Annual Report and Financial Statements Year ended 31 July 2021
Registered Charity No. 525938
Contents Year ended 31 July 2021
| CONTENTS | PAGES |
|---|---|
| Financial Highlights | 3 |
| Members of the University Council and their Interests | 4 |
| Report of the University Council | 5 - 16 |
| Corporate Governance Statement | 17 - 20 |
| Statement of University Council Responsibilities in Respect of the Annual Report and the Financial Statements |
21 |
| Independent Auditor's Report to the University Council of the University of Chester |
22 - 26 |
| Consolidated and University Statement of Comprehensive Income and Expenditure |
27 - 28 |
| Consolidated and Univeristy Statements of Changes in Reserves | 29 - 30 |
| Consolidated and University Balance Sheets | 31 |
| Consolidated Cash Flow Statement | 32 |
| Statement of Accounting Policies | 33 - 37 |
| Notes to the Financial Statements | 38- 58 |
Page 2 of 58
Financial Highlights Year ended 31 July 2021
Result
During the year to 31 July 2021 (year to 31 July 2020 figures in brackets) the consolidated University and subsidiary companies:
-
Generated income of £122.8 million (£119.7 million)
-
Generated a deficit before other gains and losses of £5.6 million (£4.6 million deficit)
-
Generated a net cash inflow from operating activities of £7.2 million (£3.2 million)
-
Increased expenditure by £4.0 million (£0.3 million)
Financial Strength
At 31 July 2021 the University had:
-
Cash and cash equivalents of £30.6 million (£18.5 million)
-
Investments of £8.0 million (£20.1 million)
-
Total net assets of £27.8 million (£44.5 million)
-
A defined benefit pension liability of £70.6 million (£54.4 million)
Financial Investments
During the year to 31 July 2021 the University invested £4.6 million (£2.6 million) in tangible fixed assets.
Staff and students
During the academic year the University:
-
Employed an average of 1,565 members of staff (1,595)
-
Taught, directly or through collaborative provision and distance learning, higher education students as follows:
Student Headcounts - based on HESA Returns (Student and Agg. Overseas) - (ex Dormant modes)
| 2020/1 | 2019/0 | Increase/ | ||||
|---|---|---|---|---|---|---|
| Full-Time | Other | Total | Total | Decrease(-) | ||
| Home/EU | Undergraduate | 6945 | 559 | 7504 | 7739 | -3% |
| Postgraduate | 1196 | 3500 | 4696 | 4577 | 3% | |
| Nursing and Midwifery | 1710 |
214 | 1924 | 1913 | 0% | |
| International | Undergraduate | 1183 | 141 | 1324 | 1335 | 0% |
| Postgraduate | 1391 | 336 | 1727 | 924 | 90% | |
| Nursing and Midwifery | 120 |
35 | 155 | 140 | 11% | |
| 2020/21 Total | 12545 | 4785 | 17330 | 16628 | 4% | |
| 2019/20 Total | 11587 | 5041 | 16628 | |||
| **Increase/ Decrease(-) ** | 8% | -5% | 4% |
The 2020/21 figures are for students studying between August 2020 and July 2021. The 2019/20 figures are for students studying between August 2019 and July 2020.
Page 3 of 58
Members of the University Council and their interests Year ended 31 July 2021
The members of the University Council are the University’s charity trustees under charity law. The members of the University Council who served as trustees during the year or subsequently are detailed below:
below: |
||||
|---|---|---|---|---|
| Members of the University Council | (1) | (2) | (3) | |
| Foundation Members: | ||||
| Canon Dr Jeff Turnbull_(President)_ | • | |||
| The Right Reverend the Lord Bishop of Chester, Mark Tanner |
Appointed 01-09-2020 | |||
| The Very Reverend Dr Tim Stratford | ||||
| Professor Eunice Simmons_(Vice-Chancellor)_ | • | • | ||
| Professor Anna Sutton | Left 30-09-2020 | |||
| Mr Francis Ball | • | |||
| Dr David Briggs | • | |||
| Mr Ian Davies | Left 31-08-2020 | • | ||
| Professor Charles Forsdick | • | |||
| Mrs Jeannie France-Hayhurst | • | • | ||
| Mr Nick Jenkins | • | |||
| Mrs Angela Seeney | • | |||
| Mrs Sandra Verity | • | • | ||
| Non-Foundation Members: | ||||
| Ms Eleanor Lewis_(Student Union President)_ | Left 30-06-2021 | • | ||
| Mrs CathyBond | • | |||
| Professor Steven Broomhead | Appointed 01-09-2020 | • | ||
| Mr Marcus Clinton | ||||
| Sir Neil Cossons | • | |||
| Councillor Mrs Razia Daniels | Appointed 01-09-2020 | |||
| Dr Meredydd David_(Deputy President)_ | • | |||
| Ms Karen Howell | • | |||
| Mr Jack Rankin_(Student Union President)_ | Appointed 01-07-2021 | • | ||
| Dr Liane Smith | Left 31-12-2020 | • | ||
| Associate Professor Martin Degg | • | |||
| Associate Professor Garfield Southall | Left 31-08-2020 | |||
| Mr Gordon Reay | • | |||
| Mr Adrian Lee_(Secretary to the Council)_ | • |
Page 4 of 58
Report of the University Council Year ended 31 July 2021
During the year the main operational activities of the University Council were carried out through three committees. The current membership of these committees is shown above for each Council member
-
(1) Planning & Resources Committee
-
(2) Audit & Risk Management Committee
-
(3) Human Resources Committee/Joint Forum
The University is also guided and governed by four further committees, namely, Mission; Nominations & Governance Review; Promotions and Senior Salaries.
Members of the University Council had no interest in contracts with the University.
University Senior Staff
The senior staff of the University to whom day to day management is delegated are as follows:
| Professor Eunice Simmons | Vice-Chancellor |
|---|---|
| Professor Helen O’Sullivan | Provost and Deputy Vice-Chancellor |
| Professor Neville Ford | Pro Vice-Chancellor (0.5) Enhancement |
| Dr Helen Galbraith | Pro Vice-Chancellor – Student Experience |
| Mr Richard Waddington | Pro Vice-Chancellor Resources Chief Financial Officer/Bursar |
| Mr Jerry Headley | Executive Director of Estates Strategy |
| Mr Jonathan Moores | Registrar and University Secretary |
| Mrs Rashmi Patel | Interim Director of Human Resources |
| Mr Steve Jeffree | Interim Director of Digital Transformation |
Page 5 of 58
Report of the University Council (continued)
Year ended 31 July 2021
University Advisors
The University retains a number of professional advisers. The advisors during the year were as follows:
Bankers:
NatWest Bank plc 2-8 Church Street 1[st] Floor Liverpool L1 3BG
Auditors:
External
KPMG LLP 1 St Peter’s Square Manchester M2 3AE
Internal
RSM 9[th] Floor 3 Hardman Street Manchester M3 3HF
Solicitors:
Knights LLP 58 Nicholas Street Chester CH1 2NP
Insurance Brokers:
U M Association Ltd 5 St Helen’s Place London EC3A 6AB
Page 6 of 58
Report of the University Council (continued)
Year ended 31 July 2021
The Members of the University Council present their Annual Report for the year ended 31 July 2021 under the Charities Act 2011 together with the audited financial statements for the year.
Structure, Governance and Management
Type of organisation :
Registered Charity
Nature of Governing Document: Trust Deed
How the Charity is constituted : The University Council set the mission and approve the strategy and policies. Members of the University Council (Governors) are the management trustees and the day-today management is with the Senior Management. Chester Diocesan Board of Finance is the custodian trustee of the charity’s real estate property, acting as bare trustee of land.
Method of Appointment of Trustees : Trustees are appointed in accordance with the Instrument of Government. The Charity has a Nominations and Governance Review Committee. The Charity is responsible for ensuring that appropriate training is provided. Trustees are appointed for an initial term of office not exceeding three years.
Governors Induction and Training : The University Council have available a range of training opportunities delivered through a variety of formats. The main source of external training is through attendance on various courses organised by Advance HE. In addition, the University Council attends an “Away Day” where contributions on relevant topics are made by external and internal speakers. New members of Council are provided with an induction briefing by the Charity Secretary and an induction meeting with the President of the Council.
Organisation: The Composition of the Council is set out on page 4. It is the Council’s responsibility to bring independent judgement to bear on issues of strategy, performance, resources and standards of conduct.
The Chief Executive (Vice-Chancellor Professor E.A. Simmons) is appointed by the Council to manage the day to day operations of the Charity, and is supported by a Strategic Executive Team.
Scope and period of financial statements
The financial statements have been presented for the year ended 31 July 2021.
Principal activities of the University
The principal activity of the University is the provision of higher education. The University has a series of well-established programmes leading to the award of BA, BSc, BEd, BTh, BPhil, MA, MEd, MSc and PhD degrees.
The University is committed to the promotion of academic, vocational and personal development and professional training, preparing its students, in collaboration with employers and professional partners in the region and beyond, to make a positive contribution to the social and economic context in which they hope to work.
The University owns a substantial amount of property including a large number of residential properties which are maintained for the sole use of its students.
The Charity has three trading wholly owned subsidiaries:
-
Chester Conferences Limited – provision of conference and short-course facilities
-
Thornton Research Properties Limited – rental of office and industrial space at Thornton Science Park
-
Universities Economic Development Unit Limited - facilitate and support the North West HEIs’ future collective activity, engagement and representation in relation to European Structural Funds
Page 7 of 58
Report of the University Council (continued) Year ended 31 July 2021
Strategic Report
The 2020-21 academic year continued to be one of unprecedented challenges, not just for the University of Chester but for the Higher Education sector and the economy as a whole. The impact of COVID-19 affected a second academic cycle and what were perceived as temporary changes to the business model in 2019-20 became more normalised in 2020-21. The University worked hard at delivering, evaluating and improving its provision across its wide range of students and programmes. The planning process in 2020-21 focused on future developments and seeking out business benefits from innovative and evolving ways of working. In this period the University recorded an operating deficit of £5.6m on turnover of £123m
The Higher Education market continued to be exposed to great uncertainty mainly due to COVID-19 and the recent exiting of the UK from the European Union. ‘A’ level and other level 3 examinations were cancelled and ultimately replaced with Centre Assessment Grades (CAGs) which had been produced by teachers and were only considered during the confirmation and clearing period. This chaotic situation led to abnormal recruitment patterns for some universities, but the University of Chester’s position remained stable with reasonable recruitment levels.
Tuition fee income grew by £4.4m. This was largely due to a significant increase in international postgraduate students joining the University in February and an additional cohort in May. There was an increase in students on apprenticeships and professional programmes, in particular in Health and Social Care, with late notice in August from the Government of additional places. These welcome developments are tempered by the costs challenges identified in Future Prospects and Financial Review below.
The University has begun a strategic project to relocate its provision from Padgate into the heart of Warrington town centre, as University Centre Warrington. Initially, the Time Square location will open in December 2021, with the Remond House teaching building due to open in February 2022. Through these developments the University intends to support the UK’s post-pandemic economic recovery by providing opportunities for adults to develop further the skills needed for well-paid employment throughout their lives.
The University made significant progress in the development of Chester Medical School. At the end of July 2021, the General Medical Council confirmed it was content with the University’s stage 4 submission and we look forward to the successful completion of the remaining stages during the 202122 academic year.
The Thornton site now concentrates on developing clean growth and sustainable businesses, with complementary research and development, and contributes to the Ellesmere Port Industrial Area Strategy. Students previously at Thornton are now taught at the Exton Park site in refurbished laboratories which provide a modern, fresh and up-to-date science teaching facility. In addition to this, planning permission has been granted for a new Design and Manufacturing suite which is due to be completed during 2021-22.
During the academic year 2020-21 the University appointed a number of new colleagues to strengthen the Strategic Executive Team and this included the appointment of a new Provost and Deputy ViceChancellor – Professor Helen O’Sullivan and a new Pro Vice-Chancellor (Student Experience) – Dr Helen Galbraith.
Page 8 of 58
Report of the University Council (continued) Year ended 31 July 2021
Strategic Report (continued)
In order to align with the emerging risk-based approach to regulation of quality and standards by the Office for Students (OfS), the University continued the roll-out of a streamlined process to maintain standards and secure continuous enhancement of the academic experience of our students. This work will also support the University’s approach to the forthcoming revised Teaching Excellence and Student Outcomes Framework (TEF) which the OfS will consult on shortly. At the end of the academic year, the University reviewed its internal committee structure to ensure that academically led decision making is efficient and accords with the priorities of our Citizen Student Strategy. The revised structure, implemented from the beginning of 2021-22, is intended to ensure that the whole academic community is properly represented and has a voice in our deliberative committees.
The University continued to focus on its Access and Participation work, examining closely the experiences of its under-represented groups. New initiatives were put in place to assist with this work and these include; Student Race Advocates, Learning Facilitators, Grit training for staff and students (helping them change beliefs about themselves), Race Equality Challenge Group and a research project with Transforming Access and Student Outcomes in Higher Education (TASO,) looking at the impact of changes in delivery methods on underrepresented groups.
The University values feedback from its students and employer organisations, allowing it to make informed changes and improvements to its provision in teaching, research and employability skills. In 2020-21, the University concentrated on communicating and listening to its students whose experiences were necessarily very different from the experiences of other students in previous years. To this end it set up the Student Consultancy Board, which allows the student voice to influence and develop support mechanisms across the institution. There has been work to enhance the student experience through active partnership, particularly with the Students’ Union and in dialogue with all our students.
The focus on employment and life skills remains and we have continued to link the professional and personal skill development of our students to their academic studies. Employability enhancing experiences were delivered outside of the curriculum, and these are inclusive for all students regardless of their background. In particular, an increase in employer-based placements and projects through the Workplace Experiences programme enabled more students to gain relevant employability skills, with anonymised recruitment increasing by 100% the numbers of under-represented students accessing these experiences. In the 2018-19 Graduate Outcomes Survey, 90% of graduates, employed or in further study, agreed or strongly agreed that what they are doing is meaningful. This compares with the sector average of 87%.
The transition to Higher Education and the retention of students enrolled at the University continues to be a focus for the institution. During the year a new Directorate of Access, Skills and Apprenticeships (DASA) was created bringing together departments that work with all learners, especially those from underrepresented groups, building aspirations, skills, and confidence as they transition into higher education. Work has begun to further improve our Personal Academic Tutor system, key to supporting students, by piloting training with Grit and undertaking an internal review. Wellbeing and mental health continue to be high on the University’s agenda and new developments introduced during 2019-20 due to COVID are progressing and evolving. Support for students is primarily provided online or by phone, but we have provided on the day, face to face emergency appointments as soon as national guidance allowed it. Academic year 2020-21 saw a continued increase in complex needs, with 70% of all wellbeing cases being mental health related. Through the 24/7 support of Together all, continued roll out of Mental Health First Aid for staff and the introduction of a male mental health group and emotion regulation group, we have determined an effective balance between reactive and proactive approaches to ensure students are supported. In addition, the University has trialled new approaches to online delivery of academic programmes via AULA, a learning engagement platform, and the move to online delivery across most University support departments is providing greater access for more students.
Page 9 of 58
Report of the University Council (continued) Year ended 31 July 2021
Future Prospects
Cash generation has reduced over the last two financial years; however cash balances have not reduced materially and therefore will enable the University to adapt to challenging external factors. Student numbers after several years of reduction, have increased in the Autumn intakes of both 2020 and 2021, with the most recent increases as a result of recruiting students internationally. It is expected that this growth in students will continue in the coming years. The key challenge is dealing with the increasing cost base due to increased payroll and energy costs, as well as expected rises in other costs due to pressure on the UK supply chain.
The University Council, the Vice-Chancellor and the rest of the Senior Executive Team would like to take this opportunity to thank all the staff, students and friends of the University for their hard-work, adaptability, flexibility and commitment to our students and our success during the past year.
Page 10 of 58
Report of the University Council (continued)
Year ended 31 July 2021
Financial Review
| inancial Review | ||
|---|---|---|
| Year ended | Year ended | |
| 31 July 2021 | 31 July 2020 | |
| Financial Performance Indicator | ||
| Deficit before other gains and losses for the year | (£5.6m) | (£4.6m) |
| Margin % | (4.6%) | (3.8%) |
| Deficit for the year | (£5.7m) | (£5.0m) |
| Margin % | (4.6%) | (4.2%) |
| Staff costs as % of income | 67.0% | 67.6% |
| Cash inflow from operating activities | £7.2m | £3.2m |
| Current assets ratio | 1.7 | 2.0 |
| Net liquidity (days) | 114 | 113 |
| (Number of days expenditure held as cash/investments, | ||
| based on total expenditure less depreciation) |
Financial Performance in 2020/21 compared to previous year:
| Year ended | Year ended | |
|---|---|---|
| 31 July 2021 | 31 July 2020 | |
| £’000 | £’000 | |
| Income | 122,719 | 119,754 |
| Expenditure | (128,353) | (124,364) |
| Loss on changes in fair value on investment properties | (59) | (422) |
| _____ | _____ | |
| Deficit | (5,693) | (5,032) |
-
Group income has increased by £3.0m (2.5%).
-
Tuition fees increased by £4.4m (4.7%) this was due to an increase in both Full Time Home and Full Time Overseas students.
-
Other income decreased by £2.3m (16.4%)
- Residence, catering and conference income decreased by £2.6m (46%). This was due to having no student residence income and reduced catering income since December and no conference activity during Easter and summer due to Covid-19 restrictions.
Page 11 of 58
Report of the University Council (continued)
Year ended 31 July 2021
-
Expenditure increased by £4.0m (3.2%)
-
Staffing costs increased by £1.2m (1.5%), this was primarily as a result of an increase in pension charges (increase pension provision).
-
Other operating expenses increased by £2.7m (7.4%). This was due to premises expenditure increasing following reduced activity in 2019-20 due to the pandemic, increased in academic costs as well as a reduction in residence catering and conferences costs due to lower activity
-
The University invested £4.6m in fixed assets. The largest items of capital expenditure included: • Purchase and refurbishment of teaching facilities in Warrington town centre
-
IT infrastructure
Trade Union Facilities Time data for the period 1 April 2020 – 31 March 2021
| TABLE 1 | Total Number of Union Officials | 18 | |
|---|---|---|---|
| Full time equivalent employee number | 15.83 | ||
| TABLE 2 | Percentage of time Spent on facility time | ||
| 0% | 4 | ||
| 1-50% | 14 | ||
| 51-99% | 0 | ||
| 100% | 0 | ||
| TABLE 3 | Percentage of pay bill spent on facility time | ||
| Total cost of facility time | 44,576 | ||
| Total Pay Bill | 77,109,503 | ||
| % of the total pay bill spent on facility time | 0.06 | ||
| TABLE 4 | Paid trade union activities | ||
| % of total paid facility time hours | 0 |
Risks and uncertainties
Although the situation regarding the Covid-19 pandemic has stabilised, this remains a key risk for the University as well as economic and political uncertainty. The outcome of the government’s review of tuition fees is still awaited and this could impact on the University’s ability to deliver improvements to the student experience as well as infrastructure and facilities. The UK’s exit from the European Union presents uncertainty across several areas of activity particularly grant funding from Europe as well as impact on the University cost base through inflation and increased utility costs.
Having seen significant growth in overseas recruitment in 2020-21, this increase is continued for the 2021-22 year. Recruitment to undergraduate courses in 2021 remains stable compared to 2020.
There continues to be upward pressure on the University cost base, particularly around pensions and payroll, with no increase in the undergraduate fee of £9,250 to offset. The increase in national insurance contributions will add 1.25% to staffing costs from April 2022, with uncertainty around the Local Government Pension Scheme triennial valuation in March 2022.
Page 12 of 58
Report of the University Council (continued) Year ended 31 July 2021
Risks and uncertainties (continued)
As the University is in a deficit position, compliance with banking covenants is at risk and although agreement has been reached with lenders for the 2021 and 2022 year ends, this will remain a key risk until the University moves into a stable surplus position.
Public benefits and inclusivity
The beneficiaries are the students who participate in higher education at the University of Chester. Ultimately higher education provides a skilled population that can contribute to the growth of the economy and the wider community as a whole.
The University of Chester has a strong network of student support including a Students’ Union, has a commitment to providing education in an open inclusive environment and a bursary scheme for those students from low income households. In addition, tuition fee loans allow students to defer the repayment of fees until they finish their studies and earn over £26,568 a year. It is felt that these measures contribute to widening participation and ensure that the opportunity to participate is not restricted by the ability to pay fees.
The acquisition of property ensures residences are available for occupation solely by students of the University of Chester at an affordable rent and has the underlying benefit of widening participation in higher education. This investment in the housing stock is facilitated by the activities of the subsidiary companies and gift aiding taxable profits to the Charity. Once in receipt of these funds the Charity can utilise them to meet the overall objectives stated above.
In setting our objectives and planning our activities the University Council has given careful consideration to the Charity Commission’s general guidance on public benefit. The balance of the benefits against any detriment or harm are considered during the decision-making processes of the University and during the activities performed. Property purchases and developments always comply with building regulation guidelines and restrictive covenants and there is regard for the wider environmental impacts. The aim of the Charity is the provision of higher education, and the infrastructure required for this should be balanced against the environmental impact this can have.
Aims, objectives and activities for the public benefit
The underlying aim of the Charity continues to be the provision of higher education.
The objectives of the Charity are:
-
To ensure that the University’s Christian foundation, underpinning ethos and supportive peoplecentred culture continue to play an appropriately prominent and facilitative role in the development and strengthening of the institution.
-
To be a successful teaching led and research informed University.
-
To deliver high quality, actively supported and highly regarded teaching within a curriculum.
-
To employ a framework which is responsive to emerging developments and improvements in programme design and delivery including work-based learning and technology enhanced learning.
-
To ensure that teaching activities are informed by relevant and up-to-date research and advanced scholarship.
Page 13 of 58
Report of the University Council (continued)
Year ended 31 July 2021
Aims, objectives and activities for the public benefit (continued)
-
To promote an environment within which staff are able to translate the research undertaken by themselves or others into effective technology and knowledge transfer and exchange services to business and industry.
-
To creatively develop new and successful niche markets.
-
To seek modest growth and consolidation in student numbers, with an emphasis upon: maintaining a broadly-based curriculum grounded in the University’s current portfolio of disciplines; further development of taught postgraduate and research degree provision; further development of parttime student numbers and foundation degree programmes; and exploring appropriate international development opportunities.
-
To be committed to employer and community engagement which is successful in attracting into study individuals with a range of backgrounds and experiences.
-
To manage the University’s operations and finances efficiently and prudently with an increasingly varied range of income sources.
-
To ensure that the University’s forward vision and strategy are actively shared and promoted amongst staff, students and interested external stakeholders.
Strategies employed to achieve the objectives
-
To provide our students with the best possible integrated learning experiences that enhance their intellectual, professional and personal growth, both inside and outside of the University.
-
To provide programmes of study, delivery methods and academic support arrangements that are of high quality and responsive to learner needs and employer expectations.
-
To foster excellence in research, scholarship and knowledge transfer/enterprise.
-
To apply our intellectual and academic resources to social, economic and community development in the region, the nation and, where appropriate, internationally.
-
To create an intellectual community and workplace that respects, welcomes and promotes diversity and equality through learning and teaching; research and scholarship; outreach and other University activities and practices.
-
To provide a modern learning and working environment that meets the diverse needs of our staff, students and other users in a flexible, cost effective and efficient manner.
-
To sustain and develop a financially secure University within which management systems and structures actively empower staff and students to respond creatively, collaboratively and effectively to the many opportunities and challenges facing the institution.
Investment powers and policy
The Charity invests funds on short-term deposit to ensure a safe and reasonable level of interest is earned and assists the Charity in achieving its objectives. The interest earned within the year amounted to £82k (2020: £255k) .
The use of short-term deposits is deemed appropriate as this provides a low risk investment with an acceptable rate of return. Short-term deposits also provide the required flexibility to access cash quickly as and when it is required.
The University’s Treasury Management Policy incorporates the Socially Responsible Investment Policy.
Page 14 of 58
Report of the University Council (continued)
Year ended 31 July 2021
Reserves policy (not including pension liability)
The Charity’s Trust Deed places no specific restrictions on the application of the Charity’s funds, provided that they are applied solely towards the objectives of the Charity as set forth in the Deed.
The Charity aims to provide facilities of a high standard and this is achieved through a programme of substantial capital investment, which is financed from general reserves, the subsidiary covenant payments and from bank borrowings. It is the University Council’s policy to keep free reserves at a reasonable level in light of the organisation’s requirements.
Reserves are mainly needed to fund growth and asset acquisition and refurbish the existing property stock. In addition, short-term reserves will also be needed to fund the development of new courses as well as other initiatives. The Trustees therefore consider the ideal level of reserves at 31 July 2021 to be at least 150% of short-term creditors before taking into consideration the pension liability. This level of reserves would allow all external short-term creditors at this date to be paid in full, and leave sufficient funds to invest.
The actual Consolidated Reserves for year ended 31 July 2021:
Unrestricted: £27,335k (2020: £44,138k)
Endowments: £423k (2020: £405k)
Pension liability £71,145k (2020: £54,396k)
At 31 July 2021 consolidated reserves are therefore 348% of short-term creditors and deemed to be sufficient.
Employee consultation
The average number of lecturing and support staff employed by the University during the year was 1,565 (2020: 1,595). An active policy of information dissemination encourages employee involvement and participation in the University development process. Employee representatives are regularly consulted on a variety of issues affecting their own and the University’s interests.
Auditor
The members of the University Council who held office at the date of approval of this report confirm that;
-
so far as they are each aware, there is no relevant audit information of which the University’s auditor is unaware; and
-
each member has taken all the steps that he or she ought to have taken to be aware of any relevant audit information and to establish that the University’s auditor is aware of that information.
Going concern
The University recorded a deficit of £5.6m before other gains and losses, but a positive operating cashflow helped ensure the University ended the year with cash and cash equivalents of £30.6m, and investments of £8.0 The budget for 2021-22 is for a consecutive deficit, forward cash forecasts demonstrate adequate availability of financial resources.
These deficits mean that the University was not compliant with some existing loan covenants for 2021 and 2022, however agreement has been reached with lenders to amend these covenants to ensure that the University remains compliant.
Page 15 of 58
Report of the University Council (continued)
Year ended 31 July 2021
Going concern(continued)
The impact of Covid-19 had an impact on several income streams during the 20-21 year particularly income from student residences and conferences. Income from student residences has not grown to pre-pandemic levels in Autumn 2021 and growth in conference activity is uncertain. Recruitment of home undergraduates in 2021 is similar to the level recruited in 2020. However, the University saw significant growth in overseas students in 2020-21 and this growth has continued into Autumn 2021 recruitment.
There continues to be pressure on the cost base of the University particularly due to supply chain issues impacting on IT and estates expenditure, as well as utility costs. The increase in national insurance rates will increase staffing costs as well as increases in pension provisions.
We have sensitised our forecasts to assess the impact of potential falls in student numbers and potential cost increases and are satisfied that the University has sufficient headroom in its cash flow projections to withstand the impact of reasonably possible downside scenarios during the 12 months following the date of approval of the financial statements.
On this basis, the University Council is satisfied that, despite the current economic and political uncertainty, the University has adequate resources to continue in operational existence for the foreseeable future and for at least 12 months from the date of signature of these financial statements. Further details regarding the basis of preparation are given in the Statement of Accounting Policies.
Conclusion
The University has had a challenging year. Despite reductions in public funding and upward pressure on costs, the University is well placed to manage challenges in the coming years, due to careful cost management and the strategic refocusing of the University’s portfolio across all its faculties and sites which should ensure the University can continue to recruit well in the future.
President of the Council: Canon Dr J. Turnbull
Deputy President of the Council: Dr M. David
15[th] February 2022
Page 16 of 58
Corporate Governance Statement Year ended 31 July 2021
Corporate Governance Statement
The University is committed to exhibiting best practice in all aspects of governance. This summary describes the manner in which the University complies with Committee of University Chairs (CUC) Higher Education Code of Governance (2014) and its continued compliance with the 2020 edition issued September 2020. The purpose of this summary is to help the reader of the financial statements understand how the principles have been applied.
In the opinion of the Members of the University Council, the University has applied the principles of the Higher Education Code of Governance (2014 and 2020) in so far as they apply to the Higher Education Sector, and it has applied these throughout the year ended 31 July 2021 and up to the date of these accounts.
The Council
The composition of the Council is set out on page 4. It is the Council’s responsibility to bring independent judgement to bear on issues of strategy, performance, resources and standards of conduct.
The University Council meets four times a year and has several committees, including the Planning and Resources Committee, the Nominations and Governance Review Committee, the Human Resources Committee, the Senior Salaries (Remuneration) Committee, the Mission Committee and the Audit and Risk Management Committee.
Planning and Resources Committee
The Planning and Resources Committee meet six times a year and considers in detail the Strategic Plan and the Financial Forecasts. It also considers the mid-year Financial Forecast and Budgets. It considers the overall objectives of the University and is provided with the minutes from the Council Committees and receives a report at each meeting from the Vice-Chancellor. It makes recommendations, as appropriate, to the Council.
Nominations and Governance Review Committee
Any new appointments to the University Council are made in accordance with the Instrument of Government. The University Council has a Nominations and Governance Review Committee which considers the skills mix and general requirements for membership of the University Council. The University Council is responsible for ensuring that appropriate training is provided. Members of the Council are appointed for an initial term of office not exceeding three years.
Human Resources Committee
The Human Resources Committee meets at least three times a year and considers the consultative procedures with the staff unions recognised by the University Council, monitors the implications of all staffing policies of the University, and makes recommendations as appropriate to the Planning and Resources Committee.
A University Health, Safety and Environment Committee reports to the Human Resources Committee. It meets at least three times a year, reviews existing safety policies, considers the need for new safety procedures, reviews the implementation of approved safety procedures, provides advice on health and safety to staff and students, receives notification of all accidents, studies incidents and related statistics, receives reports from the safety representative and the health and safety adviser and promotes cooperation across the University to secure sound health and safety. The Health, Safety and Environment Committee’s annual report is presented to the University Council.
Page 17 of 58
Corporate Governance Statement (continued) Year ended 31 July 2021
Senior Salaries Remuneration Committee
Considers and makes recommendations to the University Council on the remuneration and conditions of service of:
-
the Vice-Chancellor;
-
the Deputy Vice-Chancellor; and (following the recommendation of the Vice-Chancellor):
-
(i) the holders of senior posts:
-
PVC Resources and Bursar/Chief Financial Officer
-
Registrar and University Secretary
and
-
(ii) the holders of such other senior posts as the Council Members may from time to time determine and the following posts:
-
Pro Vice-Chancellor (Student Experience)
-
Pro Vice-Chancellor (Research and Innovation)
-
Executive Director of Estates Strategy
-
Executive Director of Human Resource
The University Council shall take the Senior Salaries Committee’s recommendations into account in considering and determining the remuneration and conditions of service of the holders of the senior posts specified above.
To determine grievances against the Vice-Chancellor and similar matters which relate to remuneration and conditions of service.
In discharging its terms of reference the Senior Salaries Committee will:
-
consider comparative information on the emoluments of employees within its remit when determining salaries, benefits and terms and conditions;
-
ensure that all arrangements are clearly recorded;
-
report on its decisions and operation at least annually to the University Council. Such a report should not normally be withheld from any members of the University Council and will record, inter alia:
-
(a) the resulting overall levels of increase in the aggregate salary costs of the Vice-Chancellor, the Deputy Vice-Chancellor and the holders of other posts the remuneration of which is determined by the Committee; and
-
(b) the agreed base salary for the Vice-Chancellor.
Justification for total remuneration package for the Vice Chancellor
The Committee is influenced by a wide range of factors in determining the Vice-Chancellor’s remuneration and utilises evidence from the higher education sector to benchmark pay and normally agrees quantified performance targets that are aligned to the strategy of the University. Market rates for remuneration are considered and evidenced by the comparative data, together with growing sector and institutional challenge and complexity, increasing competition and size of roles; skills, experience and individual performance.
Page 18 of 58
Corporate Governance Statement (continued) Year ended 31 July 2021
Justification for total remuneration package for the Vice Chancellor (continued)
The data supporting decisions on the Vice-Chancellor’s and other senior staff pay is drawn from the following:
-
data maintained by the Higher Education Statistics Agency and the Office for Students;
-
the UCEA Annual Senior Staff Remuneration Survey;
-
the Committee of University Chairs’ Vice-Chancellor Salary Survey (when available).
Mission Committee
The Mission Committee meets at least three times a year and its role is to promote and support the Christian ethos of the University through interpreting the nature and character of the University as defined by the University Council, monitoring its impact on University life and to make recommendations as necessary to the University Council.
Audit and Risk Management Committee
The Audit and Risk Management Committee meets at least four times a year. The Audit and Risk Management Committee considers both internal and external audit reports and recommendations together with management’s response and it reviews the annual financial statements. In order to allow sufficient independence, members of the Audit and Risk Management Committee do not sit on Council Committees where staffing or financial matters are decided. For further independence there are professional members who are not Members of the University Council. The Independent Auditor responsible for Internal Audit attends each meeting of the Audit and Risk Management Committee. The Audit and Risk Management Committee meet annually with the Internal and External Auditors without Officers of the University being present. During the year the committee undertook a mapping exercise against the new CUC HE Audit code of Practice and recommended adoption of the code.
Statement of Internal Control
The University Council is responsible for the University’s system of internal control and for reviewing its effectiveness. Such a system is designed to manage rather than eliminate the risk of failure to achieve business objectives and can only provide reasonable and not absolute assurance against material misstatement or loss.
During the course of the year, internal audit work was undertaken by RSM. RSM’s annual report for the year 20/21 concluded a positive overall opinion and confirmed that the university had “an adequate and effective assurance framework”.
The Council has reviewed the key risks to which the University is exposed, together with the operating, financial and compliance controls that have been implemented to mitigate those risks. The Council is of the view that there is an ongoing process for identifying, evaluating and managing the University’s significant risks, that has been in place for the year ended 31 July 2021 and up to the date of approval of the annual report and financial statements, that it is regularly reviewed by the Council and that it accords with Higher Education Code of Governance.
Page 19 of 58
Corporate Governance Statement (continued) Year ended 31 July 2021
Statement of Internal Control (continued)
The Strategic Executive Team receives reports setting out key performance and risk indicators and considers possible control issues brought to their attention by early warning mechanisms which are embedded within the operational units and reinforced by risk awareness training. The Strategic Executive Team and the Audit and Risk Management Committee also receive regular reports from the internal auditor and from the Health, Safety and Environment Committee which include recommendations for improvement. The Audit and Risk Management Committee’s role in this area is confined to a high level review of the arrangements for internal financial control. The Council’s agenda includes a regular item for consideration of risk and control and receives reports thereon from the ViceChancellor and the Audit and Risk Management Committee. The emphasis is on obtaining the relevant degree of assurance and not merely reporting by exception. At its Michaelmas meeting, the Council carried out the annual assessment for the year ended 31 July 2021 by considering documentation from the Vice-Chancellor and the Audit and Risk Management Committee, and took account of events since 31 July 2021.
Regularity and propriety in the use of public funding
It is the view of University Council that the internal control environment described above, together with all the corporate governance arrangements ensure regularity and propriety in the use of public funding.
President of the Council Canon Dr J. Turnbull
Parkgate Road, CHESTER, CH1 4BJ
15[th] February 2022
Deputy President of the Council Dr M. David
Page 20 of 58
Statement of University Council Responsibilities in Respect of the Annual Report and the Financial Statements
Year ended 31 July 2021
Statement of University Council Responsibilities in Respect of the Annual Report and the Financial Statements
The University Council is responsible for preparing the Annual Report and the financial statements in accordance with the requirements of the Office for Students’ Terms and Conditions of Funding for Higher Education Institutions and Research England’s Terms and Conditions of Research England Grant and applicable law and regulations.
They are required to prepare the group and parent University financial statements in accordance with UK accounting standards and applicable law (UK Generally Accepted Accounting Practice), including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland. The terms and conditions of funding further require the financial statements to be prepared in accordance with the 2019 Statement of Recommended Practice – Accounting for Further and Higher Education, in accordance with the requirements of the Accounts Direction issued by the Office for Students.
The University Council are required to prepare financial statements which give a true and fair view of the state of affairs of the group and parent University and of their income and expenditure, gains and losses and changes in reserves for that period. In preparing each of the group and parent University financial statements, the directors are required to:
-
select suitable accounting policies and then apply them consistently;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;
-
assess the group and parent University’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern; and
-
use the going concern basis of accounting unless they either intend to liquidate the group or the parent University or to cease operations, or have no realistic alternative but to do so.
The University Council is responsible for keeping adequate accounting records that are sufficient to show and explain the parent University’s transactions and disclose with reasonable accuracy at any time the financial position of the parent University. They are responsible for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error, and have general responsibility for taking such steps as are reasonably open to them to safeguard the assets of the group and to prevent and detect fraud and other irregularities.
The University Council are also responsible for ensuring that:
-
funds from whatever source administered by the Group or the University for specific purposes have been properly applied to those purposes and managed in accordance with relevant legislation;
-
funds provided by the Office for Students and Research England have been applied in accordance with the terms and conditions attached to them;
-
ensuring that there are appropriate financial and management controls in place to safeguard public funds and funds from other sources; and
-
securing the economical, efficient and effective management of the university’s resources and expenditure.
The University Council is responsible for the maintenance and integrity of the corporate and financial information included on the University’s website. Legislation in the UK governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Page 21 of 58
Independent Auditor’s Report to the University Council Report on the Audit of the Financial Statements Year ended 31 July 2021
Opinion
We have audited the financial statements of the University of Chester (“the University”) for the year ended 31 July 2021 which comprise the Consolidated and University Statement of Comprehensive Income and Expenditure, Consolidated and University Statements of Changes in Reserves. Consolidated and University Balance Sheets Consolidated Cash Flow Statement and related notes, including the accounting policies.
In our opinion the financial statements:
-
give a true and fair view of the state of the Group’s and the University’s affairs as at 31 July 2021, and of the Group’s and the University’s income and expenditure, gains and losses and changes in reserves, and of the Group’s cash flows, for the year then ended; and
-
have been properly prepared in accordance with UK accounting standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland.
-
have been properly prepared in accordance with the requirements of the Charities Act 2011.
Basis for opinion
We have been appointed as auditor under section 144 of the Charities Act 2011 (or its predecessors) and report in accordance with the regulations made under section 154 of the Act.
We conducted our audit in accordance with International Standards on Auditing (UK) (“ISAs (UK)”) and applicable law. Our responsibilities are described below. We have fulfilled our ethical responsibilities under, and are independent of the group in accordance with, UK ethical requirements including the FRC Ethical Standard. We believe that the audit evidence we have obtained is a sufficient and appropriate basis for our opinion.
Going concern
The University Council has prepared the financial statements on the going concern basis as they do not intend to liquidate the Group or the University or to cease their operations, and as they have concluded that the Group and the University’s financial position means that this is realistic. They have also concluded that there are no material uncertainties that could have cast significant doubt over their ability to continue as a going concern for at least a year from the date of approval of the financial statements (“the going concern period”).
In our evaluation of the University Council’s conclusions, we considered the inherent risks to the group’s business model and analysed how those risks might affect the Group and University’s financial resources or ability to continue operations over the going concern period.
Our conclusions based on this work:
-
we consider that the University Council’s use of the going concern basis of accounting in the preparation of the financial statements is appropriate;
-
we have not identified, and concur with the University Council’s assessment that there is not, a material uncertainty related to events or conditions that, individually or collectively, may cast significant doubt on the Group or the University’s ability to continue as a going concern for the going concern period.
However, as we cannot predict all future events or conditions and as subsequent events may result in outcomes that are inconsistent with judgements that were reasonable at the time they were made, the above conclusions are not a guarantee that the Group or the University will continue in operation.
Page 22 of 58
Independent Auditor’s Report to the University Council (continued) Report on the Audit of the Financial Statements Year ended 31 July 2021
Fraud and breaches of laws and regulations – ability to detect
To identify risks of material misstatement due to fraud (“fraud risks”) we assessed events or conditions that could indicate an incentive or pressure to commit fraud or provide an opportunity to commit fraud. Our risk assessment procedures included:
-
Enquiring of the University Council, the Audit and Risk Management Committee, internal audit, University Secretary and inspection of policy documentation as to the Group’s high-level policies and procedures to prevent and detect fraud, including the internal audit function, and the Group’s channel for “whistleblowing”, as well as whether they have knowledge of any actual, suspected or alleged fraud.
-
Reading Board, Audit and Risk Management committee and planning and resource committee minutes.
-
Using analytical procedures to identify any unusual or unexpected relationships.
We communicated identified fraud risks throughout the audit team and remained alert to any indications of fraud throughout the audit .
As required by auditing standards and taking into account possible pressures to meet loan covenants we perform procedures to address the risk of management override of controls and the risk of fraudulent revenue recognition, in particular the risk that revenue generated from other income streams is recorded in the wrong period.
We did not identify any additional fraud risks.
In determining the audit procedures, we took into account the results of our evaluation and testing of the operating effectiveness of some of the Group-wide fraud risk management controls We also performed procedures including:
-
Identifying journal entries and other adjustments to test based on risk criteria and comparing the identified entries to supporting documentation. These included those posted by senior finance management and journals poste to cash and turnover that were outside the normal course of business.
-
Assessing significant accounting estimates for bias
-
Assessing revenue transactions to ensure included within the correct period and are accurate
Identifying and responding to risks of material misstatement due to non-compliance with laws and regulations
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our general commercial and sector experience, and through discussion with the University Council and other management (as required by auditing standards), and from inspection of the Group’s regulatory and legal correspondence and discussed with the University Council and other management the policies and procedures regarding compliance with laws and regulations.
As the Group is regulated, our assessment of risks involved gaining an understanding of the control environment including the entity’s procedures for complying with regulatory requirements.
We communicated identified laws and regulations throughout our team and remained alert to any indications of non-compliance throughout the audit.
The potential effect of these laws and regulations on the financial statements varies considerably.
Page 23 of 58
Independent Auditor’s Report to the University Council (continued) Report on the Audit of the Financial Statements Year ended 31 July 2021
Firstly, the Group is subject to laws and regulations that directly affect the financial statements including financial reporting legislation, taxation legislation, pensions legislation and specific disclosures required by higher education legislation and regulation, charities legislation and related legislation and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related financial statement items.
Whilst the University is subject to many other laws and regulations, we did not identify any others where the consequences of non-compliance alone could have a material effect on amounts or disclosures in the financial statements.
Context of the ability of the audit to detect fraud or breaches of law or regulation
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed noncompliance with laws and regulations is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it.
In addition, as with any audit, there remained a higher risk of non-detection of fraud, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. Our audit procedures are designed to detect material misstatement. We are not responsible for preventing non-compliance or fraud and cannot be expected to detect non-compliance with all laws and regulations.
Other information
The University Council is responsible for the other information, which comprises the Strategic Review and the Report of the University Council and Corporate Governance Statement. Our opinion on the financial statements does not cover the other information and, accordingly, we do not express an audit opinion or, except as explicitly stated below, any form of assurance conclusion thereon.
Our responsibility is to read the other information and, in doing so, consider whether, based on our financial statements audit work, the information therein is materially misstated or inconsistent with the financial statements or our audit knowledge. Based solely on that work:
-
we have not identified material misstatements in the other information; and
-
in our opinion the information given in the Strategic Review and the Report of the University Council and Corporate Governance Statement, is consistent with the financial statements.
Matters on which we are required to report by exception
-
Under the Charities Act 2011 we are required to report to you if, in our opinion:
-
the charity has not kept sufficient accounting records; or
-
the financial statements are not in agreement with the accounting records; or
-
we have not received all the information and explanations we require for our audit.
We have nothing to report in these respects.
Page 24 of 58
Independent Auditor’s Report to the University Council (continued) Report on the Audit of the Financial Statements Year ended 31 July 2021
University Council responsibilities
As explained more fully in their statement set out on page 21, the University Council is responsible for: the preparation of the financial statements and for being satisfied that they give a true and fair view; such internal control as it determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error; assessing the Group and parent University’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern; and using the going concern basis of accounting unless it either intends to liquidate the Group or the parent University or to cease operations, or has no realistic alternative but to do so.
Auditor’s responsibilities
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue our opinion in an auditor’s report. Reasonable assurance is a high level of assurance, but does not guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.
A fuller description of our responsibilities is provided on the FRC’s website at www.frc.org.uk/auditorsresponsibilities.
REPORT ON OTHER LEGAL AND REGULATORY REQUIREMENTS
We are required to report on the following matters by the Accounts Direction dated 25 October 2019 issued by the Office for Students (‘the Accounts Direction’).
In our opinion, in all material respects:
-
funds from whatever source administered by the Group or the University for specific purposes have been properly applied to those purposes and managed in accordance with relevant legislation;
-
income has been applied in accordance with the University's articles of government
-
funds provided by the Office for Students, UK Research and Innovation (including Research England), the Education and Skills Funding Agency and the Department for Education have been applied in accordance with the relevant terms and conditions; and
-
the financial statements meet the requirements of the Accounts Direction dated 25 October 2019 issued by the Office for Students.
Matters on which we are required to report by exception
We are required by the Accounts Direction to report to you where the University has an access and participation plan that has been approved by the Office for Students’ director of fair access and participation and the results of our audit work indicate that the Group’s and the University’s expenditure on access and participation activities for the financial year disclosed in Note 9 has been materially misstated.
We are also required by the Accounts Direction to report to you where the results of our audit work indicate that the Group’s and the University’s grant and fee income, as disclosed in note 3 to the financial statements has been materially misstated.
We have nothing to report in these respects.
Page 25 of 58
Independent Auditor’s Report to the University Council (continued) Report on the Audit of the Financial Statements Year ended 31 July 2021
THE PURPOSE OF OUR AUDIT WORK AND TO WHOM WE OWE OUR RESPONSIBILITIES
This report is made solely to the University Council, who are the trustees of the university for the purposes of charity law, in accordance with section 144 of the Charities Act 2011 (or its predecessors) and regulations made under section 154 of that Act and of the Articles, Charters, Statutes or Ordinances of the institution paragraph 13(2) of the University's Articles of Government and section 124B of the Education Reform Act 1988. Our audit work has been undertaken so that we might state to the University Council those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the University and the University Council for our audit work, for this report, or for the opinions we have formed.
Timothy Cutler
for and on behalf of KPMG LLP, Senior Statutory Auditor
Chartered Accountants 1 St Peters Square Manchester M2 3AE
Date: 22[nd] February 2022
KPMG LLP is eligible to act as an auditor in terms of section 1212 of the Companies Act 2006
Page 26 of 58
Consolidated and University Statement of Comprehensive Income and Expenditure Year ended 31 July 2021
| Notes Income Tuition fees and education contracts 1 Funding body grants 2 Research grants and contracts 4 Other income 5 Investment income 6 Total income before endowments and donations Donations and endowments 7 Total Income Expenditure Staff costs 8 Other operating expenses 11 Depreciation 12 Interest and other finance costs 10 Total Expenditure Deficit before other gains or losses |
Year ended 31 July 2021 Year ended 31 July 2020 Consolidated University Consolidated University £’000 £’000 £’000 £’000 98,173 98,173 93,797 93,797 10,584 10,584 9,819 9,819 1,870 1,870 1,699 1,699 11,763 11,862 14,072 14,797 311 311 358 357 |
|---|---|
| 122,701 122,800 119,745 120,469 18 18 9 9 |
|
| 122,719 122,818 119,754 120,478 |
|
| 82,230 82,222 81,028 81,028 38,819 38,747 36,136 36,432 5,039 5,039 4,946 4,946 2,265 2,265 2,254 2,254 |
|
| 128,353 128,273 124,364 124,660 |
|
| (5,634) (5,455) (4,610) (4,182) |
Page 27 of 58
Consolidated and University Statement of Comprehensive Income and Expenditure (continued) Year ended 31 July 2021
| Notes Loss on changes in fair value of investment properties 12 Deficit for the year Actuarial loss in respect of pension schemes 24 Total comprehensive income for the year Represented by Endowment comprehensive income for the year Unrestricted comprehensive income for the year Attributable to the University Deficit for the year attributable to:* University |
Year ended 31 July 2021 Year ended 31 July 2020 Consolidated University Consolidated University £’000 £’000 £’000 £’000 (59) (59) (422) (422) (5,693) (5,514) (5,032) (4,604) |
|---|---|
| (11,092) (11,092) (20,513) (20,513) |
|
| (16,785) (16,606) (25,545) (25,117) |
|
| 18 18 5 5 (16,803) (16,624) (25,550) (25,122) |
|
| (16,785) (16,606) (25,545) (25,117) |
|
| (5,693) (5,514) (5,032) (4,604) |
All items of income and expenditure relate to continuing activities
Page 28 of 58
Consolidated and University Statement of changes in Reserves
Year ended 31 July 2021
| Consolidated Balance at 1 August 2019 Surplus from the statement of comprehensive income and expenditure Other comprehensive income Release of restricted funds spent in year Total comprehensive income for the year Balance at 1 August 2020 Surplus from the statement of comprehensive income and expenditure Other comprehensive income Release of restricted funds spent in year Total comprehensive income for the year Balance at 31 July 2021 |
Income and Expenditure Account Endowment Unrestricted £’000 £’000 400 69,688 9 (5,041) - (20,513) (4) 4 5 (25,550) 405 44,138 18 (5,711) - (11,092) - - 18 (16,803) 423 27,335 |
Total £’000 70,088 (5,032) (20,513) - |
|---|---|---|
| (25,545) | ||
| 44,543 (5,693) (11,092) - |
||
| (16,785) | ||
| 27,758 |
Page 29 of 58
Consolidated and University Statement of changes in Reserves (continued) Year ended 31 July 2021
| University Balance at 1 August 2019 Surplus from the statement of comprehensive income and expenditure Other comprehensive income Release of restricted funds spent in year Total comprehensive income for the year Balance at 1 August 2020 Surplus from the statement of comprehensive income and expenditure Other comprehensive income Release of restricted funds spent in year Total comprehensive income for the year Balance at 31 July 2021 |
Income and Expenditure Account Endowment Unrestricted £’000 £’000 400 68,520 9 (4,613) (20,513) (4) 4 5 (25,122) 405 43,398 18 (5,532) - (11,092) - - 18 (16,624) 423 26,774 |
Total £’000 68,920 (4,604) (20,513) - |
|---|---|---|
| (25,117) | ||
| 43,803 (5,514) (11,092) - |
||
| (16,606) | ||
| 27,197 |
Page 30 of 58
Consolidated and University Balance Sheets Year ended 31 July 2021
| Notes Fixed assets 12 Investment properties 12 Current assets Stock 13 Trade and other receivables 14 Investments 15 Cash and cash equivalents 21 Less: Creditors: amounts falling due within one year 16 Net current assets Total assets less current liabilities Creditors: amounts falling due after more than one year 17 Provisions Provisions for liabilities 18 Net assets Restricted Reserves Income and expenditure reserve - endowment reserve 19 Unrestricted Reserves Income and expenditure reserve - unrestricted Total Reserves |
As at 31 July 2021 Consolidated University £’000 £’000 118,313 118,313 9,004 9,004 107 107 9,403 9,234 8,000 8,000 30,598 29,864 48,108 47,205 (28,333) (27,991) 19,775 19,214 147,092 146,531 (48,189) (48,189) (71,145) (71,145) 27,758 27,197 423 423 27,335 26,774 27,758 27,197 |
As at 31 July 2020 Consolidated University £’000 £’000 118,792 118,792 9,063 9,063 79 79 7,547 7,584 20,101 20,101 18,457 17,196 46,184 44,960 (23,669) (23,185) 22,515 21,775 150,370 149,630 (51,000) (51,000) (54,827) (54,827) 44,543 43,803 405 405 44,138 43,398 44,543 43,803 |
As at 31 July 2020 Consolidated University £’000 £’000 118,792 118,792 9,063 9,063 79 79 7,547 7,584 20,101 20,101 18,457 17,196 46,184 44,960 (23,669) (23,185) 22,515 21,775 150,370 149,630 (51,000) (51,000) (54,827) (54,827) 44,543 43,803 405 405 44,138 43,398 44,543 43,803 |
|---|---|---|---|
| 44,960 (23,185) |
|||
| 21,775 | |||
| 149,630 (51,000) (54,827) |
|||
| 43,803 | |||
| 405 43,398 |
|||
| 43,803 |
The financial statements were approved by the University Council on 15[th] February 2022 and were signed on its behalf on that date by:
Professor E.A. Simmons, Vice-Chancellor
Canon Dr J. Turnbull, President of the Council
Page 31 of 58
Consolidated Cash Flow Statement
Year ended 31 July 2021
| Notes Cash flow from operating activities Deficit for the year Adjustment for non-cash items Depreciation 12 Loss on investments 12 Increase in stock 13 (Increase)/Decrease in debtors 14 Increase/(Decrease) in creditors 16 Increase in pension provision 24 Decrease in other provisions 18 Adjustment for investing or financing activities Investment income 6 Interest payable 10 Endowment income 19 Capital grant income 2 Net cash inflow from operating activities Cash flows from investing activities Proceeds from sales of fixed assets Capital grants receipts New deposits 15 Investment income 6 Payments made to acquire fixed assets 12 Cash flows from financing activities Interest paid 10 Endowment cash received 19 Repayments of amounts borrowed 17 Increase/(Decrease) in cash and cash equivalents in the year Cash and cash equivalents at beginning of the year 21 Cash and cash equivalents at end of the year 21 |
Year ended 31 July 2021 £’000 (5,693) 5,039 59 (28) (1,856) 4,177 5,226 - (84) 1,479 (18) (1,065) 7,236 - 869 12,101 84 (4,560) 8,494 (1,479) 18 (2,128) (3,589) 12,141 18,457 30,598 |
Year ended 31 July 2020 £’000 (5,032) 4,946 422 (37) 206 (1,127) 4,214 (259) (257) 1,560 (9) (1,421) |
|---|---|---|
| 3,206 | ||
| 12 603 (73) 257 (2,592) |
||
| (1,793) | ||
| (1,560) 9 (2,147) |
||
| (3,698) | ||
| (2,285) | ||
| 20,742 18,457 |
Page 32 of 58
Statement of Accounting Policies
Year ended 31 July 2021
The following accounting policies have been applied consistently in the current and preceding years dealing with items which are considered material in relation to the University’s financial statements.
Basis of preparation
The financial statements have been prepared under the Statement of Recommended Practice (SORP): Accounting for Further and Higher Education Institutions 2015 and in accordance with Financial Reporting Standards (FRS 102). These financial statements are prepared in accordance with the historical cost convention. They have also been prepared in accordance with the ‘carried forward’ powers and duties of previous legislation (Further and Higher Education Act 1992 and the Higher Education Act 2004) and the new powers of the Higher Education and Research Act 2017 during the transition period to 31 July 2019, the Accounts Direction issued by the Office for Students (OfS), the Terms and conditions of funding for higher education institutions issued by the Office for Students and the Terms and conditions of Research England Grant.
The University is a public benefit entity and therefore has applied the relevant public benefit requirement of the applicable UK laws and accounting standards.
Going concern
The Group and parent University’s activities, together with the factors likely to affect its future development, performance and position, are set out in the Strategic Report which forms part of the Report of the University Council. The Report of the University Council also describes the financial position of the Institution, its cash flows, liquidity position and borrowing facilities.
The financial statements have been prepared on a going concern basis which the Council consider to be appropriate for the following reasons.
The University recorded a deficit of £5.6m before other gains and losses, but a positive operating cashflow helped ensure the University ended the year with cash and cash equivalents of £30.1m, and investments of £8.0. The budget for 2021-22 is for a consecutive deficit, forward cash forecasts demonstrate adequate availability of financial resources. These deficits mean that the University was not compliant with some existing loan covenants for 2021 and 2022, however agreement has been reached with lenders to amend these covenants to ensure that the University remains compliant.
The Council have prepared cash flow forecasts for a period of 12 months from the date of approval of these financial statements. We have sensitised our forecasts to assess the impact of potential falls in student numbers and potential cost increases and are satisfied that the University has sufficient headroom in its cash flow projections to withstand the impact of reasonably possible downside scenarios during the 12 months following the date of approval of the financial statements. After reviewing these forecasts the Council is of the opinion that, taking account of severe but plausible downsides, including the anticipated impact of COVID-19 the Group and parent University will have sufficient funds to meet their liabilities as they fall due over the period of 12 months from the date of approval of the financial statements (the going concern assessment period). The Report of the University Council provides more information on going concern on page 14.
Consequently, the Council is confident that the Group and parent University will have sufficient funds to continue to meet their liabilities as they fall due for at least 12 months from the date of approval of the financial statements and therefore have prepared the financial statements on a going concern basis
Basis of consolidation
The consolidated financial statements include the University and all of its subsidiaries for the financial year to 31 July 2021. Intra group sales and profits are eliminated on consolidation.
The consolidated financial statements do not include those of the Students’ Union because the University does not control these activities.
Page 33 of 58
Statement of Accounting Policies (continued)
Year ended 31 July 2021
Cash flow statement
As permitted by Section 7, paragraphs 1.11 and 1.12 of FRS 102 ‘Statements of Cash Flows’, the University’s cash flow statement has not been included in these financial statements.
Recognition of income
Funding council block grants are accounted for in the year to which they relate.
Fee income is stated gross and credited to the Statement of Comprehensive Income and Expenditure account over the period in which the students are studying. Where the amount of the tuition fee is reduced, income receivable is shown net of the discount. Bursaries and scholarships are accounted for gross as expenditure and included within operating income.
Recurrent income from government grants, contracts and other services rendered are accounted for on an accruals basis and included to the extent of the completion of the contract or service concerned; any payments received in advance of such performance are recognised on the balance sheet as liabilities.
Recurrent income from non-government grants are accounted for under the performance model, and the grant is recognised as and when performance conditions are met.
Government grants received in respect of the acquisition or construction of fixed assets are treated as deferred capital grants under the accruals model. The grants are credited to deferred capital grants and an annual transfer made to the Statement of Comprehensive Income and Expenditure account over the useful economic life of the asset at the same rate as the depreciation charge on the asset for which the grant was awarded.
Income from the sale of goods or services is credited to the Statement of Comprehensive Income and Expenditure account when the goods or services are supplied to the external customers against the order received or the terms of the contract have been satisfied.
Fixed assets and depreciation
A fixed asset is capitalised at cost where the expenditure exceeds £10,000. Assets are depreciated over their useful lives on a straight line basis as follows:
Freehold buildings - 2% pa on cost Plant and machinery - 25% pa on cost Computer equipment - 33% pa on cost
Land is capitalised at cost and is not depreciated.
Investment Properties
Investment property is land and buildings held for rental income or capital appreciation rather than for use delivering services. Investment properties are measured initially at cost and subsequently at fair value movements recognised in the Surplus or Deficit. Properties are not depreciated but are revalued or reviewed annually according to market conditions as at 31 July each year.
Intangible assets – research and development
Research expenditure is written off as incurred. Development expenditure is also written off, except where the directors are satisfied as to the technical, commercial and financial viability of individual projects. In such cases, the identifiable expenditure is capitalised as an intangible asset and amortised over the period during which the Group is expected to benefit. This period is between three and five years. Provision is made for any impairment.
Page 34 of 58
Statement of Accounting Policies (continued) Year ended 31 July 2021
Maintenance
The University has a five-year planned maintenance programme which is reviewed on an annual basis. Actual expenditure on routine and planned maintenance is charged to the Statement of Comprehensive Income and Expenditure in the year it is incurred.
Stocks
Stocks are stated at the lower of cost and net realisable value.
Provisions
Provisions are recognised when the University has a legal or constructive obligation as a result of a past event, it is probable that a transfer of economic benefit will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
Pension schemes
The two principal pension schemes for the University’s staff are the Cheshire Pension Fund and the Teachers’ Pension Scheme. Pension costs are assessed on the latest actuarial valuations of the schemes and are accounted for on the basis of FRS 102 Section 28. The Cheshire Pension Fund has a full valuation every three years (last valued at March 2019) carried out by professionally qualified independent actuaries and the Teachers’ Pension Scheme is assessed every five years (last valued at March 2016).
The Cheshire Pension Fund is a funded, defined benefit scheme with the assets of the scheme held separately from those of the Group in separate trustee administered funds. Assets are included in the valuation at market value, and scheme liabilities are measured on an actuarial basis using the projected unit method; these liabilities are discounted at the current rate of return on AA rated corporate bonds. The post-retirement benefit surplus or deficit is included on the University’s balance sheet. Surpluses are included only to the extent that they are recoverable through reduced contributions in the future or through refunds from the schemes. The current service cost and any past service costs are included in the Statement of Comprehensive Income and Expenditure account within operating expenses and the expected return on the scheme’s assets, net of the impact of the unwinding of the discount on scheme liabilities, is included within other finance income. Actuarial gains and losses, including differences between the expected and actual return on scheme assets, are recognised in the statement of total recognised gains and losses.
The Teachers’ Pension Scheme is an unfunded, defined benefit multi-employer scheme. Because of the mutual nature of the scheme, the scheme’s assets are not hypothecated to individual institutions and scheme-wide contribution rates are set. The University is therefore exposed to actuarial risks associated with other institutions’ employees and is unable to identify its share of the underlying assets and liabilities of the scheme on a consistent and reasonable basis. Therefore, as required by FRS 102 Section 28 this scheme is accounted for as if it is a defined contribution scheme. As a result, the amount charged to the Statement of Comprehensive Income and Expenditure account represents the contributions payable to the scheme in respect of the accounting year.
Employment benefits
Short term employment benefits such as salaries and compensated absences are recognised as an expense in the year in which the employees render service to the University. Any unused benefits are accrued and measured as the additional amount the University expects to pay as a result of the unused entitlement.
Page 35 of 58
Statement of Accounting Policies (continued)
Year ended 31 July 2021
Leases
Where the University enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a ‘finance lease’. The asset is recorded in the balance sheet as a tangible fixed asset and is depreciated over its estimated useful life or the term of the lease, whichever is shorter. Future instalments under such leases, net of finance charges, are included within creditors. Rentals payable are apportioned between the finance element, which is charged to the profit and loss account, and the capital element which reduces the outstanding obligation for future instalments.
All other leases are accounted for as ‘operating leases’ and the rental charges are charged to the Statement of Comprehensive Income and Expenditure on a straight line basis over the life of the lease.
Cash flows and liquid resources
Cash flows comprise increases or decreases in cash. Cash includes cash in hand, deposits repayable on demand and overdrafts. Deposits are repayable on demand if they are in practice available within 24 hours without penalty. No investments, however liquid, are included in cash.
Liquid resources represent assets held that are readily disposable. They comprise term deposits held as part of the University’s treasury management activities.
Taxation
The University is considered to pass the tests set out in Paragraph 1 Schedule 6 Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the University is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 Corporation Tax Act 2010 or Section 256 of the Taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes. Subsidiary companies are liable to corporation tax.
The University is partially exempt in respect of Value Added Tax, so that it can only recover a minor element of VAT charged on its inputs. Irrecoverable VAT on inputs is included in the costs of such inputs and added to the cost of tangible fixed assets as appropriate, where the inputs themselves are tangible fixed assets by nature.
Endowment assets
Endowment assets are carried at market value. Appreciation/depreciation in the market value of endowment assets and any gain or loss on disposal is added to or subtracted from the endowment funds concerned and is not brought into the Statement of Comprehensive Income and Expenditure account, but reported through the statement of total recognised gains and losses.
Financial instruments
Financial assets and financial liabilities are recognised when the University becomes a party to the contractual provisions of the instrument.
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the University after deducting all of its liabilities.
All financial assets and liabilities are initially measured at transaction price (including transaction costs), except for those financial assets classified as at fair value through profit or loss, which are initially measured at fair value (which is normally the transaction price excluding transaction costs), unless the arrangement constitutes a financing transaction.
Page 36 of 58
Statement of Accounting Policies (continued)
Year ended 31 July 2021
Financial instruments (continued)
If an arrangement constitutes a financing transaction, the financial asset or financial liability is measured at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Financial assets and liabilities are only offset in the balance sheet when, and only when there exists a legally enforceable right to set off the recognised amounts and the University intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously.
Derivatives
Derivatives are held on the balance sheet at fair value with movements in fair value recorded in the Surplus or Deficit.
Significant estimates and judgements
Preparation of financial statements require significant estimates and judgements for which management relies of appropriate professional advice. The estimates and judgements that have significant risk of causing a material adjustment to the carrying amounts of assets and liabilities are:
a. Pension liabilities
The University participates in the Cheshire Pension Fund which is a defined benefit scheme. The present value of the University obligations depend on a number of factors including life expectancy, salary increases, asset valuations, liability periods and discount rates on corporate bonds. A qualified actuary estimate these values so management can determine net pension obligations in the balance sheet.
Asset values are reported using estimated asset allocations prepared by the scheme Actuary. This asset value is calculated at each triennial valuation. Thereafter it is rolled forward for accounting valuation purposes using investment returns, contributions received, and benefits paid out. During each annual reporting period between triennial valuations asset returns are estimated using 11 months of market experience and one month of extrapolation being assumed. However, for the year ended 31 July 2021 the pension valuation was calculated using asset returns as at that date. The difference in asset values using the actual asset return data compared to estimated was £159k
Details of the assumptions used, and associated sensitivities, are included in note 24.
b. Investment properties
These properties are located at Thornton Science Park. In June 2018, the Planning Committee of Cheshire West and Cheshire Council (CWaC) elected to reject a retrospective planning permission seeking a change of use to Class D1 (non-residential institutions) for certain elements of the site. An appeal against this decision was not successful and as such, the University will cease teaching on the site from March 2021. The University will continue to operate the site for research, and maintain investment properties. Staff will also continue to have offices on the site.
Despite this, the decision does create some future uncertainty around future marketability of the properties which may impact fair value which cannot be quantified. Therefore the fair value of investment property is determined by management upon receipt of a report by a registered valuer on the properties in question on the basis of continual use.
Page 37 of 58
Notes to the Financial Statements
Year ended 31 July 2021
| 1 Tuition Fees and Education Contracts Full-time home and EU students Full-time international students Part-time students Education Contracts Other Fees and Support Grants 2 Funding Body Grants Recurrent Grant Office for Students UKRI DFE Capital grant Specific Grants OfS DHSC Covid Testing Higher Education Academic Subject Centres Higher Education Innovation Fund Uni Connect (formerly NCOP Higher Horizons Project) Uni Connect Shaping Futures 3Details of Grant and Fee Income Grant income from Office for Students Grant income from other bodies Fee income for taught awards Fee income for research awards Fee income for non-qualifying courses Total grant and fee income |
Year Ended 31 July 2021 Year Ended 31 July 2020 Consolidated University Consolidated University £’000 £’000 £’000 £’000 77,306 77,306 75,515 75,515 12,519 12,519 8,960 8,960 3,916 3,916 3,141 3,141 2,027 2,027 3,668 3,668 2,405 2,405 2,513 2,513 |
|---|---|
| 98,173 98,173 93,797 93,797 |
|
| 5,811 5,811 6,774 6,774 1,587 1,587 354 354 248 248 1,065 1,065 1,421 1,421 187 187 - - - - 106 106 1,219 1,219 948 948 338 338 322 322 23 23 - - |
|
| 10,584 10,584 9,819 9,819 |
|
| 5,998 5,998 5,400 5,400 4,586 4,586 4,419 4,419 93,691 93,691 88,818 88,818 911 911 1,176 1,176 3,571 3,571 3,803 3,803 |
|
| 108,757 108,757 103,616 103,616 |
Page 38 of 58
Notes to the Financial Statements (continued)
Year ended 31 July 2021
| Notes 4 Research Grants and Contracts Research councils Research charities Government (UK and overseas) Industry and commerce Other 5 Other income Residences, catering and conferences Other income |
Year Ended 31 July 2021 Year Ended 31 July 2020 Consolidated University Consolidated University £’000 £’000 £’000 £’000 310 310 156 156 450 450 534 534 326 326 303 303 35 35 241 241 749 749 465 465 |
|---|---|
| 1,870 1,870 1,699 1,699 |
|
| 3,083 3,141 5,724 5,329 8,680 8,721 8,348 9,468 |
|
| 11,763 11,862 14,072 14,797 |
Other income relates to European grants, rental income and other income (e.g. nurseries, fitness centres).
6 Investment income
| Investment income on endowments 19 Other investment income Movement in fair value of derivatives 17 7 Donations and endowments New endowments 19 8 Staff costs Salaries Social security costs Other pension costs Total |
2 2 82 82 227 227 311 311 18 18 59,834 59,826 6,035 6,035 16,361 16,361 82,230 82,222 |
2 2 255 254 101 101 |
|---|---|---|
| 358 357 |
||
| 9 9 |
||
| 59,914 59,914 6,085 6,085 15,029 15,029 |
||
| 81,028 81,028 |
Page 39 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
8 Staff Costs (continued)
Emoluments of the Head of Institution
The emoluments below relate to Professor T.J. Wheeler, who was Vice Chancellor for the period to 31 December 2019, and to Professor E.A. Simmons who was Vice Chancellor from 1 January 2020.
| Professor T.J. Wheeler 1 August 2019 to 31 December 2019: Salary Benefits Other Remuneration – Expenses |
2021 2020 £’000 £’000 - 118 - 1 - 1 |
|---|---|
| - 120 |
In addition to the emoluments above, Professor Wheeler received salary as Professor Emeritus for the period from 1 January 2020 to 31 July 2020 of £164,500, and benefits of £1,208. The arrangements were the subject of advice from the Senior Salaries Committee at a meeting on 11th July 2019 and approved by the University Council on 19th November 2019.
| Professor E.A. Simmons 1 January 2020 to 31 July 2020: Salary Benefits Other Remuneration – Pension & Expenses Head of Institution Median Pay Ratios: Professor T.J. Wheeler 1 August 2019 to 31 December 2019: Basic Salary Ratio Total Remuneration Ratio Professor E.A. Simmons 1 January 2020 to 31 July 2021: Basic Salary Ratio Median Total Remuneration all staff |
2021 2020 £’000 £’000 250 146 - 0 59 35 |
|---|---|
| 309 181 |
|
| 2021 2020 - 8.3 - 8.3 |
|
| 2021 2020 7.2 7.3 8.0 7.3 |
The justification for the Head of Institution pay can be found on page 18.
Page 40 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
8 Staff Costs (continued)
Remuneration of other higher paid staff, excluding employer's pension contributions:
| £100,000 to £104,999 £105,000 to £109,999 £110,000 to £114,999 £115,000 to £119,999 £120,000 to £124,999 £125,000 to £129,999 £130,000 to £134,999 £135,000 to £139,999 £140,000 to £144,999 £145,000 to £149,999 £150,000 to £154,999 £155,000 to £159,999 £160,000 to £164,999 ompensation paid to key management personnel |
2021 2020 1 1 1 2 - - - - - - 1 1 1 - - - - 2 - - 1 1 1 1 1 - |
|---|---|
| 7 8 |
|
| 1,256 1,553 |
Total Compensation paid to key management personnel
Key Management personnel consist of 10 individuals that make up the Strategic Executive Team. Compensation consists of salary, bonus, employer’s national insurance and employer’s pension contribution.
| Average staff numbers by major category: Academic Departments Academic Services Administration/Central Services Premises Catering and Residence Nursing |
2021 2020 589 589 130 139 426 441 191 199 74 79 155 148 |
|---|---|
| 1,565 1,595 |
Compensation for loss of office
38 payments were made in respect of compensation for loss of office during the year totalling £499k
Council Members
Reimbursements to members of University Council for expenditure incurred in attending Council and meetings of its committees amounted to £80 (2020: £299). Council members did not receive any remuneration from the University.
Page 41 of 58
Notes to the Financial Statements (continued)
Year ended 31 July 2021
| Notes 9 Access & Participation Access Investment Financial Support 1 Disability Support Research and evaluation (i) |
Year Ended 31 July 2021 Consolidated University £’000 £’000 719 719 1,890 1,890 957 957 258 258 3,824 3,824 |
Year Ended 31 July 2020 Consolidated University £’000 £’000 710 710 1,978 1,978 786 786 245 245 |
|---|---|---|
| 3,719 3,719 |
(i) £1,543k of these costs are already included in the overall staff costs figures included in the financial statements, see note 8
The University of Chester’s Access and Participation plan can be found here: https://www1.chester.ac.uk/undergraduate/widening-participation/access-and-participation-plan
10 Interest and other finance costs
| Loan interest 1,479 1,479 Net charge on pension scheme 24 786 786 2,265 2,265 Analysis of other operating expenses by activity Academic and related expenditure 13,804 13,804 Administration and central services 7,226 7,226 Premises (including service concession cost) 15,726 15,726 Residences, catering and conferences 592 590 Research grants and contracts 841 841 Other expenses 630 560 38,819 38,747 Other operating expenses include: External auditor’s remuneration in respect of audit services 84 65 External auditor’s remuneration in respect of non-audit services 38 31 Operating lease rentals: vehicles 215 215 |
1,560 1,560 694 694 |
|---|---|
| 2,254 2,254 |
|
| 11,980 11,987 8,582 8,592 12,526 12,526 2,264 2,230 250 250 534 847 |
|
| 36,136 36,432 |
|
| 81 63 21 13 132 132 |
11 Analysis of other operating expenses by activity
Page 42 of 58
Notes to the Financial Statements (continued)
Year ended 31 July 2021
| 12 Fixed Assets Consolidated Cost At 1 August 2020 Additions Disposals At 31 July 2021 Depreciation At 1 August 2020 Charge for the year Disposal At 31 July 2021 Net book value At 31 July 2021 As 31 July 2020 University Cost and Valuation At 1 August 2020 Additions Disposals At 31 July 2021 Depreciation At 1 August 2020 Charge for the year Disposal At 31 July 2021 Net book value At 31 July 2021 At 31 July 2020 |
Freehold Land and Buildings £’000 145,668 2,738 - 148,406 30,065 2,829 - 32,894 115,512 115,603 145,668 2,738 - 148,406 30,065 2,829 32,894 115,512 115,603 |
Plant and Machinery £’000 26,473 1132 (627) 26,978 24,308 1351 (627) 25,032 1,946 2,165 26,473 1132 (627) 26,978 24,308 1351 (627) 25,032 1,946 2,165 |
Computer Equipment £’000 9,278 690 - 9,968 8,254 859 - 9,113 855 1,024 9,278 690 - 9,968 8,254 859 9,113 855 1,024 |
Total £’000 181,419 4,560 (627) |
|---|---|---|---|---|
| 185,352 | ||||
| 62,627 5,039 (627) |
||||
| 67,039 | ||||
| 118,313 | ||||
| 118,792 | ||||
| 181,419 4,560 (627) |
||||
| 185,352 | ||||
| 62,627 5,039 (627) |
||||
| 67,039 | ||||
| 118,313 | ||||
| 118,792 |
At 31 July 2021, freehold land and buildings included £7.8m (2020 - £7.8m) in respect of freehold land and is not depreciated.
Page 43 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
12 Fixed Assets (continued)
Investment properties
| Consolidated and University At 1 August 2019 Additions Loss on change in fair value At 31 July 2020 Additions Loss on change in fair value At 31 July 2021 |
Investment Properties £’000 |
|---|---|
| 9,485 | |
| (422) | |
| 9,063 | |
| - (59) |
|
| 9,004 |
The investment properties are at Thornton Science Park. An overage deed is in place on these properties until 20[th] March 2034. Under the terms of this overage deed, if the University disposes of these properties then 50% (40% from 31st March 2024) of the market value is payable to the former owners, Shell Research Limited.
The non-current investments have been valued at market value
| 13 Stock General consumables 14 Trade and other receivables Amounts falling due within one year: Trade receivables Other receivables Prepayments and accrued income Amounts due from subsidiary companies |
Year ended 31 July 2021 Consolidated University £'000 £'000 107 107 5,254 4,988 35 34 4,114 3,800 - 412 9,403 9,234 |
Year ended 31 Consolidated £'000 79 4,185 38 3,324 - 7,547 |
July 2020 University £'000 79 |
|---|---|---|---|
| 3,556 38 3,289 701 |
|||
| 7,584 |
Page 44 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
15 Current Investments
Short term deposits |
Year ended 31 Consolidated £'000 8,000 |
July 2021 University £'000 8,000 |
Year ended 31 July 2020 Consolidated University £'000 £'000 20,101 20,101 |
|---|---|---|---|
Deposits are held with banks and building societies operating in the London market and licensed by the Financial Services Authority with more than three months maturity at the balance sheet date. The interest rates for these deposits are fixed for the duration of the deposit at time of placement.
At 31 July 2021 the weighted average interest rate of these deposits was 0.5% per annum. The deposits are in accounts that require notice. The weighted average period of notice was 125 days. The fair value of these deposits was not materially different from the book value.
16 Creditors: amounts falling due within one year
| Secured loans* Unsecured loans Trade payables Social security and other taxation payable Accruals and deferred income Amounts due to subsidiary companies |
Year ended 31 July 2021 Consolidated University £'000 £'000 836 836 1,326 1,326 5,132 5,005 1,650 1,480 19,389 19,299 - 45 28,333 27,991 |
Year ended 31 July 2020 Consolidated University £'000 £'000 819 819 1,309 1,309 4,356 4,347 1,588 1,398 15,597 15,257 - 55 23,669 23,185 |
Year ended 31 July 2020 Consolidated University £'000 £'000 819 819 1,309 1,309 4,356 4,347 1,588 1,398 15,597 15,257 - 55 23,669 23,185 |
|---|---|---|---|
| 23,185 |
- The bank loans are secured on freehold properties owned by the University with a carrying value of £7.2m (2020: £7.3m), over which the lender holds a legal charge.
17 Creditors: amounts falling due after more than one year
| Deferred income Derivatives Secured loans Unsecured loans |
21,364 477 6,129 20,219 48,189 |
21,364 477 6,129 20,219 48,189 |
21,786 704 6,965 21,545 51,000 |
21,786 704 6,965 21,545 |
|---|---|---|---|---|
| 51,000 |
Page 45 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
17 Creditors: amounts falling due after more than one year (continued)
Analysis of secured and unsecured loans:
| Due within one year or on demand (Note 14) Due between one and two years Due between two and five years Due in five years or more Due after more than one year Total secured and unsecured loans Secured loans repayable by 2031 Unsecured loans repayable by 2038 |
Year ended 31 July 2021 Consolidated University £'000 £'000 2,162 2,162 2.202 2,202 7,400 7,400 16,746 16,746 26.348 26,348 28,510 28,510 6,965 6,965 21,545 21,545 28,510 28,510 |
Year ended 31 July 2020 Consolidated University £'000 £'000 2,128 2,128 2,162 2,162 6,729 6,729 19,618 19,618 28,509 28,509 30,637 30,637 7,784 7,784 22,853 22,853 30,637 30,637 |
Year ended 31 July 2020 Consolidated University £'000 £'000 2,128 2,128 2,162 2,162 6,729 6,729 19,618 19,618 28,509 28,509 30,637 30,637 7,784 7,784 22,853 22,853 30,637 30,637 |
|---|---|---|---|
| 28,509 | |||
| 30,637 | |||
| 7,784 22,853 |
|||
| 30,637 |
The secured loans were all repaid during the year. Refinancing followed at a lower amount. Included in loans are the following:
| Lender Barclays Barclays Barclays Barclays Lloyds TSB Santander Santander TOTAL |
Amount Term Interest rate Borrower £'000 % 1,969 2026 7.31 University 1,200 2028 6.68 University 1,181 2031 1.51 University 3,814 2031 7.12 University 6,959 2034 5.55 University 9,247 2037 5.43 University 4,140 2038 1.82 University 28,510 |
|---|---|
Page 46 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
18 Provisions for Liabilities
| Consolidated At 1 August 2020 Utilised in year Additions in year At 31 July 2021 University At 1 August 2020 Utilised in year Additions in year At 31 July 2021 |
Pension enhancements on termination £'000 431 (41) - 390 Pension enhancement on termination £'000 431 (41) - 390 |
Pension scheme provision under FRS 102 (Note 24) £'000 54,396 - 16,359 70,755 Pension scheme provision under FRS 102 (Note 24) £'000 54,396 - 16,359 70,755 |
Total Provisions £'000 54,827 (41) 16,359 |
|---|---|---|---|
| 71,145 | |||
| Total Provisions £'000 54,827 (41) 16,359 |
|||
| 71,145 |
The Pension enhancement on termination provision relates to enhancements given to staff taking early retirement under a reorganisation programme. It is expected that this provision will be fully utilised over the next 10-20 years.
The pension scheme provision relates to the Cheshire Pension Fund, a funded defined benefit scheme with the assets of the scheme held separately from those of the Group in separate trustee administered funds. The provision is the deficit on the post-retirement benefits in excess of those assets.
Pension enhancement
The assumptions for calculating the provision for Pension enhancements on termination under FRS 102 are as follows:
| Consolidated | Consolidated | |
|---|---|---|
| 2021 | 2020 | |
| Discount rate | 2.0% | 2.0% |
| Inflation | 2.0% | 2.2% |
Page 47 of 58
Notes to the Financial Statements (continued)
Year ended 31 July 2021
19 Endowment Reserves
Restricted net assets relating to endowments are as follows:
| Balances at 1 August 2020 Capital Accumulated income New Endowments Investment Income Expenditure (Decrease) / increase in market value of investments Total endowment Comprehensive income for the year At 31 July 2021 Represented by: Capital Accumulated income Analysis by type of purpose: Prize funds General Analysis by asset Cash & cash equivalents |
Restricted permanent endowments £'000 130 - 130 130 130 - 130 - 130 130 |
Expendable endowments £'000 252 23 275 18 2 (2) - 18 293 270 23 293 239 54 293 |
2021 2020 Total Total £'000 £'000 382 373 23 27 |
|---|---|---|---|
| 405 400 |
|||
| 18 9 2 2 (2) (6) - 18 5 |
|||
| 423 405 |
|||
| 400 382 23 23 |
|||
| 423 405 |
|||
| 239 239 184 166 |
|||
| 423 405 |
|||
| 423 405 |
Page 48 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
The endowments received during the year relate to expendable donations received from Alumni (£3k) and Chester TWIN (£15k)
(£15k) |
||||
|---|---|---|---|---|
| Financial Instruments | Year ended 31 July 2021 | Year ended 31 July 2020 | ||
| Financial Liabilities | ||||
| Derivatives | 477 | 477 | 704 | 704 |
20 Financial Instruments
The University uses derivatives to hedge interest rate exposure on some of its secured loans.
The Financial liabilities are at fair value through Statement of Comprehensive Income at the balance sheet date.
21 Cash and Cash Equivalents
| 21 Cash and Cash Equivalents |
|||
|---|---|---|---|
| Notes Consolidated Cash and cash equivalents 22 Lease Obligations Total rentals payable under operating leases: Payable during the year Future minimum lease payments due: Not later than 1 year Later than 1 year and not later than 5 years Total lease payments due Lease obligations relate to vehicle leases. |
At 1st August 2020 Cash Flows £'000 £'000 18,457 12,141 31 July 2021 Other leases Total £'000 £'000 145 145 242 242 387 387 |
At 31st July 2021 £'000 30,598 |
|
| 31 July 2020 Total £'000 79 190 |
|||
| 269 | |||
Page 49 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
23 Subsidiary Undertakings
The subsidiary companies (all of which are registered in England & Wales), wholly-owned or effectively controlled by the University, are as follows:
| Company | Principal Activity | Status |
|---|---|---|
| Chester Conferences Ltd | Management of conference and | |
| related commercial facilities | 100% owned | |
| Universities Economic Development | Management of European Grant | |
| Unit Ltd | funding | 100% owned |
| Thornton Research Properties | Management of Thornton Science | 100% owned |
| Park |
The registered office for the University and its subsidiary companies is:
C/O Vice-Chancellor University of Chester Parkgate Road Chester CH1 4BJ
24 Pension Schemes
Contributions to the schemes are charged to the Income and Expenditure account so as to spread the cost of the pensions over the employees’ working lives with the University of Chester. The pension charge for the year was £16,361,571 (2020: £15,029,231) which includes £40,242 (2020: £48,477) in respect of enhanced pension entitlements of staff taking early retirement under the reorganisation programme. The calculation of the cost of early retirement provisions charged to the Statement of Comprehensive Income and Expenditure account in the year of retirement is based on the total capital cost of providing enhanced pensions with allowance for future investment returns at 4% in excess of price inflation.
An amount of £389.660 (2020: £431,394) is included in provisions for liabilities and charges representing the extent to which the capital cost charged exceeds actual payments made. The provision will be released against the cost to the University of enhanced pension entitlements over the estimated life expectancy of each relevant employee. Were the institution to close and there be no successor established, the Secretary of State would become the compensating authority.
Page 50 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
24 Pension Schemes (continued)
Teachers’ Pension Scheme
The Teachers’ Pension Scheme is an unfunded defined benefit scheme. Contributions on a pay as you go basis are credited to the exchequer under arrangements governed by the Superannuation Act 1972. The total contribution for the year ended 31 July 2021 was £9,662,834(2020: £9,483,994) of which the employers’ contributions totalled £6,819,740_(2020: £6,628,498) and the employees’ contributions totalled £2,843,834(2020: £2,855,496). The pensions cost is assessed every five years in accordance with the advice of the government actuary. The assumptions and other data that have the most significant effect on the determination of the contribution levels are as follows:
| Latest actuarial valuations | 31 March 2016 |
|---|---|
| Actuarial method | Prospective Benefits |
| Investment returns per annum | 2.9% |
| Salary scale increases per annum | 4.2 % |
| Market value of assets at date of last valuation | £196.1bn |
| Proportion of members' accrued benefits covered by the actuarial | |
| value of the assets | 90% |
Following the implementation of Teachers’ Pensions (Employers’ Supplementary Contributions) Regulations 2000, the government actuary carried out a further review on the level of employers’ contributions. The employer were paid at the rate of 23.68%. Employee contribution rates are dependent on salary levels and were in bandings between 7.4% -11.7%.
The TPS is a multi-employer scheme where the share of assets and liabilities applicable to each employer is not identified. The University accounts for its pension costs on a defined contribution basis as permitted by FRS 102 Section 28.
Cheshire Pension Fund
The University participates in the Cheshire Pension Fund, which is a funded defined benefit pension scheme where contributions payable are held in a trust separately from the University. The total contribution made for the 12 months ended 31 July 2021 was £5,994,052 (2020: £5,879,576) of which the employers’ contributions totalled £4,728,154 (2020: £4,584,662) and employees contributions totalled £1,265,898 (2020: £1,294,914). The agreed contribution rates for future years are 24.7% for employers and in bandings 5.5%-12.5% for employees depending on the level of their salary.
| Valuation date | 31 March 2019 |
|---|---|
| Valuation Method | Projected Unit Method |
| Value of notional needs | £115 Million |
| Funding level of accrued benefits | 98.4% |
| Investment return per annum | 3.20% |
| Salary scale increases per annum | 2.90% |
Page 51 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
24 Pension Schemes (continued)
The following information is based upon a full actuarial valuation of the fund as at 31 March 2019 updated to July 2021 by a qualified independent actuary.
| 31 July | 31 July | 31 July | |
|---|---|---|---|
| 2021 | 2020 | 2019 | |
| % | % | % | |
| Inflation | 3.2 | 3.1 | 3.5 |
| Rate of increases in salaries | 3.5 | 2.8 | 2.7 |
| Rate of increase in pensions | 2.8 | 2.1 | 2.4 |
| Discount rate for liabilities | 1.6 | 1.4 | 2.2 |
The current mortality assumptions include sufficient allowance for future improvements in mortality rates. The assumed life expectations on retirement age at 65 are:
| 31 July | 31 July | |
|---|---|---|
| 2021 | 2020 | |
| % | % | |
| Retiring today | ||
| Males | 21.4 | 21.2 |
| Females | 24.0 | 23.6 |
| Retiring in 20 years | ||
| Males | 22.4 | 21.9 |
| Females | 25.7 | 25.0 |
The expected return on assets is based on the long-term future expected investment return for each asset class at the beginning of the year. The University’s share of assets in the scheme were:
| Equities Bonds Property Cash Total market value of assets |
31 July 2021 £’000 69,733 65,185 15,159 1,516 151,593 |
31 July 2020 £’000 56,257 54,949 13,083 6,542 |
|---|---|---|
| 130,831 |
Page 52 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
24 Pension Schemes (continued)
The above asset values as at 31 July 2021 are at bid value as required under FRS 102 Section 28:
| University's estimated asset share Present value of scheme liabilities Deficit in the scheme |
2021 £’000 151,593 (222,348) (70,755) |
2020 £’000 130,831 (185,227) |
|---|---|---|
| (54,396) |
Under FRS 102 Section 28, provision has been made by the University for the institution’s share of the deficit in the scheme.
Analysis of amount (charged)/credited to the Statement of Comprehensive Income and Expenditure account
The University’s pension charge for the year in accordance with FRS 102 Section 28 is made up of the following:
| Service cost Analysis of net return on pension scheme Expected return on pension scheme assets Impact on pension scheme liabilities Net charge Amounts recognised in Other Comprehensive Income Actuarial loss– defined benefit obligations Actuarial gain– fair value of employer assets Actuarial loss |
2021 £’000 9,242 9,242 2021 £’000 1,864 (2,650) (786) 2021 £’000 (26,059) 14,967 (11,092) |
2020 £’000 8,211 |
|---|---|---|
| 8,211 | ||
| 2020 £’000 2,671 (3,365) |
||
| (694) | ||
| 2020 £’000 (25,572) 5,059 |
||
| (20,513) |
Page 53 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
24 Pension Schemes (continued)
The cumulative amount of actuarial gains and losses recognised in the Statement of Comprehensive Income and Expenditure since the adoption of FRS 102 Section 28 is £3.9 million (2019: £12.3 million).
| Deficit in scheme at beginning of year Movement in year: Current service charge Employer contributions Net charge on assets Actuarial loss Net deficit Liabilities at start of year Service cost Interest cost Employee contributions Actuarial loss Benefits paid Liabilities at end of year Assets at start of year Expected return on Assets Actuarial gain Employer contributions Employee contributions Benefits paid Assets at end of year |
2021 £’000 (54,396) (9,242) 4,761 (786) (11,092) (70,755) 2021 £’000 185,227 9,242 2,650 1,265 26,059 (2,095) 222,348 130,831 1,864 14,967 4,761 1,265 (2,095) 151,593 |
2020 £’000 (29,564) (8,211) 4,586 (694) (20,513) |
|---|---|---|
| (54,396) | ||
| 2020 £’000 148,810 8,211 3,365 1,295 25,572 (2,026) |
||
| 185,227 | ||
| 119,246 2,671 5,059 4,586 1,295 (2,026) |
||
| 130,831 |
The Fund Actuary has proposed a change to their standard approach to setting the CPI assumption, to take account of RPI reform. The method for calculating the RPI assumption (on which the CPI assumption is based) has been updated, resulting in a reduction in DBO of c. £11m. In addition, the difference between CPI and RPI (the RPI-CPI wedge) has been updated, resulting in an increase in DBO of c. £27m. These changes are linked and are based on pre-2030 and post-2030 rates.
Page 54 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
25 Related Party Transactions
Members of the Council are required to declare any outside interests. When an item arises in which a member has a pecuniary, business, family or other personal interest, it must be declared and the member concerned may not take part in the consideration of the matter nor vote on it. The Council has considered the financial effect of all transactions involving organisations in which a member of the Council may have an interest. It is confirmed that these are conducted at arm’s length and in accordance with the University’s Financial Regulations.
The Vice-Chancellor Professor E.A. Simmons and Mr M. Clinton were on the Governing Body of Reaseheath College. The University receives fee income from Reaseheath students, and subsequently passes 100% of this income to Reaseheath College. For the 20/21 year this was a total of £452k (19/20 £630k). The University also received £6k of other income from the College (19/20 £18k).
Professor Simmons was also a member or director of the following organisations:
-
AMOSSHE – payments were made of £1,688.00
-
National Trust – payments were made of £1,800.00
-
Warrington Chamber of Commerce & Ind – payments were made of £792.00 (19/20 Membership fees of £500)
-
Cheshire and Warrington Local Enterprise Partnership (LEP) payments were made of £52,500.00 (19/20 £25k) and £488,164.67 income was received (19/20 £5k)
-
NWBLT (North West Business Leadership Team) – payments were made of £10,000.00.
The Vice-Chancellor and Deputy Vice-Chancellor, Professor Helen O’Sullivan were on the board of ADVANCED HE (previously The Higher Education Academy) – payments were made of £10,812.64
The Vice-Chancellor and Dr D. Briggs were members of Cheshire Business Leaders Ltd. – payments were made of £300.00.
Deputy Vice-Chancellor Professor Helen O’Sullivan was the chair of the board of trustees for the Association for Learning Technology – payments were made of £456.00.
Pro Vice-Chancellor Dr Helen Galbraith was an executive member of AHUA (Association of Heads of University Administration) – payments were made of £1,450.00.
Pro Vice-Chancellor Professor Neville Ford was on the board of ECC Ltd – payments were made of £7,776.00.
Cathy Bond was a Trustee of North West Cancer Research – £77,711.30 income was received.
Charles Forsdick was employed by the University of Liverpool – payments were made of £26,707.00 and £5,283.34 income was received.
Dr D. Briggs (mentioned above) is Trustee of the following organisation:
- Warrington Youth Club – payments were made of £25,000.00 (19/20 £500)
Eleanor Lewis and Jack Rankin were employed by Chester Students’ Union – payments were made of £406,035.21 and income received of £2,650.50.
Canon Dr J. Turnbull was Trustee and Clerk of:
-
Duddon C of E School Trust – payments were made of £464.00.
-
Chester Blue Coat C of E Educational Foundation – payments were made of £2,218.00 (19/20 £4k).
Councillor Razia Daniels was employed by Cheshire West and Chester Council – payments were made of £28,679.74 and £76,568.19 income received.
Nick Jenkins’s wife was a governor at Glyndwr University – £52,156.00 income received (19/20 £27k)
Sandra Verity was a governor at the Kings School – £803.33 income received.
Page 55 of 58
Notes to the Financial Statements (continued)
Year ended 31 July 2021
25 Related Party Transactions (continued)
Steve Broomhead was employed by Warrington Borough Council – payments were made of £78,229.85 and £80,055.43 income was received.
Mr Broomhead was also a director with Warrington Wolves – £3,077.88 income received.
The Right Reverend the Lord Bishop of Chester, Mark Tanner and The Very Reverend Dr Tim Stratford were both members of Diocese of Chester – £24,092.41 income received
The following were also associated with Chester Cathedral Enterprises – £1,181.70 income received:
-
The Very Reverend Dr T. Stratford,
-
Dr D. Briggs (mentioned above)
-
Canon Dr J. Turnbull (mentioned above)
Ms E. Degg wife of Associate Professor M. Degg, is the CEO of NW Business Leadership team (mentioned above).
Page 56 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
26 US Department of Education Financial Responsibility Supplemental Schedule
In satisfaction of its obligations to facilitate students’ access to US federal financial aid, the [university] is required, by the US Department of Education, to present the following Supplemental Schedule in a prescribed format.
The amounts presented within the schedules have been:
-
prepared under the historical cost convention, subject to the revaluation of certain fixed assets;
-
prepared using United Kingdom generally accepted accounting practice, in accordance with Financial Reporting Standard 102 (FRS 102) and the Statement of Recommended Practice: Accounting for Further and Higher Education (2019 edition);
-
presented in pounds sterling.
The schedules set out how each amount disclosed has been extracted from the financial statements. As set out above, the accounting policies used in determining the amounts disclosed are not intended to and do not comply with the requirements of accounting principles generally accepted in the United States of America
| Note Ref: Line 15 Balance Sheet Net assets without donor restrictions Note 19 Net Assets with Donor restrictions Note 25 Secured and unsecured related party receivable Note 25 unsecured related party receivable Note 12 Property plant and Equipment post implementation Note 12 Property plant and Equipment pre- implementation Note 12 Property plant and Equipment post implementation WITH debt Note 12 Property plant and Equipment post implementation WITHOUT debt Note 12 Construction in progress N/A Lease Right of use assets, net N/A Lease Right of use assets, pre- implementation N/A Lease Right of use assets, post implementation N/A Goodwill /Intangible assets Note 18 Post-employment and pension liabilities Note 17 Long term debt for long term purposes Note 17 Long term debt for long term purposes Note 17 Long term debt for long term purposes Note 17 Line of credit N/A Lease Right of use assets - Liabilities N/A Lease right of use assets - liabilities N/A Lease right of use assets - liabilities |
Primary Reserve Ratio: 2021 2020 Expendable net assets: £000 £000 £000 £000 27,335 44,138 423 405 108 12 (108) 12 118,313 118,792 (113,108) (116,897) - (5,205) (1,895) - - - - - 71,145 54,827 28,510 30,638 Pre-implementation 32,784 32,784 Post implementation (4,274) (2,147) Construction in progress - - Pre-implementation - Post implementation - |
|---|---|
Page 57 of 58
Notes to the Financial Statements (continued) Year ended 31 July 2021
| 26 | US Department of Education Financial Responsibility Supplemental Schedule (continued) | US Department of Education Financial Responsibility Supplemental Schedule (continued) | ||
|---|---|---|---|---|
| N/A | Annuities with Donor restrictions | - | ||
| Term endowments with Donor | ||||
| N/A | restrictions | - | ||
| Life income funds with Donor | ||||
| N/A | restrictions | - | ||
| Net Assets with Donor | ||||
| Note 19 | restrictions in Perpetuity | (130) | (130) | |
| Total Expenses and Losses: | ||||
| 2021 | 2020 | |||
| Note 8, 10, 11, | ||||
| 19, 24 Cash | Total operating expenses without | |||
| Flow Line 7 | Donor restrictions | 116,591 | 113,638 | |
| Note 6,12,10 | Non-operating and net investment | 6,207 | 6,148 | |
| Note 12 | net investment losses | (59) | (422) | |
| Note 24, | ||||
| Cash Flow | ||||
| Line 7 | Pension related changes | (16,318) | (24,727) | |
| Equity Ratio: | ||||
| Modified net assets: | ||||
| Line 15 | Net assets without donor | |||
| Balance Sheet | restrictions | 27,335 | 44,138 | |
| Note 19 | Net Assets with Donor restrictions | 423 | 405 | |
| N/A | Goodwill - Intangible assets | - | ||
| Secured and unsecured related | ||||
| Note 25 | party receivable | 108 | 12 | |
| Note 25 | unsecured related party receivable | (108) | (12) | |
| Modified assets: | ||||
| Balance Sheet | ||||
| Lines 1, 2 & 7 | Total assets | 175,425 | 174,039 | |
| Lease right of use asset pre | ||||
| N/A | implementation | - | ||
| pre implementation right of use | ||||
| N/A | leases | - | ||
| N/A | Goodwill - Intangible assets | - | ||
| Secured and unsecured related | ||||
| Note 25 | party receivable | 108 | 12 | |
| Note 25 | unsecured related party receivable | (108) | (12) | |
| Net income Ratio: | ||||
| Line 15 | Change in net assets without Donor | |||
| Balance Sheet | restrictions | (16,803) | (25,550) | |
| Notes 1,2,4,5 | Total Revenues and Gains | 122,390 | 119,387 |
Page 58 of 58