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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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
- 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.
- 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.
- 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.
- Related Party Transactions
The accounts do not contain any disclosures with respect to related party transactions.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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.
- 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
- 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
- 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
- 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.
- 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
- Employees and States Members
- 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.
- 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.
- States Members
During the year remuneration totalling £2.3 million (2007: £2.2 million) including expenses was claimed by States Members.
- Pension Schemes
- 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.
- 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.
- 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.
- 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.
- 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
- 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) |
- 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
- 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
- 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
- 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.
- 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
- 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
- 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.
- 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
- 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
- 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.
- 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.
- 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)
- 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
- 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
- Provisions and Contingent Liabilities
- 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.
- 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.
- 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.
- 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.
- Subsequent to the year end an action, against which a provision has been made in a prior period, was settled.
- 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.
- 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.
- 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.
- 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
- Risk Profile and Financial Instruments
- 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.
- 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.
- 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.
- 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.
- 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
- 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.
- 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.
- 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.
- 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.
- 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:
- Issue of an operating licence for the Aerodrome at the end of 2008 by the Director of Civil Aviation (DCA)
- 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
- Ticket income is shown gross of discounts (13% to Jersey agents, 40% for Guernsey sales).
- In 2007, £30,000 was transferred from the Fund to Education, Sport & Culture in recognition of historic balances held on their behalf.
- 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.