Introduction
  Our Performance
  Chairman's Statement
  Chief Executive's Review
  Market Position
  Consumer Focus
  Enhanced Status
  Board Members
  Accounts
  Download as PDF: (requires Adobe Acrobat to view)
 Full report and accounts
 Accounts only

 previous page  |  next page
VisitScotland - Report and Accounts 2001-2002
 a year on   budget
  

 Foreword to the Accounts
 Statement of Responsibilities
 Statement of Internal Control
 Income and Expenditure Account
 Balance Sheet
 Cash Flow Statement
 Notes to the Cash Flow Statement
 Notes to the Accounts
 Independent Auditor's Report
 Accounts Direction
 Schedules
 Five Year Summary
 ATB Income

Notes to the Accounts for the year ended 31 March 2002

1

Accounting Policies

2 HM Government Grants Received
3 Board Members and Staff Costs
4 Revenue-Earning Activities
5 Other Income
6 Other Operating Costs
7 Assistance to Area Tourist Boards
8 Operating Surplus
9 Assets
10 Secured Loans
11 Stocks
12 Debtors
13 Creditors: Amounts falling due within one year
14 Grant Repayments
15 Creditors: Amounts falling due after more than one year
16 Deferred Income on Capital Grants
17 Pension Scheme

The Board is a participant in the British Tourist Boards'defined benefit pension scheme. An actuarial valuation was carried out using membership data as at 1 April 2001 and updated to 31 March 2002. It is not possible to split the scheme’s assets between individual Boards.

The major assumptions used in valuing the liabilities are given below:

Assumptions As at 31 March 2002
Discount rate 5.9%
Inflation 2.8%
Salary increases 4.5%
Increases to pension in payment in line with RPI 2.8%
Mortality before retirement Per Annuity mortality tables AM80/AF80
Mortality after retirement Per Annuity mortality tables PMA80/PFA80(C=2015)

The assets in the scheme and the expected rate of return were:

item As at 31 March 2002
item Long term rate
of return expected
Value of assets
£000
 
Cash Accumulation Policy 7.5% 109,720
Secured pensions in payment 5.9% 25,248
Secured deferred annuities 5.9% 102
Total market value of assets - 135,070
Present value of scheme liabilities - 111,429
Surplus in the scheme - 23,641

Scottish Tourist Board's share of the surplus is £5,458,000.

Commentary
During the year ending 31 March 2002, a contribution rate of 6% of pensionable salaries was paid. These contributions included 5% employees'contributions.

Pensions paid to two previous Chairmen and two pre-scheme employees are not funded but are
a direct charge on Grant-in-Aid. The total unfunded liability for pensions in payment is £168,000.

The charge for pension costs in the year is as follows:

item Current Year
£000
Previous Year
£000
 
Pension scheme charge 45 47
Pre-scheme pensioners and previous Chairmen 16 15
  61 62
There is no charge or provision in the accounts for or on behalf of pensions to Board Members.

 

18 Operating Lease Commitments
19 Corporation Tax
20 Reconcilliation of Movement in Government Funds
21 Performance Against Key Corporate Financial Targets
22 Capital Commitments
23 Related Party Transactions
24 Revaluation Reserve
25 Losses and Special Payments

 

 
 
Link to Adobe Acrobat website
 jump to top of page   previous page  |  next page