| CONTENTS | page | ||||
|---|---|---|---|---|---|
| Directors olid Advisors | |||||
| Introduction and Nature ofthe University |
|||||
| Strategic Report | |||||
| Charitable Purpose and Public Benefit |
13 | ||||
| Directors' Report |
15 | ||||
| Corporate Governance | IS | ||||
| Independent Auditor's |
Report | 23 | |||
| Statement of Principal | Accounting | I'olicies | 27 | ||
| Statentent ofContprehensive | Income and Expenditure | 31 | |||
| Statement ofChanges | in Reserves | 32 | |||
| Balance Sheet | 33 | ||||
| Cash Flan Statement | 34 | ||||
| Notes to the Financial | Statements | 35 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| 6'000 | F000 | ||||||
| Tu ition fees | -10.s29 | 31.341 | |||||
| Other Income | 5.126 | s,065 | |||||
| Total lncotnc | 45,655 | 36,406 | |||||
| Staffcosts | 23.117 | 18,901 | |||||
| Other costs | 14.728 | 12,-199 | |||||
| Total Eapenditure | 37,845 | 31,400 | |||||
| Operating sutplus |
before | restructuring | costs | 7.810 | 5,006 | ||
| Esceptional restructuring |
costs | ||||||
| Operating sutttlus |
before | pension | actuarial | adjustments | 7.810 | -1.732 | |
| Pension actuanal | adjustments: | ||||||
| —Cun'ent service |
costs in excess | ot contributions | 2.790 | I 6o2 | |||
| Net interest on | pension | liabilities | 487 | 368 | |||
| Surplus for the |
vear as | per the | Statement | ofComprehensive | |||
| income A Expenditure | 4,533 | 2,742 |
| Cash generation | and liquidity: | 2021 | 2020 |
|---|---|---|---|
| F000 | f.'000 | ||
| FBITDA for the | rear | 10,865 | 7,781 |
| Operating cash |
Ilotv | 10,891 | 5,827 |
| Cash and short tenn investments |
27,960 | 19.-17-1 | |
| Butlou tltgs | (9.188) | (9859) | |
| Net fumls | 18,777 | 9,615 |
| lar | ct | Actual 2(l 21 |
Actual | 1920 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| I '1311 D. '1 | ts | On1 | t'103)m | f.7 | 8nl | |||||
| ()pcrating | Surplus (cic pension | actuanal | ad)uitmemi) | (2 | Om | t'7 am | t-l. | 7n1 | ||
| Stall costs | ai a "«ol nac&ane | Ivie penii&ai | actuarial | adjust&ncntsl | ss | 0& | 6(l.(1" & |
i7 | 70 |
| Greenhouse gas enlissions |
Greenhouse gas enlissions |
Greenhouse gas enlissions |
and energy use data for the period: | 2020/21 | 2019/20 |
|---|---|---|---|---|---|
| Energy consunlption | used to calculate emissions (kWh) | 8.235.099 | 8.674,366 | ||
| Energy consumption | break | dolvn (kWh) (optional): | |||
| Gas | 6.762.083 | 6.619.855 | |||
| Electricity | 1,473,016 | 1.865.623 | |||
| Transport fuel |
6.807 | 188,888 | |||
| Scope I emissions |
in | metric tonnes CO2e; | |||
| Gas consumption | 1,239 | 1.217 | |||
| Olvned transport |
|||||
| Total scope I |
1,240 | 1.721 | |||
| Scope 2 emissions | in | metric tonnes CO2e: | |||
| Purchased electricity |
313 | 435 | |||
| Scope 3 emissions | in | metric tonnes CO2e: | |||
| Business travel in employee | olvned vehicles | 31 | |||
| Total gross emissions | in metric tonnes CO2e | 1.557 | 1.687 | ||
| hltensltV ratio: |
|||||
| Tonnes CO2e per member | ofstaff and students | 0.37 | 0.45 |
| STATEMENT OF | CO | MPREHENSIV | MPREHENSIV | E INCOME AND EXPE |
NDITLIRE | ||
|---|---|---|---|---|---|---|---|
| For the year ended | 31 | July 2021 | |||||
| Year ended | Year ended | ||||||
| Note | 31 July | 31July | |||||
| 2021 | 2020 | ||||||
| INCOME | |||||||
| Tuition lees encl | echlcatlon | conti'acts | J0 779 378 | 31.340.972 | |||
| Funding bod) grants |
1.88-1,821 | 1,147,317 | |||||
| Resem'ch grants | and | contracts | JJ,662 | 60.68-1 | |||
| Other income | 3.108,722 | 3.709,746 | |||||
| Investment income |
87.-161 | 167.776 | |||||
| Donations mid Endolvments |
|||||||
| Total income | -I5.664,674 | 36N06.443 | |||||
| EXPENDITURE | |||||||
| Staffcosts | 7.8 | 27.907.27-1 | 21.167,808 | ||||
| Other operating | expenses | 8 | 11.-1-10.772 | 8.842.937 | |||
| Depreciation | 8.9 | 3.01&.709 | 2.923N8-1 | ||||
| Interest and other tinance costs | 8 | 778.0-1-1 | 732.0(-l | ||||
| Total eapemliture | -11.121.779 | 33.661.243 | |||||
| Surplus for the year |
-1.632.896 | 2.712.200 | |||||
| Actuarial gain (loss) |
in respect ofpension | 8.811.000 | (17.362.000) | ||||
| schemes | |||||||
| Total Com prehensive | income I (evpease) for the year | 13.343.896 | (12.619.800) | ||||
| Represented by: |
|||||||
| Unrestricted comprehensive |
income | (espense) for the tern | 13.343.897 | (12.619.800) | |||
| 13.343.896 | (12.619.800) |
| Income and | Expenditure | Account | Revaluation | Total | ||
|---|---|---|---|---|---|---|
| Reserve | ||||||
| Endontnent | Restricted | Unrestricted | ||||
| Balance at I August 2019 | 6.272 | 318 | (6.838.876 | rh 1-16.200 | 20.990.666 | |
| Surplus ti om income |
and | 2.742.200 | 2.7a2L200 | |||
| expenditure statement |
||||||
| Other comprehensive expense |
(15.362.000) | ( Is.362.000) | ||||
| Trmtsfer beta een revaluation |
and | 21-I.-136 | (2-1-1.-136) | |||
| income mtd expenditure reserve |
||||||
| Total comprehensive income |
(12,376.36-1) | (2-l-l.136) | (12.619.800) | |||
| (espense) for the &ear | ||||||
| Balance at I August 2020 | 6 27o | 318 | 3.-163.612 | -1.900.76-1 | 8.370.866 | |
| Surplus fiom income |
and | -l,s32 89s | -l.s32.896 | |||
| expenditure statement |
||||||
| Other comprehensive expense |
8.811.000 | 8.811.000 | ||||
| Trmtsfer betneen revaluation |
mtd | 20-1.086 | (20-1.086) | |||
| income mtd expenditure reserve |
||||||
| Total comprehensive iltcoltle |
13.647.981 | (20-1.086) | 13.313.896 | |||
| (espense) forthe sear | ||||||
| Balance at 31July 2021 | 318 | 17.0(1.-193 | -1.696.678 | 21.71-1.761 |
| Note | 31July | 31July | |||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| NON CURRENT ASSETS | |||||||
| Fixed assets | 38.973.737 | 39.618,036 | |||||
| CURRENT | ASSETS | ||||||
| Stock | 17,483 | 19,999 | |||||
| Trade and other receivables | 10 | 3.487.106 | 2.316.324 | ||||
| Investntents | II | 11,220,269 | 15.142,118 | ||||
| Cash and cash equivalents | 16.739,639 | 4,332,062 | |||||
| Less: | 31,464,497 | 21.810,503 | |||||
| Creditors: | amounts falling due tvithin |
one | year | 12 | (6,294,476) | (-1,456,833) | |
| NET CURRENT ASSETS | 25.170,021 | 17,353,670 | |||||
| Total assets less current | liabilities | 6:1.143,758 | 56.971.706 | ||||
| Creditors: | amounts falling due after |
more | than one year | 13 | (12,054.909) | (12,651.192) | |
| Provisions | for pensions | 14 | (30.374.088) | (35,949.648) | |||
| TOTAL NET ASSETS | 21.714.761 | 8.370,866 | |||||
| Restricted | Reserves | ||||||
| Inconte and | expenditure | reserve —endotvment | reserve | 15 | 6.272 | 6.272 | |
| Income and | expenditure | reserve —restricted | reserve | 15 | 318 | 318 | |
| Unrestricted | Reserves | ||||||
| Incolne and | expenditure | reserve | 17.011.493 | 3,463.512 | |||
| Revaluation | reserve | 16 | 4.696,678 | -l.900.764 | |||
| TOTAL RESERVES | 21,714,761 | 8.370.866 |
| CASH FI.OW STATEMENT For the )ear ended 31 Jul)2021 |
|||||
|---|---|---|---|---|---|
| Year ended | Year ended | ||||
| 31 July | 31 July | ||||
| 2021 | 2020 | ||||
| Cash llo« front operating activities |
|||||
| Surplus for the year |
4.632.896 | 2.742.200 | |||
| Adjustment for non-cash items |
|||||
| Depreciation (note 8) |
3.015.709 | 2.923.J84 | |||
| Deferred capital grants released to income | (note | 2) | (231.607) | (238.638) | |
| Decrease '(Increase) in stoch |
2.616 | (1.064) | |||
| (Increasel in debtors |
(1.170.782) | (805.163) | |||
| Increase'(Decrease) in creditors |
1.318,-166 | (960.650) | |||
| Decrease in provisions |
(-1),660) | (61.972) | |||
| Cutvent mtd past service cost in escess ofcontributions |
(note 8) | 2.790,000 | 1.622.000 | ||
| Adjustment for investing or financing activities |
|||||
| Investment income (note 6) |
(87.-161) | (167.776) | |||
| Interest and other tinance costs (note 8) | 768.0-1-1 | 732,01-1 | |||
| Loss on «rite-off and disposal of tined assets | 5.096 | 3th867 | |||
| Net cash inAo« from operating activities |
10.891.316 | 5.827,123 | |||
| Cash flotvs from investing activities |
|||||
| Pa) ments made to acquire tjsed assets |
(1.861.811) | (2.181,723) | |||
| Movement on deposits |
3.921.8-19 | (3.103,726) | |||
| Defetved capital grant receivetl |
o«0.961 | Io2.10-1 | |||
| Other interest received | 78.162 | 139.979 | |||
| 2.469. 1-11 | (-1,993.366) | ||||
| Cash llo«s from financing activities |
|||||
| Interest paid | (282.291) | (377,167) | |||
| Ne« temt loan burro«in s |
|||||
| Reps) ment ofprevious loan borro«ings |
(670.688) | (670.688) | |||
| Repayment of Revolvin Green Fund ion |
tems | lorn& | (60.000) | ||
| (962.879) | (1.097.7-16) | ||||
| Increase/(Decrease) in cash in the year (note |
17) | 12.-107.677 | (263.687) |
| ITION | FEES AND | EDUCATION CONTRACTS | ||
|---|---|---|---|---|
| Year emled | Year ended | |||
| 31July 2021 | 31July 2020 | |||
| f. | ||||
| Full-time | home mtd EU students | 39.-172.660 | 30.631.623 | |
| Full-time | international | students | 121,000 | 72.600 |
| Part-time | home and EU students | 933,668 | 736.899 | |
| 40,629,328 | 31.340.922 |
| NDINO |
BODY GRANTS | |||||
|---|---|---|---|---|---|---|
| Year ended | Year ended | |||||
| 31 July 2021 | 31July 2020 | |||||
| DofE | UKRI | Total | Total | |||
| Recurrent | gt'ant | 966.600 | I35.810 | 1.092.-110 | 809.666 | |
| Specittc gt | ants | 607.636 | 60.289 | 660.80-1 | 99.114 | |
| Releases ofdet'etued | ||||||
| capital gtants. | ||||||
| Buildings | 231.607 | 231.607 | 238.638 | |||
| Total | 1.695.8-12 | 2.880 | 186.099 | 1.88-1.821 | 1.1-17.317 |
| he source ofgrant | and fee incom | e included trithin notes I m |
td 2 is as follou s | |
|---|---|---|---|---|
| Year ended | Year emled | |||
| 31July 2021 | 31 July 2020 | |||
| Grant income from | the OtS | 1.696.8-12 | 930.102 | |
| Grant income trom |
other bodies | 188.979 | 217.216 | |
| Fee income tor tau | ht an ards | -10.-122.193 | 31.297.362 | |
| Fee income tor research anards | 66.s00 | 20.200 | ||
| F'ee income trom non-qualifying | courses | 60.636 | 23.370 | |
| -12.-11-1.I-I9 | 3'2.-188.239 |
| Research councils | mtd charities |
|---|---|
| Gus ernment | |
| Other |
| Year ended | Year emled |
|---|---|
| 31July 2021 | 31 July 2020 |
| J2,669 | 49.713 |
| 1,993 | 971 |
| 60.68-1 |
| OTHER INCOME | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year ended | Year emled | |||||||||||
| 31 July 2021 | 31 July 2020 | |||||||||||
| Residences. catering | and | conferences | 2.163.695 | 2.760.628 | ||||||||
| Other income | 9-1J.827 | 9-19.117 | ||||||||||
| 3,108.522 | 3.709.745 | |||||||||||
| 5. | INVFSTMENT INCOME | |||||||||||
| Year ended | Year ended | |||||||||||
| 31 July 2021 | 31 July 2020 | |||||||||||
| Incottte lrom short term | investnlents | 87 451 | 157,775 | |||||||||
| 6. | DONATIONS AND |
ENDOWMENTS | ||||||||||
| Year ended | Year emled | |||||||||||
| 31 July 2021 | 31 July 2020 | |||||||||||
| Linrestncted donations |
||||||||||||
| 7. | STAFF COSTS | |||||||||||
| Year ended | Year ended | |||||||||||
| 31 July 2021 | 31 July 2020 | |||||||||||
| No | No | |||||||||||
| The avera e number |
of persons (includin | senior post-holders) | emplo&ed | |||||||||
| by the University during |
the | year. expressed | as full-time | equivalents. | uas. | |||||||
| Lecturing staff. holders ofsenior posts. staff paid on academic |
scales | mtd | 17-1 | 1-19 | ||||||||
| pm t-time lecturers | ||||||||||||
| Administrative, professional |
and technical | stat'I | 253 | |||||||||
| Otlwr | 2J | 3 | ||||||||||
| 451 | -100 | |||||||||||
| Note | Year ended | Year ended | ||||||||||
| Staff costs for the above persons: | 31 July 2021 | 31 July 2020 | ||||||||||
| Wa es and salaries | 17.789.235 | 1-1.970.783 | ||||||||||
| Social security costs |
1.743.995 | 1.-166.168 | ||||||||||
| Contubutions to pension |
schemes | oQ | 3 553 593 | 2.825,456 | ||||||||
| Pension enhancetnent |
costs | 20 | 25.-131 | 2 855 | ||||||||
| Restructurin costs |
5.000 | 278.5-16 | ||||||||||
| Sel'vlcc cost tlt caress | ofcontllbutlolts | 2.790.000 | 1.622.000 | |||||||||
| Total | 25.907.25-1 | 21.165.808 |
| Year ended | Year ended | ||||
|---|---|---|---|---|---|
| Severance payments included |
ivithin staff costs: | 31Julv 2021 | 31 Julv 2020 | ||
| Total severance | mid other compensation | paid | s.000 | 278.646 | |
| No | No | ||||
| The number of | people that this | relates to |
| emoluments (escluding pe |
nsion contributio |
ns) in the I'olloiving ra |
nges t\el'e: | |
|---|---|---|---|---|
| Year ended | Year ended | |||
| 31 July 2021 | 31 July 2020 | |||
| No | No | |||
| 8100,001 tol(05.000 | ||||
| 8105.001 to 6110.000 | ||||
| 8120.001 to 8126,000 | ||||
| 813s.001 tof140.000 | ||||
| f210.001 to %215.000 | ||||
| Year emled | Year ended | |||
| Directors' reniuneration |
31July 2021 | 31 July 2020 | ||
| Emoluments | 260.839 | 289.623 | ||
| Pension contributions | 60.660 | 13.11-1 | ||
| 311.-189 | 302,737 | |||
| The number ofdirectors | iiho: | Year ended | Year ended | |
| 31July 2021 | 31 July 2020 | |||
| No | No | |||
| Are members ofa detined | benetit pension | scheme |
| Professor | Margaret | House | Year ended | Year ended | Year ended | |
|---|---|---|---|---|---|---|
| To31 October 2020 | 31 | July 2021 | 31July 2020 | |||
| Salar& | -18.712 | 194.849 | ||||
| Bonus | ||||||
| Supplement | in lieu ot'pension | contributions | 4.280 | 17.122 | ||
| s2 992 | 211,971 | |||||
| Pension contributions | ||||||
| o2L992 | 211.971 |
| Professor | Professor | Charles Egbu | Charles Egbu | Year ended | Year ended | |
|---|---|---|---|---|---|---|
| From | I November | 2020 | 31 July 2021 | 31 July 2020 | ||
| Salar) | 138.780 | |||||
| Boittts | ||||||
| Supplement | in lieu ofpension | contributions | ||||
| 138.780 | ||||||
| Pension | contributions | 32.886 | ||||
| 171,606 |
| Year ended | Year ended | |||
|---|---|---|---|---|
| Professor Margaret | House | 31 July 2021 | 31 July 2020 | |
| Basic Salem | &.9: | I | ||
| Total Remuneration | s.8 | I |
| Year ended | Year ended | |
|---|---|---|
| Professor Charles Egbu | 31 July 2021 | 31 July 2020 |
| Basic Sa Iarv | ||
| Total Remuneration | id;I |
| Year ended | Year ended | ||
|---|---|---|---|
| Key Management | I'ersonnel | 31 July 2021 | 31 July 2020 |
| Emoltunents | SJ6.696 | 666,080 | |
| 366.080 |
| Interest | Total | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Other | and other | Year ended | Year ended | ||||||||
| 0Pc I'a 1Illg | finance | 31July | 31July | ||||||||
| Staff costs | Depreciation | expenses | costs | 2021 | 2020 | ||||||
| Acmlemic departments |
12,49-1,637 | 30 | '773 | 2.897.636 | 80 | 15.-L7'2, «96 | 17.343.870 | ||||
| Acmlemic services |
2,603.073 | 959,60-1 | 1.767.70-1 | 1.-193 | «.129,874 | -1.533.190 | |||||
| Residences mid catering |
546.223 | -170,389 | 794,475 | 636 | 1.8 I 1,723 | 1.915,986 | |||||
| Ruse'ircli gl"nits and conn'acts |
50.188 | 4.173 | 1-1 | 74 37« | 116.-1-14 | ||||||
| Premises | 830,879 | 1.«09.909 | 1.031.73-1 | 3 377 j77 | 3.108.358 | ||||||
| Administration and other |
6.592.234 | 45.584 | 7.141.954 | 268.821 | 12.0-18.793 | 9.346.982 | |||||
| Eaceptional restructuring |
cost | 273.546 | |||||||||
| Loss on iv'off of fined assets | 7.096 | 5.096 | 35,867 | ||||||||
| Service cost in eacess of | 2.790,000 | '2.790,000 | 1.677.000 | ||||||||
| contributions | |||||||||||
| Esceptionaf past service |
cost | ||||||||||
| Net interest on pension |
-187.000 | -187.000 | 368.000 | ||||||||
| liabilities | |||||||||||
| Total per income and expenditure account |
25.907,27-1 | 3,017.709 | 11.440,772 | 758.0-1-1 | -11.121.779 | 33.664.243 | |||||
| Other operatin expenses |
include: | Year ended | Year ended | ||||||||
| 31Julv 2021 | 31 Julv 2020 | ||||||||||
| Estenlal auditor's remuneration |
t'or miditing of | the | tinancial | statements | 42.600 | 34.200 | |||||
| Estenial auditor's remuneration |
for other assurance | services | -1.440 | -1.320 | |||||||
| External auditor's remuneration |
for taxation compliance |
services | |||||||||
| Pasinents under operatin |
leases | in respect ofequipment | 121,639 | 134.290 |
| TANGI | B | LE F | XEDASSETS | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Furniture, | |||||||||
| Assets in the |
Freehold | cgulpnlcnt, | |||||||
| course of | land and | fixtures | Motor | ||||||
| constl'action | buildings | and fittings | vehicles | Total | |||||
| Cost/valuation | |||||||||
| At I August |
2020 | at cost | 882.262 | 47.947,994 | 9,997.901 | 57.558 | 38.885.715 | ||
| At I August |
2020 | at valuation | 12.355,612 | 12.355.612 | |||||
| Additions | during | the year | 818,525 | 483,036 | 1,07-1.945 | 2,376.506 | |||
| Completed | during | the year | (882.262) | 841.751 | 40,511 | ||||
| Disposals | during | the year | (1.8-13.930) | (1,8-13,930) | |||||
| At 31 July | 2021 | 818.525 | 61,628.393 | 9.269,427 | 57.558 | 71,773,903 | |||
| At cost | 818.525 | 49,272.782 | 9.269.427 | i7,iig | 59.418.292 | ||||
| At valuation | 12,355.611 | 12.355.611 | |||||||
| At 31 Julv | 2021 | 818.525 | 61,628,393 | 9,269,-127 | 57 558 | 71 773 903 | |||
| Accumulated depreciation |
|||||||||
| At I August |
2020 | 2-1.349,907 | 7,226,925 | -16.-159 | 31.623.291 | ||||
| Charge t'or |
the year | 1.933.878 | 1.07-1.98-1 | 6.8-17 | 3.015.709 | ||||
| Disposals | (1.838.83-1) | (1.838.834) | |||||||
| At 31 Julv | 2021 | 26.283.785 | 6.-163.075 | 53.306 | 32,800.166 | ||||
| Net book | value | ||||||||
| At 31 Julv | 2021 | 818.525 | 35.344.608 | 2.806.352 | 4.252 | 38.973.737 | |||
| At 31 July | 2020 | 882.262 | 35.953.699 | 2,770.977 | 11,098 | 39.618.036 |
| 10. | TRADE AND OTHER RE | CEIVABLES | ||
|---|---|---|---|---|
| 31 July 2021 | 31July 2020 | |||
| Amounts falling due tvithin |
one year: | |||
| Tmde debtors | 2.274,909 | 1.083.699 | ||
| Prepaytnents and accrued income |
1.212.197 | 732 626 | ||
| 3.487,106 | 2.316.324 | |||
| 11. | INVESTMENTS | |||
| 31 July 2021 | 31July 2020 | |||
| Deposits maturing: | ||||
| In one yew' or less | 11,220.269 | Irh142. 118 |
| CREDIT | ORS: AM | OUNTS | FA | LLING DUE WITHIN ON | E YEAR | |
|---|---|---|---|---|---|---|
| 31 Julv 2021 | 31 Julv 2020 | |||||
| Trade creditors | 1.09s.-l 10 | 1,12-1.688 | ||||
| Bank loan | repayable | in less | than | one | 670.688 | 670.688 |
| Pat ments | received | in advance | 203.-107 | 67 2/2 | ||
| Social security and |
other taxation | pat able | -169.-196 | 406.340 | ||
| Pensions | mtd similar obligattons | 36J.731 | ||||
| Det'erred | capital grants | 731,607 | 206.669 | |||
| Accruals | and other | deferred | income | I928 oJr) | 1.613.037 | |
| Amounts | otving to | Rmdin | councils | 283.-188 | 128.738 | |
| 6.29-1.J76 | J.-I66,833 |
| CRFDITORS: AMOUNTS FALLING DUE AF |
TER MORF THAN ONE YEAR | |
|---|---|---|
| 31 July 2021 | 31 Julv 2020 | |
| Bank loan | 8.6 17.6-18 |
9.188.236 |
| Deferred capital grants | 3.637.26 1 | 3,462,966 |
| 12.06-1.909 | 12.661.192 |
| The banl' loans are repayable | as folio«s: | 31 July 2021 | 31 July 2020 |
|---|---|---|---|
| Due «ithin one sear |
670.s88 | 670,588 | |
| Due bet«een one and t«o & ears |
670.688 | 670.s88 | |
| Due bet«een t«o mtd tive sears | 6.247,060 | 6,717.648 | |
| Due in ltve sears or more | 1.600.000 | 1.800,000 | |
| Due alter more than one vear | 8.617.6-18 | 9.188.236 | |
| Total banl loans |
9.188,236 | 9.868,824 | |
| All banl lomts are unsecured. |
| Defined benefit | Pension | Total | |||||
|---|---|---|---|---|---|---|---|
| provision under |
eIIIIaIICeateItI | ||||||
| FRSI02 | |||||||
| f. | |||||||
| At | I August 2020 | 35.667.000 | 392.6-18 | 35.949.6(8 | |||
| Utilised | in | & ear | (-17,967) | (-17.967) | |||
| Transfer | from income mtd expenditure | account | 6.-107 | 6.q07 | |||
| Current | service cost in excess ot'contnbutions | 2.790.000 | 2.790,000 | ||||
| Net | mterest | on liabilities | 487.000 | -187,000 | |||
| Actuarial | gain | (8.811.000) | (8.811.000) | ||||
| At | 31 Jul& | 2021 | 30.023.000 | 3s1.088 | 30.374.088 |
| Restricted | permanent | Espendable | 2021 Total | 2020 Total | ||
|---|---|---|---|---|---|---|
| endottments | Fndosvments | |||||
| Balances at | I August | |||||
| Capital | 318 | 6.272 | 6.590 | 6,590 | ||
| Ness endotvments | ||||||
| Investnlent 0'Iconle |
||||||
| Expenditure | ||||||
| At 31Jub | 318 | l7o | 6.590 | 6,590 | ||
| Represented | by | |||||
| Cash | 318 | 6.272 | 6.590 | 6.590 | ||
| Analysis by |
type of purpose | |||||
| Scholarships | and bursm ies | 318 | 4.965 | 5,283 | 5 283 | |
| Prize t'unds | 1.307 | 1.307 | 1,307 | |||
| 318 | o72 | 6.590 | 6,590 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| At I August |
-1.900.76-l | 5.1-15.200 | ||||
| Transfer from |
revaluation | reserve to | eneral reserve | in respect ot'I | ||
| Depreciation | on revalued | assets | (20J.086) | (2J-I,436) | ||
| At 31July | -1.696.678 | 4.900.76-1 |
| At 31July | At 31 July | |||||
|---|---|---|---|---|---|---|
| 2020 | Cash flous | 2021 | ||||
| Cash at banh and in hand | -1.332.062 | 12.407.577 | 16.739,639 | |||
| Cun'ent asset investments |
15.142,118 | (3,921,8eo) | 11.220.269 | |||
| Total short tenn funds | 19.-174,180 | 8.J85.728 | 27.959,908 | |||
| Debts due tv)thin one &ear | (670.588) | (670,588) | ||||
| Debts due after one year | (9.188.236) | 670.588 | (8.517,6J8)) | |||
| Total | 9,615,356 | 9.156.316 | 18.771.672 | |||
| 18. | LEASE OBLIGATIONS | |||||
| Rentals payable under operating |
leases | 31 July 2021 | 31 July 2020 | |||
| Future minimum lease pa&ments |
due: | |||||
| Due nithin one &ear |
67.338 | -1-1,895 | ||||
| Due betneen tno and ttve &ears | ||||||
| Due in ttve Years or more | ||||||
| Total lease payments tlue |
67.338 | -1-1,895 |
| 31 | July 2021 | 31July 2020 | |||
|---|---|---|---|---|---|
| Commitments | contracted | for | (.378.477 | J)I.J32 |
| TO THE FINANCIAL vear ended 31 Julv 2021 PENSION SCHEMES |
TO THE FINANCIAL vear ended 31 Julv 2021 PENSION SCHEMES |
TO THE FINANCIAL vear ended 31 Julv 2021 PENSION SCHEMES |
STATEMENTS | STATEMENTS | STATEMENTS | ||||
|---|---|---|---|---|---|---|---|---|---|
| The ttvo pension schemes |
for the Universit& 's staff are the | Teachers' | Pension Scheme (TPS)for academic stat't' |
||||||
| and the Local Government | Pension | Scheme administered | b& the West Yorkshire | Pension Fund (WYPF) I'or |
|||||
| support statT. |
|||||||||
| The total pension cost | for | the Universit& | uas: | ||||||
| Year ended | Year ended | ||||||||
| 31 July 2021 | 31July 2020 | ||||||||
| Contributtons | to TPS | 1.975.800 | (.534.915 | ||||||
| Contributions | to WYPF | 1.577.793 | 1,290,541 | ||||||
| 3,553 593 | 2,825n456 | ||||||||
| Pension enhancements |
costs | 25.431 | 2,855 | ||||||
| Service cost | in excess | of | contributions | 2,790.000 | 1,622.000 | ||||
| Exceptional | past service | cost | |||||||
| Net interest on pension | liabilities | -187.000 | 368,000 | ||||||
| Total pension | cost | 6.856.024 | -1.8 18.3 I I |
| e materia | l assump |
tions used by the actuary t'or I-RS102 |
at 31 July 021 were. |
|
|---|---|---|---|---|
| 31July | 31 July | |||
| 2021 | 2020 | |||
| Rate of | increase | in salaries | 3.87'0 | 3 55', |
| Liability | discount | rate | 1.7'0 | I J00 |
| Inflation | assumption | 7 60 | 30 |
| e assume | d lit'e expectations on retirement at age 65 |
are: | |
|---|---|---|---|
| 31July | 31 July | ||
| 2021 | 2020 | ||
| Reiirmy | rorRn | ||
| Males | 21.9 | ||
| Females | 2-1.7 | ||
| Reiirmp | in2 0Juuri | ||
| Males | 77 | ||
| Females | 77 7 |
| The asset allo | cation ot'the detined benetit scheme |
is shown below: |
|
|---|---|---|---|
| 31 July 2021 | 31 July 2020 | ||
| Value | OOOO | J."000 | |
| Equities | -lb.819 | 31.956 | |
| Properq | 1.883 | 1,768 | |
| Government | Bonds | -1,17J | -1.113 |
| Other Bonds | 2.2-10 | 7.056 | |
| Cash 'liquidity | 1.120 | 658 | |
| Other | 662 | 576 | |
| Total | 70.898 | 41,127 |
| Analysis ofthe amount shown in |
the balance sheet | 31July | 31 July | |
| 2021 | 2020 | |||
| K'000 | J."000 | |||
| The Universtt) 's estimated | asset share | 50.898 | 41.127 | |
| Present value ofthe University 's Scheme liabilities | (80.921) | (76.681) | ||
| Deticit in the Scheme —Net |
pension | liability | (30.023) | (35,777) |
| Analysis | ofthe | antount | charged | charged | to | staff | costs nithin | operating | surplus | 2021 | 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| l'000 | g'000 | |||||||||||
| Cun ent | service | cost | (-I,3-I2) | ('2.913) | ||||||||
| Past service cost | (61) | |||||||||||
| Total operating | charge | (4.3-12) | (2,974) | |||||||||
| Analysis | ofantount that |
is charged | to other finance costs | 2021 | 2020 | |||||||
| E'000 | 8'000 | |||||||||||
| Interest | income | on pension | scheme assets | 58 l | t)02 | |||||||
| Interest | on pension scheme | liabilities | (1.069) | (1,270) | ||||||||
| Net char | e | (-187) | (368) | |||||||||
| Analysis | ofthe | antount | recognisable | in | the Statement | ofComprehensive | 2021 | 2020 | ||||
| income | an&i Expenditure | (SOCI) | f'000 | 0'000 | ||||||||
| Actuarial | ain | (loss) recognised | in SOCI | 8.811 | (15.362) | |||||||
| Net ain |
(loss) | 8.811 | (15,362) | |||||||||
| Analysis | ofthe | movement | in the | present | value ofthe | scheme | liabilities | 2021 | 2020 | |||
| 8'000 | Z'000 | |||||||||||
| At beginning ot'sear |
76.684 | 60.708 | ||||||||||
| Current | service | cost | -1.3-12 | 2.913 | ||||||||
| Interest | cost | 1.069 | 1.270 | |||||||||
| Contributions b) scheme |
participants | 569 | 501 | |||||||||
| Actuarial | (losses) ains |
(46-1) | 12.210 | |||||||||
| Benetits | paid | (1.279) | (979) | |||||||||
| Past service cost | 61 | |||||||||||
| At end of) e'll' | 80.921 | 76.684 | ||||||||||
| Analvsis | ofthe | movement | in the | market | value ofthe | scheme | assets | 2021 | 2020 | |||
| 000 | K'000 | |||||||||||
| At beginning ot'year |
-11.127 | 42.503 | ||||||||||
| Expected rate ofreturn | on | scheme | assets | 902 | ||||||||
| Actuarial | gains | (losses) | 8.3-17 | (3.152) | ||||||||
| Contribution bx |
emplo) | er | I 552 | 1,352 | ||||||||
| Contribution b) |
scheme | participmsts | 569 | 501 | ||||||||
| Benettts | paid | (1.279) | (979) | |||||||||
| At end ot') ear | 50.898 | -11.127 |
| Year curded | Year curded | 31 July | |||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | 2019 | 2018 | 2017 | |||
| OOOO | 8'000 | t'000 | K'000 | 8'000 | |||
| Funded | (80.866) | (76.620) | (60,639) | (J6,901) | (cdh329) | ||
| Unfunded | (55) | (6() | (69) | (72) | (79) | ||
| Fair value ofscheme assets | 50,898 | J(.127 | -12.503 | 37.0J6 | 33.882 | ||
| Deticit in the scheme | (30,023) | (35.557) | (18.205) | (9,927) | (10,526) | ||
| Actuarial ain on scheme |
assets | ||||||
| Amount(X'000) Percentage ofScheme |
assets | 8.3J7 16qo |
(3,152) (77o) |
2.752 65o |
907 2.qo |
2.639 78o |
|
| Total amount recogttised | in SOCI | ||||||
| Amount (C000) | 8.811 | (15,3621 | (6.J16) | (1.606) | (4.983) | ||
| Percentage ofpresent | value ofscheme liabilities | 109 o | 200 0 |
10.7 0 |
3.J 0 |
| slllltto at'ise | d be) | on: | |||
|---|---|---|---|---|---|
| Year ended | Year ended | ||||
| 31July 2021 | 31July 2020 | ||||
| Purchases | from | Yorkshire | Universities | 7.610 | 9.006 |
| as summari | sed |
belotv: | |||
|---|---|---|---|---|---|
| Year ended | Year ended | ||||
| 31July 2021 | 31July 2020 | ||||
| Purchases | from | Leetls | Learning | 600 | |
| Alliance |
| smsunarised | belo | \r: | ||
|---|---|---|---|---|
| Year ended | Year ended | |||
| 31 July 2021 | 31July 2020 | |||
| Subvention | paid | to LTSU | 192.000 | 192.000 |
| Other pas | ments | to LTSU | 67.888 | 110,176 |
| 269.888 | 302.176 |
| Year ended | Year ended | ||||||
|---|---|---|---|---|---|---|---|
| 31July 2021 | 31July 2020 | ||||||
| Sponsorship | ot | the | diocese | junior | choir | 9,600 | 19.000 |
| 31July 2021 | 31 July 2020 | |||
|---|---|---|---|---|
| Funds received | 3.676.700 | 3.481.200 | ||
| Disbursed | to students | J,s36.900 | 3.JSS,200 | |
| Balance | unspent | at 31 Juh | 1-10.800 | 26.000 |
| ACCESS | AND PARTICIPATION | ||
|---|---|---|---|
| 31July 2021 | 31July 2020 | ||
| Access Investment | 1.390,133 | 1.216,925 | |
| Financial | Support | 1,055,436 | 623,794 |
| Disability | Support | 150,592 | 134.767 |
| Research | and Evaluation | ||
| 2,596,161 | 1.995,486 |