Read the text of this document (32 pages)
Notes to the Pension Fund Account
119
PENSION FUND ACCOUNT
Note 31 March 2025 31 March 2024
£'000 £'000
Contributions 4 60,666 58,148
Transfers In from other pension funds 5 6,189 51,642
66,855 109,790
Less: Benefits 6 (65,199) (60,556)
Less: Payments to and on account of
leavers 7 (11,110) (8,907)
(76,309) (69,463)
Net additions/(withdrawals) from
dealings with members (9,454) 40,327
Less: Management expenses 8 (13,100) (13,441)
Net additions/(withdrawals) including
fund management expenses (22,554) 26,886
Return on investments
Investment income 9 17,573 19,609
Profit and losses on disposal of investments
and changes in market value of investments 10A 52,595 129,976
Taxes On Income (31) (29)
Net return on investments 70,137 149,556
Net Increase/(Decrease) in the fund
during the year 47,583 176,442
Net Assets at start of year 1,361,954 1,185,512
Net Assets at end of year 1,409,537 1,361,954
Note 31 March 2025 31 March 2024
£'000 £'000
Investment Assets 10 1,406,412 1,361,382
Investment Liabilities 10 --
Total net investments 1,406,412 1,361,382
Current Assets 11 3,364 994
Current Liabilities 12 (239) (422)
Net assets of the fund available to fund
benefits at the end of the reporting period 1,409,537 1,361,954
The Pension Fund Accounts summarise the transactions of the scheme and show the net assets at the disposal of
members. They do not take account of li abilities to pay pensions and other benefits after the period end. The actuarial
present value of promised retirement benefits is disclosed at note 18.
Steve Muldoon
Corporate Director of Finance (S151 Officer)
22 September 2025
Notes to the Pension Fund Account
120
1. DESCRIPTION OF THE FUND
a. General
The London Borough of Hillingdon Pension Fund ("the Fund") is part of the Local Government Pension Scheme (LGPS)
and is administered by the London Borough of Hillingdon ("the administering body"). The Council is the reporting entity
for this pension fund. The Fund is a contributory defined benefits scheme established in accordance with statute to
provide benefits to members and retired members of the London Borough of Hillingdon and Admitted and Scheduled
bodies in the Fund. Benefits in respect of service from 1 April 2014 are based on career average revalued earnings
(CARE) scheme. Benefits in respect of past service up to 31 March 2014 are based on final salary. Pensions move in
line with the Consumer Price Index (CPI) annually. Benefits paid out include a pension payable to former members and
their dependants, lump sum retirement benefits, payment of death benefits where death occurs in service or retirement,
and yearly payment of benefits on medical grounds.
The Fund is governed by the Public Service Pensions Act 2013 and administered in accordance with the following
secondary legislation:
- Local Government Pension Scheme Regulations 2013 (as amended)
- Local Government Pension Scheme (Transitional Provisions, Savings and Amendment) Regulations 2014
(as amended)
- Local Government Pension Scheme (Management and Investment of Funds) Regulations 2016
b. Membership
Membership of the LGPS is voluntary and employees are free to choose whether to join the scheme, remain in the
scheme or make their own personal arrangements outside of the scheme. Due to government legislation, since 1
February 2013 all new employees who are not in the scheme are automatically enrolled. Members have the option to
opt out of the scheme. Employees who have opted out are then re-enrolled every 3 years, when they can again opt out.
Organisations participating in the London Borough of Hillingdon Pension Fund include the following:
- Scheduled bodies, which are automatically entitled to be members of the Fund.
- Admitted bodies, which participate in the Fund under the terms of an admission agreement between the Fund
and the employer. Admitted bodies include voluntary, char itable, and similar not-for-profit organisations, or
private contractors undertaking a local authority function following outsourcing to the private sector.
Employers who contribute to the Fund in addition to London Borough of Hillingdon are:
Admitted Bodies:
Culinera– Uxbridge High school
CCS Homecare Service
Cucina – Bishopshalt
Cucina - Ryefield
East & North Herts NHS Trust
Energy Kidz Ltd
Greenwich Leisure
Kindred Cleaning - Harlington School Cleaners
Hayward Services
- Guru Nanak School
- Ryefield School
- Field End Primary
- Hermitage Primary
Notes to the Pension Fund Account
121
Heathrow Travel Care
Herts Catering Limited
Hillingdon & Ealing Citizens Advice
Hillingdon Care Contract
HPS Services FM Limited
Pabulum - West Drayton Academy
Service Master – Belmore Academy
KGB Cleaning – Highfield School
Glen Group Ltd – Meadow High School
The Pantry (UK) Limited (Frays Academy – St Matthews)
Scheduled Bodies:
Barnhill Academy
Belmore Academy
Bishop Ramsey Academy
Bishopshalt Academy
Charville Academy
Douay Martyrs Academy
Eden Academy Trust
- Moorcroft School
- Pentland Field School
- Grangewood School
- Sunshine House School
Elliot Foundation Trust
- Hillingdon Primary School
- John Locke Academy
- Pinkwell School
Guru Nanak Academy Trust
- Nanak Sar Primary School
- Guru Nanak Sikh Academy
Global Academy
Harefield Academy
Richmond, Harrow & Uxbridge College
Haydon Academy
Notes to the Pension Fund Account
122
UTC Heathrow
LBDS Frays Academy Trust
- Cowley St. Lawrence Academy
- Laurel Lane Academy
- St. Matthews Primary School
- St. Martins Primary School
London Housing Consortium
Park Federation Trust
- Park Academy West London
- Cranford Park Academy
- Lake Farm Park Federation
- Wood End Academy
QED Academy Trust
- West Drayton Academy
- Coteford Junior Academy
- Queensmead Academy
- Northwood Academy
Rosedale Hewens Academy Trust
Swakeleys Academy
VLT
- Field End Junior School
- Hermitage Primary School
- Ruislip Academy
- Ryefield Academy
- Vyners Academy
Uxbridge Academy
William Byrd School
Willows Academy
Notes to the Pension Fund Account
123
London Borough of Hillingdon Pension Fund 31 March 2025 31 March 2024
Number of employers with active members 66 66
Number of employees in scheme
London Borough of Hillingdon 5,445 5,639
Other employers 3,554 3,543
Total 8,999 9,182
Number of Pensioners
London Borough of Hillingdon 7,445 7,048
Other employers 1,212 1,341
Total 8,657 8,389
Deferred Pensioners
London Borough of Hillingdon 9,962 9,746
Other employers 4,562 4,625
Total 14,524 14,371
c. Funding
The Fund is financed by contribution s from the employers, Pension Fund me mbers and by income from the Fund's
investments. The Pension Fund accounts do not take accoun t of liabilities to pay pensions and other benefits in the
future. The contributions from the London Borough of Hillin gdon and other participating employers are set through the
triennial actuarial valuation at a rate sufficient to meet the long-term liabilities of the Fund.
Contributions are made by active members of the Fund in accordance with the LGPS Regulations 2013 and range from
5.5% to 12.5% of pensionable pay for the financial year endi ng 31 March 2025. Employers also pay contributions into
the Fund based on triennial funding valuations. The last such valuation was as of 31 March 2022 - this covers the three
financial years following 2022/23 (2023/24, 2024/2025 & 2025 /26). Currently employer contribution rates range from
18.9% to 42.3% of pensionable pay, as per the 2022 valuation.
d. Investments
The Pension Fund investments are managed externally by fund managers: Adams Street Partners, AEW UK, Legal &
General Investment Management, LGT Capital Partners, Lo ndon CIV, Macquarie Investments, Permira LLP, UBS
Global Asset Management and Blackstone In vestments. In addition, there is one direct investment into pooled funds
with M&G Investments.
e. Governance
The Fund is overseen by the Pensions Committee (comprised of Councillors) and the Pensions Board (comprised of an
even number of employer and member representatives). The performance of the fund managers is monitored by the
Pensions Committee (Four meetings in 2024-25) and governance is overseen by the Pensions Board (Three meetings
in 2024-25). Pensions Committee and Pensions Board consisted of the following members in 2024/25:
Pensions Committee
Cllr Reeta Chamdal (Chairman) Cllr Stuart Mathers
Cllr Kaushik Banerjee (Vice-Chairman)
Cllr Tony Burles
Cllr John Riley – until 28 November 2024 Cllr Douglas Mills – From 29 November 2024
Pensions Board
Roger Hackett (Scheme Member Representative)
Shane Woodhatch (Employer Representative)
Tony Noakes (Scheme Member Representative) Vicky Trott (Employer Representative)
Jack Francis-Kent (Scheme Membership Representative) Anna Beattie (Employer Representative)
Notes to the Pension Fund Account
124
2. BASIS OF PREPARATION
The accounts have been compiled in accordance with the CIPFA Code of Practice on Local Authority Accounting in the
United Kingdom 2024/25 which is based on International Fi nancial Reporting Standards (IFRS) as amended for the
public sector and underpinned by the Local Government Pension Scheme Regulations. The accounts have been
prepared on an accrual basis, except for transfer values, which are accounted for on a cash basis, and summarise the
Fund transactions and report on the net assets available to pay pension benefits as of 31 March 2025.
The accounts do not take into account obligations to pay benefits and pensions that fall due after the reporting date
(31 March 2025). The Pension Fund Accounts have been prepared on a going concern basis.
3. ACCOUNTING POLICIES
a. Valuation of assets
- Market quoted investments: Equities are valued at bid ma rket prices available on the final day of the accounting
period.
- Fixed income securities including short-term instrument s are priced based on eval uated prices provided by
independent pricing services.
- For pooled funds, if bid prices are provided by the Fund administrators, then these are used, otherwise the Net
Asset Value (NAV) is used. The NAV for pooled funds is derived by subtracting the fund’s liabilities from assets and
divide the result by total units/shares within the pooled fund.
- Private Equity is valued using the latest audited valu ation from the Limited Partner/General Partner. This is
adjusted for any capital calls/distribu tions that have taken place since th e date of the statement. Unquoted
investments for Private Placements and Infrastructure are priced using discounted cash flow methodology.
b. Foreign currency translation of assets and liabilities and forward foreign exchange contracts are converted into
sterling at the closing middle rates of exchange in the Net Assets Statement. Overseas income is converted at rates
of exchange ruling when remitted.
c. Acquisition costs of investments occur as brokerage commission when investments are purchased. They are
recorded in the cost figure on an accrual basis.
d. Investment management expenses are recorded at cost when the fund managers/custodian invoice the fund on a
quarterly basis or provide a fee schedule deducted at sour ce. Expenses are recorded on an accrual basis. Where
an investment manager’s complete fee schedule has not be en received by year end, an estimate based on the
previous quarter’s amount is included in the accounts. In 2024/25, no such fees are based on estimates. The fund
also agreed with the following fund managers that thei r fees include elements of performance, Adams Street
Partners, AEW UK, Macquarie Infrastructure Partners, Permira LLP, London CIV and Blackstone Investments.
e. Administration expenses are paid when invoiced by third party providers through the administering authority's
payment system and recharged to the Pension Fund.
f. Interest on property developments - property is held in unit trusts for the Pension Fu nd, the return received is
calculated in accordance with the unit price at the Net Assets Statement date.
g. Contribution Income
Normal contributions are accounted for on accrual basis as follows:
x Employee contribution rates are set in accordance wi th LGPS regulations, using common percentage rates
for all schemes, that rise according to pensionable pay.
x Employer contributions are set at a percentage rate recommended by the fund actuary for the period which
they relate.
Employer deficit funding contributions are accounted for on the basis advised by the fu nd actuary in the rates and
adjustment certificate issued to the relevant body.
Additional employers’ contributions in respect of ill-health ar e accounted for as part of the tri-ennial valuation exercise
and employers’ contribution rates adjusted accordingly fo r relevant employers. Early retirement strain costs are
accounted for on accrual basis.
Notes to the Pension Fund Account
125
h. Benefits are accounted for in the period in which they fa ll due. All benefits are calculated in accordance with the
statutory regulations in force at the relevant benefit date.
i. Transfers are accounted for on a cash basis, as the amou nt payable or receivable by the scheme is not determined
until payment is made and accepted by the recipient. Group transfers are accounted for under the agreement upon
which they are made.
j. Cash and cash equivalents are held in the custody acco unts by fund managers as agreed in the individual
Investment Management Agreements (IMA). Cash held is at the discretion of the manager but must not exceed the
stipulated permitted range in the IMA.
k. Investment Income - dividends from quoted securities are accrued when the securities are quoted ex-dividend.
Interest on cash deposits is accrued on daily basis.
Critical Judgements and Uncertainties
l. Unquoted Alternative Investments - Fair values of alternat ive investments are highly subjective in nature. They are
inherently based on forward-looking estimates and judg ements involving many factors. Unquoted alternative
investments are valued by investment managers using methods such as IFRS fair value principles, discounted cash
flow method and guidelines set out by the International Pr ivate Equity and Venture Capital Association (IPEV), of
which the British Venture Capital Association is a founding member. The value of alternative investments as of 31
March 2025 was £268,326k (£244,700k on 31 March 2024).
m. Assumptions made about the future an d other major sources of estimation uncertainty - The Pension Fund accounts
contain estimated figures that are based on assumptions ma de by the Fund about the fu ture or events that are
otherwise uncertain. Estimates are made considering hist orical experience, current trends, and other relevant
factors. However, because balances cannot be determined with certainty, actual results could be materially different
from the assumptions and estimates.
Notes to the Pension Fund Account
126
Items where there is a significant risk of material movements in value in the financial year are as follows:
Item Uncertainties
Private equity
Private equity investments are valued at fair value in
accordance with British Venture Capital Association
guidelines or commensurate overseas equivalent.
These investments are not publicly listed and as such
there is a degree of estimation involved in the valuation.
The fair value principles employed to value the
underlying investments and the valuation policy
remains unchanged. Both managers continue to use
the latest valuation available from underlyinginvestment
managers, adjusting for any known cash flows and take
into account any known and measurable impact. It is
important to note that given the evolving situation and
the quarterly cycle of priv ate equity valuations,
additional data needs to be accessible before a more
accurate estimate can be made with regard to potential
effects of market events on net asset values.
Item Uncertainties
Infrastructure -
Macquarie
Infrastructure Real
Assets and LCIV
Stepstone
Infrastructure Valuation represents the fair value of
investments held at 31 March 2024. The valuations
have been completed by MIRA (Macquarie
Infrastructure Real Assets) in accordance with ASC
820-10 (Fair Value Measurements), under which the fair
value is determined to be the price that would be
received upon sale of the investments in an orderly
transaction between market participants. These
investments are not publicly listed and as such there is
a degree of estimation involved in the valuation.
Item Uncertainties
Private Finance -
M&G and Blackstone
Private Finance investments are valued at par as they
are mostly floating rate notes tied to LIBOR. Final
valuation is undertaken by the analysts employed by
the fund manager as they are not traded on the open
market.
Effect if actual results differ from
assumptions
The total private equity investments in the
financial statements are £2,993k. There is a
risk that this investment may be under or
overstated in the accounts.
Effect if actual results differ from
assumptions
The total infrastructure alternative
investments in the financial statements are
£69,222k. There is a risk that this
investment may be under or overstated in
the accounts. There are no openly traded
market prices available for this asset
category.
Effect if actual results differ from
assumptions
The total private finance investments in the
financial statements are £20,876k. There is
a risk that this investment may be under or
overstated in the accounts. There are no
openly traded market prices available for this
asset category.
Notes to the Pension Fund Account
127
Item Uncertainties
Direct Lending -
Permira Credit
Solutions & LCIV
Private Debt
Private Debt Investments are valued on a quarterly
basis and in accordance with International Priv ate
Equity and Venture Capital valuation guidelines. These
investments are not publicly listed and as such there is
a degree of estimation involved in the valuation.
Item Uncertainties
Pooled Property -
AEW UK & UBS
Property
Pooled property assets are valued independently for the
respective managers with a lot of subjective and
unobservable inputs that may be affected by prevalent
socio-economic issues. The underlying assets do not
have the luxury of an open market transactional data
like Equities and does result in valuation vary ing by
wide degrees.
Item Uncertainties
Actuarial present
value of promised
retirement benefits
Estimation of the net liability to pay pensions depends
on a number of complex judgements relating to the
discount rates used, the rates at which salaries are
projected to increase, changes in retirement ages,
mortality rates and expected returns on Pension Fund
assets. A firm of actuaries, Hymans Robertson, are
engaged to provide the fund with expert advice about
the assumptions to be applied. The IAS19 balance
sheet is based on financial market values and future
market expectation indicators as at 31 March 2024 to
comply with the accounting standard.
Effect if actual results differ from
assumptions
The total Private Debt investments in the
financial statements are £70,838k. There is
a risk that this investment may be under or
overstated in the accounts. There are no
openly traded market prices available for this
asset category.
The effects on the net pension liab ility of
changes in individual assumptions can be
measured. For instance, an increase in the
discount rate assumption would result in a
decrease in pension liab ility. An increase in
assumed earnings would increase the value
of liabilities and an increase in assumed life
expectancy would increase the liability. This
would not effect the Fund Account or Net
Asset Statement, but would impact the
Council Accounts. Below are the details of
the sensitivity analysis to the method of
assumptions used for year ended 31 March
2025 by the fund's actuaries.
Effect if actual results differ from
assumptions
Effect if actual results differ from
assumptions
The total Pooled property investments in the
financial statement is £106,070k. There is a
risk the investments may be over or under
stated in the accounts. These asset class of
investments are not openly traded and a lot
of unobservable inputs are ut ilised in the
valuation of the assets. These unobservable
valuation assumptions may have a profound
effect on the actual pricing at year end thus
skew shown valuation the fund accounts.
Notes to the Pension Fund Account
128
Sensitivity to Unquoted Alternative Assets valuation and Pricing: Information on sensitivities of the valuation and pricing
methodologies of these asset classes are disclosed in notes 14 and 16.
Sensitivity Analysis
Sensitivity to the assumptions for
the year ended 31 March 2025
Approximate %
increase to
liabilities
Approximate
monetary amount
(£m)
0.1% p.a increase in the Discount
Rate 2% 17
1 year increase in member life
expectancy 4% 43
0.1% p.a. increase in the Salary
Increase Rate 0% 1
0.1% p.a. increase in the Pension
Increase Rate (CPI) 2% 17
The principal demographic assumption is the longevity assump tion. For sensitivity purposes, it is estimated that a 1-
year increase in life expectancy would approximately increase the liabilities of the Pension Fund by around 3-5%.
4. CONTRIBUTIONS
31 March 2025 31 March 2024
By category £'000 £'000
Employees 13,412 12,506
Employers Contributions:
Normal 40,045 38,867
Deficit Funding 7,209 6,775
60,666 58,148
Deficit Funding: At the actuarial valuation on 31 March 2022 the Fund was 88% funded, with the remaining 12% deficit
to be recovered over a period of 20 years.
31 March 2025 31 March 2024
By authority £'000 £'000
LB Hillingdon 41,503 39,847
Scheduled Bodies 18,667 17,874
Admitted Bodies 496 427
60,666 58,148
Notes to the Pension Fund Account
129
5. TRANSFERS IN
31 March 2025 31 March 2024
£'000 £'000
Individual transfers in from other
schemes 6,189 6,401
Bulk Transfers In* - 45,241
6,189 51,642
6. BENEFITS
31 March 2025 31 March 2024
By category £'000 £'000
Pensions (53,735) (49,125)
Commutations and Lump Sum Retirement Benefits (9,885) (10,191)
Lump Sum Death Benefits (1,579) (1,240)
(65,199) (60,556)
31 March 2025 31 March 2024
By authority £'000 £'000
LB Hillingdon (56,183) (54,265)
Scheduled Bodies (8,462) (5,499)
Admitted Bodies (554) (792)
(65,199) (60,556)
7. PAYMENTS TO AND ON ACCOUNT OF LEAVERS
31 March 2025 31 March 2024
£'000 £'000
Refunds to members leaving service (157) (172)
Individual transfers out to other schemes (9,230) (8,735)
Bulk Transfers Out (1,723) -
Notes to the Pension Fund Account
130
8. MANAGEMENT EXPENSES
The administering authority incurred costs in managing the Fund for the period ending 31 March 2024 as follows:
31 March 2025 31 March 2024
£'000 £'000
Administrative Costs (1,212) (1,166)
Investment Management Expenses (11,592) (11,796)
Oversight and Governance (296) (479)
(13,100) (13,441)
8A. INVESTMENT MANAGEMENT EXPENSES BREAKDOWN
2024/2025 £'000 £'000 £'000 £'000
Total Management
Expenses
Performance
Fees
Transaction
Costs
Equities -- - -
Pooled Investments (6,854) (3,635) (1,660) (1,559)
Pooled Property Investments (4,632) (3,100) (42) (1,490)
Private Equity (49) (82) 34 (1)
(11,535) (6,817) (1,668) (3,050)
Custody Fees/Investment Advice (56)
Total (11,591)
2023/2024 £'000 £'000 £'000 £'000
Total Management
Expenses
Performance
Fees
Transaction
Costs
Equities -- - -
Pooled Investments (6,670) (3,610) (2,363) (697)
Pooled Property Investments (4,977) (3,714) - (1,263)
Private Equity (149) (96) (22) (31)
(11,796) (7,420) (2,385) (1,991)
Custody Fees/Investment Advice (46)
Total (11,842)
8B. EXTERNAL AUDIT COSTS
31 March 2025 31 March 2024
£'000 £'000
Payable in Respect of External Audit (93) (93)
(93) (93)
External Audit costs are included in Oversight and Governance within Management Expenses
Any Increase in external audit costs will be attributable to fee adjustment to reflect procurement outcome by
PSAA/MHCLG
Notes to the Pension Fund Account
131
9. INVESTMENT INCOME
31 March 2025 31 March 2024
£'000 £'000
Income from Equities - -
Pooled Property Investments 4,359 6,152
Pooled Investments- Unit trusts and
other managed funds 12,413 12,606
Interest on cash deposits 801 851
17,573 19,609
10. INVESTMENTS
31 March 2025 31 March 2024
£'000 £'000
Investment Assets
Equities 27 29
Pooled investments 1,195,087 1,156,809
Pooled property investments 194,432 190,438
Private equity 2,993 5,521
Other Investment balances
Cash deposits 13,793 8,316
Investment income due 80 269
Total investment assets 1,406,412 1,361,382
Net investment assets 1,406,412 1,361,382
Notes to the Pension Fund Account
132
10A. RECONCILIATION OF MOVEMENTS IN INVESTMENTS AND DERIVATIVES
2024/25 Value 1 April
2024
£'000
Purchases at cost
£'000
Sales proceeds
£'000
Profits and losses on disposal of
investments and Changes in market
value of investments
£'000
Value 31 March 2025
£'000
Equities 29 - (1) (1) 27
Pooled Investments 1,156,787 315,432 (312,520) 35,388 1,195,087
Pooled Property Investments 190,460 220 (3,930) 7,682 194,432
Private Equity 5,521 14 (1,730) (812) 2,993
1,352,797 315,666 (318,181) 42,257 1,392,539
1,352,797 315,666 (318,181) 42,257 1,392,539
Other investment balances
Cash Deposits 8,316 13,793
Investment Income Due 269 10,338 80
Total Investment Assets 1,361,382 52,595 1,406,412
2023/24 Value 1 April
2023
£'000
Purchases at cost
£'000
Sales proceeds
£'000
Profits and losses on disposal of
investments and Changes in market
value of investments
£'000
Value 31 March 2024
£'000
Equities 29 - - - 29
Pooled Investments 965,621 88,693 (21,164) 123,659 1,156,809
Pooled Property Investments 194,436 1,592 (1,133) (4,457) 190,438
Private Equity 6,346 46 (1,108) 238 5,521
1,166,432 90,330 (23,405) 119,440 1,352,797
1,166,432 90,330 (23,405) 119,440 1,352,797
Other investment balances
Cash Deposits 16,510 8,316
Investment Income Due 140 269
Adjustments to Market Value Changes - 10,536 -
Total Investment Assets 1,183,082 129,976 1,361,382
Notes to the Pension Fund Account
133
10B. ANALYSIS OF INVESTMENTS
31 March 2025 31 March 2024
£'000 £'000
Equities
UK
Quoted 27 29
27 29
Pooled funds - additional analysis
Fixed income unit trust 231,038 229,796
Diversified Growth Funds 60,056 63,800
Infrastructure Funds 69,221 66,313
Global Equity 763,763 725,899
Limited liability partnerships 71,009 71,001
1,195,087 1,156,809
Other Investments
Pooled property Investments 194,432 190,438
Private equity 2,993 5,521
197,425 195,959
Cash deposits 13,793 8,316
Investment income due 80 269
13,873 8,585
Total investment assets 1,406,412 1,361,382
Net investment assets 1,406,412 1,361,382
10C. INVESTMENTS ANALYSED BY FUND MANAGER
Investment Assets and Liabilities by Fund Manager
Market Value Market Value
31 March 2025 31 March 2024
£'000 £'000
Investments Managed by London CIV Pool
Legal & General Investment Management 779,602 55 816,668 60
London CIV Asset Pool 423,872 30 337,193 25
1,203,474 86 1,153,861 85
Investments Managed Outside of London CIV
Adams Street Partners 1,600 - 3,713 -
AEW UK 74,652 5 72,517 5
Blackstone Investments 20,705 1 19,241 1
LGT Capital Partners 1,393 - 1,809 -
M&G Investments 171 - 460 -
Macquarie Infrastructure 8,362 1 15,124 1
Permira Credit Solutions 11,214 1 14,739 1
UBS Global Asset Management (Equities) 50 - 56 -
UBS Global Asset Management (Property) 72,827 5 74,891 6
Other* 11,964 1 4,971 -
202,938 14 207,521 14
Total 1,406,412 100 1,361,382 100
Fund Manager % %
* Other includes pending trades, accrued income and cash held in custody accounts, independent of fund managers
not mandated to hold cash. * No single holding within an investment represents more than 5% of total assets
Notes to the Pension Fund Account
134
10D. STOCK LENDING
The Fund’s investment strategy sets the parameters for the Fund’s stock-lending programme. At the year-end, the value
of quoted equities on loan was £27k (31 March 2024: £29k). These equities continue to be recognised in the Fund’s
financial statements.
Counterparty risk is managed through holdin g collateral at the Fund’s custodian bank. At the year-end the Fund held
collateral (via the custodian) at fair value of £29k (31 March 2024: £31k) representing 106% of stock lent. Collateral
consists of acceptable securities and government debt.
Stock-lending commissions are remitted to the Fund via the custodian. During the period the stock is on loan, the voting
rights of the loaned stock pass to the borrower. There are no liabilities associated with the loaned assets.
11. CURRENT ASSETS
31 March 2025 31 March 2024
£'000 £'000
Debtors
Employers' contributions due 39 50
Employees' contributions due 137 157
Other 1,619 99
Cash balances 1,569 688
3,364 994
12. CURRENT LIABILITIES
31 March 2025 31 March 2024
£'000 £'000
Creditors
Other local authorities (LB Hillingdon) - (72)
Other entities (239) (350)
(239) (422)
Note: Other entities liabilities are due from the Pension Fund to bodies external to the government e.g., fund managers.
13. ADDITIONAL VOLUNT ARY CONTRIBUTIONS
Additional Voluntary Contributions paid by scheme members are not included in the accounts. The additional voluntary
contributions are paid by scheme memb ers directly to Prudential Assurance Company, who manage these monies
independently of the fund and, as determined by the fund actuary, do not form part of the Fund valuation.
According to information provided by Prudential, £99k was re ceived in additional voluntary contributions by members,
in 2024/25 (£92k 2023/24) and AVC Fund value was £3,374k (£3,591k 2023/24). Any transfer of additional contributions
into the Fund during the year are included in the employee contributions value as detailed in note 4.
Market Value
31 March 2025
Market Value
31 March 2024
£'000 £'000
Prudential Assurance Company 3,374 3,591
3,374 3,591
Notes to the Pension Fund Account
135
14. FAIR VALUE - BASIS OF VALUATION
The basis of the valuation of each class of investment asset is set out below. There has been no change in the valuation
techniques used during the year. All assets have been valu ed using fair value techniques which represent the highest
and best price available at the reporting date.
Description
of asset
Valuation
hierarchy Basis of valuation
Observable and
unobservable
inputs
Key sensitivities affecting the
valuations provided
Market quoted
investments Level 1
Published bid market price
ruling on the final day of
accounting period.
Not required Not required
Pooled
investments -
overseas unit
trusts
Level 2
Closing bid price where bid
and offer prices are
published. Closing single
price where single price is
published.
NAV-based pricing
set on a forward
pricing basis
Not required
Pooled
Investments -
Property Funds
Level 2
Closing bid price where bid
and offer prices are
published. Closing single
price where single price is
published.
NAV-based pricing
set on a forward
pricing basis
Not Required
Pooled
Investments
Property Funds
Level 3
Comparable valuation of
similar companies in
accordance with International
Private Equity and Venture
Capital Valuation Guidelines
(2018)
EBITDA multiple
Revenue multiple
Discount for lack of
marketability
Control premium
Valuations could be affected by
material events occurring between
the date of the financial statements
provided and the pension fund’s
own reporting date, by changes to
expected cashflows, and by any
differences between audited and
unaudited accounts.
Alternative
Assets (Private
Equity, Private
Credit and
Infrastructure
Level 3
Comparable valuation of
similar companies e.g. in
accordance with International
Private Equity and Venture
Capital Valuation Guidelines
(2018)
EBITDA multiple
revenue multiple
discount for lack of
marketability control
premium
Valuations could be affected by
material events occurring between
the date of the financial statements
provided and the pension fund’s
own reporting date, by changes to
expected cashflows, and by any
differences between audited and
unaudited accounts.
Having analysed historical data and current market trends, and consulted with fund managers, the Fund has determined
that the valuation methods described above are likely to be accurate to within the following ranges and has set out below
the consequent potential impact on the closing value of investments held on 31 March 2025.
It is worth noting the sensitivity analysis below is just one of the possible changes to assets value due to the impact of
factors affecting valuation methodology employed by the fund managers. Sensitivity being measured in this note differs
from those in note 16 (other price risks).
Notes to the Pension Fund Account
136
Valuation range
(+/-)
Market Value
31 March 2025
£'000
Value on Increase
£'000
Value on Decrease
£'000
Pooled investments - Limited Liability
Partnerships (Infrastructure) a 10% 69,221 76,143 62,299
Pooled investments - Limited Liability
Partnerships (Private Credit) b 10% 71,009 78,110 63,908
Pooled Property - UBS Property & AEW
UREF 10% 106,070 116,677 95,463
Pooled Dislocation Fund - Balckstone 5% 20,705 21,740 19,670
Private Equity - d 5% 2,993 3,143 2,843
Total 269,998 295,813 244,183
Sensitivity of assets valued at level 3
a) The potential movement of 10% represents a combination of the following factors, which could all move independently
in different directions: i) material changes in economic and financial assumptions. ii) discounted equity cash flow rate.
b) The assumed movement is based on pricing of loans in the second ary leveraged loan market, with
widening/narrowing spreads resulting in price changes either way.
c) The assumed movement is based fluctuations in market pr ices for comparable assets, real estate market Illiquidity
and counterparty default.
d) Movement in the assessed valuation range derive from changes in the underlying profitability of component
companies, the range in the potential movement of 5% is caused by unexpected changes to cash flow forecast and
discounts for lack of potential bids.
14A. FAIR VALUE HIERARCHY
Asset and liability valuations have been classified into three levels, according to the quality and reliability of information
used to determine fair values. Transfers between levels are recognised in the year in which they occur.
Level 1
Assets and liabilities at level 1 are those where the fair va lues are derived from unadjusted quoted prices in active
markets for identical assets or liabilities. Products classified as level 1 comprise quoted equities, quoted fixed securities,
quoted index linked securities and unit trusts.
Level 2
Assets and liabilities at level 2 are those where quoted market prices are not available; for example, where an instrument
is traded in a market that is not considered to be active, or where valuation techniques are used to determine fair value.
Level 3
Assets and liabilities at level 3 are those where at least one input that could have a significant effect on the instrument’s
valuation is not based on observable market data.
The following table provides an analysis of the financial assets and liabilities of the pension fund grouped into levels 1
to 3, based on the level at which the fair value is observable.
Notes to the Pension Fund Account
137
Level 1 Level 2 Level 3 Total
£'000 £'000 £'000 £'000
Financial Assets at Fair Value through Profit and
Loss
Equities 27 0 0 27
Pooled Investments 0 1,034,152 160,935 1,195,087
Pooled Property Investments 0 88,377 106,055 194,432
Private Equity 0 0 2,993 2,993
27 1,122,529 269,983 1,392,539
Financial Liabilities at Fair Value through Profit
and Loss
Total 27 1,122,529 269,983 1,392,539
Level 1 Level 2 Level 3 Total
£'000 £'000 £'000 £'000
Financial Assets at Fair Value through Profit and Loss
Equities 29 0 0 29
Pooled Investments 0 1,000,277 156,532 1,156,809
Pooled Property Investments 0 84,441 105,997 190,438
Private Equity 0 0 5,521 5,521
29 1,084,718 268,050 1,352,797
Financial Liabilities at Fair Value through Profit
Total 29 1,084,718 268,050 1,352,797
Values as at 31 March 2025
Quoted Market
Price
With
Significant
Unobservable
Inputs
Using
Observable
Inputs
Using
Observable
Inputs
Values as at 31 March 2024
Quoted Market
Price
With
Significant
Unobservable
Inputs
Notes to the Pension Fund Account
138
14B. RECONCILIATION OF FAIR VALUE MEASUREMENTS WITHIN LEVEL 3
Level 3 Assets Reconciliation
There were no transfers into Level 3 in 2024/25
Fund Managers & Asset Categories Value
1 April 2024
Purchases at
cost Sales proceeds Unrealised
gains/(losses)
Realised
gains/(losses)
Value
31 March 2025
£'000 £'000 £'000 £'000 £'000 £'000
Private Equity - Adams Street Partners, LGT Capital Partners & UBS 5,521 14 (1,730) (1,451) 639 2,993
Private Finance - M&G 460 - (214) (105) 30 171
Infrastructure - Maquarie & LCIV 66,313 51,624 (58,710) 7,469 2,525 69,221
Property - UBS Property,& AEW UREF 105,997 220 (869) 509 213 106,070
DGF/Dislocation - Blackstone 19,240 9,670 (5,937) (2,131) (137) 20,705
Direct Lending - Permira & LCIV Private Debt 70,519 888 (5,061) 5,380 (888) 70,838
Total Level 3 Assets 268,050 62,416 (72,521) 9,671 2,382 269,998
Notes to the Pension Fund Account
139
14C. LEVEL 3 PRICING HIERARCHY DISCLOSURES
Quantitative Information on Significant unobservable inputs
Private Equity: Adams Street & LGT capital
The significant unobservable inputs used in the fair value measurement of privately held securities are Revenue
multiples, EBITDA multiple, net income multiple and discount for lack of marketability and potential bids.
Private Finance: M&G
The assets are mostly floating rate notes and held at par value.
Infrastructure: Macquarie
The following quantitative information are considered for sign ificant unobservable inputs, in valuation of infrastructure
assets:
- The acquisition financial model is used as a base case.
- Update for any material changes in economic, operational, and financial assumptions.
- Discount equity cash flows at the sum of the risk-f ree rate and the appropriate risk premium (as determined
by the implied risk premium at acquisition unless there is an inherent change in the riskiness of the underlying
investments which may necessitate a change in the risk premium).
Direct Lending: Permira
The following key terms are confirmed as inputs for each yield analysis calculation:
- Cash / PIK (Payment in Kind) margin
- Frequency of interest payments
- Commitment and settlement date
- Contracted and expected maturity date
Pooled Property: AEW, UBS Property & LGIM LPI
Fair value is primarily derived using recent market transact ions on arm’s length terms, where available and discounted
cashflow of future earnings are taking into consideration, alongside observable and unobservable inputs.
Description of Valuation Process
Private Equity
The fair value of financial instruments that are not traded in an active market are de termined by using valuation
techniques. Private equity investments for which market quot ations are not readily available are valued at their fair
values by the Board of Directors. Priv ate equity valuations are usually genera ted by the managers of the underlying
portfolio of investments on a quarterly basis and are actually received with a delay of at least one-to-two months after
the quarter end date. As a result, the year-end net asset valu e predominantly consists of po rtfolio valuations provided
by the investment managers of the underlying funds at a specific date, adjusted for subsequent capital calls and
distributions. If the Board of Directors comes to the conclusion upon recommendation of the Investment Manager (after
applying the above-mentioned valuation methods), that the most recent valuation reported by the manager/administrator
of a Fund investment is materially misstated, it will make the necessary adjustments using the results of its own review
and analysis. The valuation adjustments relate to events su bsequent to the last capital account valuation statement
received but based upon information provided by the invest ment manager and all other available unobservable inputs.
In estimating the fair value of fund investments, the Investment Manager in its valuation recommendation to the Board
of Directors considers all appropriate and applicable factors.
Private Finance: M&G
These assets are floating rate and are held to maturity, they are valued at par unless suffering from impairment.
Impairments may be applied if an asset's credit rating deteriorates.
Direct Lending: Permira
- In each case, valuations are prepared in accordance with International Private Equity & Venture Capital
Valuation (“IPEV”) Guidelines
- All direct lending investments are valued on a mark-to-market basis at the date of valuation
- Where an investment is considered illiquid (level 3), a yield analysis is performed to infer a fair market value for
that investment.
- Each valuation is reviewed to ensure:
Notes to the Pension Fund Account
140
x Third party evidence to support pricing (such as Market data, broker quotes or Bloomberg pricing,
as well as latest financials and capital struct ure; and any other adjustments to value) was
evidenced.
x That the valuations are prepared in a consistent manner with previous valuations and that any
changes in methodology or valuation are clearl y explained; and valuations are derived using
methodology consistent with the IPEV guidelines.
Infrastructure: Macquarie
Valuations are calculated by the indivi dual asset teams on a quarterly basis. The valuation process follows the British
Venture Capital Association (BVCA) guid elines and is compliant with Intern ational Financial Reporting Standards
(IFRS). The most generally accepted methodology of valuing in frastructure assets is by way of a discounted cash flow
(DCF) analysis.
DCF-Based Market Valuation Process
Financial Model
The acquisition financial models of all the Fund’s underlying investments will be externally audited prior to financial
close. They will be used as the initial base financial models for the DCF analysis.
Update for Economic, Operational and Financial Assumptions
The economic assumptions in the financial models are adjusted every three months to reflect current market conditions.
The main economic variables relate to interest rates, exchange rates and inflation.
The initial operational assumptions in each of the financ ial models are the acquisition forecasts. Any historical
information (e.g., distributions received in an intervening period and year-to-date performance) will be updated within
the model. In relation to forward-looking assumptions, the acquisition assumptions will continue to be used unless there
is a material inconsistency between these assumptions and:
- The actual operational results to date
- The revised forecasts provided by management or approved by the board.
The financial assumptions in the model (e.g., cost of debt an d capital structure) are also updated to reflect the actual
debt put into place, current base rates and any material change in outlook with regards to future leverage.
Discount Rate
Equity cash flows are discounted at the acquisition internal rate of return, which is adjusted for changes in the relevant
risk-free rate. The acquisition internal rate of return is the return, which is forecast under the acquisition case and price,
reflecting the risks inherent in each of the investments. The difference between the acquisition internal rate of return
and the risk-free rate at the date of acquisition equates to the risk premium, which is the risk compensation to equity
holders.
Most of the Fund’s assets are likely to see some decreas e in the risk premium as assets are de-risked following
acquisition. Such projects may have a changing risk “life cycle”, whereby the risk changes as the asset matures. In
addition, if there is a change in the inherent risk of an investment, then the risk premium may need to be reconsidered.
Pooled Property: AEW, UBS Property & LGIM LPI
Pooled properties have been valued in accordance with RICS valuation – Professional Standards VPS4 (7.1) fair value
and VPGA 1 valuations for inclusion in fi nancial statements, which adopts the de finition of fair value used by the
International Accounting Standards Board:
“The price that would be received to sell an asset, or paid to transfer a liability, in an orderly transaction between market
participants at the measurement date.”
The properties are valued individually, and the details of tenure, tenancies and floor area are considered for valuation
purposes.
Notes to the Pension Fund Account
141
Dislocation Fund: Blackstone
Fair value guidance defines fair value, establishes a framework for measuring fair value, and
establishes requirements for disclosures about fair value measurements. Fair value is defined as
the price that would be received to sell an asset or paid to transfer a liability (i.e., the exit
price) in an orderly transaction between market participants at the measurement date.
Investments in Investee Funds.
The fair value of investments in limited Consolidated Partnerships and investment funds and
affiliated limited Consolidated Partnerships and investment funds (“Investee Funds”) is generally
determined using the reported net asset value per share of the Investee Fund, or its equivalent
(“NAV”), as a practical expedient for fair value if the reported NAV of the Investee Fund is
calculated in a manner consistent with the measurement principles applied to investment companies.
In order to use the practical expedient, the AIFM has internal processes to independently evaluate
the fair value measurement process utilized by the underlying Investee Fund to calculate the
Investee Fund’s NAV. Such internal processes include the evaluation of the Investee Fund’s policies
and related internal controls in place to estimate the fair value of its underlying investments
that are included in the NAV calculation, performing ongoing operational due diligence, review of
the Investee Fund’s audited financial statements and ongoing monitoring of other relevant
qualitative and quantitative factors.
Narrative and Quantitative description of sensitivity to changes in valuation methods and market conditions:
Private Equity
Market valuation method applied to investments is sensitive to four main components:
i) changes in actual market prices.
ii) interest rate risk.
iii) foreign currency movements; and
iv) other price risks
Private Finance (M&G)
The only possible sensitivity associated with private finance valuations and methodology is credit rating. This may result
in an analyst impairing an asset if there is a change in the asset's credit rating.
Infrastructure: Macquarie
The economic assumptions in the financial models are adjust ed every three months in order to reflect current market
conditions. The main economic variables relate to interest rates, exchange rates and inflation.
Infrastructure: LCIV
See Direct Lending, LCIV Private Debt below
Direct Lending: Permira
The yield analysis methodology used to value the level 3 assets are sensitive to the following inputs:
- EURIBOR swap rates (up to 7 years)
- LIBOR swap rates (up to 7 years)
- ELLI (3 year discounted spread data)
These inputs are sourced directly from Bloomberg feeds or independently from Duff & Phel ps (ELLI data) relevant to
each period end date.
These inputs impact on: (1) the implied IRR calculations at the period end valuation date; (2) the forecast cash and/or
PIK yields that track LIBOR or EURIBOR; and (3) ultimately the implied asset price calculated from these inputs as the
period end to determine the valuation price.
Direct Lending: LCIV Private Debt
Investments are initially recognized at cost and subsequently measured at fair value. Investments are valued on a basis
that the Manager considers fair and reasonable having co nsidered the latest available valuation provided by the
investment entity. The level of estimati on uncertainty is significant, and actual values may differ significantly from
estimates.
Purchases and sales are recognised when a legally binding and unconditional right to obtain, or an obligation to deliver,
an asset or liability arises. All realised and unrealised gains and losses on investments are recognized as net capital
gains/(losses) in the Statement of Total Return. Unrealised gains and losses comprise changes in the fair value of
investments for the period.
Pooled Property – AEW, UBS Property & LGIM LPI
Notes to the Pension Fund Account
142
Prevalent economic conditions may affect occupancy rate or possible default in rent payments and conversely affecting
transaction values. Local authority intentions, planning proposals and onerous restrictions are some of the other factors
to which Pooled Property assets transactions may be sensitive towards. These are:
i) Market price risk: Future values of investments in direct property and related property investments will
fluctuate due to changes in market prices.
ii) Real Estate valuation changes: Property investme nts are illiquid assets and valuing is difficult.
iii) Credit risk: counterparty (t o a financial instrument) or tenant (of a property) will cause a
financial loss to the Fund by failing to meet a commitment it has entered with the Fund.
15. CLASSIFICATION OF FINANCIAL INSTRUMENTS
The following table analyses the carrying amounts of fina ncial instruments by category and net assets statement
heading. No financial instruments were reclassified during the accounting period.
Designated as
fair value
through P&L
Assets at
amortised
cost
Financial
Liabilities
at
Amortise
d Cost
Total
Designate
d as fair
value
through
P&L
Assets at
amortised
cost
Financial
Liabilities at
Amortised
Cost
Total
31 March
2025
31 March
2024
31 March
2024
31 March
2024
31 March
2024
31 March
2024
31 March
2024
31 March
2024
£'000 £'000 £'000 £'000 £'000 £'000 £'000 £'000
Financial Assets
Equities 27 - - 27 29 - - 29
Pooled Investments 1,195,087 - - 1,195,087 1,156,809 - - 1,156,809
Pooled property investm 194,432 - - 194,432 190,438 - - 190,438
Private Equity 2,993 - - 2,993 5,521 - - 5,521
Cash - 13,793 - 13,793 - 8,316 - 8,316
Other Investment balan - 80 - 80 - 269 - 269
1,392,539 13,873 - 1,406,412 1,352,797 8,585 - 1,361,382
Total 1,392,539 13,873 - 1,406,412 1,352,797 8,585 - 1,361,382
15A. NET GAINS AND LOSSES ON FINANCIAL INSTRUMENTS
31 March 2025 31 March 2024
Financial Assets £000's £000's
Designated at Fair Value through
profit and (loss) 52,595 129,976
52,595 129,976
16. NATURE & EXTENT OF EXPOSURE TO RI SKS ARISING FROM FINANCIAL INSTRUMENTS
Risk and Risk Management
The Fund's primary long-term risk is that the Fund's assets will fall short of its liabilities. Therefore, the aim of investment
risk management is to minimise the risk of an overall reduction in the value of the Fund and to maximise the opportunity
for gains across the whole Fund portfolio. The Fund achieves this through asset diversification to reduce exposure to
market risk (price risk, currency, and interest rate risks) and credit risk to an acceptable level. In addition, the Fund
manages its liquidity risk to ensure there is sufficient liquidity to meet the Fund's forecast cash flows.
Responsibility for the Fund's risk management strategy rests with the Pensions Committee. Risk management policies
are established to identify and analyse the risks faced by the Council's pensions operations. Policies are reviewed
regularly to reflect changes in activity and in market conditions.
Market risk
The risk that the fair value of cash flows of a financial instrument will fluctuate due to changes in market prices. Market
risk reflects interest rate risk, currency risk and other price risks. To mitigate against market risk the Pension Fund
invests in a diversified pool of assets to ensure a reas onable balance between different categories. The management
Notes to the Pension Fund Account
143
of the assets are placed with a few fu nd managers with different performance targets and investment strategies. Each
fund manager is expected to maintain a diversified portfolio in each asset class. Risks associated with the strategy and
investment returns are included as part of the quarterly reporting to Pensions Committee where they are monitored and
reviewed.
Other price risk
Other price risk represents the risk that the value of a financial instrument will fluctuate because of changes in market
prices (other than those arising from interest rate risk or foreign exchange risk), whether those changes are caused by
factors specific to the individual instruments or its issuer, or factors affecting all such instruments in the market. The
Fund is exposed to share and derivative price risk. This aris es from investments held by the Fund for which the future
price is uncertain. All securities investments present a risk of loss of capital. Except for shares sold short, the maximum
risk resulting from financial instruments is determined by the fair value of the financial instruments. The potential losses
from shares sold short are unlimited. The Fund's investment managers mitigate this price risk through diversification
and the selection of securities and other financial instruments is monitored by the Council to ensure it is within limits
specified in the Fund Investment Strategy Statement.
Other price risk - Sensitivity Analysis
Following analysis of historical data and expected investment return movement during the financial year, the Fund has
determined that the following potential change in market pr ice risk are reasonably possible for the relevant reporting
periods.
Potential price changes are determined based on the observed historical volatility of asset class returns. 'Riskier' assets
such as equities will display greater potential volatility th an bonds as an example, so the overall outcome will depend
largely on Fund asset allocations. The potential volatilities are consistent with one standard deviation movement of the
change in value of assets over the last three years. This can then be applied to period end asset mix.
Had the market price of the Fund investments increased or decreased in line with the percentage change below, the
change in the net assets available to pay benefits in the market price would have been as follows (the prior year
comparator is shown below).
Asset Type Value as at
31 March 2025 Percentage Change Value on Increase Value on Decrease
£'000 % £'000 £'000
Global Equity 763,763 12.00% 855,415 672,111
UK Equity 27 12.00% 30 24
Bonds 231,038 8.50% 250,676 211,400
Alternatives 203,279 5.40% 214,256 192,302
Property 194,432 6.20% 206,487 182,377
Total 1,392,539 1,526,864 1,258,214
Note: Bonds valuation in the table above includes pooled fund held bonds.
Asset Type Value as at
31 March 2024 Percentage Change Value on Increase Value on Decrease
£'000 % £'000 £'000
Global Equity 770,458 12.10% 863,683 677,233
UK Equity 29 12.10% 33 25
Bonds 229,796 9.10% 250,707 208,885
Alternatives 162,054 3.60% 167,888 156,220
Property 190,460 6.80% 203,411 177,509
Total 1,352,797 1,485,723 1,219,871
Note: Bonds valuation in the table above includes pooled fund held bonds.
Notes to the Pension Fund Account
144
Interest Rate Risk - The risk to which the Pension Fund is exposed to changes in interest rates and relates to its
holdings in bonds and cash. Based on interest received on fixed interest securities, cash, and cash equivalents.
The Fund's direct exposure to interest rate movements as of 31 March 2024 and 31 March 2023 is set out below. These
disclosures present interest rate risk based on the underlying financial assets at fair value.
Interest Rate Risk Sensitivity Analysis
The Fund recognises that inte rest rates can vary and can affect both inco me to the Fund and the value of net assets
available to pay benefits. A 100 basis poin ts (1%) movement in interest rates is consistent with the level of sensitivity
applied as part of the Fund's risk management strategy.
The analysis that follows assumes that all other variables, in particular exchange rates remain constant, and shows the
effect in the year on the net assets available to pay benefits of a +/- 1% change in interest rates.
Value as at 31 March
2025
Potential movement on
1% change in interest
rates
Value on increase Value on decrease
Assets exposed to interest rate risks £'000 £'000 £'000 £'000
Cash balances 15,362 154 15,516 15,208
Bonds - pooled funds 231,038 2,310 233,348 228,728
Total change in assets available 246,400 2,464 248,864 243,936
Value as at 31 March
2024
Potential movement on
1% change in interest
rates Value on increase Value on decrease
Assets exposed to interest rate risks £'000 £'000 £'000 £'000
Cash balances 8,984 90 9,074 8,894
Bonds - pooled funds 229,796 2,298 232,094 227,498
Total change in assets available 238,780 2,388 241,168 236,392
Currency Risk - The risk to which the pension fund is exposed to fluctuations in foreign currency exchange rates.
The Pension Fund can set up a passive currency hedge where these risks are perceived to be adverse. As of 31 March
2024, the Fund had no currency hedge in place for those managers who do not hedge their own portfolios. The following
table summarises the fund's currency exposure as of 31 Ma rch 2024 and as at the previo us period ending 31 March
2023.
Currency exposure by asset type
Currency risk sensitivity analysis
Following analysis of historical data in consultation with PIRC Ltd, the Funds data provider, the Fund considers the likely
volatility associated with foreign exchange rate movements to be 6.1%, based on the data provided by PIRC. A 6.1%
fluctuation in the currency is considered reasonable base d on PIRC's analysis of historical movements in month end
exchange rates over a rolling twelve-month period. This analysis assumes that all variables, in particular interest rates,
remain constant. Managers that hedge against currency risk are not included in this sensitivity analysis. A 6.1%
strengthening/weakening of the pound against various currencies in which the Fund holds investments would
increase/decrease the net assets available to pay benefits as follows:
Notes to the Pension Fund Account
145
Assets exposed to currency risk Asset Value
31 March 2025
Potential market
movement Value on increase Value on
decrease
6.10%
£'000 £'000 £'000 £'000
Pooled Funds 633,163 38,623 671,786 594,540
Private Equity/Infrastructure 72,214 4,405 76,619 67,809
705,377 43,028 748,405 662,349
Assets exposed to currency risk Asset Value
31 March 2024
Potential market
movement Value on increase Value on
decrease
6.10%
£'000 £'000 £'000 £'000
Pooled Funds 663,973 40,502 704,475 623,471
Private Equity/Infrastructure 71,834 4,382 76,216 67,452
735,807 44,884 780,691 690,923
Credit Risk - Credit risk represents the risk that the counterparty to a transaction or a financial instrument will fail to
discharge an obligation and cause the fund to incur a financial loss. The market values of investments generally reflect
an assessment of credit in their pricing and consequently the ri sk of loss is implicitly provided for in the carrying value
of the Fund’s financial assets and liabilities.
The Pension Fund's entire investment portfolio is exposed to some form of credit risk, except for the derivative position,
where the risk equates to the net market value of a positive derivative position. Credit risk can be minimised through
careful selection of high-quality counterparties, brokers, and financial institutions. The Pension Fund is also exposed to
credit risk through Securities Lending, Forward Currency Con tracts, and its daily treasury activities. The Securities
Lending programme is run by the Fund's custodian North ern Trust which assigns four different risk management
oversight committees to control counterparty risk, collater al risk, and the overall securities lending programme. The
minimum level of collateral for securities on loan is 102%, however more collateral may be required depending on the
type of transaction. To further mitigate
Text extracted automatically from the PDF, so layout, tables and images are not shown. Only the start of this long document is shown here. Open the original PDF on LB Hillingdon’s website.