages two grant schemes the Historic Building Grant Scheme and the Countryside Renewal Grant Scheme. The Historic Building Grant Scheme was approved by the States in 1995 in recognition of the additional responsibilities which the owners of registered buildings carry, because repair works to an old building can be more costly than repairs to a modern property. There are currently over 4,000 listed buildings in Jersey. The Historic Building Grant Scheme s 2008 budget is £60,000, the spend was £17,884. The Countryside Renewal Grant Scheme budget allocated to grants totalled £522,033 and the spend was £528,586.

Capital Schemes

Total Capital Expenditure during the year was £0.318 million which reflects the progress made on a wide variety of individual schemes. A summary of current capital schemes with total amount voted in excess of £500,000 are contained in the table below:

 

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

Central Environmental Management Vote

1,138

(1)

934

Urban Renewal

539

36

314

Island Plan Review

500

220

262

TOTAL

2,177

255

1,510

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Planning and Building Division

 

 

911,100

911,100

Development Control

901,084

833,498

202,100

202,100

Building Control

220,509

361,178

508,600

512,538

Policy and Projects

490,923

421,573

152,500

152,500

Historic Buildings

145,550

148,116

17,400

17,400

Mapping

(5,258)

15,408

 

 

 

 

 

 

 

Environmental Division

 

 

1,672,400

1,677,993

Environmental Management and Rural Economy

1,662,177

1,628,982

268,800

268,598

Environmental Policy and Awareness

208,896

202,936

963,200

973,782

Environmental Protection

992,365

948,161

426,100

428,746

Fisheries and Marine Resources

446,806

433,061

241,900

278,222

States Veterinary Officer

281,411

270,314

651,500

659,968

Meteorology

723,550

656,447

 

 

 

 

 

6,015,600  6,082,947  Net Revenue Expenditure 6,068,013  5,919,674

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

16,563

16,563

Sale of Goods

31,664

37,889

726,750

726,750

Sale of Services

743,833

718,925

80,000

80,000

Commission

76,157

81,171

153,001

105,000

Hire and Rentals

15,375

32,449

1,898,696

1,898,696

Fees and Fines

2,080,588

2,017,809

101,828

101,828

Miscellaneous Income

100,608

11,953

-

-

Interest

378

382

4,162

4,162

Other Receipts

3,798

2,959

-

-

Grants and Subsidies

52,500

52,583

 

 

 

 

 

 

 

 

 

 

2,981,000

2,932,999

 

3,104,901

2,956,120

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

6,563,276

6,563,276

Manpower - States  Staff Costs

6,523,618

6,171,235

1,000

1,000

Manpower-Non States  Staff Cost

37,128

-

1,054,595

1,057,331

Supplies and Services

1,124,210

1,242,870

422,710

458,766

Administrative Costs

500,102

428,322

354,797

335,351

Premises and Maintenance

413,057

373,371

350

350

Incidental Expenses and Charges

7,692

2,192

599,872

599,872

Grants and Subsidies

567,107

657,804

 

 

 

 

 

 

 

 

 

 

8,996,600

9,015,946

 

9,172,914

8,875,794

 

 

 

 

 

6,015,600  6,082,947  Net Revenue Expenditure 6,068,013  5,919,674

Department Net spend of £145,498,167, an increase of 38.9% on 2007 Highlights: Underspend of £873,101 (0.6%) against Final Approved Budget

Actual v prior year

The increase in spend from 2007 to 2008 was £40.8million (38.9%).

With the exception of inflationary increases, the majority of this related to Income  Support  benefit  expenditure  (£32  million), with  the  balance  on supplementation (£3 million).

Actual v Final Approved Budget

Overall the Department had an underspend against budget of 0.6%. This arose through a number of factors; Income Support costs were lower than forecast  as  a  result  of a  greater  number  of people  moving  out  of the transitional  system  of protected  benefits  than  originally  forecast  and  the transfer  of welfare  administration  to  the  Department  also  saw  a  larger reduction in benefit administration costs. In addition, the Department received a higher than expected surplus under the 65+ shared surplus agreement from the scheme administrator, Westfield Healthcare.

Staff Analysis

The staff analysis includes staff employed by the Social Security and Health Insurance Funds

Additional budget allocation

During the year a net reduction of £224,832 was approved to the Social Security budget against the original agreed in the 2008 Business Plan. This amount represented additional budget allocations from Treasury & Resources in respect of GST benefit and for Recruitment Advertising and reductions as a  result  of transfers  to  Housing  and  Health  &  Social  Services  (see Reconciliation table for details).

2008 capital vote

There were no amounts voted to the Department during 2008 in respect of capital schemes.

Additional details on revenue expenditure results and in year capital spend are explained below:


Service Analysis

Other States Benefits Contribution 3% 43%

Income

Employment Support

Services 52%

2%

Expenditure Analysis

Manpower Other 2% Admin

2%

Community States Benefits Contribution

53% 43%

Staff Analysis

Staff 2008 2007 Cost £000 5,875 5,170 F.T.E. 142 129

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 146,596

Transfer subsidised product budget

to Health and Social Services (175)

Recruitment Advertising 3

Transfer rent rebates and abatement

budget to Housing (320)

Goods and Services Tax Benefit 267

Final Budget  146,371

Key Financial Results by Service Analysis

The results for the Department s top 4 service areas (by net expenditure) were:

Income Support Net spend of £76,171,249, an underspend of £561,019 (0.7%) against Final

Approved Budget

The new Income Support system, which commenced on 28 January 2008, reported an underspend against approved budget of £561,019. The net expenditure reported above includes expenditure relating to the legacy benefits paid in January but now absorbed within the new scheme. Expenditure on benefit (including residential care) was as planned and in accordance with the budget. The spend on transition, the amount set aside to protect those households affected by the removal of existing benefits, and welfare administration was lower than budgeted. Expenditure on transition was £9.3 million against a budget of £9.7 million, whilst administration was £1.4 million against a budget of £1.8 million.

During the year a permanent budget transfer of £320,000 was made to Housing, to align the cash limits of each department following the transfer of the rent subsidies budget in 2008, which is now part of Income Support.

Supplementation Net spend of £61,842,397, an overspend of £627,697 (1.0%) against Final

Approved Budget

The cost of supplementation, which is used to top up Social Security contributions for those who earn below the earnings limit and protects their benefit and pension entitlement, reached £61.8 million for the year. It is driven by a number of factors which include the number of employees, distribution of their pay and the current earnings ceiling. The final outturn included an adjustment of £600,000 relating to the receipt of earlier year contributions from a large employer, which was only ratified in the final month of the year.

The first six months of the year saw contributor numbers at similar growth levels as 2007, with the number of those supplemented increasing by 2.8% over the same period for 2007. However, the second half of the year showed a slowing down in contributor numbers, with those receiving supplementation less than forecast.

Invalid Care Allowance Net spend of £2,232,333, an underspend of £168,867 (7.6%) against Final

Approved Budget

Invalid care allowance is paid to those of working age who choose to stay at home to provide care to someone with a severe disability. The cost is driven by the number of beneficiaries which rose during the year but then fell back to 2007 levels in the final quarter. Though expenditure was higher than 2007 by 4%, the predicted increase, based on past trends, was less than expected.

Christmas Bonus Net spend of £1,684,193, an underspend of £16,007 (1.0%) against Final

Approved Budget

Christmas Bonus is a non-contributory benefit with eligibility linked to the receipt of existing benefits (contributory and non-contributory) or age. The number of beneficiaries paid in 2008 was 18,702, an increase of 0.9 % on 2007. The increase in costs from 2007 reflects the uplift in the rate of benefit and rise in the numbers of beneficiaries.

Key Financial Results by Income and Expenditure Category

The results for the highest income line is as follows:

Fees and Fines Income of £6,790, a shortfall of £8,410 (55.3%) against Final Approved

Budget

The Department receives minimal income, with that only received from Employment Agency and Employment Relations registration fees. During 2008, the Royal Court determined that the Employment Tribunal did not have jurisdiction to levy fines under employment law. As a result, fines levied during the year were refunded which explains the large variance in income received compared with earlier years.

The results for the 3 highest expenditure lines (with the exception of Supplementation and Income Support Benefit which are explained above) are as follows:

Manpower States Staff Costs Spend of £2,586,240, an underspend of £156,460 (6.0%) against Final

Approved Budget

The increase is due to the pay award of 2.5% and the transfer of the Parish Welfare staff to facilitate the move to Income Support - as explained by the increase in the number of full time staff administering State funded benefits from 2007, set out in the Staff Analysis table.

Grants & Subsidies General Spend of £1,357,967, an underspend of £27,301 (2.0%) against Approved

Budget

The increase in spend largely reflects inflation increase and an additional one-off payment to Jersey Employment Trust (JET), increasing their grant to £804,100 for 2008.

Administration Costs Spend  of £465,628, an  underspend  of £441,672  (48.7%)  against  Final

Approved Budget

Departmental administration costs fell significantly from 2007 as a result of the reduction in IT and administration costs, compared with those incurred prior to the introduction of the new Income Support system.

Capital Schemes

The Department incurred no States funded Capital Expenditure during the year.

Other developments

The main focus of the Department during the year was the introduction of the new Income Support scheme which commenced on 28 January 2008. This was a key achievement for the Department and a significant change for the Island s Social Benefit systems, with the objective of introducing fairness and equity. The impact of the new scheme on claimants is being monitored with a view to carrying out a full review in 2010.

The Department has made good progress on developing the residential care element of Income Support during 2008. This will be built on in 2009 with the view to incorporating this under Income Support. Recommendations will also be made for a long-term funding scheme.

Supplementation continues to account for a significant part of States spend. This has been the subject of comment in recent years and during 2009 it is planned to change the way in which future budgets for supplementation can be determined to ensure a greater degree of certainty.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

 

 

 

61,214,700

61,214,700

States Contribution to the Social Security Fund

61,842,397

58,627,017

 

 

 

 

 

460,800

460,800

Health and Safety at Work

390,244

392,631

 

 

 

 

 

1,036,100

1,036,100

Employment Services

926,633

917,460

493,400

493,400

Employment Relations

556,897

485,203

 

 

 

 

 

729,100

729,100

Jersey Employment Trust

804,100

711,300

 

 

 

 

 

2,401,200

2,401,200

Invalid Care Allowance

2,232,333

2,139,826

200,000

200,000

Child Care Support

5,315

-

 

 

 

 

 

138,400

138,400

Dental Benefit Scheme

123,133

134,264

 

 

 

 

 

271,700

96,700

Social Fund

101,665

215,301

572,900

572,900

Jersey 65+ Health Scheme

305,323

71,459

 

 

 

 

 

16,400

16,400

Non Contributory Death Grants

16,752

23,413

 

 

 

 

 

1,700,200

1,700,200

Christmas Bonus

1,684,193

1,610,099

312,100

312,100

TV Licence 75+

206,775

207,901

 

 

 

 

 

267,000

267,000

GST Benefit

131,158

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Support Benefits

 

 

 

 

 

 

 

 

 

Income Support - Implementation / Transition /

 

 

 

 

 

 

 

76,782,100

76,732,268

Benefit

73,056,494

1,101,032

-

-

States Contribution to Health Insurance

 

 

 

 

Exceptions

124,718

1,441,460

 

 

 

 

 

-

-

Non Native Welfare and Residential Care

609,765

6,674,956

-

-

Native Welfare and Residential Care

1,010,708

10,825,607

-

-

Family Allowance

409,053

5,832,088

 

 

 

 

 

-

-

Attendance Allowance

358,100

4,301,639

 

 

 

 

 

-

-

Disability Allowance

105,178

1,191,251

-

-

Childcare Allowance

(86,606)

630,938

 

 

 

 

 

-

-

Disability Transport Allowance

567,528

6,812,027

 

 

 

 

 

-

-

Milk at a Reduced Rate

16,311

385,628

 

 

 

 

 

146,596,100 146,371,268 Net Revenue Expenditure 145,498,167 104,732,500

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

15,200

15,200

Fees and Fines

6,790

9,525

 

 

 

 

 

15,200

15,200

 

6,790

9,525

 

 

 

 

 

 

 

Expenditure

 

 

2,742,700

2,742,700

Manpower - States Staff Costs

2,586,240

2,033,253

7,800

7,800

Manpower - Non States Staff Costs

122,743

178,115

535,000

535,000

Supplies and Services

411,613

1,223,817

907,300

907,300

Administrative Costs

465,628

1,330,630

227,900

227,900

Premises and Maintenance

199,702

119,661

23,400

23,400

Incidental Expenses & Charges

232

-

1,382,100

1,385,268

Grants & Subsidies General

1,357,967

1,256,441

61,214,700

61,214,700

States Contribution to the Social Security Fund

61,842,397

59,902,606

79,570,400

79,342,400

Community Benefits

78,518,435

38,697,502

 

 

 

 

 

146,611,300

146,386,468

 

145,504,957

104,742,025

 

 

 

 

 

146,596,100 146,371,268 Net Revenue Expenditure 145,498,167  104,732,500

Department Net spend of £21,465,775, an increase of 1.0% on 2007 Highlights: Underspend of £208,180 (1.0%) against Final Approved Budget

Actual v prior year

The increase in spend from 2007 to 2008 was 1.0%. Expenditure rose by Service Analysis £4.04 million (11.4%) but was offset by an increase in income of £3.83 million Waste

(27.0%). The significant increase in expenditure and income arose as a result Tra2n0s%port 49% of the transfer of the Jersey Harbours Engineering Section and Housing

Cleaners in 2008 into the department.

Actual v Final Approved Budget Municipal Overall the department had an underspend against budget of 1.0%. This was Services31%

largely due to an underspend on the Community Safety Grants Fund (£0.20

million).

Expenditure Analysis

Additional budget allocation  

In 2008 the Transport and Technical Services Department original budget SuSpep2rl9vie%icseasnd AdmCostsin4%istrative reduced  by  £203,045  (net). This  amount  comprised  a  transfer  between

revenue and capital (£450,000) which related to a capital loan repayment from

Jersey Harbours, offset by the 2007 carry forwards (£242,969 million) and

transfers  to/from  the  Chief Minister s  and  Treasury  and  Resources

Manpower Premises and Departments. 49% Maintenance

18%

2008 capital vote  

In the 2008 Business Plan, an additional £11.32 million was voted for the Staff Analysis Department s capital schemes. This was to cover: Staff 2008 2007

Cost £000 19,256 17,209

£4.50 million for infrastructure maintenance; F.T.E. 523.59 501.96

£2.97 million for Sludge Treatment;

£3.50 million for the new Energy from Waste Plant;

£0.35 million for minor capital.

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 21,877

Carry Forward from 2007 243

Transfer to/from other Departments:

Chief Minister s Department -

Cross Departmental Survey (10)

Chief Minister s Department -

Recruitment Advertising 1

Treasury and Resources - Property

Holdings (10)

Treasury and Resources - Shared

Services 23

Capital Transfer - Repayment of

Capital Loan (450)

Final Approved Budget 21,674

In addition, during 2008, the responsibility for delivering the La Collette Fuel Farm Fire Fighting Equipment capital project totalling £4.37 million transferred from the Economic Development Department to the Transport and Technical Services Department.

 

Capital

Total £000

Total value of approved

 

capital schemes

291,390

 

 

Spent in the Year £000

11,734

 

 

Spent to date £000

169,103

Additional details on revenue expenditure results and in year capital spend are explained below.

Key Financial Results by Service Analysis

The results for the department s top 4 service areas (by net expenditure) were:

Transport Policy and Buses Net spend of £4,465,867, an underspend of £217,033 (4.5%) against Final

Approved Budget

In 2008 Connex Transport (Jersey) Ltd carried 3,118,385 passengers, including concessionary journeys, an increase of 5.8% on the previous year. This generated £2.89 million in fare revenue for the States an increase of 3.2% from 2007. The service area also encompassed School Buses which cost £1.18 million in 2008, an increase of 2.1% from 2007.

The majority of the underspend was attributable to higher than expected bus fare income as passenger numbers on the Connex bus services continued to increase compared to previous years.

Liquid Waste Net spend of £4,442,657, an overspend of £103,271 (2.4%) against Final

Approved Budget

The net revenue expenditure rose by 11.5% on 2007 due to the section having to defer non-essential maintenance works budgeted in 2007 being undertaken in 2008. This enabled the Department to remain within its cash limit in 2007 due to the Department having to fund unforeseen expenditure on the Bellozanne Energy from Waste Plant and the reduction in tipping fee income.

The overspend in 2008 primarily related to increased maintenance expenditure on pumping stations and telemetry assets.

Highways and   Net spend of £3,225,588, an overspend of £36,188 (1.1%) against Final Infrastructure Maintenance Approved Budget

The net revenue expenditure rose by 14.9% on 2007 due to the section having to cease discretionary expenditure on non-essential maintenance projects in 2007 to enable the Department to balance the budget as a whole.

Overall, net expenditure in Highways and Infrastructure Maintenance was in line with the approved budget of £3.19 million. Within  this  area  a  favourable  variance  in  support  services  enabled  greater  expenditure  on  highways maintenance. Highways incorporate the maintenance and improvements of States roads and footpaths. £554,816 was spent on planned resurfacing of roads and £358,458 on road patching repairs.

Solid Waste Net spend of £2,676,918, an overspend of £542,618 (25.4%) against Final

Approved Budget

The net expenditure reduced by 16.7% on 2007 due to the Department s tipping fee income increasing from 2007 and the section not having to fund any significant emergency repair works.

The main reason for the overspend related to the requirement for additional ash pits, the increased cost of recycling and the operation of the abattoir.

Key Financial Results by Income and Expenditure Category

The results for the 2 highest income lines are as follows:

Fees and Fines Income of £8,757,719, a surplus of £755,791 (9.4%) against Final Approved

Budget

The increase in income over budget was attributable to higher than expected bus fare income on the Connex and school bus services (£0.280 million), increased fee income from Driving Tests (£0.067 million) and a reclassification of fees relating to Town Cleaning (£0.380 million). A permanent budget transfer for this reclassification of income will take effect in 2009.

Recharges General Income  of £4,407,042, a  surplus  of £3,229,659  (274.3%)  against  Final

Approved Budget

Income rose due to the full year transfer of the Jersey Harbours Engineering Section and the Housing Cleaners in September 2008. The increase in income was offset by increases to non staff expenditure.

Work undertaken by the Transport and Technical Services for other States Departments and External Organisations is classified  as  recharge  income. The  increase  in  income  was  mainly  attributable  to  the  Department  undertaking unplanned rechargeable work on behalf of Jersey Harbours.

The results for the 3 highest expenditure lines are as follows:

Manpower States Staff Costs Spend of £19,139,585, an underspend of £517,692 (2.6%) against Final

Approved Budget

Expenditure increase of 11.6% on 2007 was due to the pay award of 3.2% plus the transfer of the Jersey Harbours Engineering  Section  (£1.031  million)  and  the  Housing  Cleaners  (£0.195  million)  to  the  Department, which  were subsequently recharged to Jersey Harbours and Housing.

The underspend on staff expenditure related to vacancies plus sickness payments received that had not been budgeted for.

Supplies and Services Spend  of £13,392,767  an  overspend  of £61,425  (0.5%)  against  Final

Approved Budget

Expenditure increased by 5.5% on 2007 which is due to inflation plus the transfer of the Jersey Harbours Engineering Section and the Housing Cleaning Section to the Department. The supplies and services costs associated with these two sections were subsequently recharged back to Jersey Harbours and Housing.

Overall, expenditure on supplies and services was in line with the approved budget of £13.31 million. Within this were underspends in Liquid Waste due to the Department being unable to ship Hazardous Waste to the UK in 2008, this allowed the Department to increase its expenditure on maintenance of key infrastructure assets.

 

Premises and Maintenance Spend of £7,031,841 an overspend of £1,673,649 (31.2%) against Fina

Approved Budget

The  increase  in  expenditure  on  premises  and  maintenance  between  2008  and  2007  was  due  to  programmed maintenance increasing in order to bring key assets back to an acceptable standard and to deal with increasing maintenance costs as the assets age. The increases were in the areas of pumping stations, sewage treatment works and the Bellozanne Energy From Waste Plant.

The overspend related to a number of factors which included the requirement for additional ash pits, increased maintenance on highways resurfacing and pumping stations.

Capital Schemes

Total capital expenditure during the year was £11.734 million which reflected the progress made on a wide variety of individual schemes. A summary of current capital schemes with total amount voted in excess of £500,000 is contained in the table below:

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

Energy from Waste - Plant and Ancillary Work

106,723

2,604

5,799

Infrastructure Drainage, Highways and Sea Defences

44,644

5,530

42,288

South La Collette Reclamation

26,600

71

26,509

In-Vessel Composting

4,549

(16)

327

Fire Fighting System

4,371

176

176

Sewage Treatment Works

3,007

42

2,076

Sludge Thickener Phase II

2,974

-

-

Town Park

2,618

489

1,034

Sludge Phase 1 Thickener

1,774

87

120

Waste - Minor Capital

1,370

511

1,270

Solid Waste Incinerator

1,300

542

542

Abattoir and Animal Carcass Incinerator

885

383

885

La Collette II Infrastructure and Landscaping

850

47

91

Contingency for the Bellozanne Energy from Waste Plant

744

678

678

Solid Waste Treatment - La Collette

607

120

381

Odour Control

607

387

397

Total

£203,623

£11,651

£82,573

 

The 2008 spend reflected the progress made on a wide variety of individual schemes. The main schemes were as follows:

£2.604 million was spent on the new Energy from Waste Plant; the capital project (and the recommended funding route) was approved by the States, at their meeting on the 9th July 2008. P73/2008 (T&R) provided for a release of funds amounting to £102.81 million from the Consolidated Fund to the Transport and Technical Services Department in 2008.

£3.188 million was spent on drainage and pumping station maintenance;

£0.818 million relates to repairs being undertaken to the sea walls of which £0.536 million related to repairing the sea wall caused by flood damage;

£0.678 million was spent on the repairs to the Bellozanne Chimney.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Waste

 

 

4,335,400

4,339,386

Liquid Waste

4,442,657

3,983,234

2,334,000

2,334,000

Energy from Waste

2,352,609

2,442,722

2,134,300

2,134,300

Solid Waste

2,676,918

3,214,659

1,598,700

1,598,700

Drainage

1,473,693

1,237,685

-

(450,000)

Jersey Harbours (Note 1)

(416,438)

-

 

 

 

 

 

 

 

Municipal Services

 

 

3,189,400

3,189,400

Highways and Infrastructure Maintenance

3,225,588

2,807,052

(1,615,000)

(1,615,000)

Buildings (Note 2)

(1,614,890)

(1,575,495)

918,300

918,300

Coastal and Footpath Maintenance

867,145

768,266

2,042,500

2,042,500

Cleaning

1,842,785

1,688,321

2,339,400

2,339,400

Parks and Gardens

2,347,638

2,243,400

 

 

 

 

 

 

 

Transport

 

 

4,682,900

4,682,900

Transport Policy and Buses

4,465,867

4,611,630

(82,900)

160,069

Driver and Vehicle Standards

(197,797)

(173,753)

 

 

 

 

 

21,877,000  21,673,955  Net Revenue Expenditure 21,465,775  21,247,721

Note 1:

The Jersey Harbours net revenue income totalling £0.416 million represented a capital repayment made by Jersey Harbours in respect of building works that were undertaken to facilitate the transfer of the Jersey Harbours Engineering Section to the Transport and Technical Services Department.

Note 2:

The Buildings net revenue income totalling £1.615 million represented a payment made by Jersey Car Parking in respect of rent for the multi-storey car parks. This arrangement for reimbursing the Department for the lost income caused by the transfer of the Car Parks Section to a Trading Account was agreed with the former Finance and Economics Committee when the Trading Fund was established.

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

1,238,154

1,238,154

Sale of Goods

1,162,455

1,078,314

440,750

440,750

Sale of Services

520,885

485,593

 

 

Commission

-

4,326

205,390

205,390

Hire & Rentals General

237,586

251,603

8,001,928

8,001,928

Fees and Fines

8,757,719

8,077,292

2,406,308

2,856,308

Miscellaneous Income

691,077

111,352

2,199,087

2,199,087

Charges

2,200,295

2,154,790

957,783

1,177,383

Recharges General

4,407,042

1,986,404

 

 

Interest

2,118

2,044

9,000

9,000

Grants & Subsidies

9,571

10,645

 

 

 

 

 

 

 

 

 

 

15,458,400

16,128,000

 

17,988,748

14,162,363

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

19,438,966

19,657,277

Manpower - States Staff Costs

19,139,585

17,150,919

20,000

20,000

Manpower-Non States Staff Cost

116,834

58,552

13,305,617

13,331,342

Supplies & Services

13,392,767

12,697,079

952,516

943,964

Administrative Costs

1,624,826

1,372,485

5,364,907

5,358,192

Premises & Maintenance General

7,031,841

6,275,885

(1,781,106)

(1,786,289)

Incidental Expenses & Charges

(1,954,524)

(2,223,597)

5,000

247,969

Grants & Subsidies General

55,629

32,870

29,500

29,500

Non Service Costs

47,565

45,891

 

 

 

 

 

 

 

 

 

 

37,335,400

37,801,955

 

39,454,523

35,410,084

 

 

 

 

 

21,877,000  21,673,955  Net Revenue Expenditure 21,465,775  21,247,721

Department Net spend of £17,058,995, a decrease of 4.2% on 2007 Highlights: Underspend of £160,894 (0.9%) against Final Approved Budget

Actual v prior year

The decrease in spend from 2007 to 2008 was 4.2%, (£711,324), and mainly Service Analysis

related  to  the  £658,300  efficiency  savings  that  were  allocated  to  the States Department in the 2008 Business Plan. DepartmentalNon  Tre3a2s%ury

14%

Actual v Final Approved Budget

Overall the department had an under spend against final approved budget of 0.9%, £160,892. This was mainly attributable to vacancies within the States  Property

Treasury. Holdings Income Tax

22% 32%

Additional budget allocation  

In  2008  an  additional  £344,789  was  voted  to  the  Treasury  &  Resources Expenditure Analysis Department in excess of the original budget agreed in the Business Plan. This Premises & Other

amount  represents  an  increase  of £490,449  voted  to  Jersey  Property Maintenance 1% Staff Costs

34% 51% Holdings and £35,630 to the States  Treasury, which was partly offset by a

budget reduction of £181,290 in the Income Tax department.

The additional budget voted to the Jersey Property Holdings was mainly in respect of the following: AdministrativeCosts Suspeprlvieicseasnd

6% 8%

£96,927 in respect of expenditure incurred in the Historic Child Note: Charts 1 & 2 exclude capital repayment Abuse Enquiry; (depreciation) and interest charges

£276,000 capital budgets transferred to revenue to move towards

GAAP compliance;

Department Staff

 

Number of full time equivalent staff

 

2008

2007

 

 

Total 235.59

239.05

£328,778 for the Property Condition Survey;

£238,294 revenue surplus from the operation of the Central and

Beresford Street Markets transferred to the Markets Capital Fund

as per the agreement of the former Finance and Economics

Committee (Act B7, 18/6/2003).

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

Original Budget 16,875

Market surplus to capital (238)

Historic Child Abuse Enquiry 97

Capital to Revenue 276

Property Condition Survey 328

Transfer 3 GST posts Customs (181)

Other transfers 63

Final Budget  17,220

The Income Tax budget decrease relates to the transfer of 3 GST posts to the Customs and Immigration Department in Home Affairs.

2008 capital vote

The table below provides a summary of the total value of capital schemes that were live in 2008, together the total spend to date.

 

Capital

Total £000

 

 

Total value of approved capital schemes

145,256

 

 

Spent in the Year £000

11,796

 

 

Spent to date £000

117,447

In the 2008 Business Plan, an additional £5,661,000 (including inflation) was voted for the Department s capital schemes. This was for work undertaken by Property Holdings on behalf of the Education, Sport and Culture Department on remedial works to the main original Highlands College A  Block.

Key Financial Results by Service Analysis

The results for the department s top 4 service areas (by net expenditure) were:

Jersey Property Holdings Net spend of £3,682,906, an overspend of £51,957 (1.4%) against Final

Approved Budget

The budget has increased by £490,449 since the Business Plan, as detailed in the Additional budget allocation  section above.

Architectural Services under-achieved their income due to reductions in workload by £103,882 as a result of lower construction content in the capital programme.

Strategy overspent by £122,619. The cost of dilapidations relating to office moves amounted to £30,000 of the overspend. The balance relates to the cost of work undertaken on the States  Office Strategy, the budget for which is under Property Services and Maintenance.

Property Services and Maintenance underspent by £174,544. As explained above, £92,619 relates to the cost of work on the States  Office Strategy being budgeted here, whilst the costs are accounted for under Strategy. The remaining under spend occurred to off-set cost pressures within the other service areas within Jersey Property Holdings.

Income Tax Net spend of £5,591,560, an underspend of £31,750 (0.6%) against Final

Approved Budget

The budget has decreased by £181,290 since the Business Plan, due to the transfer of 3 GST staff posts to Customs.

The majority of the underspend in Income Tax relates to vacancies within the Personal and Company Tax department.

States  Treasury Net spend of £5,402,784, an overspend of £21,154 (0.4%) against Final

Approved Budget

The budget has increased by £35,630 since the Business Plan, due to the following:

£60,000 transfer to Chief Minister s Department to fund the Fiscal Policy Panel;

£47,000 transfer to the Change (Capital) Fund, to repay funds borrowed in 2007 to support establishing a central States  Procurement Team;

£170,745 funding from the Change (Capital) Fund, towards the GAAP project costs;

£65,277 transfer from the Chief Minister s Department to fund the Systems team to support the new Human Resources Information System (HRIS) module;

£93,391 transfer to other Departments due to a change in responsibilities for various financial processing tasks.

Investments underspent by £76,390 due to staff vacancies of £38,000 and a higher than anticipated recharge of staff time spent working on States funds of £39,000.

Financial Services staff costs were underspent by £112,350 due to an increase in the amount of staff time recharged out, which off-set additional costs of £110,859 in the Systems department caused by increased software licence fees.

Internal Audit was underspent by £60,526 due to lower costs in relation to the 2008 Internal Audit Plan.

Procurement was overspent by £161,651. The additional costs relate to the planned development of a States-wide Corporate Procurement Team. Funding from other States Departments for this team is not available until 2009, when procurement savings will start to be realised and therefore Treasury and Resources have funded these initial costs through under spends in other service areas.

Insurance Net spend of £2,381,745, an underspend of £202,255 (7.8%) against Final

Approved Budget

The States  secured a reduction in insurance premiums through a re-tendering process.

Key Financial Results by Income and Expenditure Category

The results for the 3 highest income lines are as follows:

Hire and Rentals Income of £2,214,473, a surplus of £93,738 (4.4%) against Final Approved

Budget

The budget has increased by £48,001 since the Business Plan, due to a transfer of funding from the Environment Department relating to property rentals.

Jersey Property Holdings over achieved their income target by £93,000, due to additional rents received to cover maintenance works on Morier and Maritime House.

Sale of Services Income  of £1,650,869, a  surplus  of £708,872  (75.3%)  against  Final

Approved Budget

Jersey Property Holdings is the only service area to have budget and income for Sale of Services . It relates to income from the facilities management of public buildings.

The income surplus is due to additional income received from the facilities management of two new buildings. It is offset by increased premises and maintenance costs.

Recharges & Recoverable Costs Income  of £1,570,497, a  surplus  of £1,013,642  (182%)  against  Final

Approved Budget

Recharges have previously netted off against the staff budget. In accordance with the move to GAAP, staff costs have been restated gross and the recharges figure has also been grossed up. Of the surplus, £300,000 relates to this change. There is an equivalent overstatement of costs under manpower.

£500,000 of the surplus relates to Jersey Property Holdings. This was made up of £302,000 for recharges of and, recharges made to States Departments towards the essential health and safety works, and £195,000 for recharges of ad-hoc works undertaken for other departments and 99 year leaseholders.

The remaining surplus of £213,000 relates to an increase in the recharge of staff time by States Treasury of £112,000 and income tax costs of £101,000.

The results for the 3 highest expenditure lines are as follows:

Manpower States Staff Costs Spend  of £12,293,938, overspend  of £280,201  (2.3%)  against  Final

Approved Budget

The budget has decreased by £262,163 since the Business Plan, due to the following:

£60,000 transfer to Chief Minister s Department to fund the Fiscal Policy Panel;

£65,277 transfer from the Chief Minister s Department to fund the Systems team to support the new Human Resources module;

£94,258 transfer to other Departments due to a change in responsibilities for financial management processes;

£181,290 transfer to Customs for 3 GST related posts;

£8,108 Historic Child Abuse funding to cover costs incurred by Jersey Property Holdings.

Underspends on manpower, due to staff vacancies, arose in Jersey Property Holdings of £128,000 and Income Tax of £37,000. However, Property Holdings used contracted staff to support the vacancies.

Procurement was overspent by £161,651, due to the additional costs relating to the planned development of a States- wide Corporate Procurement Team, as described in the States Treasury section above.

The remaining overspend of £283,000 relates to States Treasury. No additional staff have been taken on, but recharges have previously netted off against the staff budget. In accordance with the move to GAAP, staff costs have been restated gross and the recharges figure has also been grossed up.

Premises and Maintenance Net spend of £8,140,643, an overspend of £776,625 (10.5%) against Final

Approved Budget

The budget has decreased by £122,297 since the Business Plan, due to the following:

£238,294 Jersey Property Holdings transferred the revenue surplus from the operation of the Markets to the Markets Capital Fund;

£19,446 transferred to Jersey Property Holdings from the Environment Department;

£65,358 Historic Child Abuse funding to cover costs incurred by Jersey Property Holdings;

£5,483 transferred to Jersey Property Holdings relating to a lease;

£25,710  Jersey  Property  Holdings  transferred  capital  budgets  to  revenue  to  move  towards  GAAP compliance.

Of the total overspend against this budget head, £822,000 relates to Jersey Property Holdings.

This was made up of:

£370,000 for essential additional Health & safety work (of which £302,000 was recharged).

£43,000 for dilapidations and costs on vacating an office at the end of its lease.

£91,000 essential maintenance works on Morier and Maritime House (funded by an increased rental income).

£318,000 other essential maintenance works.

The remaining over spend was covered by income surpluses as described in the sections above.

Supplies & Services Net spend of £1,863,034, an underspend of £373,895 (16.7%) against Final

Approved Budget

The budget has increased by £502,975 since the Business Plan, due to the following:

£47,000 transfer to the Change (Capital) Fund, to repay funds borrowed in 2007 to support establishing a central States Procurement Team;

£170,745 funding from the Change (Capital) Fund, towards the GAAP project costs;

£328,778 transfer to Jersey Property Holdings for Property Condition Surveys;

£40,000 Jersey Property Holdings transferred capital to revenue to review the capital resource allocation process;

£10,400 transfer to Jersey Property Holdings from Transport and Technical Services to fund software.

A budget provision was originally set aside to fund the costs associated with the completion of the sale of Jersey Telecom. However these costs were managed downwards and produced an underspend of £160,000.

The Treasury department were responsible for implementing Resource Accounting and Budgeting across the States of Jersey, which involved a large training over head. Much of this work was completed in house thus negating the need to use external resources to create training programmes and thereby producing a £71,000 under spend on project costs.

Jersey Property Holdings produced an under spend of £104,000 against its hired services budget head.

Capital Schemes

Total Capital Expenditure during the year was £11.8 million. £10.3 million of which was spent by Jersey Property Holdings on behalf of States  Departments. This reflects the progress made on a wide variety of individual schemes. A summary of current capital schemes with total amount voted in excess of £500,000 are contained in the table below:

 

2008 Capital Schemes over £500,000

Scheme

Amount Voted

£ 000

Spent in the Year

£ 000

Spent to Date

£ 000

Income Tax

GST Implementation

1,628

1,226

1,447

States  Treasury

Financial Information System

9,858

277

9,693

Jersey Property Holdings Haut de la Garenne

2,598

2

2,483

Highlands A Block

6,073

1,406

1,690

Mont a L Abbe

2,108

9

2,077

Grouville

2,177

(3)

2,064

St Peter

5,123

3,537

4,562

Grainville Phase 3

4,593

11

4,497

Re-location of Sea Cadets

600

-

193

Markets

2,556

35

678

Cell Block Reconstruction Ph 3

11,319

4,599

7,049

Police Relocation Phase 1

13,294

121

593

Grainville Phase 4

701

30

30

Change (visioning) fund

680

-

-

Youth Service Works

528

1

1

Other current schemes - under £500k

2,069

545

588

Closed schemes

79,351

-

79,802

Total

145,256

11,796

117,447

Repayments and interest on Capital Debt

The budget of £45,029,600 was based on an estimate made in early 2007 of which capital projects would complete by the end of 2008.

At the end of 2008 fewer capital projects were completed than the estimate, giving rise to an underspend of £4,824,364.

Note: A capital repayment charge is made as an approximation to any depreciation charge that would be applicable under UK GAAP.

 

Historic Child Abuse Enquiry funding summary

A summary of the Historic Child Abuse Enquiry costs and subsequent funding for 2008 are provided below.

Historic Child Abuse Funding 2008 Income & Expenditure Category - 2008 Actual

Department & Service Analysis

Manpower- States Staff Costs

£

Supplies and Services £

Administrative Costs

£

Incidental Expenditure and Charges

£

2008 Actual £

2008 Approved Final Budget

£

Chief Minister s Department:

Communications Unit

-

78,194

4,893

-

83,087

83,087

Treasury & Resources:

Property Services & Maintenance

8,108

-

23,409

65,358

96,875

96,875

Health & Social Services Service Management overhead

 

81,167

3,045

-

84,212

84,212

Surgical Ward s

2,385

-

-

-

2,385

2,385

Adult Mental Health Services

16,278

-

-

-

16,278

16,278

Special Needs Service

95,005

550

40

1,405

97,000

97,000

Children s Services

20,177

10,955

4,035

-

35,167

35,167

Social Services Allocation

4,083

-

4,277

-

8,360

8,360

Home Affairs:

Serious & Series Crimes Investigation

1,127,076

2,280,000

1,092,638

22,285

4,521,999

4,521,999

Law Officer s:Court and Case Costs

-

-

926,453

-

926,453

926,453

Economic Development:

Tourism & Marketing

-

210,000

 

210,000

210,000

210,000

Total

1,273,112

2,660,866

2,058,790

89,048

6,081,816

6,081,816

Total Budget

1,273,112

2,660,866

2,058,790

89,048

6,081,816

6,081,816

 

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

 

 

 

 

 

States  Treasury

 

 

1,080,300

1,208,463

Corporate Financial Strategy

1,203,340

1,226,438

 

 

 

 

 

372,000

376,156

Decision Support

379,189

446,693

222,900

229,279

Investments

152,889

153,781

1,604,400

1,390,207

Financial Services

1,277,857

1,513,982

 

 

 

 

 

1,128,000

1,222,706

Systems

1,333,565

1,053,252

620,400

630,576

Internal Audit

570,050

597,635

318,000

324,243

Procurement

485,894

532,667

5,346,000

5,381,631

 

5,402,784

5,524,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income Tax Department

 

 

3,163,800

3,160,258

Personal Tax Assessing

3,139,854

2,829,206

876,800

874,216

Company Assessing

857,787

978,082

 

 

 

 

 

284,900

283,734

Policy Development

282,887

266,297

196,400

195,882

Investigations & Compliance

195,761

198,674

396,900

401,800

Tax Collection & Arrears

406,856

501,737

885,800

707,420

Goods & Services Tax

708,415

632,344

5,804,600

5,623,310

 

5,591,560

5,406,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property Holdings

 

 

5,100

130,882

Architectural Services

234,764

178,931

 

 

 

 

 

321,200

304,128

Strategy

426,747

294,802

2,814,200

3,195,939

Property Services & Maintenance

3,021,395

3,862,698

3,140,500

3,630,949

 

3,682,906

4,336,431

 

 

 

 

 

 

 

 

 

 

 

 

Non-Departmental

 

 

 

 

 

 

 

2,584,000

2,584,000

Insurance

2,381,745

2,503,100

 

 

 

 

 

16,875,100

17,219,889

Net Revenue Expenditure Total

17,058,995

17,770,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-Cash Limit Items

 

 

 

 

 

 

 

45,029,600

45,029,600

Repayments and Interest on Capital Debt

39,024,467

41,282,418

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

12,300

12,300

Sale of Goods

9,946

10,230

941,997

941,997

Sale of Services

1,650,869

1,519,102

2,080

2,080

Commission

1,352

(3,894)

2,072,734

2,120,735

Hire and Rentals

2,214,473

1,923,637

1,647,800

1,647,800

Fees and Fines

1,455,457

1,384,800

50,634

50,634

Miscellaneous Income

172,826

39,793

556,855

556,855

Recharges and Recoverable Costs

1,570,497

1,093,111

 

 

 

 

 

5,284,400

5,332,401

 

7,075,420

5,966,779

 

 

 

 

 

 

 

Expenditure

 

 

12,275,900

12,013,737

Manpower - States Staff Costs

12,293,938

11,527,199

57,000

57,000

Manpower - Non States Staff Costs

54,257

48,369

1,733,954

2,236,929

Supplies and Services

1,863,034

2,159,435

563,331

837,606

Adminstrative Costs

1,487,994

869,048

7,486,315

7,364,018

Premises and Maintenance

8,140,643

8,835,212

43,000

43,000

Incidental Expenses and Charges

288,067

199,858

 

 

Grants and Subsidies

6,482

97,977

 

 

 

 

 

 

 

 

 

 

22,159,500

22,552,290

 

24,134,415

23,737,098

 

 

 

 

 

 

 

 

 

 

16,875,100

17,219,889

Net Revenue Expenditure

17,058,995

17,770,319

 

 

 

 

 

 

 

 

 

 

 

 

Non-Cash Limit Items

 

 

45,029,600

45,029,600

Repayments and Interest on Capital Debt

39,024,467

41,282,418

Department Net spend of £16,055,537, an increase of £2,154,059, 15.5% on 2007 Highlights: Underspend of £572,497 (3.4%) against Final Approved Budget

Financial Overview

The  Non  Ministerial  Departments  are  presented  here  in  a  consolidated presentation, however these departments are established under the Public Finance (Jersey) Law 2005 as separate States funded departments for which no Minister is directly responsible.

Actual v prior year

The consolidated Non Ministerial Department s position shows an increase in spend from 2007 to 2008 of £2,154,059 15.5%.

This relates to:

£400,000 pay award and non-staff inflation;

£926,453 Historic Child Abuse Enquiry Costs;

£200,000 Comptroller and Auditor General Reviews and Reports (funded from 2007 carry forward);

£250,000 less income received by the Viscount s Department in 2008;

£250,000 expenditure on upgrading Systems in the Viscount s Department and an internal review on Crown and States fine income.

Actual v Final Approved Budget

Overall the departments have an underspend against budget of £572,497 3.4%, which primarily relates to the Law Officers Department (£165,467) and Comptroller and Auditor General (£250,429).

Additional budget allocation

In 2008 an additional £1,081,434 (net) was voted to the departments in excess of the original budget agreed in the business plan. This amount represents £926,453 for Historic Child Abuse Enquiry and carry forwards, including £76,000 being approved for transfer to the Law Officers Department revenue budget.


Service Analysis

Other Departments Law Officers ChBaamilibffesrs 21% Dept

7% 32%

Probation Judicial Greffe

9% 31%

 

Department Staff

 

Number of full time equivalent staff

 

2008

2007

 

 

Total 168.54

170.73

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£

Original Budget 15,547

Historic Child Abuse enquiry 926

Comptroller & Auditor General -

carry forward 318

Law Officers Department - carry

forward 76

Other departments - carry forwards 51

Court and Case Costs (291)

Transfer from States Assembly 1

Final Budget  16,628

 

Capital

Total £000

Total value of approved

 

capital schemes

9,761,197

 

 

Spent in the Year

60,253

 

 

Spent to date

9,422,386

2008 capital vote

The Capital table on the previous page provides a summary of the total value of capital schemes that were live in 2008, together with the total spend on them both during the year and since they were voted.

All capital expenditure in 2008 related to the Magistrates Court schemes.

There were no new capital schemes during 2008.

Key Financial Results by Service Analysis

Bailiff s Chamber Net spend of £1,198,968 an underspend of £10,116 (0.8%) against Final

Approved Budget.

During 2008, the Bailiff s Chambers managed its operations within its net revenue budget of £1,209,083. This was despite pressures arising during the year from the unpredictable nature of costs relating to the number and size of cases heard before the Courts and the cost of official visits.

Law Officers Net spend of £4,987,718 an underspend of £165,467 (3.2%) against Final

Approved Budget

The underspend is largely due to delays in the recruitment of staff and other associated costs.

In 2008, an additional £1,002,453 (gross) was voted to Law Officers Department in excess of the original budget agreed in the Business Plan. This amount represents a 2007 carry forward of £76,000 and £926,453 for costs incurred in respect of the Historical Abuse Investigation.

Judicial Greffe & Viscounts

Judicial Greffe Net spend of £4,976,070 an underspend of £36,349 (0.7%) against Final

Approved Budget

Viscounts Department Net spend of £1,104,717 an underspend of £32,871 (2.9%) against Final

Approved Budget

As part of the programme of integration, the Judicial Greffe and Viscounts Departments are now generically referred to as the Court Service. Considerable operational activity was experienced throughout the Court Service during the year.

During 2008, the Court Service was able to manage its operations within the allocated budget set for the year. In 2008, the Viscount s Department remitted three further tranches from former litigation reserves to the Treasury as one-off payments: these again contributed to the achievement of an under-spend for the year. However, the workload of the Court Service is increasing. In spite of this, existing standards of performance are being maintained and extended out of existing levels of budgetary allocation.

Official Analyst Net spend of £554,003 an underspend of £31,897 (5.4%) against Final

Approved Budget

The Official Analyst s Department continues to meet the forensic, environmental, consumer and health protection analysis needs of States departments, local business and members of the public whilst maintaining the breadth of experience and equipment required to deal with novel problems. Manpower costs represent 66% of the Department s gross expenditure.

Office of the Net spend of £710,865 an underspend of £16,599 (2.3%) against Final Lieutenant-Governor Approved Budget

The budget was used to provide support for the Lieutenant-Governor s wide ranging responsibilities and duties, to fund the running costs of Government House and the Office of the Lieutenant-Governor and to refurbish a unit of staff accommodation.

Data Protection Net spend of £219,814 an underspend of £19,786 (8.3%) against Final

Approved Budget

Net revenue expenditure was almost exactly on budget. A carry forward of just under £20,000 represents payment required for compliance work which took the form of a one-off payment to the department. Work progresses to improve the level of notifications and resulting income to the department.

Of the department s gross expenditure 83% of the costs relate to manpower and therefore the Data Protection Commission is heavily reliant on registration income to fund its committed costs. Additional legal costs required by the Department to support an ongoing matter, are being funded by another States department as there is no budget for extra-ordinary expenditure. This remains a concern for the Commissioner.

Probation Net spend of £1,500,617 an underspend of £8,983 (0.6%) against Final

Approved Budget

Jersey Probation and After Care Service (JPACS) managed its budget to within less than one percent of the cash limit set. The largest single area of expenditure is staffing which accounted for £1.48 million of the revenue budget allocation of £1.51 million, before recharging and income. It follows therefore, that the service is particularly vulnerable to pressures in this area.

During 2008 overall workload, with the exception of non-criminal work, remained at a similar level to previous years although there were variations in how this workload was made up. Particular focus remained on developing services for serving prisoners with 77 new prisoners being allocated to Probation Officers in 2008.

13,000 hours of Community Service were performed by offenders who would otherwise have received prison sentences. Operational efficiency savings in Community Service were made through a new shared vehicle leasing arrangement with Transport and Technical Services and through giving up the lease on a privately rented property to operate from our Lempri re St. building.

The effectiveness of Probation Orders was maintained with a statistically significant reduction in risk of reconviction by those under our supervision. Work for the Family Division of the Royal Court continued to pose significant resource difficulties which will be resolved by the appointment of an additional member of staff from January 2009. Comptroller and   Net spend of £779,778 an underspend of £250,429 (24.3%) against Final Auditor General Approved Budget

The Comptroller and Auditor General examines how the public bodies in Jersey spend money and looks at how best they can achieve value for money, by managing their finances to the highest standards.

The Office was established by the States of Jersey, under the Public Finances (Jersey) Law, but remains independent of Government.

The majority of the £250,429 underspend relates to outstanding pieces of work, which will be carried out in 2009. Funds will be carried forward to support this.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Bailiff s Chambers

 

 

630,029 109,665

636,208 109,665

Royal Court States Assembly

672,992 109,665

615,805 126,547

23,240 127,266

23,240 127,266

Licensing Civic Head

9,429 127,266

7,218 150,882

19,000 20,000

19,000 20,000

Jurats Expenses Distinguished Visitors

15,000 21,921

15,000 38,237

210,000 -

210,000

(22,295)

Court and Case Costs

Court and Case Costs - see note below

283,788 (96,083)

473,441 (139,138)

86,000

86,000

Commemorative Functions

54,990

32,034

 

 

 

 

 

1,225,200

1,209,084

 

1,198,968

1,320,026

 

 

 

 

 

1,155,800

1,109,918

Law Officers  Department Criminal Prosecutions

1,013,432

993,095

1,294,900 380,000

1,350,105 380,857

Legal Advice Conveyancing

1,281,118 358,786

1,256,148 339,846

318,400 636,800

343,500 650,742

Civil Proceedings Interjurisdictional Assistance

326,181 619,396

260,563 552,622

32,700 2,269,000

33,152 3,221,778

Duties of the Attorney General Court and Case Costs

33,670 3,420,154

33,069 2,260,681

-

(1,121,367)

Court and Case Costs - see note below

(1,319,746)

(1,098,235)

(815,500)

(815,500)

COCF Recharges

(745,273)

(669,989)

5,272,100

5,153,185

 

4,987,718

3,927,800

 

 

 

 

 

 

 

Judicial Greffe

 

 

743,600 1,015,000

751,636 1,023,036

Samedi, Family, Appellate and Interlocutory Servi Magistrates Court

ce 792,100 1,003,900

712,650 930,406

366,000 1,755,500

374,037 1,755,500

Maintenance of Registries Court and Case Costs

316,360 3,416,476

336,530 4,063,831

-

1,108,210

Court and Case Costs - see note below

(552,766)

(1,355,998)

 

 

 

 

 

3,880,100

5,012,419

 

4,976,070

4,687,419

 

 

 

 

 

92,300

92,300

Viscount s Department Coroner

123,772

105,303

355,400 432,700

355,400 432,700

D sastre Enforcement

51,274 583,076

(118,822) 158,191

148,600 60,400

148,600 60,400

Assize Jury Functions Curatorships

218,312 80,095

169,462 70,793

304,000

304,000

Court and Case Costs

134,523

100,653

 

 

 

 

 

-

-

Council of Ministers funding reallocation

-

-

 

 

 

 

 

1,393,400

1,137,588

 

1,104,717

413,707

 

 

 

 

 

585,900

585,900

Official Analyst

Forensic, Environmental Analysis

554,003

537,933

 

 

 

 

 

585,900

585,900

 

554,003

537,933

Net Expenditure - Service Analysis (continued)

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Office of the Lieutenant Governor

 

 

726,600

727,464

Duties of the Lieutenant Governor

710,865

735,536

 

 

 

 

 

726,600

727,464

 

710,865

735,536

 

 

 

 

 

 

 

Office of the Dean of Jersey

 

 

21,700

21,700

Office of the Dean of Jersey

22,987

22,320

-

1,287

Council of Ministers funding reallocation

-

-

 

 

 

 

 

21,700

22,987

 

22,987

22,320

 

 

 

 

 

 

 

Data Protection Commission

 

 

219,600

239,600

Data Protection Commission

219,814

242,356

 

 

 

 

 

219,600

239,600

 

219,814

242,356

 

 

 

 

 

 

 

Probation

 

 

1,340,102

1,340,102

Probation & Aftercare

1,319,889

1,249,820

169,498

169,498

Community Service

180,728

191,468

 

 

 

 

 

 

 

 

 

 

1,509,600

1,509,600

 

1,500,617

1,441,288

 

 

 

 

 

 

 

Comptroller and Auditor General

 

 

712,400

1,030,207

Comptroller and Auditor General

779,778

573,093

 

 

 

 

 

712,400

1,030,207

 

779,778

573,093

15,546,600 16,628,034 Net Revenue Expenditure 16,055,537 13,901,478

 

Court & Case Costs

Department

2008 Budget

2008 Spend

Variance

Column A 2008 cost of non-drug &

non-terrorism related

criminal cases

Column B Income contribution from COCF for criminal cases

Column C

Budget transfers

to balance overspenders

Column D

Over or underspend

Judicial Greffe

1,755,500

3,416,476

1,660,976

552,766

552,766

1,108,210

0

Law Officers

2,295,325

2,493,704

198,379

1,533,880

1,319,746

-1,121,367

0

Viscounts

304,000

134,523

-169,477

86,335

86,335

-255,812

0

Bailiff

210,000

283,788

73,788

96,083

96,083

-22,295

0

Home Affairs

500,000

1,247,591

747,591

456,327

456,327

291,264

0

 

5,064,825

7,576,082

2,511,257

2,725,391

2,511,257

0

0

Note on Court and Case Costs

Court and Case costs are demand led and exceptionally volatile in a way that cannot be controlled by a Department. In addition, the expenditure is so large that Departments cannot be expected to absorb the effects of the volatility.

As shown above, in 2008 Court and Case Costs exceeded budget by £2.5 million. In order to fund this cost the Minister of Treasury and Resources sanctioned funds to be provided from the Criminal Offences Confiscation Fund (COCF). Under the Proceeds of Crime (Jersey) Law 1999 there are restrictions on the use of COCF monies, which mean that only non-drug and non-terrorism related criminal cases can be funded from it. Column A in the table above shows how much has been spent by each department on such cases. Column B shows the COCF income contribution made to off-set these costs.

To reflect the uncontrollable nature of the Court and Case Costs and therefore ensure that a department neither gains nor loses financially, budget has been transferred between them, to achieve a break even position. Column C in the table above shows the budget transfers needed to reach breakeven point (Column D). For example, after reimbursement of funds from the COCF (Column B), the Law Officer s Court and Case Costs budget is underspent by £1,121,367 (Column C). Budget equivalent to this underspend has then been transferred from their budget to areas of overspend, for example Judicial Greffe, which had an overspend of £1,108,210 (Column C).

Department Net spend of £4,724,199, an increase of £95,087, 2.1% on 2007 Highlights: Underspend of £388,614 (7.6%) against Final Approved Budget

Actual v prior year

The increase in spend from 2007 to 2008 was 2%, mainly due to annual staff pay awards and increase in States  members remuneration.

Actual v Final Approved Budget

Overall the department had an underspend against budget of 7.6%. This is due to a combination of a large underspend by the Scrutiny section, unexpected staff vacancies, and a portion of the States  members remuneration not taken up.

Additional budget allocation

The States Assembly was allocated £30,000, 9% of 2007 underspend, to enable the Privileges and Procedures Committee to run a campaign to encourage voter registration and participation in the 2008 elections.

2008 capital vote

There were no capital projects in this department in 2008.


Service Analysis

Assembly Scrutiny

Support & 24% Bookshop Facilities 3%

13% Other

3%

Members Clerks Remuneration Secretariat 50% 7%

Expenditure Analysis

Premises & Admin costs maintenance 6% 12%

Staff Supplies

78% and services

4%

 

Department Staff

 

Number of full time equivalent staff

 

2008

2007

 

 

Total 30.52

29.52

 

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

 

£000

 

Original Budget 5,084

Carry forward 30

Council of Ministers Funding

Reallocation (1)

Final Approved Budget 5,113

Key Financial Results by Service Analysis

The results for the department s top 2 service areas (by net expenditure) were:

Members Remuneration Net spend of £2,343,685, an underspend of £46,515 (2%) against Final

Approved Budget

Actual spend was less than approved budget due to not all members taking up the remuneration.

Scrutiny Net spend of £1,331,121, an underspend of £339,579 (3%) against Final

Approved Budget

As in previous years actual spend was less than approved budget as the total cost of reviews undertaken was less than initially anticipated by the Scrutiny panels, and also partly because of the impact of the elections during the latter part of 2008.

Key Financial Results by Income and Expenditure Category

Income for the States Assembly is mainly from the bookshop and from recharges and is not significant.

The results for the highest expenditure line is as follows:

Manpower States Staff Costs   Spend  of £3,810,056, an  underspend  of £130,788  (3%)  against  Final and States Members  Approved Budget

remuneration

Although figures show that actual spend was £3.8 million against an approved budget of £1.6 million, it should be noted that, Members remuneration is now included in Manpower costs in 2008 Actual, due to a move towards GAAP accounting.

Other developments

There were no significant developments within this department during 2008.

Net Expenditure - Service Analysis

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

1,472,700

1,472,700

Scrutiny

1,133,121

1,172,898

45,700

45,700

States Messenger

44,851

45,577

94,300

94,300

Inter-Parliamentary Relations

93,072

124,917

127,900

127,900

Bookshop

134,172

124,854

14,800

14,800

Complaints Panel

13,791

14,597

338,400

338,400

Clerks Secretariat

329,540

304,251

2,390,200

2,390,200

Members Remuneration

2,343,685

2,249,385

600,100

630,100

Assembly Support & Facilities

631,967

592,633

-

(1,287)

Council of Ministers funding reallocation

-

-

5,084,100 5,112,813 Net Revenue Expenditure 4,724,199 4,629,112

Income and Expenditure Category

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

24,000

24,000

Sale of Goods

16,593

18,120

30,000

30,000

Sale of Services

32,578

38,159

163,347

163,347

Recharges General

146,270

194,155

 

 

 

 

 

217,347

217,347

 

195,441

250,434

 

 

 

 

 

 

 

Expenditure

 

 

1,550,688

1,550,688

Manpower - States Staff Costs

3,810,056

1,438,188

348,200

378,200

Supplies & Services

217,432

241,623

413,360

413,360

Administrative Costs

297,132

329,061

599,043

599,043

Premises & Maintenance General

595,020

621,289

2,390,156

2,390,156

States Members Remuneration

-

2,249,385

 

 

 

 

 

5,301,447

5,331,447

 

4,724,199

4,879,546

 

 

 

 

 

-

(1,287)

Council of Ministers funding reallocation

-

-

 

 

 

 

 

 

 

 

 

 

5,301,447

5,330,160

 

4,919,640

4,879,546

 

 

 

 

 

5,084,100 5,112,813 Net Revenue Expenditure 4,724,199  4,629,112

Transfer to Trading Fund - £ 4,058,546 an increase of £0.9million (28.2%) on 2007 Department and £154,746 (4.0%) higher than budget due to exchange rate movements of Highlights: £0.8million. If these are excluded the increase in transfer to Trading Fund is

£0.1million (3.5%)

Actual v prior year

Income

The net surplus for the year transferred to the Trading Fund was £4.1 million

(£3.0 million excluding Communications Services) compared with £3.2million Sales and Services

in 2007 and £4.5million in 2006. Concessions and Rentals17% 7% AeCroh4na1ar%guetiscal

Actual v Final Approved Budget

The Airport made a surplus which was higher than budgeted by £0.2million. The variance to budget is principally due to the favourable Euro/Sterling exchange rate for income received in respect of the Channel Islands Control Passenger and Security Charges

Zone. Payment is received in Euros and the strengthening of the Euro during 35%

the  year  contributed  to  an  unbudgeted  exchange  rate  movement  of

£0.8million. The  favourable  movement  on  the  Euro  compared  to  Sterling

masks an unfavourable variance against budget of £0.6 million, of which Expenditure

£0.35 million represented a shortfall against planned income on Arrivals Duty

Free. The Airport was unable to secure the appropriate approvals to support Passenger & Commercial

this. Security Services Aeronautical Services 4% Services

34% 62%

The  overall  favourable  position  was  reported  throughout  the  year  at

managerial and ministerial meetings and has enabled the Airport to commit to

necessary expenditure of a one-off nature during the year.

Additional budget allocation  

There was no additional revenue budget allocation during 2008. However, an increase in the security expenditure budget part way through the year of £165,400 was matched with a corresponding increase in security charge budget.

Staff Analysis

Staff

2008 2007

Cost £000

10,361 9,931

F.T.E.

188.51 187.51

During  2008  ministerial  approval  was  granted  for  additional  capital expenditure of £7.05m comprising the following

Increase to budget for runway resurfacing to meet international safety standards;

Increase  to  budget  of Major  Foam  Tender  procurement  in response to exchange rate movement following tendering process;

New  project    Airside  Retail  Development  project  which  will generate additional revenues with a projected payback period of

Capital

Total £000

Total value of approved

 

capital schemes £000*

80,299

 

 

Spent in the Year £000

18,932

 

 

Spent to date £000

43,315

3.5 years;

New project Installation of Multiplexers to support business critical communications on decommissioning of Jersey Telecoms analogue lines.

2008 capital vote

In the 2008 Business Plan, £26.6 million was voted for the department s capital schemes. This was to cover:

Runway re-surfacing and Airfield Ground Lighting (AGL);

Hold Baggage System and out of gauge x-ray;

Telebag system;

Aeronautical Transmitters and receivers;

DVOR Doppler Beacon/DME;

Fire Tender rescue 5;

Passenger Coaches (following a review this project was not progressed and subsequently the funding was allocated to the Air Traffic Control Centre project);

Perimeter Security Fencing;

Design of the demolition of the 1937 building;

Feasibility/Design of the Arrivals/Pier/Forecourt;

Construction of the Arrivals/Pier/Forecourt;

Fire Pump replacement;

Minor Capital allocation (2008)

All capital projects are funded from trading fund balances with the exception of certain below ground works which are funded from general revenues.

Additional details on revenue income and expenditure results and in year capital spend are explained below. Key Financial Results by Income and Expenditure Category

The results for the 3 highest income lines are as follows:

Aeronautical Charges   Income of £9,764,256, a surplus of £1,109,056 (12.8%) against Final (including Channel Islands Approved Budget

Control Zone)

The year was characterised by the introduction of new carriers (e.g. easyJet) and new routes (e.g. Paris, Luton, Liverpool) as well as growth on the Guernsey route. This combined with higher than expected income from parking charges resulted in a favourable variance of £0.15million.

Income relating to the Channel Island Control Zone exceeded the budget by £0.95million. The budget for 2008 was set prudently at a similar level to 2007 and the movement in Euro/Sterling exchange rate had a significant favourable impact. The Airport also successfully re-negotiated the financial protocol of the Memorandum of Understanding between the UK and France covering the period up to 2012.

Passenger & Security Charges Income  of £8,095,610, an  shortfall  of £311,390  (3.7%)  against  Final

Approved Budget

Passenger numbers grew positively to 1.6million (up 2.5% on 2007). General aviation and overall income was higher than 2007 by £0.7million (9.5%). The separation of the security charge from the passenger landing charge enabled the Airport to begin to recover the increasing security costs required to enable it to meet its changing obligations under the Aviation Security programme.

Concessions & Rentals Income  of £4,005,019, an  overspend  of £241,981  (5.7%)  against  Final

Approved Budget

Income from concessions and rentals totalled £4.0 million in 2008 up 12.5% from 2007 largely due to the airside/landside changes made in 2007. The shortfall against budget of £0.24million related to a provision included in the budget of £0.35 million for Arrivals Duty Free for which the appropriate approvals could not be secured.

Continued growth in commercial income is critical to the Airport s financial future in the face of constrained aeronautical revenues. In line with its strategic aim the Airport will be embarking upon a project to increase non-aeronautical revenues in 2009 following ministerial approval for the enhancement of the airside departures retail offer in November 2008.

The results for the 3 highest expenditure lines are as follows:

Aeronautical Services Expenditure of £10,452,071, an overspend of £241,671 (2.4%) against

Approved Final Budget

During 2008 the Airport was obliged to deliver 2 key outcomes:

  1. Issue of an operating licence for the Aerodrome at the end of 2008 by the Director of Civil Aviation (DCA)
  2. Certification as an Air Navigation Service Provider (ANSP) by the French & UK Authorities in order to continue to provide services in relation to the CI Control Zone.

Both of the above have resulted in increased activity and cost in terms of training, external assessment and technical support from e.g. Civil Aviation Authority and National Air Traffic Services. Both were successfully achieved and have resulted in the award of the quality standard ISO9001 in October 2008 in relation to Air Navigation Service Provision. This quality standard will be rolled out to the rest of the organisation as part of a 2-year programme.

The first full year of operation of the Airfield Operations Department has identified additional costs that were not originally anticipated such as the need for standby arrangements.

Ongoing activities in relation to water remediation, both legal and remedial, continue to incur costs until full resolution is achieved. Legal negotiations between the affected parties continued throughout 2008 with the Airport working closely with the Law Officers  Department and it is expected that agreement will be reached during the first half of 2009. Expenditure of £120k during 2008 included legal fees, connection of affected properties to mains water, provision of bottled water to residents not connected to mains and a provision for water charges.

During the second half of 2008 the Airport began a masterplanning project and commissioned Phase 1 (Operational planning) as part of a 3-phase approach to a 30 year masterplan. It is anticipated that this project will be completed in the third quarter of 2009.

At the same time the Airport also commissioned a review of its financial viability as part of a continuing review of its strategic direction. This project is due to be completed in the first quarter of 2009.

Passenger and Security Services Expenditure  of £5,704,576, an  overspend  of £198,676  (3.6%)  against

Approved Final Budget

Expenditure on Security increased by £0.3 million (17%) on the previous year as a result of increasing the number of security staff needed to meet an unplanned change under the Aviation Security programme principally relating to the reintroduction of the two bag rule. The increased cost was in part offset by the increase in security charge which had been separated from the passenger charge at the beginning of 2008.

Expenditure on decorating the passenger pier to reflect the Jersey brand was undertaken during 2008 and this along with the security contract cost increase contributed to the spend over and above approved budget.

Commercial Services Expenditure  of £656,937, an  overspend  of £52,237  (8.6%)  against

Approved Final Budget

Expenditure in 2008 not foreseen at the time of budget setting included a feasibility study into developing the airside retail offer. This has resulted in additional capital funding being approved.

Capital Schemes

£18.9 million was spent on approved capital schemes. Of this £12.3 million related to the runway re-surfacing project. This is an example of below ground works the costs of which are financed from general revenues up to a limit of £40.2million. However, only £14.0 million of the runway costs will be funded in this way, the remaining costs will be met from the Airport s Trading Fund.

A summary of current capital schemes with total amount voted in excess of £500,000 are contained in the table below:

 

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

ATC Equipment

1,250

536

574

South Apron

9,200

4,709

8,108

Runway

19,144

12,274

12,575

Freight Taxiway

2,313

310

1,034

Air Traffic Control Centre

8,396

209

1,718

Aviation Services Building

3,703

4

4

Fire Tender Rescue

596

1

1

Perimeter Security Fencing

520

0.1

0.1

Arrivals/Pier/Forecourt design/feasibility

780

5

5

Arrivals/Pier/Forecourt construction

6,400

-

-

Delayed projects over £500,000

6,018

-

-

Completed Works (retentions paid in 2008)

19,192

338

18,206

Other Projects less than £500,000

2,787

546

1,090

TOTAL

80,299

18,932

43,315

The Airport continues to work closely with Treasury and Resources on its ongoing financial planning. This is essential to ensure its longer term financial viability in terms of being able to meet its ongoing requirement to replace its essential infrastructure. This is especially important given the States commitment to fund below ground works  from General Revenues.

Operating Account

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

 

 

 

 

 

Income

 

 

8,670,000

8,655,200

Aeronautical Charges (Note 1)

9,764,256

8,898,322

8,184,000

8,407,000

Passenger and Security Charges

8,095,610

7,391,137

4,247,000

4,247,000

Concessions and Rentals

4,005,019

3,559,611

1,571,700

1,446,500

Sales and Services

1,562,991

1,569,638

1,274,800

1,314,800

Communications Services

1,182,313

1,154,996

 

 

 

 

 

 

 

 

 

 

23,947,500

24,070,500

 

24,610,189

22,573,704

 

 

 

 

 

 

 

 

 

 

 

 

Expenditure

 

 

10,239,900

10,210,400

Aeronautical Services

10,452,071

9,788,317

5,398,600

5,505,900

Passenger & Security Services

5,704,576

5,268,066

599,300

604,700

Commercial Services

656,937

589,300

1,139,900

1,179,700

Communications Services

1,072,048

1,096,344

 

 

 

 

 

 

 

 

 

 

17,377,700

17,500,700

 

17,885,632

16,742,027

 

 

 

 

 

 

 

 

 

 

6,569,800

6,569,800

Gross Operating Surplus

6,724,557

5,831,677

 

 

Less:

 

 

2,666,000

2,666,000

Loan Repayments

2,666,011

2,666,011

 

 

 

 

 

 

 

 

 

 

3,903,800

3,903,800

Net Surplus

4,058,546

3,165,666

 

 

 

 

 

3,903,800 3,903,800 Transfer to Trading Fund 4,058,546 3,165,666

Note 1: Aeronautical Charges contains CI Control Zone Income. 2007 figures restated to exclude sales & services which were included in 2007

accounts originally.

Trading Fund

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

22,422,598

22,422,598

Balance brought forward 1 January

26,379,395

29,873,598

 

 

Add:

 

 

3,903,800

3,903,800

Transfer of Operating Surplus

4,058,546

3,165,666

500,000

500,000

Interest

1,281,819

1,483,341

 

 

 

 

 

4,403,800

4,403,800

Total Additions

5,340,365

4,649,007

 

 

Less:

 

 

13,367,500

13,367,500

Capital Expenditure - above ground works

1,465,020

1,720,207

 

 

Capital Expenditure - below ground works

 

 

11,414,600

11,414,600

(note 1)

17,467,190

9,264,003

(2,841,000)

(2,841,000)

Less: States Contribution to Below Ground Works

(2,841,000)

(2,841,000)

21,941,100

21,941,100

Total Expenditure

16,091,210

8,143,210

4,885,298 4,885,298 Balance carried forward 31 December 15,628,550 26,379,395

Note 1:P198/2002 agreed that below ground capital works should be met from General Revenues. These works are shown as being funded through

the Airport Trading Fund and offset by the States Contribution to Below Ground Works from 2006.

Below Ground Works Summary

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

15,480,132

15,480,132

Balance outstanding brought forward 1st January

12,195,835

5,772,832

 

 

 

 

 

 

 

Add:

 

 

 

 

Fire Training Ground

2,030

7,288

 

 

Apron and Taxiway re-sealing

 

2,076

500,000

500,000

North Apron Area

239,050

4,385,436

4,285,600

4,285,600

South Apron Area

4,642,458

3,381,164

6,309,000

6,309,000

Runway Re-surfacing

12,273,612

270,706

200,000

200,000

Freight Taxiway

310,040

697,497

-

-

Ground Water Remediation

 

519,836

120,000

120,000

Fire Pump replacement

 

 

 

 

 

 

 

11,414,600

11,414,600

Total Expenditure on Below Ground Works

17,467,190

9,264,003

 

 

 

 

 

 

 

Less:

 

 

(2,841,000)

(2,841,000)

States of Jersey Funding Contribution

(2,841,000)

(2,841,000)

 

 

 

 

 

 

 

Balance outstanding carried forward

 

 

24,053,732

24,053,732

31 December

26,822,025

12,195,835

Net surplus Transfer to Trading Fund of £1,935,689 which is £741,220 (62%) in

Department excess of Final Approved Budget.

Highlights: Additional income of £170,028 (1%) against Final Approved Budget

Gross Operating Expenditure £21,192 (0.2%) under Final Approved Budget

Actual v prior year

Income Analysis

The planned decrease in net surplus in 2008 compared to 2007 resulted in the

Passenger main  due  to  the  £450,000  service  charge  for  the  first  year  payment  to Port Estate Coastguard Port

2%

Transport and Technical Services in relation to the costs associated with Port 17% 23% Engineering moving to Transport and Technical Services in 2006 as detailed

in the Transport and Technical Service Technical Services Transformation

business case.

Marine

Commercial Leisure

Port Actual v Final Approved Budget 22%

36% Overall the department has exceeded budgeted income by 1%. This has

been achieved despite decreases in passenger traffic as a result of difficult

trading conditions. Income for the Port Estate was better than expected whilst Expenditure Analysis external financing arrangements were not pursued resulting in removal of Coastguard Passenger repayments estimated at £550,000. The Net Surplus Transfer to the Trading 12% Port

Fund is therefore £741,220 in excess of Approved Budget. Port12%Estate 21%

Additional budget allocation  

In 2008 an additional £142,000 (net) was voted to Jersey Harbours in excess

Marine

of the original budget agreed in the Business Plan. This amount represents Leisure ComPortmercial £8,000 transferred to capital in respect of the purchase of a new Coastguard 24% 31% vehicle and £150,000 in fulfilment of the Transport and Technical Service

Staff Analysis

Staff

2008 2007

Cost £000

3,790 3,541

F.T.E.

88 89

 Technical Services Transformation  business case.

2008 capital vote  

In the 2008 business plan, £3.8m was approved for the department s capital schemes. This was to cover:

2008 Budget

Reconciliation of Original Budget

to Final Approved Budget

£000

 

Original Budget (4,076)

Vehicle for Beach Life Guards (8)

TTS business case 150

Final Approved Budget (3,934)

Elizabeth Terminal (phase I) development

NNQ (phase I) development

Pilots vessel

Fuel Berth

Ro-Ro Ramp (West Berth)

Dredge Pump and Barge

Minor Capital Allocation (2008)

 

Capital

Total £000

Total value of approved

 

capital schemes

7,696

 

 

Spent in the Year

1,837

 

 

Spent to date

2,337

All capital projects are funded from trading fund balances as opposed to central funds.

Additional details on revenue expenditure results and in year capital spend are explained overleaf.

Key Financial Results by Service Analysis

Income

The results for the department s top 3 service areas (by income) were:

Commercial Port   Income of £4,876,833 a shortfall of £41,967 (1%) against Final Approved

Budget

During 2008 there was a shortfall in income of 1% compared to budget. This has occurred as expected growth factored into the budget was not realised due to a deterioration of economic conditions and loss of income related to the change in use of land on the New North Quay in order to provide leisure facilities.

Passenger Port Income of £3,118,329, a shortfall of £155,571 (5%) against Final Approved

Budget

During 2008 there was a shortfall in income of 5% compared to budget. This has also resulted from the challenging economic environment leading to disappointing overall visitor figures and the withdrawal of a major carrier.

Bad weather has also contributed to this outcome with approximately 7% of sailings being cancelled.

Marine Leisure   Income of £3,030,347 a surplus of £75,047 (3%) against Final Approved

Budget

During 2008 the increase in income compared to budget resulted from new income streams relating to the Jersey Boat Show. These were generated in part, due to reconfiguration of marina berths to allow more berths.

Expenditure

The results for the department s top 3 service areas (by expenditure) were

Commercial Port   Expenditure of £2,914,832, an overspend of £420,812 (17%) against Final

Approved Budget

There is a material disparity with regard to premises and general maintenance costs when comparing 2008 Approved Budget to the 2008 Actuals. This disparity has occurred principally as a result of the impact of the Transport and Technical Service Technical Services Transformation . 2008 was only the second full year of Service Level Agreement. This original Approved Budget (as prepared in April 2007) was reviewed during 2008 and appropriate internal transfers were made for internal monitoring and reporting. It should be noted that overall premises and general maintenance costs in relation to the Service Level Agreement with Transport and Technical Services came in on budget.

Year on year expenditure decreased by 13%. This was mainly due to a fall in premises and general maintenance, with significant conservancy work, particularly on buoys and beacons, not completed in 2008.

Marine Leisure Expenditure of £2,316,632 an overspend of £396,270 (21%) against Final

Approved Budget

As noted in the commercial port, the allocation of premises and general maintenance costs has been impacted by the Transport and Technical Service Technical Services Transformation . Additionally costs relating to the 2008 Jersey Boat Show and service costs for the new service facilities at the Elizabeth Marina were managed after the finalisation of the 2008 Approved Budget.

Year on year expenditure has increased by 40%. This is due to increases in premises and general maintenance. This is principally as a result of un-anticipated repairs required due to storm damage inflicted in March 2008 and a major refurbishment of the Elizabeth Marina gates. Other significant increases in comparative expenditure year on year were for the Jersey Boat Show (as offset by income streams as detailed above).

Passenger Port Expenditure of £2,028,919, an underspend of £107,665 (5%) against Final

Approved Budget

In the main this was made up by reduced expenditure on premises and general maintenance.

Year on year expenditure was 6% less in 2008 compared to 2007. This was mainly due to a fall in premises and general maintenance costs, specific to the Passenger Port.

Capital Schemes

Total Capital Expenditure during the year was £1.837 million which reflects the progress made on a wide variety of individual schemes. A summary of current capital schemes with total amount voted in excess of £500,000 are contained in the table below:

 

Scheme

Amount Voted £000

Spent in the Year £000

Spent to Date £000

St Aubins Subsidence & Remedial

777

-

13

Replacement Crane

1,596

1,236

1,596

Pilot Vessel

650

-

-

West berth RO-RO ramp

1,900

-

-

Projects less than £500,000

2,773

601

728

Total

7,696

1,837

2,337

Other developments

Forthcoming changes / activities

The General Economic downturn exposes all our business units to a potential financial risk, particularly if building and construction works decline leading to a decline in freight shipped. Less significantly, the general economic downturn is expected to result in a fall in passenger and marine leisure activities.

East of Albert: Whilst this project is currently under conceptual development, decisions made in 2009 leading to approval of this plan may lead to additional expenditure, currently not planned.

Operating Account

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

 

 

Income

 

 

3,208,000

3,273,900

Passenger Port

3,118,329

2,890,089

4,583,000

4,918,800

Commercial Port

4,876,833

4,932,245

2,936,000

2,955,300

Marine Leisure

3,030,347

2,918,830

2,513,000

2,092,000

Port Estate

2,362,082

2,550,955

240,000

240,000

Coastguard

262,437

289,887

 

 

 

 

 

13,480,000

13,480,000

 

13,650,028

13,582,006

 

 

 

 

 

 

 

Expenditure

 

 

2,100,000

2,136,584

Passenger Port

2,028,919

2,150,028

2,451,000

2,494,020

Commercial Port

2,914,832

3,360,920

1,890,000

1,920,362

Marine Leisure

2,316,632

1,649,277

1,920,500

1,948,724

Port Estate

1,138,071

955,778

1,042,500

1,046,310

Coastguard

1,126,354

1,196,377

 

 

 

 

 

 

 

 

 

 

9,404,000

9,546,000

 

9,524,808

9,312,380

 

 

 

 

 

4,076,000

3,934,000

Gross Operating Surplus

4,125,220

4,269,626

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

450,000

450,000

Transport & Technical Service Charge

450,000

-

550,000

550,000

Other Repayments

-

-

1,287,131

1,287,131

Capital Return paid to the States

1,287,131

1,397,508

452,400

452,400

Revenue Return to the States

452,400

366,000

 

 

 

 

 

1,336,469

1,194,469

Net Surplus

1,935,689

2,506,118

 

 

 

 

 

1,336,469 1,194,469  Transfer to Trading Fund 1,935,689 2,506,118

Trading Fund

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

4,348,596

4,348,596

Balance brought forward 1 January

6,952,917

4,908,430

 

 

 

 

 

 

 

Add:

 

 

1,336,469

1,336,469

Transfer of Operating Surplus

1,935,689

2,506,118

4,500,000

4,500,000

Financing Requirement

-

-

250,000

250,000

Sales of Assets

(6,647)

59,932

50,000

50,000

Interest

1,196,849

381,885

 

 

 

 

 

6,136,469

6,136,469

Total Additions

3,125,891

2,947,935

 

 

 

 

 

 

 

Less:

 

 

 

 

Capital Expenditure:

 

 

-

-

St Catherine s Breakwater

-

402,964

8,119,000

8,119,000

Other Capital Expenditure

1,836,797

500,484

 

 

 

 

 

8,119,000

8,119,000

Total Expenditure

1,836,797

903,448

2,366,065 2,366,065 Balance carried forward 31 December  8,242,011 6,952,917

Jersey Car Parking

Department Transfer to the Trading Fund of £1,921,809, an increase of 1.5% on 2007 Highlights: Increase of £979,309 (103.9%) against Final Approved Budget

Actual v prior year actual

Expenditure Analysis The increase in the net operating surplus from 2007 to 2008 was 1.5%.

Administrative Premises & Income rose by £307,026 (5.1%) which is the result of an increase in paycard Costs  Maintenance 2% 59%

sales (£265,560) and income from interest (£65,781). Expenditure rose by

£188,046 (4.5%) due to works budgeted in 2007 being undertaken in 2008.

Actual v Final Approved Budget Supplies &

Overall Jersey Car Parks had a surplus against budget of £979,309 (103.9%). Services Manpower In&ci dCehnatargl eEsxp This consists of a surplus in income of £722,077 (12.9%) together with an 20% 5%

14%

underspend on expenditure of £257,232 (5.6%).

Staff Analysis

2008 Trading Fund Expenditure

The actual FTE for 2008 was 21. This Trading Fund expenditure at £1,505,253 relates to expenditure on concrete figure has been reported as part of the

degradation work at Patriotic Street (£1,164,811), suicide prevention work TTS staff analysis.

(£55,506) and a feasibility study for Ann Court Car Park (£284,936).

Other developments

Reconciliation of Original Budget to The draft Integrated Travel and Transport Plan for Jersey 2008-2012 sets out Final Approved Budget

further initiatives to be developed in respect of parking which include: There have been no additions to the original  budget, therefore  the  final

Construct a multi storey car park at Ann Court to replace Gas approved budget agrees to the original Place and Minden Place Car Parks; budget.

Feasibility of a decked extension to Snow Hill Shoppers car park;

Introduction of charges for disabled parking;

Increased motorcycle parking provision;

Increased cycle parking facilities; and

Rationalisation of on-street parking including increased charges.

The Council of Ministers considered this plan in October 2008 and deferred its decision for the new Council of Ministers in 2009.

Additional details on revenue expenditure results are explained below.

Jersey Car Parking

Key Financial Results by Income and Expenditure Category

The results of income are as follows:

Operating Income Net income of £6,326,877, an increase of £722,077 (12.9%) against Final

Approved Budget

The increase in income over budget was due to the following:

Paycard Income: Paycard sales at £4,126,726, were up on budget by £476,726 (at approximately 851,296 units). This is largely due to the prudent forecast of 2008 income in anticipation of the introduction of GST.

Season Ticket Income: Season Tickets sales at £912,713 were on budget.

Rental Income: Rent is charged to the Health and Social Services Department for using car parking spaces at Patriotic Street Car Park and the CI Co-Operative Society for using car parking spaces at Red Houses and Georgetown. In 2008 actual rental income totalled £185,568, an increase of £7,445 against the approved budget.

Parking Fine Income: Parking Fines at £497,219 were on budget.

Interest Received: Income in relation to interest received on the Trading Fund at £565,065 was up £215,065 on budget. This was due to an increase in interest rates and higher net asset balances being held.

The results for the 3 highest expenditure lines are as follows:

Premises and Maintenance Net spend of £2,573,509, an underspend of £165,891 (6.1%) against Final

Approved Budget

Although lift maintenance work was higher than budget due to 2007 work being undertaken in 2008, this was offset by savings made on building and electrical services maintenance and resurfacing.

Manpower States Staff Costs Net spend of £867,704, an underspend of £26,737 (3.0%) against Final

Approved Budget

The underspend on staff expenditure related to vacancies plus sickness payments received that had not been budgeted for.

Supplies and Services Net  spend  of £627,269  an  overspend  of £39,169  (6.7%)  against  Final

Approved Budget

The increase in expenditure from 2007 was due to work budgeted in 2007 being undertaken in 2008 which included CCTV camera upgrades and equipment purchases.

The overspend related to a number of factors, including overspends in printing, computer software and equipment purchases.

Jersey Car Parking

Operating Account

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

5,604,800

5,604,800

Total Income

6,326,877

6,019,851

 

 

Expenditure

 

 

891,000

891,000

Manpower - States Staff Costs

864,263

806,177

9,000

9,000

Manpower-Non States Staff Cost

3,441

16,966

588,100

588,100

Supplies & Services

627,269

546,783

152,200

152,200

Administrative Costs

91,793

55,693

2,739,400

2,739,400

Premises & Maintenance General

2,573,509

2,521,870

282,600

282,600

Incidental Expenses & Charges

241,393

269,533

-

-

Grants & Subsidies General

3,400

-

 

 

 

 

 

4,662,300

4,662,300

Total Expenditure

4,405,068

4,217,022

942,500

942,500

Gross Operating Surplus

1,921,809

1,802,829

-

-

Proceeds from Sale

-

91,500

942,500  942,500  Transfer to Trading Fund 1,921,809  1,894,329

Trading Fund

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

9,943,103

9,943,103

Balance brought forward 1 January

9,943,103

8,282,916

 

 

Add:

 

 

942,500

942,500

Transfer of Operating Surplus

1,921,809

1,894,329

942,500

942,500

Total Additions

1,921,809

1,894,329

 

 

 

 

 

 

 

Less:

 

 

 

 

Concrete degradation repair work and structural

 

 

1,000,000

1,000,000

work on Multi-Storey Car parks

1,220,317

159,142

-

-

Feasibility Study - Anne Court Car park

284,936

-

-

-

St Helier Regeneration Strategy

-

75,000

 

 

 

 

 

1,000,000

1,000,000

Total Expenditure

1,505,253

234,142

9,885,603 9,885,603 Balance carried forward 31st December 10,359,659 9,943,103

Department Transfer to the Trading Fund of £8,633, a decrease of 88.8% on 2007 Highlights: Decrease of £140,945 (94.2%) against Final Approved Budget

Actual v prior year

Jersey Fleet Management achieved a small operative surplus in 2008.

The decrease in the net operating surplus from 2007 to 2008 was 88.8%. This consisted of a small decrease in income of £14,863 (0.5%) together with an increase in expenditure of £53,526 (1.7%).

The decrease in income consisted of increases in fuel sales (£109,552) and annual  lease  charges  (£163,172)  together  with  a  decrease  in  one  off recharges (£293,371).

The increase in expenditure was due to unforeseen significant price increases in fuel (£120,205) coupled with an increase in annual lease costs (£121,125) due to the supplier recharging additional GST costs arising on the subsequent sale of leased vehicles.

As a result of the impact of fuel charges and leasing costs, the charges levied to other Departments for the leasing of plant and machinery has had to be reviewed, and a new pricing mechanism will be introduced for 2009.

Actual v approved budget

Overall the Department had an underspend against budget of £140,945 (94.2%). This consisted of an increase in income of £126,274 (4.2%) together with an increase in expenditure of £267,219 (9.3%).

The approved budget was prepared in April 2007. Since then Jersey Fleet Management has been through a period of significant change with the merger of the  Blue  Light  workshops  which  transferred  from  the  Home  Affairs Department, incorporation of vehicles from Jersey Harbours and challenging market conditions, including significant fluctuations in fuel prices. Jersey Fleet Management will need to consolidate and review its processes and move forward into 2009 with a revised charging mechanism.


Expenditure Analysis

Administrative

Costs Premises &

Supplies & 1% Main1t7e%nanceIncidental Exp Services & Charges

25% 4%

Manpower Non-Service 28% Costs

25%

Staff Analysis

The actual FTE for 2008 was 22. This figure has been reported as part of the TTS staff analysis.

Reconciliation of Original Budget to Final Approved Budget

There have been no additions to the original  budget, therefore  the  final approved budget agrees to the original budget.

 

Service Analysis

 

 

2008

2008

2007

Budget

Actual

Actual

£

£

£

(854,819) Fleet Management

(713,617)

(742,134)

361,933  Workshop Services

332,959

326,823

263,507  Fuel Services

269,604

253,764

79,801  Administration

102,421

84,525

(149,578) Total

(8,633)

(77,022)

The increase in income over the approved budget was due to increased fuel sales (£89,000) and rental charges (£54,511). The increase in expenditure was due to the increase in the cost of fuel (£90,585), increase in the annual lease charge due to the recharge of additional GST costs incurred by the supplier (£121,045) and an increase in equipment maintenance (£41,061).

Additional details on revenue expenditure results and in year capital spend are explained below.

Key Financial Results by Service Analysis

The results for the trading operation s 3 main service areas were:

Fleet Management Net income of £713,617, a decrease of £141,202 (16.5%) against Final

Approved Budget

Fleet Management provides advice on selection, procurement, maintenance and disposal of vehicles and plant. In addition, Fleet Management provides comprehensive vehicle leasing packages to States Departments that offer all the financial and efficiency benefits of corporate fleet management.

The increase in expenditure over the approved budget related to increased cost on equipment maintenance (£18,727); manpower costs (£37,302) and the annual lease charge for vehicles (£93,951). The latter is offset in part by increased income (£49,596).

Workshop Services Net  spend  of £332,959, a  decrease  of £28,974  (8.0%)  against  Final

Approved Budget

The workshop provides servicing and repairs for Departments on both owned plant and machinery, and that leased from Jersey Fleet Management. This covers the complete range from cars, light and heavy commercial vehicles, heavy mobile plant to agricultural and horticultural machinery.

The reasons for the decrease in expenditure were savings on manpower costs (£25,438) and equipment purchases (£20,701). The latter was partly offset by an increase in equipment maintenance (£14,110).

Fuel Services Net  spend  of £269,604, an  increase  of £6,097  (2.3%)  against  Final

Approved Budget

This service consists of self-service pumps sited at La Collette and Bellozanne Depots (activated by security key). The price recharged to States Departments reflected the advantageous contract prices obtained under the States Fuel Contract and shows a saving over retail forecourt prices of approximately 15%.

The net spend on fuel reflects the fact that annual plant charges are inclusive of fuel, and therefore the income is received into Fleet Management and not into this service area. The increase in expenditure over budget was due to an increase in the cost of grounds maintenance (£5,930) coupled with the significant price increase in fuel in the year (£87,412) which was partly offset by an increase in income from Departments (£86,774).

 

Review of Assets

The increase in the net book value of assets from 2007 to 2008 was £243,901.

Fixed Assets

Net Book Value 2008

£ 000

Net Book Value 2007

£ 000

Increase/ (Decrease)

£ 000

Motor Vehicles

2,381

2,010

371

Fixtures and Fittings

17

21

(4)

Plant

501

624

(123)

Net Book Value

2,899

2,655

244

 

Operating Account

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

3,030,793

3,030,793

Income

3,157,067

3,171,930

 

 

Expenditure

 

 

910,103

910,103

Manpower

886,842

857,551

578,279

578,279

Supplies and Services

788,039

565,274

8,130

8,130

Administration Costs

17,743

20,455

486,553

486,553

Premises and Maintenance

526,530

492,699

108,000

108,000

Incidental Expenses and Charges

128,082

373,662

790,150

790,150

Non-Service Costs

801,198

785,267

2,881,215

2,881,215

 

3,148,434

3,094,908

149,578

149,578

Operating Surplus

8,633

77,022

149,578  149,578  Transfer to Trading Fund 8,633  77,022

Trading Fund

2008 2008

Business Final Approved 2008 2007

Plan Budget Actual Actual

£ £ £ £

 

992,009

992,009

Balance brought forward 1 January

992,009

1,035,039

 

 

Add:

 

 

149,578

149,578

Transfer of Operating Surplus

8,633

77,022

149,578

149,578

Total Additions

8,633

77,022

 

 

Less:

 

 

150,000

150,000

Increase to the net book value of fixed assets

243,901

120,052

150,000

150,000

Total Expenditure

243,901

120,052

991,587  991,587  Balance carried forward 31 December 756,741  992,009

Reserves

Reserves

Strategic Reserve

The Strategic Reserve Fund is established in accordance with the provisions of Article 4 of the Public Finances (Jersey) Law 2005. This is a permanent reserve, where the capital value is only to be used in exceptional circumstances to insulate the Island s economy from severe structural decline, such as the sudden collapse of a major Island industry or from major natural disaster.

The total market value of the assets of the Reserve at year end was £507.6 million (2007: £510.1 million).

The net realised surplus for the year was £27.7 million (2007: £27.2 million). At 31 December 2008 there was an unrealised loss on investments of £30 million (2007: £4.3 million unrealised loss). This represents a potential loss of less than 6% of its 2007 value and is a result of the downturn in global financial markets. This loss will only be realised if the investments are sold at their current estimated value.

In 2007, as part of the business plan, the States voted to transfer £10 million to the Strategic Reserve, representing special dividends received from Jersey Telecom and Jersey Electric Company in 2006.

Stabilisation Fund

The Stabilisation Fund was established by the States in December 2006. The purpose of the fund being to make fiscal policy more countercyclical, providing some protection from the adverse impact of economic cycles, and create a more stable economic environment with low inflation. This will involve taking money out of the economy and paying it into the Fund when it is growing strongly and drawing money down from the Fund to support the economy when it is performing more weakly. The Fiscal Policy Panel is now established, comprising three leading international economists, who advise the Minister as to when economic conditions merit money being paid into or withdrawn from the Fund.

Jersey is leading the way in this aspect of economic policy by bringing in independent economic advice into the fiscal policy framework. This will bring transparency into policy making and help continue to build credibility and develop successful economic policy.

The initial target level which was a guideline rather than a limit for the fund was 15-20% of total States net expenditure, equivalent to £75-£100m at the time. The fund was established with a £32 million transfer from the Dwelling House Loans Fund in 2006. A further £38 million was transferred in 2008 so that together with the interest earned the total value of the fund as at 31 December 2008 was £74.7 million. In accordance with advice from the Fiscal Policy Panel a further £63 million was transferred into the fund in January 2009.

Consolidated Fund

The Consolidated Fund was established under the Public Finances (Jersey) Law 2005. This is the fund through which the majority of the States income and expenditure is managed. General Revenue Income and Departments expenditure on public services is all accounted for through this fund.

Details of the income and expenditure accounted for through this fund are provided in the Treasurer s Report.

Market Value of Strategic Reserve

510 507

500 456 477 450 418

400

350

300

250

200

150

100

50

0

2004 2005 2006 2007 2008

Year

Strategic Reserve

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007

£ £

 

Income:

 

 

Bank Interest

1,846,355

1,441,667

Investment Income

22,997,837

18,948,810

Profit on Disposal of Investments

5,518,329

9,246,765

 

30,362,521

29,637,242

Expenditure:

 

 

Administrative Costs

1,264,678

1,305,137

Appropriation to Jersey Currency Notes

1,123,716

1,162,917

Withholding Tax

243,736

-

 

2,632,130

2,468,054

Surplus for the Year 27,730,391  27,169,188

Statement of Total Recognised Gains and Losses for the Year ended 31 December 2008

2008 2007

£ £

Surplus for the Year 27,730,391 27,169,188 Unrealised Gains/(Loss) on Investments (30,166,916) (4,352,299)

Total Recognised Gains/(Loss) for the Year (2,436,525) 22,816,889

Balance Sheet as at 31 December 2008

2008 2007

£ £

 

Fixed Assets:

 

 

Investments - Market Value

506,130,400

506,212,621

 

 

 

 

506,130,400

506,212,621

Current Assets:

 

 

Debtors

7,994,534

15,166,561

Cash at Bank and in Hand

14,401,441

10,881,301

Current Liabilities:

 

 

Creditor - Investments held on behalf of Jersey Currency Notes

20,571,367

21,833,019

Creditors (amount due within one year)

307,003

342,934

 

 

 

Net Current Assets

1,517,605

3,871,909

 

 

 

Net Assets

507,648,005

510,084,530

Funds Employed:

 

 

Accumulated Reserve

523,904,539

486,249,033

Transfer from Consolidated Fund

-

10,000,000

Revaluation Reserve

(16,256,534)

13,835,497

 

 

 

Accumulated Revenue and Reserve Balances

507,648,005

510,084,530

Stabilisation Fund

Income and Expenditure Account for the Year ended 31st December 2008

2008 2007

£ £

Income:

Investment income 2,871,947  -

Interest on cash held -  1,854,983 Surplus for the Year 2,871,947  1,854,983

Statement of Total Recognised Gains and Losses for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

Surplus for the Year 2,871,947  1,854,983 Unrealised Profit on Revaluation of Investments 16,692  -

Total Recognised Gain Relating to the Year 2,888,639  1,854,983

Balance Sheet as at 31st December 2008

2008 2007

£ £

 

Fixed Assets:

 

 

Investments - Market Value

73,016,692

-

 

73,016,692

-

Current Assets:

 

 

Debtors - Temporary Advance to Consolidated Fund

1,178,778

33,854,983

Cash at Bank and in Hand

548,152

-

Net Current Assets

1,726,931

33,854,983

Net Assets

74,743,622

33,854,983

Funds Employed:

 

 

Accumulated Reserve

74,743,622

33,854,983

Accumulated Reserve Balance

74,743,622

33,854,983

Operating Cost Statement for the Year ended 31 December 2008

2008 2007

£ 000 £ 000

 

Revenue

 

 

Levied by the States of Jersey:

 

 

Taxation Revenue

534,960

432,894

Island rates, duties, fees, fines and penalties

90,779

98,586

 

 

 

Total Revenue Levied by the States of Jersey

625,739

531,480

 

 

 

Earned through Operations

 

 

Sales of Goods and Services

95,121

88,392

Investment Income

24,020

20,336

Other revenue

28,277

25,664

 

 

 

Total Revenue Earned through Operations

147,418

134,392

 

 

 

Total Revenue

773,157

665,872

 

 

 

 

 

 

Operating Expenditure

 

 

Social Benefit Payments

149,577

135,984

Staff Costs

295,039

277,171

Other Operating Expenses

151,001

139,496

Grants and Subsidies payments

34,111

29,344

Capital Charge / Depreciation

39,302

39,391

Finance costs

4,359

4,395

 

 

 

Total Operating Expenditure

674,292

625,781

 

 

 

Non-operating expenditure

 

 

Net foreign-exchange (gains)

(1,029)

-

Movement in pension liability

88,483

(6,702)

(Gains) on disposal of fixed assets

(9,401)

(5,254)

 

 

 

Total Non-operating expenditure

78,053

(11,956)

 

 

 

Total Expenditure

751,442

613,825

 

 

 

Revenue less Expenditure

21,715

52,047

 

 

 

Transfer to / from other Funds

(21,613)

(30,807)

 

 

 

Balance carried forward 102 21,240

Statement of Total Recognised Gains and Losses for the Year ended 31 December 2008

2008 2007

£ 000 £ 000

Surplus for the Year 21,715  52,047 Unrealised Gain on Investments 964  184 Actuarial Gain in respect of Defined Benefit Pension Schemes 467  478

Total Recognised Gain Relating to the Year 23,146  52,709

Balance Sheet as at 31 December 2008

2008 2007

£ 000 £ 000

 

Tangible and Intangible Fixed Assets

721,433

700,564

 

 

 

 

 

 

Financial Assets

 

 

 

 

 

Advances

8,427

12,340

 

 

 

 

 

 

Strategic Investments Other investments

108,563 225,905

108,563 257,890

Debtors: amounts falling due after more than one year

4,492

1,674

 

 

 

 

 

 

Total Fixed Assets

1,068,820

1,081,031

 

 

 

 

 

 

Current Assets

 

 

 

 

 

Debtors

97,444

105,246

Cash at Bank and in Hand

31,298

27,261

 

 

 

 

 

 

 

 

 

Total Current Assets

133,579

137,369

 

 

 

 

 

 

Current Liabilities Inter-Fund balance

(33,478)

(61,228)

Bank overdrafts

(20,364)

(15,057)

Creditors

(51,466)

(132,195)

 

 

 

 

 

 

 

 

 

Total Current Liabilities

(105,308)

(208,480)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets Less Current Liabilities

1,097,091

1,009,920

 

 

 

Long Term Liabilities

 

 

Finance Lease Obligations

(9,559)

(10,074)

PECRS Pre-1987 Past Service Liability

(206,280)

(110,565)

Provision for JTSF Past Service Liability Defined Benefit Pension Schemes Net Liability

(103,100)

795

(110,000)

(284)

Provisions for liabilities and charges

(2,100)

(3,683)

 

 

 

 

 

 

Total Long Term Liabilities

(320,244)

(234,606)

 

 

 

 

 

 

Net Assets

776,847

775,314

Reserves: Accumulated Revenue and Reserve Balances 776,847  775,314

Separately Constituted Funds

Separately Constituted Funds

Dwelling Houses Loan Fund

In 1950 the States established a building loans scheme to enable first-time buyers to purchase homes. At that time, financial institutions had not yet become involved in lending for house purchases. The scheme was incorporated in Law (L23 1950) and a Special Fund (the Dwelling Houses Loan Fund) was established in order to finance loans to first-time buyers from States General Revenues.

States loans are granted by the former Housing Committee to residentially qualified first-time buyers who are able to demonstrate that they have a deposit and can meet the repayments of the loan.

Loans are secured by a simple conventional hypothec charged on the property in relation to which the loan is made, and bear interest with a minimum of 3% for flats and 5% for a house and a maximum of 7.5%. The current maximum loan available to first-time buyers is £120,000.

The surplus on the Fund for the year was £1,897,198 (2007: £1,787,362). This comprises interest charged to borrowers plus interest charged on advances to the Consolidated Fund less administration expenses.

Although the scheme has not been formally suspended, it is not anticipated that any further loans will be approved from the Fund. The Treasurer of the States is the Accounting Officer, and in the event of any new loans being issued, Ministerial approval would be required.

Assisted House Purchase Scheme

The Assisted House Purchase Scheme was established by the States of Jersey in 1977 to aid the recruitment of staff from the UK. The Scheme facilitated the purchase of suitable properties by the States on behalf of the employee. A property was purchased using funds from the Scheme, and held in the name of the States until such time as the employee has attained their residential qualifications. The employees right to occupy the property was in the form of a lease with the option to purchase the freehold at the end of the period.

The Scheme ceased to purchase properties on behalf of employees from August 2005. Employees who would have been eligible for the Scheme must now arrange their own finance through the various Financial Institutions.

The surplus on the Scheme for the year was £164,485 (2007: £72,864).

99 Year Lease

The 99 Year Lease legislation was introduced in 1964/65 to allow the former Housing Committee to lend to individuals offering leasehold property as security. The Building Loan legislation of the day only allowed the committee to lend on freehold properties. At that time there was no share transfer or flying freehold legislation.

The surplus on the Fund for the year was £50,676 (2007: £51,253). This surplus is transferred to the Property Holdings Department s cash limit.

Although the scheme has not been formally suspended, it is not anticipated that any further loans will be approved from the Fund. The Treasurer of the States is the Accounting Officer, and in the event of any new loans being issued, Ministerial approval would be required.

Dwelling Houses Loans Fund

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Interest Charged to Borrowers

965,881

1,129,553

Interest Charged on Advances to the Consolidated Fund

974,282

783,505

 

 

 

 

1,940,163

1,913,058

Expenditure:

 

 

Administrative Costs

42,965

125,696

 

 

 

 

42,965

125,696

Surplus for the Year 1,897,198 1,787,362

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets:

 

 

Loans and Interest Outstanding

8,358,237

9,865,215

 

8,358,237

9,865,215

Current Assets:

 

 

Debtors

4,850

4,686

Cash Advanced to the Consolidated Fund

19,025,602

15,625,488

Current Liabilities:

 

 

Creditors (amount due within one year)

19,755

23,654

Net Current Assets

19,010,697

15,606,520

Net Assets

27,368,934

25,471,735

 

 

 

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

27,368,934

25,471,735

Assisted House Purchase Scheme

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Interest Charged to Borrowers

421,725

425,841

 

 

 

 

421,725

425,841

 

 

 

Expenditure:

 

 

Administrative Costs

7,889

9,747

Interest Charged on Advances from the Consolidated Fund

249,352

343,230

 

 

 

 

257,241

352,977

Surplus for the Year 164,484 72,864

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets:

 

 

Loans and Interest Outstanding

5,507,992

7,280,165

 

5,507,992

7,280,165

Current Assets:

 

 

Debtors

89,646

331

Current Liabilities:

 

 

Creditors (amount due within one year)

-

2,673

Cash Advanced from the Consolidated Fund

3,624,366

5,469,035

Net Current Liabilities

3,534,720

5,471,377

Net Assets

1,973,272

1,808,788

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

1,973,272

1,808,788

99 Year Leases

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Interest Charged to Borrowers

19,868

23,445

Interest Charged on Advances to the Consolidated Fund

33,613

31,836

 

53,481

55,281

Expenditure:

 

 

Administrative Costs

2,805

4,028

Surplus transferred to Property Holdings

50,676

51,253

 

53,481

55,281

Note: The annual surplus is transferred to the Property Holdings Department s cash limit.

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets:

 

 

Loans and Interest Outstanding

256,743

264,756

 

256,743

264,756

Current Assets:

 

 

Debtors

53

59

Cash Advanced to the Consolidated Fund

578,437

565,616

Current Liabilities:

 

 

Creditors

4,861

59

Net Current Assets

573,629

565,616

Net Assets

830,372

830,372

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

830,372

830,372

Separately Constituted Funds

Agricultural Loans Fund

In September 1974 the States approved a law to authorise the lending to farmers to:

assist or enable them to acquire agricultural land;

construct or convert their house or farm;

purchase agricultural machinery and equipment;

carry out improvements for more efficient and economic farming; and

purchase livestock.

For the purposes of this Law the Agricultural Loans Fund was established. As from 2005 the approval of new loans to farmers has been suspended.

The deficit on the Fund for the year was £45,873 (2007: deficit of £154,055), this is funded by a subsidy from the Economic development Department.

The Fishfarmer Loans Scheme

The Fishfarmer Loans Scheme was introduced by the States in 1995 to facilitate the provision of loans for:

the purchase of machinery and equipment for use in connection with fish farming;

the construction of buildings to house equipment associated with fish farming activities; and

the purchase of land on which to carry out the activities directly involved with fish farming.

As from 2004 the approval of new loans has been suspended and therefore the Scheme did not advance any new loans in 2007 or 2008.

The final loans outstanding were paid off during 2007. As no further loans are to be issued, the scheme will now finish.

Agricultural Loans Fund

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Interest Charged to Borrowers

216,776

290,192

Subsidy received from Economic Development

45,874

154,055

 

262,650

444,247

Expenditure:

 

 

Administrative Costs

12,971

14,899

Interest Written Off

50,000

166,980

Interest on Temporary Advances from the Consolidated Fund

199,679

262,368

 

262,650

444,247

1. The subsidy from EDD funds the annual deficit of the Fund

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets:

 

 

Loans and Interest Outstanding

2,762,476

3,971,730

 

2,762,476

3,971,730

Current Liabilities:

 

 

Cash Advanced from the Consolidated Fund

2,762,476

3,971,730

 

 

 

Net Current Assets

2,762,476

3,971,730

Net Assets

-

-

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

-

-

Fishfarmer Loans Scheme

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Interest Charged to Borrowers

-

7,844

Subsidy received from Economic Development

-

1,002

 

-

8,846

Expenditure:

 

 

Administrative Costs

-

291

Subsidy transferred to Economic Development

-

-

Interest on Temporary Advances from the Capital Fund

-

8,555

 

-

8,846

Note: The annual surplus/(deficit) is tranferred to/funded from the Economic Development Department.

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets

 

 

Loans and Interest Outstanding

-

-

 

-

-

Current Assets:

 

 

Debtors

-

-

Current Liabilities:

 

 

Cash Advanced from the Consolidated Fund

-

-

Net Current Assets

-

-

Net Assets

-

-

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

-

-

Separately Constituted Funds

Jersey Currency Notes

Currency Notes Surplus

Income has increased for the Fund by 18% in 2008. The Fund has maintained

a  high  rate  of return  on  its  investments  and  bank  deposits  by  utilising 4.0 3.8 economies of scale. 3.5 3.1

3.0 2.7 2.8

Expenditure has increased as a result of the cost of additional notes issued. 2.5

Currency in circulation has increased by 11.7% in 2008, from £75.6 million to 2.0

£84.5 million. 1.5

1.0

The surplus has increased by 19.2%. 0.5

-

2005 2006 2007 2008 The investment in Strategic Reserve has suffered an unrealised loss of less Year

than 6% of its 2007 value as a result of the downturn in global financial

markets.

Coinage Surplus

Jersey Coinage

600

561 Royalties from the sale of Jersey Coin to collectors have increased by 30% in 500

2008, a large proportion of which were due to the popularity of the Royal

400 369

British Legion Poppy Coin in the final quarter of 2008. 302

300

220

The Fund has benefited from its improved cash investment arrangements and 200

economies of scale with investment income having risen to more than double 100

that of 2007.

-

2005 2006 2007 2008

Under the Currency Notes (Jersey) Law 1959 and the Decimal Currency Year

(Jersey) Law 1971 the States produce and issue bank notes and coins into

circulation. These are accounted for, at cost, as stock until they are formally

made available for circulation by the Treasury and Resources Department Jersey Currency Notes when they are accounted for at face value. At the end of their useful life they Circulation Trends are removed from circulation and destroyed. Currency available for circulation 90

 

 

 

 

 

 

 

is either held by the Treasury or in circulation via retail banks. 85

80

75

70

65

60

55

50

Jan Feb  Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Month

2008 2007 2006 2005

Jersey Currency Notes

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Bank Interest

906,711

406,875

Investment Income

2,197,370

1,931,237

Investment Income received from funds invested in the Strategic Reserve

1,123,716

1,162,917

Profit on Disposal of Investments

4,267

85,044

Sale of Specimen Jersey Notes

4,623

3,748

Miscellaneous Income

236

-

 

4,236,923

3,589,821

Expenditure:

 

 

Administrative Costs

27,913

26,917

Cost of Notes Issued

192,304

142,547

Carriage and Sundry Expenses

279,344

284,299

 

499,561

453,763

Surplus for the Year Transferred to Consolidated Fund 3,737,362 3,136,058

Statement of Total Recognised Gains and Losses for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

Unrealised loss on Investments (1,039,453) (237,656) Total Recognised Gains/(Loss) for the Year (1,039,453) (237,656)

Jersey Currency Notes

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets:

 

 

Investments - Market Value

40,159,423

33,322,159

 

 

 

 

40,159,423

33,322,159

 

 

 

Current Assets:

 

 

Stocks

342,005

534,388

Debtors

847,184

843,266

Debtor - Investment held by Strategic Reserve

20,571,367

21,833,018

Cash at Bank and in Hand

28,248,252

22,244,957

 

 

 

Current Liabilities:

 

 

Creditors (amount due within one year)

3,704,585

153,161

Jersey Notes in Circulation:

 

 

Jersey Notes Available for Circulation

101,977,013

93,942,604

Jersey Notes in Hand

(17,450,007)

(18,294,070)

 

 

 

Net Current Liabilities

(38,222,783)

(30,346,066)

 

 

 

Net Assets

1,936,640

2,976,093

 

 

 

Funds Employed:

 

 

Revaluation Reserve

536,640

1,576,093

Reserve

1,400,000

1,400,000

 

 

 

Accumulated Revenue and Reserve Balances

1,936,640

2,976,093

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Bank Interest

263,167

252,365

Investment Income

376,429

133,862

Profit on Disposal of Investments

1,819

-

Royalties

92,948

71,376

Miscellaneous Income

2,728

415

 

737,091

458,018

 

 

 

Expenditure:

 

 

Administrative Costs

45,604

46,556

Stock Write-Off

3,958

13,675

Cost of Coins Issued

126,997

95,860

 

176,559

156,091

Surplus for the Year Transferred to Consolidated Fund 560,532  301,927

Statement of Total Recognised Gains and Losses for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

Unrealised gain on Investments 27,290 1,181 Total Recognised Gain for the Year 27,290 1,181

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets:

 

 

Investments - Market Value

7,430,073

2,300,964

 

 

 

 

7,430,073

2,300,964

 

 

 

Current Assets:

 

 

Stocks

187,981

182,013

Debtors

137,478

54,843

Cash at Bank and in Hand

175,400

4,574,584

 

 

 

 

 

 

Current Liabilities:

 

 

Creditors (amount due within one year)

530,572

102,614

Coinage in Circulation:

 

 

Coinage Available for Circulation

8,261,757

8,099,457

Coinage in Hand

(1,239,651)

(1,440,631)

 

 

 

Net Current Assets

(7,051,819)

(1,950,000)

 

 

 

Net Assets

378,254

350,964

 

 

 

Funds Employed:

 

 

Revaluation Reserve

28,254

964

Reserve fund Numismatic Issues

350,000

350,000

 

 

 

Accumulated Revenue and Reserve Balances

378,254

350,964

Separately Constituted Funds

Tourism Development Fund

The Tourism Development Fund was established by the States in December 2001. The aim of the Fund is to stimulate investment in the tourism industry and infrastructure in order to improve Jersey s competitiveness and sustain the industry as a second pillar of the economy.

There are two distinct elements of the Fund s investment strategy:

to support public and voluntary sector projects and infrastructure projects that make a crucial contribution to the attractiveness and appeal of Jersey as a tourist destination; and

to stimulate investment in technology and marketing initiatives. This element is the smaller of the two, but is designed to support small scale commercial initiatives and events.

During the year the Tourism Development Fund authorised grants amounting to £673,372, 5% up on 2007. The Fund had a deficit for the year of £587,343 (2007: deficit of £534,538). The Fund had reserves as at 31 December 2008 of £1,107,097 (2007: £1,693,986).

Grants from the Fund are considered and approved by a committee of business leaders and senior officers from the Economic Development Department. Minutes of all decisions are maintained, and all grants accounted for by the States Treasury and Resources Department.

ICT Fund

The ICT Fund was established in 1998. Its purpose is to support the use of information systems and technology across Jersey in both public and private sectors; with particular importance being placed on the education of the Island s young people.

At 31st December 2008 the Fund has no remaining assets. Action will therefore be taken in 2009 to close it. Channel Islands Lottery (Jersey) Fund

The Channel Islands Lottery is administered and governed by the Public Lotteries Board, which is constituted in accordance with the Channel Islands Lottery (Jersey) Regulations 1975.

Profits for 2008 totalled £556,768 (2007: £423,323). As in 2007, 20% of the annual surplus is retained in reserves as a contingency measure. For 2008, this figure is £111,354 (2007: £34,707). The balance for 2008 (subject to confirmation by audit) to be transferred to the Association of Jersey Charities is £445,414 (in 2007 £358,616 was transferred).

Total ticket sales for the year (inclusive of the Christmas Draw) were 5% down on the previous year. Of the 3,356,800 tickets sold across the Islands, 2,016,000 (60%) were sold in Jersey and 1,340,800 (40%) in Guernsey.

Tourism Development Fund

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Income:

 

 

Interest Received

88,171

109,653

 

 

 

 

88,171

109,653

 

 

 

Expenditure:

 

 

Grants

673,372

641,156

Treasury Recharges

2,142

3,035

 

 

 

 

675,514

644,191

Surplus/(Deficit) for the Year (587,343) (534,538)

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Current Assets:

 

 

Cash

1,261,157

1,699,440

Current Liabilities:

 

 

Creditors (trade and others)

154,060

5,454

Net Current Assets

1,107,097

1,693,986

Net Assets

1,107,097

1,693,986

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

1,107,097

1,693,986

ICT Fund

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual

£ £

 

Expenditure

 

 

Establishment

-

-

Grant

23,590

-

Depreciation

341,004

592,885

 

 

 

 

364,594

592,885

 

 

 

Deficit for the year (364,594) (592,885)

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Fixed Assets

 

 

ICT Fund Assets

-

341,004

 

-

341,004

Current Assets

 

 

Cash

-

23,590

Net Assets

-

364,594

Funds Employed:

 

 

Accumulated Revenue and Reserve Balances

-

364,594

Channel Islands Lottery (Jersey) Fund

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Actual Actual Restated

£ £

 

Income

 

 

Sale of tickets in Jersey

2,016,000

2,043,988

Sale of tickets to Guernsey

1,340,800

1,422,100

Time Expired Prize Income

119,219

47,213

Bank Interest

15,021

6,705

Other Lottery Income

1,580

12,367

 

 

 

 

3,492,620

3,532,371

 

 

 

Expenditure

 

 

Prize money paid and accrued

1,993,710

2,075,741

Guernsey s discount on ticket price

536,320

568,840

Agents  commission on winning tickets

267,773

272,765

Previous year s unclaimed prize money

19,001

24,946

Supplies and Services

58,184

103,073

Administrative Costs

60,864

63,683

Funds due to Association of Jersey Charities

445,414

358,616

Grant to Education, Sport & Culture

-

30,000

 

 

 

 

 

 

 

3,381,266

3,497,664

Surplus for the Year 111,354 34,707

  1. Ticket income is shown gross of discounts (13% to Jersey agents, 40% for Guernsey sales).
  2. In 2007, £30,000 was transferred from the Fund to Education, Sport & Culture in recognition of historic balances held on their behalf.
  3. Previous years  unclaimed prize money is shown as expenditure to reflect an apportionment to Guernsey in line with their sales.

Balance Sheet as at 31 December 2008

2008 2007 Actual Actual

£ £

 

Current Assets

 

 

Debtors and Prepayments

951,054

1,084,119

Cash advanced to Consolidated Fund

796,943

80,932

 

1,747,997

1,165,051

Current Liabilities

 

 

Uncollected prizes

788,688

289,338

Balance held for Association of Jersey Charities

445,414

358,616

Other Creditors

67,801

182,358

 

1,301,904

830,312

Net Current Assets

446,093

 

Net Assets

446,093

334,739

Funds Employed:

 

 

Accumulated Fund

446,093

334,739

Separately Constituted Funds

Housing Development Fund

The States approved P74/99 and P84/99 on 7 July 1999 and thereby the creation of the Housing Development Fund to be administered by the former Finance and Economics Committee. The Treasurer of the States is now the Accounting Officer for the Fund.

The rationale for the Housing Development Fund is to help meet the requirements for the development of social rented and first-time buyer homes as identified in the Planning for Homes Report (RC10/99), which was updated in December 2006 (RC 94/2006).

The Housing Development Fund does not fund the whole cost of a housing scheme, but provides development and interest subsidy to enable the cost of the scheme to be repaid from its rental stream or sale receipts in the case of first time buyer properties. The Housing Development Fund, therefore, provides for developments whose overall value is many times that of the Fund.

The following development was completed in 2008:

 

Development

Number of Units

 

Bedsit / 1 Bed

2 Bed

3+ Bed

Total

Aquila

26

-

-

26

The Housing Development Fund provides interest subsidy for those Housing Trust properties acquired under the former Housing Development Schemes Account and supports the development of social rented housing on rezoned sites by capping the interest liability of Housing Trusts to a maximum of 6%.

During  2008, the  Minister  for  Treasury  and  Resources  agreed  to  rationalise  the  asset  holding  of the  Housing Development Fund by incorporating into the balance sheet of the Housing Department, those properties performing the function of social rented housing units and to Treasury (Property Holdings), those sites with development potential.

Housing Development Fund

Income and Expenditure Account for the Year ended 31 December 2008

2008 2007 Final Actual

£ £

 

Income

 

 

Hire and Rentals

348,693

653,880

Fees and Fines

30,891

28,554

Interest Charged on Advances to the Consolidated Fund

327,436

467,631

Sale of Sites

1,162,303

-

 

1,869,323

1,150,065

 

 

 

Expenditure

 

 

Administrative Costs

13,327

27,697

Premises and Maintenance

39,980

82,878

Incidental Costs

-

2,200

Loss on Sale

-

-

Grants and Subsidies

3,234,267

2,892,456

Depreciation

199,498

199,498

Write off of assets

1,385,991

 

 

4,873,063

3,204,729

Deficit for Year (3,003,740) (2,054,664)

Balance Sheet as at 31 December 2008

2008 2007 Final Actual

£ £

 

Fixed Assets

 

 

Land and Buildings

-

17,794,911

 

 

 

 

-

17,794,911

 

 

 

 

 

 

 

 

 

Debtors

494

-

Cash Advance to the Consolidated Fund

4,867,588

6,460,069

 

 

 

 

4,868,082

6,460,069

 

 

 

Current Liabilities

 

 

Creditors (amount due within one year)

99,194

94,945

 

 

 

 

 

 

Net Current Assets

4,768,888

6,365,124

 

 

 

 

 

 

Net Assets

4,768,888

24,160,035

 

 

 

Funds Employed:

 

 

 

 

 

Accumulated Reserves and Balances

 

 

Reserves brought forward

24,160,035

26,214,699

Deficit for the year

(3,003,740)

(2,054,664)

Transfer of assets to the Consolidated Fund

(16,387,407)

-

 

 

 

Reserves carried forward

4,768,888

24,160,035

Glossary of

Terms

Accounting Officer

The Accounting Officer is the person responsible for the proper financial management of a States funded body in accordance with the law. In general, the Chief Officer is also the Accounting Officer.

Accounting Period

This is the length of time covered by the accounts. For the States of Jersey this is a period of twelve months commencing on 1 January. The end of the accounting period is the balance sheet date, 31 December.

Accruals Basis

This is one of the main accounting concepts. Income and expenditure are shown in the accounting period that they are earned or incurred, not as money is received or paid.

Annual Budget

The States Annual Budget sets out the taxation measures and the expected level of States income.

Annual Business Plan

An annual plan detailing the resources to be allocated to each States department together with the objectives of each department. It is through the Annual Business Plan debate, that the States Assembly allocates funding to Departments Net Expenditure Cash Limits (budgets) from the Consolidated Fund.

Asset

An asset is something that the States of Jersey owns, sub-divided into fixed assets, financial assets and current assets.

Fixed assets are assets which the States of Jersey has bought or constructed to provide services over a period of time. Fixed assets will have a life of more than one year, for example a school building;

Financial assets are investments such as bonds or equities, loans made to third parties, or strategic investments. These assets are expected to be held for longer than one year and typically provide a return for the States;

Current assets are assets typically sold or otherwise used within one year of the end of the accounting period (e.g. stock and debtors).

Audit of Accounts

An audit is an evaulation of the accounts by an independent expert. Please refer to the Auditor s Report for details of the work carried out.

Balance Sheet

A primary accounting statement that shows the assets, liabilities and reserves of the States of Jersey at the end of the accounting period.

Budget

A budget is a financial statement that expresses the States of Jersey s service delivery plans and capital programmes in monetary terms. These accounts report two budget figures:

2008 Business Plan: This is the original budget set and approved by the States Assembly;

Final Approved Budget: This is the final budget after taking account of authorised changes during the year.

Capital Expenditure

Expenditure on the acquisition or construction of fixed assets that will be used to provide services beyond the current accounting period or expenditure that adds value to an existing fixed asset.

Cash Flow Statement

A primary accounting statement that explains the difference between the movement in cash and the reported surplus or deficit for the year. This contrasts to the Operating Cost Statement which reports accrued income and expenditure.

Cash Limit

A cash limit is a budget voted by the States Assembly to a States Non Trading Department.

Consolidated Fund

This is the fund through which the majority of the States income and expenditure is managed. General Revenue Income and Departments expenditure on public services is all accounted for through this fund.

Creditor

This is an amount of money the States of Jersey or its Funds owe for goods and services that have been supplied in the accounting period, but not paid for by the end of the accounting period.

Debtor

This is the amount of money owed to the States of Jersey or its Funds for goods and services that have been provided, but for which payment has not been received by the end of the accounting period.

Departmental Income

Departmental Income is income derived from charges made for services provided by the States non-trading departments.

General Revenue Income

General Revenue Income comprises taxation, duties, the island rate, and other income to the Consolidated Fund.

Grants and Subsidies

The States of Jersey makes grants and pays subsidies for a range of purposes to support the community.

Gross Departmental Expenditure

Revenue expenditure incurred by States non-trading departments in the course of providing public services, before taking account of Departmental Income.

Head of Expenditure

A head of expenditure is either the annual cash limit of a States funded body, or an amount allocated for a capital project.

Income

This is the money that the States of Jersey receives or expects to receive in the accounting period.

Leases

A financial arrangement that provides for the use of an asset without direct ownership. For accounting purposes leases can be either:

Finance leases: A lease that transfers substantially all of the risks and rewards associated with owning the asset to the lessee (in these accounts the States of Jersey). Typically finance leases are entered into to finance large capital projects, or

Operating Lease: A lease where the risks and rewards of ownership are not borne by the lessee. Operating leases are entered into for a range of assets such as vehicles or plant and machinery.

Liability

A debt or obligation owed by the States of Jersey to another party.

Materiality

This is one of the main accounting concepts. A transaction or balance is material if its omission or misstatement, would lead to a significant distortion of the financial position.

Ministerial States Funded Bodies

A Ministerial States Funded body is one for which a Minister is responsible to the States for its administration and funding.

Net Revenue Expenditure

The net of Gross Departmental Expenditure and Departmental Income. This is the key measure against which Accounting Officers are held to account for delivering services within an allocated cash limit.

Non Ministerial States Funded Bodies

A non-Ministerial States Funded bodies is one for which no Minister is responsible to the States for its administration or funding.

Non Trading Department

These are States departments that are not designated as Trading Operations.

Notes to the Accounts

Detailed supporting information to the primary accounting statements.

Operating Cost Statement

A primary accounting statement showing the income and expenditure for the States in the current accounting period. As part of the move towards UK GAAP accounting the Operating Cost Statement has replaced the Income and Expenditure Account in 2008.

Provision

This is an amount set aside in the accounts (included in liabilities on the balance sheet) for probable payments due after the end of the accounting period that relate to events that have taken place in the current accounting period.

Prudence

This is one of the main accounting concepts. It requires that the States of Jersey accounts reflect a cautious and realistic view of the financial position of the States, for example the accounts only include income that we are confident will be realised.

Reserves

A reserve results from the accumulation of surpluses, deficits and appropriations over past years.

Retail Price Index (RPI)

Retail Price Index as compiled by the States of Jersey Statistics Unit.

Revenue Expenditure

The day to day expenses associated with the provision of services, including the cost of employing staff and purchasing supplies and services.

Revenue Levied by the States of Jersey

Income such as taxes, duties or fines, raised by the States of Jersey where no or nominal consideration is provided in return. Whilst the States of Jersey does provide a range of services to islanders, it does not do so directly in consideration for payments received.

Separately Constituted Special Funds

These are funds with a specific purpose and are usually established by legislation or a States decision. These funds are included in the Aggregated accounts and have their own accounts, located at the back of the accounts book.

Stabilisation Fund

A States fund established to make fiscal policy more countercyclical, providing some protection from the adverse impact of economic cycles, and creating in the Island a more stable economic environment with low inflation.

Statement of Total Recognised Gains and Losses (STRGL)

The STRGL is a primary statement that includes all gains and losses made in the accounting period whether realised or unrealised. For example, accounting standards currently applied by the States do not require the unrealised gains or losses on financial instruments to be included in the surplus for the year. These movements are instead recorded in the STRGL.

Stock and Work in Progress

These are items that the States of Jersey has purchased, or is developing, but has not yet used in the provision of services. For example, supplies held in a store prior to being issued for use.

Strategic Investments

Companies in which the States has a majority shareholding but which are not aggregated into the States accounts. The aggregation of those Companies accounts into the States accounts would distort the presentation of the States financial position.

Strategic Reserve

The Strategic Reserve is a permanent reserve, where the capital value is only to be used in exceptional circumstances to insulate the Island s economy from severe structural decline such as the sudden collapse of a major island industry or from major natural disaster.

States Trading Operation

These are areas of operation of the States of Jersey, designated by the States by Regulations in the Finance Law to be a States Trading Operation. At present there are four States Trading Operations: the Airport, the Harbour, Jersey Fleet Management and Jersey Car Parking.