## **ANNUAL REPORT AND ACCOUNTS**
**for the year ended 30 June 2022**
1
## **JESUS COLLEGE, CAMBRIDGE**
## **ANNUAL REPORT AND ACCOUNTS**
## **for the year ended**
## **30 June 2022**
## **Contents**
||**Page Number**|
|---|---|
|Fellows, Emeritus Fellows, Honorary Fellows, St Radegund Fellows|3|
|and Fellow Commoners||
|Corporate Governance|6|
|Officers, Council and Principal Professional Advisers|7|
|Financial and Operating Review|9|
|Statement of Internal Control|15|
|Responsibilities of the College Council|15|
|Independent Auditors’ Report|16|
|Statement of Principal Accounting Policies|20|
|Consolidated Statement of Comprehensive Income and Expenditure|26|
|Consolidated and College Balance Sheet|27|
|Statement of Changes in Reserves|28|
|Consolidated Cash Flow Statement|29|
|Notes to the Accounts|30|
2
## **JESUS COLLEGE CAMBRIDGE CB5 8BL**
**Visitor:** The Bishop of Ely
**Master:** Ms S. Alleyne, O.B.E., F.R.A., F.R.S.A.
**President:** Professor J.P.T. Clackson (until 30 September 2021) **President:** Dr C.M. Burlinson (from 1 October 2021)
**The Fellows of the College (in order of election):**
Professor P.H. Nolan, C.B.E. Professor I. Paterson, F.R.S. (until 30 September 2021) Professor M.L.S. Sørensen FBA (until 30 September 2021) Professor G.T. Parks Dr R. Mengham (until 30 September 2021) Professor R. Cipolla, FRS, F.R.Eng. Professor S. Fennell Professor D.I. Wilson, C.Eng., Sc.D. Dr J.W. Ajioka Professor J.P.T. Clackson Professor M.R. Laven Dr T.S. Aidt Professor T.D. Wilkinson Dr V. Mottier Dr F.M. Green Professor I.H. White F.R.Eng. Professor J.A. Dowdeswell, Sc.D. Professor N.G. Berloff Professor S.M. Clarke Professor W. Federle Professor B. Walton Professor O.A. Scherman Dr R.E. Flemming Professor C.E. Chambers Professor J.J. Baumberg, F.R.S. Professor G.N. Wells Professor D.J. Kelly Dr C.M. Burlinson Professor B.M.B. Post Professor A.H. Brand, F.R.S. Dr M.J. Edwards Professor K.S. Lilley Professor C. Mascolo Professor C-B. Schoenlieb Mrs A. Künzl -Snograss (until 30 September 2021) Dr R. Reich Dr F.G.F. Stark Professor S. Schnall Professor M.T. Condé Dr D.A. Cooper Dr T. Savin Professor S. Colvin Dr S.V. Stinchcombe Professor V.M.P.M.D. Carvalho Professor K.A. Steemers
Professor Y. Peleg Dr M. Harper Professor U. Schneider Professor C. Fenton-Glynn Professor D. Nally Dr S.R.L. Stacpoole Professor H. Williams Professor E. Benvenisti, C.B.E. Professor P.J. Williamson Professor S. Dutton Professor J. Green Professor M. Elliott Dr J.L. Huppert Mr R. Pinel Dr R.F. Anthony Dr A.J. Grant Dr J.A. Linebaugh Dr J.L. Berenbeim Dr E.D. Robson Ms E. Williams Dr J. Bellingham Dr J.A.W.Grower Professor J. Danesh Professor R. Evans Dr C. Eigen Mrs M. de Vincent-Humphreys Rev’d J. Crockford Dr J. Hirst Dr R. Barr Professor N. Guyatt Dr C. Cole Dr H. McCarthy Dr S. Marino Ms A. Goymour Dr M. Wilkinson Dr A.R Bowden Mr S. Websdale Dr G. Wilkes (from 1 September 2021) Dr M. Arbuthnot (from 1 October 2021) Dr A. Schultz (from 1 October 2021) Dr D. Moulin-Stożek (from 1 October 2021) Dr N. Buitron (from 1 October 2021) Dr J. Tenney (from 1 October 2021)
3
## **Emeritus Fellows:**
Dr J.A. Hudson Dr J.E. Roseblade Dr W.C. Saslaw Mr P.R. Glazebrook, M.A. Professor J.T. Killen, F.B.A. Professor S.C. Heath, Litt.D. Professor P.D.A. Garnsey, F.B.A. Dr S.B. Hladky Dr D.E. Hanke Dr M.R. Minden Mr N.J. Ray, M.A., A.R.I.B.A. Professor J.B.Thompson Professor J.R. Howlett Dr G.C. Harcourt, A.O., A.C., Litt.D., F.A.S.S.A., F.Ac.S.S. (until 6 December 2021) Professor W.J. Stronge Professor I. Paterson F.R.S. (from 1 October 2021) Dr R.D. Bowers Professor Lord Renfrew of Kaimsthorn, Sc.D., Hon.D.Lit., F.B.A.
Professor R. Freeman, Sc.D., F.R.S. (until 1 May 2022) Professor M.L.S Sørensen FBA (from 1 October 2021) Dr M.P.C. Oldham Professor J.M. Soskice Professor R. Mengham (from 1 October 2021) Professor D.A.S. Compston, C.B.E., F.R.C.P., F.R.S. Professor M.M Arnot, F.R.S.A., F.Ac.S.S. Revd Dr T.D. Jenkins Professor Sir Bruce Ponder, F.R.C.P., F.R.S. Dr A.J. Bowen Professor J.C.W. Mitchell, F.B.A. Professor S.A.T. Redfern Professor J.M. Bacon, Hon.D.Univ Mr S.J. Barton, M.A. Professor Lord Mair, C.B.E., F.R.Eng., F.R.S. Professor H. le B. Skaer Mr R.J.P. Dennis, M.A. Mrs A. Künzl-Snodgrass (from 1 October 2021)
## **Honorary Fellows:**
Hon. A.R. Gubbay, M.A., LL.M., Hon.LL.D. Lord Renwick of Clifton, M.A., Hon.LL.D., Hon.D.Litt., F.R.S.A. Lord Rees of Ludlow, O.M., M.A., Hon.Sc.D., F.R.S. Professor R.F. Tuck, M.A., F.B.A. Professor Dame Sandra Dawson, D.B.E., M.A., Hon.D.Sc., F.I.P.H., F.C.G.I., C.I.M. Sir David Hare, M.A., Hon.Litt.D., F.R.S.L. Mr A.M.D. Gormley, O.B.E., M.A., Hon.Litt.D. Reverend Professor Sir Bernard Silverman, M.A., Sc.D., F.R.S. Lord Watson of Richmond, C.B.E., M.A., F.R.T.S. Professor Lord Renfrew of Kaimsthorn, Sc.D., Hon.D.Lit., F.B.A. Mr M. Perahia, F.R.C.M. Professor K. E. Wrightson, M.A., F.R.Hist.S., F.B.A. Professor E.S. Maskin, Hon.Sc.D., F.B.A. The Rt Hon Sir Rupert Jackson, P.C., M.A., LL.B. Professor T.F. Eagleton, M.A., F.B.A.
Mr J.A. O’Donnell, M.A., K.C.S.G., F.R.C.O., F.R.S.C.M., F.G.C.M., F.R.C.M. The Rt Hon Sir Colman Treacy, P.C., M.A. Sir David Wootton, M.A. Sir Richard Long, C.B.E., R.A. Professor R.J.W. Evans, Hon.Litt.D., F.B.A., F.L.S.W. Sir Jonathan Ive, C.B.E., Hon.Sc.D. The Rt Hon Sir Stephen Irwin, P.C., M.A. Sir Alan Fersht, Ph.D., F.R.S. Professor Lord Mair, C.B.E., F.R.Eng., F.R.S. Dr B.J. Wilkes, F.R.A.S. Ms A. Wilding, R.A. Professor R.L. Gilchrist, M.C.If.A, F.S.A., F.B.A. Professor M.M. McCabe F.B.A. Professor A. Bashford F.A.H.A. F.B.A. Mr D. Murray Professor V. Shepherd Ms F. Morris MA Professor S. Rutherford Ms V. Ryan O.B.E
## **St Radegund Fellows:**
Mr J.W. Hudleston Mr R. P-L. Kwok, M.A. Mr P.J.S. Yates, M.A. Mrs S.J. Yates, M.A. Mr B.N. Buckley Ms J. Sainsbury, M.A.
Professor P. Frankopan, M.A. Dr L. Rausing Professor P. Baldwin Mr G.F Hart Mr R.F. Davies, M.A
4
## **Fellow Commoners:**
Mr J. Cornwell, M.A. Rev’d Dr J. Leach Professor B.A.K. Rider, O.B.E., Hon.LLD. Dr J. Filling Dr S.S. Saxena
5
## **Corporate Governance**
1. The following statement is provided by the Trustees (Council) to enable readers of the financial statements to obtain a better understanding of the arrangements in the College for the management of its resources and for audit.
2. The College is a registered charity (registered number 1137462) and subject to regulation by the Charity Commission for England and Wales. The members of Council are the charity trustees and are responsible for ensuring compliance with charity law.
3. The Trustees are the Council which is advised in carrying out its duties by a number of Committees. These include the Bursarial Committee, Investment Committees (Financial and Property), Education Board, Development Committee, Buildings Committee and Staff Committee.
4. It is the duty of the Bursarial Committee to keep under review the effectiveness of the College’s internal systems of financial and other controls; to advise the Trustees (Council) on the appointment of external auditors; to consider reports submitted by the auditors, both external and internal; to monitor the implementation of recommendations made by the auditors; to make an annual report to the Trustees (Council).
5. There is a Register of Interests of Trustees (Members of the Council). Declarations of interest are made systematically at meetings.
6. The College’s Trustees (Members of the Council) during the year ended 30 June 2022 are set out on page 7.
6
## **Officers, Council and Principal Professional Advisers**
**Master:** Ms S Alleyne OBE FRA FRSA **President:** Professor J.P.T. Clackson (until 30 September 2021) **President:** Dr C.M. Burlinson (from 1 October 2021) **Senior Tutor:** Professor G.T. Parks **Bursar:** Dr R.F. Anthony **Domestic Bursar:** Mr S. Websdale
## **Council**
Ms S Alleyne, Master Professor J.P.T. Clackson, President (until 30 September 2021) Dr C.M. Burlinson, President (from 1 October 2021) Professor G.T. Parks, Senior Tutor Dr R.F. Anthony, Bursar Rev’d J. Crockford (from 1 October 2021) Professor C.E Chambers (from 1 October 2021) Dr A. J. Grant (from 1 October 2021) Professor M.R. Laven (from 1 October 2021) Professor N. Guyatt (from 1 October 2021) Professor I. Wilson Professor K. Steemers Professor Y. Peleg Professor B.M.B. Post Professor H. Skaer Professor P. Nolan Ms E. Williams Mrs A. Künzl-Snodgrass (until 30 September 2021) Dr J.L. Huppert (until 30 September 2021) Professor C. Schoenlieb (until 30 September 2021) Professor D. Nally (until 30 September 2021) Professor S. Fennell (until 30 September 2021) Mr. J Powell, J.C.S.U President (until Michaelmas 2021) Mr. J Brown, J.C.S.U President (from Lent 2022) Mr Z. Coleman, J.C.S.U. (until 30 September 2021) Ms I. Kaufman, J.C.S.U. (from 1 October 2021) Mr L. Ramirez-Garcia, MCR President (until 30 September 2021) Ms C. Millbank, MCR President (from 1 October 2021) Mr C. Magnus von Behr, MCR. (until 30 September 2021) Miss E. Martin, MCR. (from 1 October 2021)
(until 30 September 2021) (until 30 September 2021) (until 30 September 2021) (until 30 September 2021) (until 30 September 2021) (until Michaelmas 2021) (from Lent 2022) (until 30 September 2021) (from 1 October 2021) (until 30 September 2021) (from 1 October 2021) (until 30 September 2021) (from 1 October 2021)
7
## **Auditors:**
Peters Elworthy & Moore Salisbury House Station Road, Cambridge CB1 2LA
**Financial Advisers:** Cazenove Capital 1 London Wall Place London EC2Y 5AU
**Pension Scheme Actuaries:** Mercer (a wholly owned subsidiary of Marsh & McLennan Companies) (for Phoenix Life Ltd) 1[st] Floor, Rosemoor Court Pynes Hill Exeter EX2 5TU
## **Bankers:**
Lloyds Bank PLC 25 Gresham Street London EC2V 7HN
**Financial Advisers:** Cambridge Investment Management Ltd Bateman House 1[st ] Floor, 82-88 Hills Road Cambridge CB2 1LQ
**Insurance Brokers:**
Aon UK Ltd The Aon Centre The Leadenhall Building 122 Leadenhall Street London EC3V 4AN
**Property Managers (Agricultural & Commercial):** Bidwells LLP Trumpington Road Cambridge CB2 2LD
8
## **Financial and Operating Review**
## **Introduction**
Jesus College was founded in 1496 when it was granted its Royal Charter. The College is an autonomous, self-governing community of scholars, one of the 31 colleges within the University of Cambridge. Jesus College admits students to study for all degrees at the University. In 2021-22 there were 536 undergraduate and 417 postgraduate students at the College. For the purposes of the Oxford and Cambridge Act 1923 the governing body is the Society, consisting of the Master and 88 Fellows, who are mostly academics holding teaching and research posts at the University and the College. The College Council has control and management of the affairs of the College and its members are the Charity Trustees.
## **Aims and objectives of the College**
The College’s charitable objectives are to establish a college within the University of Cambridge for the advancement of education, learning, research and religion.
## **Public Benefit**
The College provides, in conjunction with the University of Cambridge, an education for undergraduate and postgraduate students, which is recognised internationally as being of the highest standard. This education develops students academically and advances their leadership qualities and interpersonal skills, and so prepares them to play full and effective roles in society. The College maintains teaching, library and study facilities in support of these activities.
The College admits as students those who have the highest potential for benefiting from the education provided by the College and the University and recruits as academic staff those who are able to contribute most to the academic excellence of the College, regardless of their financial, social, religious, or ethnic background. The College provides financial support to its students through scholarships, awards, and prizes to fund fees, maintenance, research, and travel costs. It contributes, together with the University and the other Cambridge Colleges, to the Cambridge Bursary scheme, which is the primary mechanism of financial support for undergraduates to study at Cambridge, and to the Vice Chancellor’s Awards and the Cambridge Masters Studentships to support postgraduates. The College also funds several undergraduate and postgraduate scholarships, details of which can be found on the College’s website.
In terms of broader educational opportunities, the College, with the assistance of the JCSU and MCR and with the support of the Jesus College Boat Club Trust, funds and provides for a wide range of activities, including sports, music, theatre, and other cultural activities. The College runs a programme of careers events and during the year launched Jesus Connect, a career and mentoring online platform.
The College advances research through:
- Providing stipendiary Research Fellowships in the humanities and sciences to outstanding academics at the early stages of their careers, which enable them to develop and focus on their research.
- Supporting research work pursued by its Fellows financially and through promoting interaction across disciplines.
- Encouraging visits from outstanding academics from across the world in all disciplines.
The work of the Intellectual Forum and the Jesus College Perspectives is aimed at bringing together academic research with experts from industry, governments, and not-for-profit organisations to address key contemporary issues. The Global Issues Dialogue Centre (GIDC), the China Forum and the Cambridge Central Asia Forum are interdisciplinary centres which examine issues that impact on overseas national and regional areas, particularly in relation to China, and Central Asia and the Caucasus, organising a range of events and initiatives, and in the case of the GIDC, undertaking research.
9
The College provides support to a range of musical activities, in particular through the College and Chapel Choirs. The College employs a full-time Director of Music, and each year awards a number of Choral and Organ scholarships. In addition, it offers places in the Chapel Choir for younger choristers from the Cambridge area.
The College advances religion primarily through its Chapel, which has been in continuous use since before the College’s foundation. Regular services are held, which are open to the public. The College employs the Dean of Chapel, who is an Anglican priest, and who provides for wider spiritual and pastoral care for the students, staff and Fellows.
The College provides accommodation and catering services to many of its members, and which it regards as an essential part of developing and maintaining a collegiate community.
## **Funding**
The College levies fees and charges for the following:
- To undergraduates at externally regulated rates for those home students who are eligible for public support, and to other undergraduates to contribute towards the cost of their education.
- To postgraduate students to contribute towards the cost of their education.
- For accommodation and meals at subsidised rates.
The fees and charges made to students are significantly below the full economic cost of providing the education, accommodation, meals and other services. These subsidies are funded through:
- The provision of the College’s accommodation, catering and other facilities for external conferencing activities, which are charged at commercial rates.
- The return from the College’s endowment assets.
- Donations from the College’s alumni and supporters.
## **Achievements**
The most significant achievement has been the College’s ability to respond to the challenges of the pandemic and facilitate a rapid return to a more normal educational and academic experience for our fellows and students. The financial strength of the College, particularly through its endowment and the support of its donors, were key factors in enabling the College to maintain its services throughout the pandemic and provide support to those affected by it.
Despite the impact of the pandemic, the College has made good progress on its major Kitchen project. Following the transfer of catering services to the Forum buildings in 2020, a programme of extensive construction works is ongoing to transform the Dining Hall, Upper Hall, Caff (cafeteria)and Kitchen. The works include lifts to make the dining areas fully accessible and the building of an extension into Pump Court with an associated basement. The latter houses the plant for a large ground-source heat pump, which will supply all the heating and cooling for the new and refurbished facilities and is supported by a grant from the Renewable Heat Incentive scheme. The project is on course for completion in Michaelmas Term 2022.
In October 2021, the College became the first institution in the world to return a Benin Bronze to Nigeria, when a formal handover ceremony took place in the College with the Nigerian National Commission for Museums and Monuments, the Nigerian High Commissioner, and representatives of the Royal Court of Benin.
Considerable progress has been made following the launch last year of the College’s ambitious Responsible Investment Policy and Sustainability Strategy. The College has already completed an emissions baseline assessment of its operational assets and is progressing well with a similar exercise for its investments. It has begun working on several projects and initiatives to improve the environmental performance of its assets. Through engagement and joint-working with others, it continues to take a lead in collegiate Cambridge on sustainability issues.
10
The College remains a highly popular college for applicants, especially undergraduates. The College continues to have a large number of undergraduate applicants, offers and entrants from stateeducated and disadvantaged backgrounds.
The multiple achievements of the College members are listed extensively in the College’s Annual Report, which is available at https://www.jesus.cam.ac.uk/alumni/college-publications.
## **Financial Review**
## _Income and Expenditure_
Income from the College’s unrestricted activities increased by 31%, while expenditure increased by 27%. The operating shortfall increased significantly to £6.9m. Endowment and donations income was 6% higher. As a consequence, there was a deficit of £379,000:
|**Unrestricted Income & Expenditure**||**2021-22**
**£’000**|**2021-22**
**£’000**||**2020-21**
**£’000**|**2020-21**
**£’000**||**2018-19**
**£’000**|**2018-19**
**£’000**|
|---|---|---|---|---|---|---|---|---|---|
|Total Operating Income
Total Expenditure
Operating shortfall
Endowmentincome and donations||11,342
(18,282)
(6,940)
6,561|||8,664
(14,420)
(5,756)
6,297|||11,918
(16,860)
(4,942)
5,965||
|Surplus/(Deficit)|||(379)|||541|||1,023|
The deficit would have been a surplus if the impact of a £995,000 pension accounting charge is excluded. This is a non-cash item that does not reflect the operational activities of the College. In addition, the College changed is depreciation policy resulting in an additional £1.1m charge, which is also a non-cash charge and is not related to any change in activities. Adjusting for the impact of these two items would have resulted in a surplus of £1.7m
## _Operating Income_
The College’s operating income consists primarily of its academic fees, student rents and catering and conferencing receipts. The increase was caused by a gradual return to a more normal level of activities, which resulted in significant increases in accommodation, catering and conferencing income:
- Fee income increased by 3%, as a result of increased fees for postgraduates and overseas undergraduates;
- Student rent income increased by 28%, due to students staying in college for the whole of the academic year compared to the prior year impact of the pandemic. For similar reasons the removal of restrictions on informal and formal catering resulted in college catering income increasing by 102%;
- Conferencing income recovered very significantly from £0.3m to £2.2m, although it remains below pre-pandemic levels;
- Other income decreased from £0.9m to £0.2m, following the ending of the furlough grant scheme.
## _Operating expenditure_
Operating expenditure increased by 28%. Whilst some of this was due to the increased level of activities, much of the growth was caused by the additional depreciation and pension charges.
## _Education_
The College ran a deficit of £4.0m on its educational account as fee income is significantly below the costs of admitting, teaching and supporting students. This also includes the cost of supporting research, which accounts for £1.0m of costs. The deficit is only sustainable through funding from donations and endowment income.
11
## _Accommodation, Conferencing and Catering_
Income increased significantly from £3.8m to £7.1m following the emergence from the coronavirus restrictions. Conferencing showed a particularly pleasing recovery to £2.2m (73% of pre-pandemic levels). Costs also rose from £7.4m to £9.3m, although £0.7m was due to the change in depreciation policy. The deficit on these activities declined from £3.6m to £2.2m.
Payroll costs, which are the largest element of the College’s expenditure, decreased to 42% of total expenditure.
## _Operating Shortfall_
The Operating Shortfall measures the excess of college costs over Operating Income. The financial pressure on the College in terms of its core educational, accommodation and catering activities means that the College is reliant on the support of donations, its conferencing business and its endowment income to enable it to generate a surplus. The income from endowment ensures that the College is able to keep pace with the growing demands placed upon it. During this year, the contribution from conferencing partially recovered.
## _Investment Performance_
The College’s investment portfolio produced a total return of 3.3% _(2020-21: 15.4%)_ during the year. The capital value increased from £211m to £215m, comprising the College’s financial assets (£107m) and property (£108m). The overall performance was significantly below that of the long-run target return of CPI+5% (14.9%). The financial portfolio saw a small negative return (-3.3) across the year, reflecting a positive latter half of 2021 being outweighed by negative returns in the first half of 2022. The College’s financial investments are managed by the Cambridge University Endowment Fund and Cazenove Capital. In the property portfolio, which is heavily concentrated in the Greater Cambridge area, the College saw substantial rises in the value of its residential and commercial properties. The College sold a residential building in Great Shelford at above its 2021 valuation and was gifted a small residential property in Richmond. As a result, the capital value increased 7.0%, which, with an income return of 3.6%, resulted in an overall return of 10.6%.
The College is advised on its investments by two committees, the Financial Investment Committee and the Property Investment Committee, with the majority of the membership consisting of external experts.
## _Investment Costs_
The costs of managing the College’s endowment are charged directly to the endowment and do not form part of the Operating Income and Expenditure calculations.
Investment costs for the financial portfolio were £0.1m ( _2020-21: £0.2m_ ).
Investment costs for the property portfolio (Land and building) are a mixture of agency fees, buildings repair costs, and additions/disposals costs. The total was £0.7m ( _2020-21: £0.9m)_ . Costs associated with property development activities have been disclosed separately for the first time and increased from £0.5m to £1.0m, reflecting work across a range of projects.
## _Capital Expenditure_
The total capital expenditure on fixed assets was £9.9m ( _2020-21: £5.1m_ ). The majority of which comprised the costs for the major Kitchen redevelopment project.
## _Balance Sheet and Reserves_
Net College assets were unchanged at £373m, with the growth in investment assets and fixed assets offset by increased pension provisions and reductions in cash balances.
12
Long-term creditors represent unsecured bank loans and bonds. In October 2018 the College undertook a private placement transaction consisting of two tranches of bonds, £20m each, repayable in 2058 and 2068 and with fixed interest rates of 2.63% and 2.65% respectively, with the drawdown of the 2068 tranche occurring in October 2020. The College also has a £20m bank loan repayable in 2039 with an interest rate fixed, for the most part, at 4.6%.
Restricted reserves increased by £1m to £237m, whilst Unrestricted reserves fell by £1m to £136m. The College’s reserves movements are primarily driven by changes to the value of its investment assets. The Restricted reserves are predominantly made up of the College’s permanent unrestricted endowment and are therefore significantly affected by any movement in the investment values. The Unrestricted reserves were affected by the deficit on the income and expenditure account, and the actuarial loss on the College’s defined benefit pension scheme. The College is committed to a steady long-term increase in its financial resources to ensure that it can continue to meet the needs of its members in the future, and it has adopted a policy of maintaining the value of its reserves in real terms over the long term. This is consistent with a charity with the history and position of the College that has met the needs of its members over many centuries.
## _Staff and Pensions_
Non-academic staff numbers fell, following the impact of the pandemic, improved efficiencies and recruitment challenges. Payroll costs rose during the year, affected by an increase in pension provisions. The College’s defined benefit pension scheme for non-academic staff, the Jesus College Cambridge Pension Scheme (JCCPS), which is closed to new members, incurred a net charge of £0.1m, whereas the position significantly worsened for USS, which is for its fellows and academic staff, where the liability increased by £0.9m. It should be noted that the basis on which these numbers are calculated is very different for the two schemes, with all the movement in the provision for USS being included in payroll costs. As a result, £1.0m charge was accounted for through the payroll costs for both the JCCPS and USS, reducing the income and expenditure surplus for the year. A separate £0.8m actuarial loss was included in Other Comprehensive Income solely in relation to the JCCPS. All of these movements are non-cash adjustments.
The positive net asset position of the JCCPS of £1m arises from a long-term with-profit contract with a life assurance company and explains why the scheme has remained consistently in surplus. With regard to USS, the provision is not calculated on an actuarial basis, but represents the discounted cost of future deficit recovery payments. The current year charge is a result of movements following the March 2020 valuation in the discounted value of the deficit recovery payments, which saw both the recovery rate increasing and the recovery period extending. This calculation bears no relation to the overall liabilities of USS, where the College has an unspecified contingent liability, due to the multi-employer, ‘last-man standing’ nature of the scheme.
## _Fundraising_
Participation in the Jesus College Annual Fund is 15% (1,471 alumni). Donations were at an expected level of £2.9m, following a pandemic-related rebound that occurred in the prior year ( _2019-20: £4.3m_ ). Fundraising costs during the year amounted to £0.2m.
The College’s fundraising is focused on its alumni and supporters, who have established connections with the College. The College does not use external fundraisers. Fundraising and alumni relations are the responsibility of the College’s Director of Development & Alumni Relations, who is a Fellow and who reports to the Development Committee and the College Council. The College is registered with the Fundraising Regulator and complies with the Code of Fundraising Practice.
## Change in depreciation policy
During the year, the College undertook a review of its depreciation policy for buildings. This resulted in reduction in the period over which external structures are depreciated from 200 years to 100 years. It was also decided to depreciate the College’s student houses that are located close to or on the edge of the College’s main site. The review took account of the likely economic life and capital
13
replacement expenditure and the accounting policies of its peer group of other Cambridge Colleges. The College continues not to depreciate housing that it provides to fellows and staff away from its the main site and undertakes an annual impairment review.
## **Principal risks and uncertainties**
The major risks to which the College is exposed are assessed by the responsible College departments and Committees reporting to the Council, using a College Risk Register, which is reviewed each Lent Term.
The most significant short to medium-term risk facing the College relates to the volatility and reduced returns from its endowment, and the rapid rises in inflation. The College is particularly under pressure in terms of staff costs and staff recruitment. As a result, the College faces the possibility of reduced growth in endowment income at the same time as sustained inflationary pressure on its costs. There is also considerable uncertainty relating to the future of pensions provided by the USS, where a valuation is due to be undertaken in March 2023.
Although the College’s investments have performed exceptional and unexpectedly well during the previous year, the financial portfolio was heavily impacted by broader concerns with the global and UK economy associated with the war in Ukraine and global inflationary pressures. The diversified nature of the College’s endowment helps to mitigate risks associated with the return from its investments, which are managed on a long-term total return basis. The College’s property portfolio is heavily focused on the Cambridge region, which has substantial development potential and has been of financial benefit given the sustained long-term growth of the Cambridge economy. The College’s debt exposure is managed through long-term loans and bonds at fixed interest rates.
The long-term performance of the College is very closely linked to that of the University and the other Cambridge colleges.
## **The Future**
The College coped well with the unprecedented challenge of coronavirus. Its conferencing business has seen a better-than-expected recovery. However, the pandemic has had a long-lasting effect on fellows, staff and in particular students, where the College is faced with an increased incidence of reported mental health concerns. The College has responded to the challenge of climate change in both its investment and operational activities and will continue to play a lead in the collegiate University. The position of USS, which the College is exposed to with its small membership, but relatively large asset base, is of ongoing concern, although there are positive moves towards a medium-term reform of the scheme. With a continuing deficit on its core educational activities, and a deficit on its accommodation, catering and conferencing account, it is important that the College maintains its financial position to meet these challenges, which it can do so by increasing donations, recovering its conferencing business, and protecting and growing its endowment.
The College remains in robust financial health, and it is important that careful financial management is continued in order to maintain this position.
On behalf of the College Council:
Ms S. Alleyne Dr R.F. Anthony Sonita Alleyne OBE Dr Richard Anthony Master Bursar
31 October 2022
14
## **Statement of Internal Control**
1. The Council is responsible for maintaining a sound system of internal control that supports the achievement of policy, aims, and objectives while safeguarding the public and other funds and assets for which the Governing Body is responsible, in accordance with the College’s Statutes.
2. The system of internal control is designed to manage rather than eliminate the risk of failure to achieve policies, aims, and objectives; it therefore provides reasonable but not absolute assurance of effectiveness.
3. The system of internal control is designed to identify the principal risks to the achievement of policies, aims and objectives, to evaluate the nature and extent of those risks and to manage them efficiently, effectively, and economically. This process was in place for the year ended 30 June 2022 and up to the date of approval of the financial statements.
4. The Council is responsible for reviewing the effectiveness of the system of internal control. The following processes have been established:
5. The Council’s review of the effectiveness of the system of internal control is informed by the work of the various Committees, Bursar, and College officers, who have responsibility for the development and maintenance of the internal control framework, and by comments made by the external auditors in their management letter and other reports.
## **Responsibilities of the College Council**
The Council is responsible for preparing the Annual Report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
The College’s Statutes and the Statutes and Ordinances of the University of Cambridge require the Governing Body to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the College and of the surplus or deficit of the College for that period. In preparing these financial statements, the Council is required to:
- select suitable accounting policies and then apply them consistently;
- make judgements and estimates that are reasonable and prudent;
- state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the College will continue in operation.
The Council is responsible for keeping accounting records which disclose with reasonable accuracy at any time the financial position of the College and enable them to ensure that the financial statements comply with the Statutes of the University of Cambridge. They are also responsible for safeguarding the assets of the College and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The Council is responsible for the maintenance and integrity of the corporate and financial information included on the College’s website.
15
## **Independent auditors’ report to the Governing Body of Jesus College, Cambridge**
## **Opinion**
We have audited the financial statements of Jesus College (the ‘College) and its subsidiaries (the ‘Group’) for the year ended 30 June 2022 which comprise the Consolidated Statement of Comprehensive Income and Expenditure, the Consolidated Statement of Changes in Reserves, the Consolidated and College Balance Sheets, the Consolidated Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
- give a true and fair view of the state of the Group’s and College’s affairs as at 30 June 2022 and of its incoming resources and application of resources for the year then ended;
- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
- have been prepared in accordance with the requirements of the Charities Act 2011 and the Statutes of the University of Cambridge.
## **Basis for opinion**
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors’ responsibilities for the audit of the financial statements section of our report. We are independent of the Group in accordance with the ethical requirements that are relevant to our audit of the financial statements in the United Kingdom, including the Financial Reporting Council’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
## **Conclusions relating to going concern**
In auditing the financial statements, we have concluded that the Trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the Group’s or College's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the Trustees with respect to going concern are described in the relevant sections of this report.
## **Other information**
The Trustees are responsible for the other information. The other information comprises the information included in the Annual Report other than the financial statements and our auditors’ report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material
16
misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
## **Opinion on other matters prescribed by the Statutes of the University of Cambridge**
In our opinion based on the work undertaken in the course of the audit:
- The contribution due from the College to the University has been computed as advised in the provisional assessment by the University of Cambridge and in accordance with the provisions of Statute G,II, of the University of Cambridge.
## **Matters on which we are required to report by exception**
In the light of the knowledge and understanding of the Group and College and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Trustees.
We have nothing to report in respect of the following matters in relation to which the Charities (Accounts and Reports) Regulations 2008 require us to report to you if, in our opinion:
- sufficient accounting records have not been kept; 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.
## **Responsibilities of the College Council**
As explained more fully in the responsibilities of the College Council statement set out on page 15, the College Council are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the College Council determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the College Council are responsible for assessing the Group’s and College’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 the Trustees either intend to liquidate the Group or the College or to cease operations, or have no realistic alternative but to do so.
## **Auditors’ responsibilities for the audit of the financial statements**
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 an Auditors’ report that includes our opinion. Reasonable assurance is a high level of assurance but is not a 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 the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
17
- the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
- we identified the laws and regulations applicable to the Group through discussions with Trustees and other management, and from our knowledge and experience of the education sector;
- we obtained an understanding of the legal and regulatory framework applicable to the Group and how the Group is complying with that framework;
- we obtained an understanding of the Group’s policies and procedures on compliance with laws and regulations, including documentation of any instances of non-compliance;
- we identified which laws and regulations were significant in the context of the Group. The Laws and regulations we considered in this context were Charities Act 2011, the Statutes of the University of Cambridge and taxation legislation. We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statement items;
- in addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the Group’s ability to operate or to avoid material penalty; and
- identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the Group’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
- making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
- considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
To address the risk of fraud through management bias and override of controls, we;
- tested journal entries to identify unusual transactions;
- assessed whether judgements and assumptions made in determining the accounting estimates set out in the accounting policy were indicative of potential bias; and
- • investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
- agreeing financial statement disclosures to underlying supporting documentation;
- reviewing minutes of meetings of those charged with governance;
- enquiring of management as to actual and potential litigation and claims; and
- reviewing correspondence with relevant regulators and the College’s legal advisors.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify noncompliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilties. This description forms part of our auditors’ report.
18
## **Use of our report**
This report is made solely to the College’s Council as a body, in accordance with College’s statutes, the Statutes of the University of Cambridge and the Charities Act 2011. Our work has been undertaken so that we might state to the College Council those matters we are required to state to them in an Auditors’ 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 College and the College’s Council as a body, for our audit work, for this report, or for the opinions we have formed.
## **PETERS ELWORTHY & MOORE**
Chartered Accountants and Statutory Auditors
Salisbury House Station Road Cambridge CB1 2LA Date: 15 November 2022
Peters Elworthy & Moore is eligible to act as an auditor in terms of section 1212 of the Companies Act 2006.
19
## **Statement of Principal Accounting Policies**
## **Basis of preparation**
The financial statements have been prepared in accordance with the provisions of the Statutes of the College and of the University of Cambridge, using the Recommended Cambridge College Accounts (RCCA) format; and applicable United Kingdom Accounting Standards including Financial Reporting Standard 102 (FRS 102) and the Statement of Recommended Practice (SORP): Accounting for Further and Higher Education issued in 2019.
The Statement of Comprehensive Income and Expenditure includes activity analysis in order to demonstrate that all fee income is spent for educational purposes. The analysis required by the SORP is set out in note 6.
The College is a public benefit entity and therefore has applied the relevant public benefit requirement of the applicable UK laws and accounting standards.
## **Basis of accounting**
The financial statements have been prepared under the historical cost convention, modified in respect of the treatment of investments which is included at valuation.
## **Basis of consolidation**
The consolidated financial statements include the College and its subsidiary undertakings. Details of the subsidiary undertakings included are set out in note 26. Intra-group balances are eliminated on consolidation.
## **Recognition of income**
## _Academic fees_
Academic fees are recognised in the period to which they relate and include all fees chargeable to students or their sponsors
## _Grant income_
Grants received from non-government sources (including research grants from non-government sources) are recognised within the Consolidated Statement of Comprehensive Income and Expenditure when the College is entitled to the income and performance related conditions have been met.
Income received in advance of performance related conditions is deferred on the balance sheet and released to the Consolidated Statement of Comprehensive Income and Expenditure in line with such conditions being met.
## _Donations and endowments_
Non exchange transactions without performance related conditions are donations and endowments. Donations and endowments with donor imposed restrictions are recognised within the Consolidated Statement of Comprehensive Income and Expenditure when the College is entitled to the income. Income is retained within restricted reserves until such time that it is utilised in line with such restrictions at which point the income is released to general reserves through a reserve transfer.
Donations and endowments with restrictions are classified as restricted reserves with additional disclosure provided within the notes to the accounts.
There are four main types of donations and endowments with restrictions:
1. Restricted donations – the donor has specified that the donation must be used for a particular objective.
2. Unrestricted permanent endowments – the donor has specified that the fund is to be permanently invested to generate an income stream for the general benefit of the College.
3. Restricted expendable endowments – the donor has specified a particular objective and the College can convert the donated sum into income.
20
4. Restricted permanent endowments – the donor has specified that the fund is to be permanently invested to generate an income stream to be applied to a particular objective.
Donations with no restrictions are recorded within the Consolidated Statement of Comprehensive Income and Expenditure when the College is entitled to the income.
## _Investment income and change in value of investment assets_
Investment income and change in value of investment assets is recorded in income in the year in which it arises and as either restricted or unrestricted income according to the terms or other restrictions applied to the individual endowment fund.
## _Total return_
The College invests its endowment investment portfolio and allocates a proportion of the related earnings and capital appreciation to the statement of comprehensive income and expenditure in accordance with the total return concept. The allocation to income is determined by a spending rule which is designed to stabilise annual spending levels and to preserve the real value of the endowment portfolio over time. The income transferred to the income and expenditure account on this total return basis is calculated at 4% of the weighted average value of the College’s investment portfolio over a five year period up to the commencement of the current accounting year.
## _Other income_
Income is received from a range of activities including accommodation, catering conferences and other services rendered.
## _Cambridge Bursary Scheme_
In 2021-22, payment of the Cambridge Bursaries has been made directly by the Student Loans Company (SLC). As a consequence the College reimbursed the SLC for the full amount paid to their eligible students and the College subsequently received a contribution from the University of Cambridge towards this payment.
The net payment of £198,996 (£173,352) is shown within the Consolidated Statement of Comprehensive Income and Expenditure as follows:
2021-22 2020-21 Income £186,167 £187,352 Expenditure £385,163 £360,704
## **Foreign currency translation**
Transactions denominated in foreign currencies are recorded at the rate of exchange ruling at the date of the transactions. Monetary assets and liabilities denominated in foreign currencies are translated into sterling at year end rates or, where there are forward foreign exchange contract, at contract rates. The resulting exchange differences are dealt with in the determination of the comprehensive income and expenditure for the financial year.
## **Fixed assets**
## _Land and buildings_
Fixed assets are stated at deemed cost less accumulated depreciation and accumulated impairment losses. Certain items of fixed assets that had been revalued to fair value on or prior to the date of transition to SORP, are measured on the basis of deemed cost, being the revalued amount at the date of that revaluation.
Where parts of a fixed asset have different useful lives, they are accounted for as separate items of fixed assets.
Costs incurred in relation to land and buildings after initial purchase or construction, and prior to valuation, are capitalised to the extent that they increase the expected future benefits to the College.
21
Freehold land is not depreciated as it is considered to have an indefinite useful life. Freehold buildings are depreciated on a straight line basis over their expected useful lives as follows:
External Structures 100 years Internal Structures 50 years
In previous financial years external structures have been depreciated over 200 years.
Those freehold buildings that are college houses off the main site are not depreciated and are subject to an annual impairment review. Transfers of properties from investment property to fixed assets are recorded at their current market value.
Leasehold land is depreciated over the life of the lease up to a maximum of 50 years.
Buildings under construction are valued at cost, based on the value of architects’ certificates and other direct costs incurred. They are not depreciated until they are brought into use.
Land held specifically for development, investment and subsequent sale is included in current assets at the lower of cost and net realisable value.
The cost of additions to operational property shown in the balance sheet includes the cost of land. Furniture, fittings and equipment costing less than £10,000 per individual item or group of related items is written off in the year of acquisition. All other assets are capitalised and depreciated over their expected useful life as follows:
Furniture and fittings 10% per annum Motor vehicles and general equipment 20% per annum Computer equipment 33% per annum.
## _Leased assets_
Leases in which the College assumes substantially all the risks and rewards of ownership of the leased asset are classified as finance leases. Leased assets acquired by way of finance leases are stated at an amount equal to the lower of their fair value and the present value of the minimum lease payments at inception of the lease, less accumulated depreciation and less accumulated impairment losses. Lease payments are accounted for as described below.
Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding liability. The finance charge is allocated to each period during the lease term so as to produce a constant periodic rate of interest on the remaining balance of the liability.
Costs in respect of operating leases are charged on a straight-line basis over the lease term. Any lease premiums or incentives are spread over the minimum lease term.
## _Heritage assets_
The College holds and conserves a number of collections, exhibits, artefacts and other assets of historical, artistic or scientific importance. Heritage assets acquired before 1999 have not been capitalised since reliable estimates of cost or value are not available on a cost-benefit basis. Acquisitions since 1999 have been capitalised at cost or, in the case of donated assets, at expert valuation on receipt. Heritage assets are not depreciated since their long economic life and high residual value mean that any depreciation would not be material.
## **Investments**
Fixed asset investments are included in the balance sheet at fair value. Investments in subsidiary undertakings are eliminated on consolidation. Investments that are not listed on a recognised stock exchange are carried at historical cost less any provision for impairment in their value/market value.
22
## **Stocks**
Stocks are stated at the lower of cost and net realisable value after making provision for slow moving and obsolete items.
## **Provisions**
Provisions are recognised when the College has a present legal or constructive obligation as a result of a past event, it is probable that a transfer of economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
## **Contingent liabilities and assets**
A contingent liability arises from a past event that gives the College a possible obligation whose existence will only be confirmed by the occurrence or otherwise of uncertain future events, not wholly within the control of the College. Contingent liabilities also arise in circumstances where a provision would otherwise be made but either it is not probable that an outflow of resources will be required or the amount of the obligation cannot be measured reliably.
A contingent asset arises where an event has taken place that gives the College a possible asset whose existence will only be confirmed by the occurrence or otherwise of uncertain future events not wholly within the control of the College.
Contingent assets and liabilities are not recognised in the balance sheet but are disclosed in the notes.
## **Financial instruments**
The College has elected to adopt Sections 11 and 12 of FRS 102 in respect of the recognition, measurement and disclosure of financial instruments. Financial assets and liabilities are recognised when the College becomes party to the contractual provision of the instrument and they are classified according to the substance of the contractual arrangements entered into.
A financial asset and a financial liability are offset only when there is a legally enforceable right to set off the recognised amounts and an intention either to settle on a net basis, or to realise the asset and settle the liability simultaneously.
## **Financial assets**
Basic financial assets include trade and other receivables, cash and cash equivalents and investments in commercial paper (i.e. deposits and bonds). These assets are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Such assets are subsequently carried at amortised cost using the effective interest rate method. Financial assets are assessed for indicators of impairment at each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in the Statement of Comprehensive Income.
For financial assets carried at amortised cost the impairment loss is the difference between the carrying amount of the asset and the present value of the estimated future cash flows, discounted at the asset’s original effective interest rate.
Other financial assets, including investments in equity instruments, which are not subsidiaries or joint ventures, are initially measured at fair value which is typically the transaction price. These assets are subsequently carried at fair value and changes in fair value at the reporting date are recognised in the Statement of Comprehensive Income. Where the investment in equity instruments is not publicly traded and where the fair value cannot be reliably measured, the assets are measured at cost less impairment. Investments in property or other physical assets do not constitute a financial instrument and are not included.
Financial assets are de-recognised when the contractual rights to the cash flows from the asset expire or are settled or substantially all of the risks and rewards of ownership are transferred to another party.
23
## **Financial Liabilities**
Basic financial liabilities include trade and other payables, bank loans and intergroup loans. These liabilities are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Debt instruments are subsequently carried at amortised cost using the effective interest rate method.
Fees paid on the establishment of loan facilities are recognised as transaction costs of the loan to the extent that it is probable that some or all of the facility will be drawn down.
Trade payables are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade payables are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest rate method.
Derivatives, including forward foreign exchange contracts, are not basic financial instruments. Derivatives are initially recognised at fair value on the date the derivative contract is entered into and are subsequently re-measured at their fair value at the reporting date. Changes in the fair value of derivatives are recognised in the Statement of Comprehensive Income in finance costs or finance income as appropriate, unless they are included in a hedging arrangement.
To the extent that the College enters into forward foreign exchange contracts which remain unsettled at the reporting date the fair value of the contracts is reviewed at that date. The initial fair value is measured as the transaction price on the date of inception of the contracts. Subsequent valuations are considered on the basis of the forward rates for those unsettled contracts at the reporting date. The College does not apply any hedge accounting in respect of forward foreign exchange contracts held to manage cash flow exposures of forecast transactions denominated in foreign currencies.
Financial liabilities are de-recognised when the liability is discharged, cancelled, or expires.
## **Taxation**
The College is a registered charity (number 1137462) and also a charity within the meaning of Section 467 of the Corporation Tax Act 2010. Accordingly, the College is exempt from taxation in respect of income or capital gains received within the categories covered by Sections 478 to 488 of the 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 to exclusively charitable purposes.
The College receives no similar exemption in respect of Value Added Tax.
## **Contribution under Statute G, II**
The College is liable to be assessed for Contribution under the provisions of Statute G,II of the University of Cambridge. Contribution is used to fund grants to colleges from the Colleges Fund. The liability for the year is as advised to the College by the University based on an assessable amount derived from the value of the College’s assets as at the end of the previous financial year.
## **Pension costs**
Pensions are detailed in note 30 to the accounts.
## **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 College. Any unused benefits are accrued and measured as the additional amount the College expects to pay as a result of the unused entitlement.
## **Reserves**
Reserves are allocated between restricted and unrestricted reserves. Endowment reserves include balances which, in respect of endowment to the College, are held as permanent funds, which the
24
College must hold to perpetuity.
Restricted reserves include balances in respect of which the donor has designated a specific purpose and therefore the College is restricted in the use of these funds.
## **Critical Accounting Estimates and Judgements**
The preparation of the College’s accounts requires management to make judgements, estimates and assumptions that affect the application of accounting policies and reported amounts of assets and liabilities, income and expenses. These judgements, estimates and associated assumptions are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates will, by definition, seldom equal the related actual results.
Management consider the areas set out below to be those where critical accounting judgements have been applied and the resulting estimates and assumptions may lead to adjustments to the future carrying amounts of assets and liabilities.
Income recognition – Judgement is applied in determining the value and timing of certain income items to be recognised in the accounts. This includes determining when performance related conditions have been met and determining the appropriate recognition timing for donations, bequests and legacies. In general, the later are recognised when at the probate stage.
Useful lives of property, plant and equipment – Property, plant and equipment represent a significant proportion of the College’s total assets. Therefore the estimated useful lives can have a significant impact on the depreciation charged and the College’s reported performance. Useful lives are determined at the time the asset is acquired and reviewed regularly for appropriateness. The lives are based on historical experiences with similar assets, professional advice and anticipation of future events. Details of the carrying values of property, plant and equipment are shown in note 8.
Recoverability of debtors – The provision for doubtful debts is based on the College’s estimate of the expected recoverability of those debts. Assumptions are made based on the level of debtors which have defaulted historically, coupled with current economic knowledge. The provision is based on the current situation of the customer, the age profile of the debt and the nature of the amount due.
Investment property – Properties were revalued to their fair value at the reporting date by Bidwells. The valuation is based on the assumptions and judgements which are impacted by a variety of factors including market and other economic conditions.
Retirement benefit obligations – The cost of defined benefit pension plans are determined using actuarial valuations. The actuarial valuation involves making assumptions about discount rates, future salary increases, mortality rates and future pension increases. Due to the complexity of the valuation, the underlying assumptions and the long term nature of these plans, such estimates are subject to significant uncertainty. Further details are given in note 30.
Management are satisfied that Universities Superannuation Scheme meets the definition of a multiemployer scheme and has therefore recognised the discounted fair value of the contractual contributions under the funding plan in existence at the date of approving the accounts. As the College is contractually bound to make deficit recovery payments to USS, this is recognised as a liability on the balance sheet. The provision is currently based on the USS deficit recovery plan agreed after the 2020 actuarial valuation, which defines the deficit payment required as a percentage of future salaries until 2038. These contributions will be reassessed within each triennial valuation of the scheme. The provision is based on management’s estimate of expected future salary inflation, changes in staff numbers and the prevailing rate of discount. Further details are set out in note 30.
25
## **Jesus College**
## **Consolidated Statement of Comprehensive Income and Expenditure**
## **Year Ended 30 June 2022**
|**Year Ended 30 June 2022**|||||||||
|---|---|---|---|---|---|---|---|---|
|**Income**
Note
Academic fees and charges
1
Accommodation, catering and conferences
2
Investment Income
3
Endowment Return Transferred
3
Other income
**Total Income before Donations and Endowments**
Donations
New Endowments
Other Capital Grants for Assets
**Total Donations and Endowments**
**Total Income**
**Expenditure**
Education
4
Accommodation, catering & conferences
5
Other expenditure
Investment Management Costs
3c
Contribution under Statute G II
**Total expenditure**
6
**Surplus/(Deficit) before other gains and losses**
Gain/(Loss) on Investments
3b
**Surplus/(Deficit) for the year**
**Other Comprehensive Income**
Actuarial Gain/(Loss) in respect of Pension Schemes
15
**Total Comprehensive Income for the year**|**Unrestricted**
**2022**
**£**
4,045,167
7,058,755
79,813
5,688,165
238,448
**17,110,348**
793,068
-
-
**793,068 **
**17,903,416**
6,772,144
9,314,327
2,109,908
-
86,000
**18,282,379**
**(378,963)**
-
**(378,963)**
(853,000)
**(1,231,963)**|**Restricted**
**2022**
**£**
-
-
-
1,408,502
86,952
**1,495,454**
566,251
-
151,589
**717,840 **
**2,213,294**
1,127,579
-
451,056
-
-
**1,578,635**
**634,659**
-
**634,659**
-
**634,659**|**Endowment**
**2022**
**£**
-
-
6,482,374
(7,096,667)
-
**(614,293)**
-
1,412,993
-
**1,412,993 **
**798,700**
-
-
-
1,914,624
-
**1,914,624**
**(1,115,924)**
1,897,450
**781,526**
-
**781,526**|**Total**
**2022**
**£**
4,045,167
7,058,755
6,562,187
-
325,400
**17,991,509**
1,359,319
1,412,993
151,589
**2,923,901**
**20,915,410**
7,899,723
9,314,327
2,560,964
1,914,624
86,000
**21,775,638**
**(860,228)**
1,897,450
**1,037,222**
(853,000)
**184,222**|**_As Restated_**
**Unrestricted**
**2021**
**£**
3,939,104
3,856,874
119,119
5,469,898
868,441
**14,253,436**
708,218
-
-
**708,218**
**14,961,654**
5,952,757
7,442,805
936,790
-
88,000
**14,420,352**
**541,302**
-
**541,302**
248,000
**789,302**|**_As Restated_**
**Restricted**
**2021**
**£**
-
-
-
1,303,238
5,261
**1,308,499**
824,804
-
69,968
**894,772**
**2,203,271**
827,885
-
352,102
-
-
**1,179,987**
**1,023,284**
-
**1,023,284**
-
**1,023,284**|**_As Restated_**
**Endowment**
**2021**
**£**
-
-
6,467,136
(6,773,136)
-
**(306,000)**
-
2,698,547
-
**2,698,547**
**2,392,547**
-
-
-
1,851,546
-
**1,851,546**
**541,001**
25,768,797
**26,309,798**
-
**26,309,798**|**_As Restated_**
**Total**
**2021**
**£**
3,939,104
3,856,874
6,586,255
-
873,702|
|||||||||**15,255,935**|
|||||||||1,533,022
2,698,547
69,968
**4,301,537**
**19,557,472**|
|||||||||6,780,642
7,442,805
1,288,892
1,851,546
88,000|
|||||||||**17,451,885**|
||||||||||
|||||||||**2,105,587**|
|||||||||25,768,797|
|||||||||**27,874,384**|
|||||||||248,000|
|||||||||**28,122,384**|
All items dealt with in arriving at the deficit for 2022 and the surplus for 2021 relate to continuing operations. The notes on pages 30 to 47 form part of these accounts
26
## **Jesus College**
## **Balance Sheet**
## **Year Ended 30 June 2022**
|**Note**
**Non-current assets**
Tangible assets
8
Heritage assets
8
Investments
9
**Total Non-Current Assets**
**Current assets**
Stocks
10
Trade and other Receivables
11
Cash and Cash Equivalents
12
**Total current assets**
**Creditors: amounts falling due within one year**
13
**Net current assets**
**Total assets less current liabilities**
**Creditors: amounts falling due after**
**more than one year**
14
**Provisions**
Pension Provisions
15
**Total Net Assets**
**Restricted Reserves**
Income and Expenditure Reserve
- Endowment Reserve
Income and Expenditure Reserve
- Restricted Reserve
**Total Restricted Reserves**
**Unrestricted Reserves**
Income and Expenditure Reserve
- Unrestricted
**Total Unrestricted Reserves**
**Total Reserves**
16
17|**Consolidated**
**2022**
**£**
203,149,995
526,135
215,451,795
419,127,925
1,324,500
1,849,321
15,690,450
18,864,271
(4,179,050)
14,685,221
433,813,146
(60,000,000)
(389,519)
373,423,627
236,784,438
136,639,189
373,423,627
136,639,189
2,035,537
234,748,901|**College**
**2022**
**£**
203,142,496
526,135
215,451,795
419,120,426
236,810
2,900,759
15,437,066
18,574,635
(3,881,915)
14,692,720
433,813,146
(60,000,000)
(389,519)
373,423,627
236,784,438
136,639,189
373,423,627
136,639,189
2,035,537
234,748,901|**Consolidated**
**2021**
**£**
196,937,332
526,135
210,585,494
408,048,961
1,349,939
1,773,261
23,992,486
27,115,686
(3,383,823)
23,731,863
431,780,824
(60,000,000)
1,458,581
373,239,405
235,519,839
137,719,566
373,239,405
137,719,566
233,967,374
1,552,465|**College**
**2021**
**£**
196,929,833
526,135
210,585,494|
|---|---|---|---|---|
|||||408,041,462
264,296
3,136,686
23,596,267
26,997,249
(3,257,887)|
|||||23,739,362|
|||||431,780,824|
|||||(60,000,000)
1,458,581|
|||||373,239,405|
|||||1,552,465
233,967,374|
|||||235,519,839
137,719,566|
|||||137,719,566|
|||||373,239,405|
The financial Statements were approved by Council on 31 October 2022 and signed on its behalf by:
Ms S. Alleyne
Ms Sonita Alleyne OBE Master
Dr R.F. Anthony
Dr Richard Anthony Bursar
27
## **Jesus College**
## **Statement of Changes in Reserves**
## **Year Ended 30 June 2022**
|**Balance at 1 July 2021**
Surplus/(Deficit) from Income and Expenditure Statement
Other Comprehensive Income
Release of Restricted Capital Funds Spent in the Year
**Balance at 30 June 2022**
**Balance at 1 July 2020**
Surplus/(Deficit) from Income and Expenditure Statement
Other Comprehensive Income
Release of Restricted Capital Funds Spent in the Year
Transfers
**Balance at 30 June 2021**|**Unrestricted**
**Restricted**
**Endowment**
**£**
**£**
**£**
137,719,566
1,552,465
233,967,374
(378,963)
634,659
781,526
(853,000)
-
-
151,589
(151,589)
-
136,639,192
2,035,535
234,748,900
**Unrestricted**
**Restricted**
**Endowment**
**£**
**£**
**£**
**_As Restated_**
**_As Restated_**
136,964,693
494,752
207,657,576
541,302
1,023,284
26,309,798
248,000
-
-
69,968
(69,968)
-
(104,397)
104,397
-
137,719,566
1,552,465
233,967,374
**Income and Expenditure Reserve**
**Income and Expenditure Reserve**|**Total**
**£**
373,239,405
1,037,222
(853,000)
-|
|---|---|---|
|||373,423,627|
|||**Total**
**£**
345,117,021
27,874,384
248,000
-
-|
|||373,239,405|
28
## **Jesus College**
## **Consolidated Cash Flow Statement**
## **Year Ended 30 June 2022**
|Note
**Net cash inflow from operating activities**
19
**Cash Flows from Investing Activities**
20
**Cash Flows from Financing Activities**
21
**Increase/(decrease) in cash and cash equivalents in the year**
Cash and Cash Equivalents at Beginning of the Year
Cash and Cash Equivalents at end of the Year|**2022**
**£**
(203,214)
(11,265,583)
(2,026,343)
(13,495,140)
29,466,932
15,971,792|**2021**
**£**
**_As Restated_**
19,243,227
2,748,777
(1,891,927)|
|---|---|---|
|||20,100,077|
|||9,366,855|
|||29,466,932|
29
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **1 ACADEMIC FEES AND CHARGES**
|College Fees:
Fee income received at the Regulated Undergraduate rate
Fee income received at the Unregulated Undergraduate rate
Fee income received at the Graduate rate
Cambridge Bursaries
Other Income
Total|**2022**
**£**
2,052,344
381,829
1,424,194
186,167
633|**2021**
**£**
2,101,313
260,185
1,392,249
187,352
(1,995)|
|---|---|---|
||4,045,167|3,939,104|
## **2 INCOME FROM ACCOMMODATION, CATERING AND CONFERENCES**
|Accommodation:
College members
Conferences
Catering:
College members
Conferences
Total|**2022**
**£**
4,120,927
1,196,427
694,445
1,046,956|**2021**
**£**
3,180,192
208,004
346,200
122,478|
|---|---|---|
||7,058,755|3,856,874|
## **3a ENDOWMENT RETURN AND INVESTMENT RETURN**
|**ENDOWMENT RETURN AND INVESTMENT RETURN**|||
|---|---|---|
|Total return contribution (note 3b)
Other interest Receivable
Total|**2022**
**£**
7,096,667
79,813|**2021**
**£**
6,773,136
119,119|
||7,176,480|6,892,255|
The total return contribution is calculated as set out in the accounting policy on recognition of income and endowment return.
## **3b SUMMARY OF TOTAL RETURN**
|**SUMMARY OF TOTAL RETURN**|||
|---|---|---|
|Income from:
Land and buildings
Quoted and other securities and cash
Gains/(losses) on endowment assets:
Land and buildings
Quoted and other securities and cash
Investment management costs (note 3c)
**Total Return for the year**
Total return transferred to income and expenditure account (note 3a)
Unapplied total return for the year|**2022**
**£**
3,890,192
2,592,182|**2021**
**£**
3,928,817
2,538,319|
||6,482,374
7,935,405
(6,037,955)|6,467,136
9,710,122
16,058,675|
||1,897,450
(1,914,624)|25,768,797
(1,851,546)|
||||
||6,465,200|30,384,387|
||(7,096,667)|(6,773,136)|
||(631,467)|23,611,251|
30
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **3c INVESTMENT MANAGEMENT COSTS**
|**INVESTMENT MANAGEMENT COSTS**|||
|---|---|---|
|Land and buildings
Financial Investments
Projects
Other investments
Total|**2022**
**£**
703,269
139,899
979,175
92,281|**2021**
**£**
890,783
155,740
498,455
306,568|
||1,914,624|1,851,546|
## **4 EDUCATION EXPENDITURE**
|**EDUCATION EXPENDITURE**|||
|---|---|---|
|Teaching
Tutorial
Admissions
Research
Scholarships and awards
Other educational facilities
Total|**2022**
**£**
2,418,420
2,035,970
576,201
1,032,891
879,173
957,068|**2021**
**£**
2,108,845
1,735,228
528,498
820,345
796,126
791,600|
||7,899,723|6,780,642|
- **5 ACCOMMODATION, CATERING AND CONFERENCES EXPENDITURE**
|Accommodation
College members
Conferences
Catering
College members
Conferences
Total|**2022**
**2021**
**£**
**£**
4,025,362
3,328,889
1,383,509
1,119,210
2,063,475
1,616,208
1,841,981
1,378,498|
|---|---|
||9,314,327
7,442,805|
31
## **Jesus College**
## **Notes to the Accounts**
**Year Ended 30 June 2022**
## **6 ANALYSIS OF EXPENDITURE BY ACTIVITY**
## **6a ANALYSIS OF 2021/22 EXPENDITURE BY ACTIVITY**
|**ANALYSIS OF 2021/22 EXPENDITURE BY ACTIVITY**|||||
|---|---|---|---|---|
|Education
Accomodation, catering and conferences
Other
Total|**Staff Costs**
**(note 7)**
**£**
3,368,960
3,150,619
1,352,925
7,872,504|**Other**
**operating**
**expenses**
**£**
3,496,596
3,962,319
1,076,443
8,535,358|**Depreciation**
**£**
1,034,167
2,201,389
217,596
3,453,152|**Total**
**£**
7,899,723
9,314,327
2,646,964|
|||||19,861,014|
*Other expenditure includes £211k (2021: £191k) as the costs of fundraising. This expenditure does not include the costs of alumni relations.
## **6b ANALYSIS OF 2020/21 EXPENDITURE BY ACTIVITY**
|Education
Accommodation, catering and conferences
Other
Total|**Staff Costs**
**(note 7)**
**£**
**_As Restated_**
3,293,085
3,079,662
606,566
6,979,313|**Other**
**operating**
**Expenses**
**£**
**_As Restated_**
2,801,160
2,880,800
627,167
6,309,127|**Depreciation**
**£**
686,397
1,482,343
143,159
2,311,899|**Total**
**£**
**_As Restated_**
6,780,642
7,442,805
1,376,892|
|---|---|---|---|---|
|||||15,600,339|
## **6c AUDITORS REMUNERATION**
|Other operating expenses include:
Audit fees payable to the College’s external auditors
Other fees payable to the College’s external auditors|**2022**
**£**
36,325
3,126
39,451|**2021**
**£**
37,481
2,586|
|---|---|---|
|||40,067|
32
## **Jesus College**
## **Notes to the Accounts**
**Year Ended 30 June 2022**
## **7 STAFF COSTS**
|**Consolidated**
**Staff costs**
Emoluments
Social security costs
Other pension costs
Total
**Average staff numbers (full time equivalents)**
Academic
Non-academic|**College**
**Fellows**
**Academic**
**2022**
**£**
1,025,531
80,945
1,081,904
2,188,380
83
-
83|**College**
**Fellows**
**Non-**
**Academic**
**2022**
**£**
402,622
42,988
86,674
532,284
-
5
5|**Staff**
**Non-**
**Academics**
**2022**
**£**
4,451,328
353,504
347,007
5,151,839
-
171
171|**Total**
**2022**
**£**
5,879,481
477,437
1,515,585
7,872,503
83
176
259|**Total**
**2021**
**£**
5,784,078
446,260
748,975|
|---|---|---|---|---|---|
||||||6,979,313|
||||||81
192|
||||||273|
The Governing Body comprises the Master and 88 Fellows, together with 36 Emeritus Fellows of whom the 88 are declared above as stipendiary.
|The number of officers and employees of the College, including Head of House, who received|The number of officers and employees of the College, including Head of House, who received|remuneration in the following ranges was:|
|---|---|---|
||**2022**|**2021**|
|£100,001 - £110,000|-|-|
|£110,001 - £120,000|3|1|
|£120,001 - £130,000|2|2|
Remuneration includes salary, employer's national insurance, employer's pension contributions plus any taxable benefits either paid, payable or provided, gross of any salary sacrifice arrangements.
Members of Council received remuneration for their academic and administrative duties but were not remunerated for the role as Trustees of the Charity.
## **Key management personnel**
Key Management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the College. This includes the Master, Vice-Master, Bursar, Senior Tutor and the Trustees.
Key Management Personnel - Aggregated emoluments
|**Total**|**Total**|
|---|---|
|**2022**|**2021**|
|**£**|**£**|
|803,177|657,749|
33
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **8 FIXED ASSETS**
|**College**
**Cost or valuation**
At beginning of year
Additions
Transfers
Disposals
At end of year
**Depreciation**
At beginning of year
Charge for the year
Eliminated on disposals
Written back on revaluation
At end of year
**Net Book Value**
At end of year
At beginning of year|**Land and**
**Buildings**
**Assets in**
**Construction**
**2022**
**2022**
**£**
**£**
216,133,225
6,995,881
994,626
8,471,814
(247,032)
-
-
-|**Equipment**
**2022**
**£**
5,013,004
446,407
-
-|**Total**
**2022**
**£**
228,142,110
9,912,847
(247,032)
-|**Total**
**2021**
**£**
223,994,010
5,072,880
(924,780)
-|
|---|---|---|---|---|
||216,880,819
15,467,695|5,459,411|237,807,925|228,142,110|
||28,286,477
-
2,881,471
-
-
-
-
-|2,925,800
571,681
-
-|31,212,277
3,453,152
-
-|28,900,378
2,311,899
-
-|
||31,167,948
-|3,497,481|34,665,429|31,212,277|
||185,712,871
15,467,695|1,961,930|203,142,496|196,929,833|
||187,846,748
6,995,881|2,087,204|196,929,833|195,093,632|
|**Consolidated**
**Cost or valuation**
At beginning of year
Additions
Transfers
Disposals
At end of year
**Depreciation**
At beginning of year
Charge for the year
Eliminated on disposals
Written back on revaluation
At end of year
**Net Book Value**
At end of year
At beginning of year|**Land and**
**Buildings**
**2022**
**£**
216,140,724
994,626
(247,032)
-
216,888,318
28,286,477
2,881,471
-
-|**Assets in**
**Construction**
**2022**
**£**
6,995,881
8,471,814
-
-|**Equipment**
**2022**
**£**
5,013,004
446,407
-
-|**Total**
**2022**
**£**
228,149,609
9,912,847
(247,032)
-|**Total**
**2021**
**£**
224,001,509
5,072,880
(924,780)
-|
|---|---|---|---|---|---|
|||15,467,695|5,459,411|237,815,424|228,149,609|
|||-
-
-
-|2,925,800
571,681
-
-|31,212,277
3,453,152
-
-|28,900,378
2,311,899
-
-|
||31,167,948|-|3,497,481|34,665,429|31,212,277|
||185,720,370|15,467,695|1,961,930|203,149,995|196,937,332|
||187,854,247|6,995,881|2,087,204|196,937,332|195,101,131|
The insured value of freehold land and buildings as at 30 June 2022 was £294 million (2021: £261 million) The College is unable to split land and buildings.
## **Heritage Assets**
The College holds and conserves certain collections, artefacts and other assets of historical, artistic or scientific importance.
As stated in the statement of principal accounting policies, heritage assets acquired since 2011 have been capitalised. However, the majority of assets held in the College’s collections were acquired prior to this date. As reliable estimates of cost or valuation are not available for these on a cost-benefit basis, they have not been capitalised. As a result the total included in the balance sheet is partial.
Amounts for the current and previous years were as follows:
|Balance at the beginning of the year
Acquisitions By Donation
Acquisitions By Purchases
Balance at the end of the year|**2022**
**£**
526,135
-
-
526,135|**2021**
**£**
526,135
-
-|**2020**
**£**
523,635
-
2,500|**2019**
**£**
502,635
-
21,000|**2018**
**£**
502,635
-
-|
|---|---|---|---|---|---|
|||526,135|526,135|523,635|502,635|
34
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **9 INVESTMENTS**
|Balance at beginning of year
Transfer from (to) operational assets
Additions
Disposals
Gain/(Loss) on Disposals
Gain/(Loss)
Increase/ (decrease) in cash balances held at fund managers
Balance at the end of the year
Represented by:
Property
Quoted securities - equities
Investments in subsidiary undertakings
Cash in hand and at investment managers
Cambridge University Endowment Fund
Other investments
Total|**Consolidated**
**2022**
**£**
210,585,494
247,032
25,760,063
(17,280,931)
(399,576)
1,732,817
(5,193,104)
215,451,795
108,482,750
36,690,670
-
281,342
46,650,029
23,347,004
215,451,795|**College**
**2022**
**£**
210,585,494
247,032
25,760,063
(17,280,931)
(399,576)
1,732,817
(5,193,104)|**Consolidated**
**2021**
**£**
181,761,176
924,780
23,920,061
(24,746,544)
439,918
24,919,959
3,366,144
210,585,494
101,356,200
43,936,329
-
5,474,446
43,869,155
15,949,364
210,585,494|**College**
**2021**
**£**
181,761,176
924,780
23,920,061
(24,746,544)
439,918
24,919,959
3,366,144|
|---|---|---|---|---|
|||215,451,795||210,585,494|
|||94,943,750
36,690,670
13,539,000
281,342
46,650,029
23,347,004||89,493,200
43,936,329
11,863,000
5,474,446
43,869,155
15,949,364|
|||215,451,795||210,585,494|
## **10 STOCKS**
|Land for resale
Goods
Total|**Consolidated**
**2022**
**£**
1,087,690
236,810
1,324,500|**College**
**2022**
**£**
-
236,810|**Consolidated**
**2021**
**£**
1,085,643
264,296
1,349,939|**College**
**2021**
**£**
-
264,296|
|---|---|---|---|---|
|||236,810||264,296|
## **11 DEBTORS**
|**DEBTORS**|||||
|---|---|---|---|---|
|Members of the College
Amounts due from subsidiary undertakings
Other
Prepayments and accrued income
Total|**Consolidated**
**2022**
**£**
120,411
-
1,416,724
312,186
1,849,321|**College**
**2022**
**£**
120,411
1,206,591
1,261,571
312,186|**Consolidated**
**2021**
**£**
**_As Restated_**
200,133
-
1,285,920
287,208
1,773,261|**College**
**2021**
**£**
**_As Restated_**
200,133
1,416,974
1,232,371
287,208|
|||2,900,759||3,136,686|
## **12 CASH AND CASH EQUIVALENTS**
|Current accounts
Cash in hand
Short-term Money Market Investments
Total|**Consolidated**
**2022**
**£**
4,622,187
1,180
11,067,083
15,690,450|**College**
**2022**
**£**
4,368,803
1,180
11,067,083|**Consolidated**
**2021**
**£**
5,913,241
911
18,078,334
23,992,486|**College**
**2021**
**£**
5,517,022
911
18,078,334|
|---|---|---|---|---|
|||15,437,066||23,596,267|
35
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **13 CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**
|Trade Creditors
Members of the College
Amounts due to Subsidiary Undertakings
University Fees
Contribution to Colleges Fund
Other creditors (e.g. VAT)
Accruals and Deferred Income
Total|**Consolidated**
**2022**
**£**
1,137,663
902,063
-
81,542
86,000
757,580
1,214,202
4,179,050|**College**
**2022**
**£**
1,137,663
902,063
55,287
81,542
86,000
414,084
1,205,276
3,881,915|**Consolidated**
**2021**
**£**
**_As Restated_**
398,087
810,152
-
45,013
88,000
454,466
1,588,105
3,383,823|**College**
**2021**
**£**
**_As Restated_**
398,087
810,152
-
45,013
88,000
337,332
1,579,303|
|---|---|---|---|---|
|||||3,257,887|
## **14 CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR**
|Total loans
Total|**Consolidated**
**2022**
**£**
60,000,000
60,000,000|**College**
**2022**
**£**
60,000,000
60,000,000|**Consolidated**
**2021**
**£**
60,000,000
60,000,000|**College**
**2021**
**£**
60,000,000|
|---|---|---|---|---|
|||||60,000,000|
In October 2018 the College entered into an agreement to borrow £40m through two private placement bonds. Each bond was for £20m:
'A' - drawdown in October 2018 and repayable in 2058.
'B' - drawdown deferred until October 2020 and repayable in 2068.
The College also has an unsecured fixed rate bank loan of £20m repayable in 2039.
## **15 PENSION PROVISIONS**
|**PENSION PROVISIONS**|||||
|---|---|---|---|---|
|Balance at the beginning of the year
Movement in the year:
Current service cost including life assurance
Contributions
Other finance (income)/cost
Change in expected contributions
Actuarial gain recognised in Statement of Comprehensive
Income and Expenditure
Balance at the end of the year
The total is comprised of the following:
Universities Superannuation Scheme
Jesus College Cambridge Pension Scheme|**USS**
**2022**
**£**
(544,419)
870,363
(331,571)
-
(1,413,892)
-
(1,419,519)
**2022**
(1,419,519)
1,030,000
(389,519)|**JCCPS**
**2022**
**£**
2,003,000
(217,000)
58,000
39,000
-
(853,000)
1,030,000|**USS**
**2021**
**£**
(480,619)
56,831
(293,202)
-
172,571
-
(544,419)
**2021**
(544,419)
2,003,000
1,458,581|**JCCPS**
**2021**
**£**
1,948,000
(287,000)
65,000
29,000
-
248,000|
|||||2,003,000|
||||||
36
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **16 ENDOWMENT FUNDS**
|Restricted net assets relating to endowments are as follows:
**Consolidated & College**
**Balance at the beginning of the year**
Increase/(Decrease) in market value of investments
New endowments received
**Balance at the end of the year**
**Representing:**
Fellowship Funds
Student Support
Bursary
Income for College
Prizes
Travel & Leisure
Other Funds
General Endowments
**Total**
**Analysis by Asset**
Property
Investments
Cash
**RESTRICTED RESERVES**
Reserves with restrictions are as follows:
**Consolidated & College**
**Balance at the beginning of the year**
Capital
Unspent Income
New donations
Income from Endowment Asset Investments
Other Income
Expenditure
Capital grants utilised
Transfers
**Balance at the end of the year**
Comprising:
Capital
Unspent Income
**Balance at the end of the year**
**Representing:**
Fellowship Funds
Student Support
Bursary
Income for College
Travel & Leisure
Other Funds
General Endowments
**Total**|**Restricted**
**Permanent**
**2022**
**£**
37,914,675
(2,609,271)
1,346,502
**36,651,906**
6,599,866
10,158,803
7,618,001
8,468,910
421,892
310,952
3,073,482
-
**36,651,906**
-
36,651,906
-
**36,651,906**
**Capital Grants**
**Unspent**
**2022**
**£**
-
-
**-**
151,589
-
-
(151,589)
-
**-**
-
-
**-**
-
-
-
-
-
-
-
**-**|**Unrestricted**
**Permanent**
**2022**
**£**
196,052,699
1,977,805
66,491
**198,096,995**
-
-
-
-
-
-
-
198,096,995
**198,096,995**
19,297,106
178,799,889
-
**198,096,995**
**Other**
**Restricted**
**funds/**
**donations**
**2022**
**£**
-
971,384
**971,384**
566,251
1,408,502
86,952
(1,548,008)
-
-
**1,485,081**
-
1,485,081
**1,485,081**
-
922,824
144,953
31,805
1,627
383,872
-
**1,485,081**|**Restricted**
**expendable**
**endowment**
**2022**
**£**
-
581,081
**581,081**
-
-
(30,625)
-
-
**550,456**
-
550,456
**550,456**
-
-
-
-
-
-
550,456
**550,456**|**Total**
**2022**
**£**
233,967,374
(631,466)
1,412,993
**234,748,901**
6,599,866
10,158,803
7,618,001
8,468,910
421,892
310,952
3,073,482
198,096,995
**234,748,901**
19,297,106
215,451,795
-
**234,748,901**
**Total**
**2022**
**£**
-
1,552,465
**1,552,465**
717,840
1,408,502
(1,578,633)
(151,589)
-
**1,948,585**
-
2,035,537
**2,035,537**
-
922,824
144,953
31,805
1,627
383,872
550,456
**2,035,537**|**Total**
**2021**
**£**
207,657,576
23,611,251
2,698,547|
|---|---|---|---|---|---|
||||||**233,967,374**|
||||||6,425,458
9,688,881
6,728,222
11,060,124
404,620
302,789
3,304,581
196,052,699|
||||||**233,967,374**|
||||||23,381,880
210,585,494
-|
||||||**233,967,374**|
||||||**Total**
**2021**
**`**
-
494,752|
||||||**494,752**|
||||||894,773
1,297,978
5,261
(1,174,725)
(69,968)
104,397|
||||||**1,552,468**|
||||||-
971,384|
||||||**971,384**|
||||||-
599,441
107,584
16,013
1,289
247,057
581,081|
||||||**1,552,465**|
- **17 RESTRICTED RESERVES**
In financial year 2010-11 the Maitland Memorial Fund was established. The capital value of the fund as at 30 June 2022 was £558,397 (2021: £585,618). The Fund's income in 2021/22 was £18,085.
37
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **18 MEMORANDUM OF UNAPPLIED TOTAL RETURN**
Included within reserves the following amounts represent the Unapplied Total Return of the College.
|Unapplied Total Return at beginning of year
Unapplied Total Return for year (see note 3b)
Uapplied Total Return at end of year
**19**
**RECONCILIATION OF CONSOLIDATED OPERATING SURPLUS TO NET CASH**
**INFLOW FROM OPERATING ACTIVTIES**
Surplus/(deficit) for the year
**Adjustment for Non-Cash Items:**
Depreciation
Loss/(gain) on endowments, donations and investment property
Decrease/(Increase) in stocks
Decrease/(increase) in trade and other receivables
(Decrease)/increase in creditors excluding bank loans
Increase/(Decrease) in provisions
Pension costs less contributions payable
**Adjustment for investing or financing activities**
Investment income
Interest payable
Loss/(Profit) on the sale of non-current assets
(Decrease)/Increase in short term loans
Net cash (outflow)/inflow from operating activities|**2022**
**£**
117,160,377
(631,467)
**116,528,910**
**2022**
**£**
1,037,222
3,453,152
(1,897,450)
25,439
(76,060)
795,227
875,100
120,000
(6,562,187)
2,026,343
-
-
**(203,214)**|**2021**
**£**
93,549,126
23,611,251|
|---|---|---|
|||**117,160,377**|
|||**2021**
**£**
**_As Restated_**
27,874,384
2,311,899
(25,768,797)
(4,385)
(778,602)
46,256
63,800
193,000
(6,586,255)
1,891,927
-
20,000,000|
|||**19,243,227**|
|**20**
**CASH FLOWS FROM INVESTING ACTIVITIES**
Non-Current Investment Disposal
Investment Income
Payments made to acquire non-current assets
**Total Cash Flowed From Investing Activities**
**21**
**CASH FLOWS FROM FINANCING ACTIVITIES**
Interest Paid
**Total Cash Flowed From Financing Activities**|**2022**
**£**
17,845,140
6,562,187
(35,672,910)
**(11,265,583)**
**2022**
**£**
(2,026,343)
**(2,026,343)**|**2021**
**£**
**_As Restated_**
25,155,463
6,586,255
(28,992,941)|
|---|---|---|
|||**2,748,777**|
|||**2021**
**£**
(1,891,927)|
|||**(1,891,927)**|
38
## **Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **22 CONSOLIDATED RECONCILIATION AND ANALYSIS OF NET DEBT**
|**£**
**£**
**£**
**£**
**£**
**Cash and cash equivalents**
**29,466,932 (13,495,140)**
**-**
**-**
**15,971,792**
**Borrowings:**
**amounts falling due within one year**
Secured loans
-
-
-
-
-
Unsecured loans
-
-
-
-
-
Bank overdraft
-
-
-
-
-
Obligations under finance leases
-
-
-
-
-
**-**
**-**
**-**
**-**
**-**
**Borrowings:**
**Amounts falling due after more than one year**
Secured loans
(60,000,000)
-
-
-
(60,000,000)
Unsecured loans
-
-
-
-
-
Obligations under finance leases
-
-
-
-
-
**(60,000,000)**
**-**
**-**
**-**
**(60,000,000)**
**Total**
**(30,533,068) (13,495,140)**
-
-
**(44,028,208)**
**23**
**2022**
**2021**
**£**
**£**
**Financial assets**
_Financial assets at fair value through Statement of Comprehensive income_
Listed equity investments (note 9)
83,340,699
87,805,484
Other investments (note 9)
23,347,004
15,949,364
_Financial assets that are debt instruments measured at amortised cost_
Cash and cash equivalents (notes 9, 12)
15,971,792
29,466,932
Other debtors (note 11)
1,537,135
1,486,053
**Financial liabilities**
_Financial liabilities measured at amortised cost_
Bank overdraft
-
-
Loans (note 14)
60,000,000
60,000,000
Trade creditors (note 13)
1,137,663
398,087
Other creditors (note 13)
1,827,185
1,397,631
**24**
**CAPITAL COMMITMENTS**
**2022**
**2021**
**£**
**£**
Capital commitments at 30 June 2022 were as follows:
Authorised and contracted
6,900,000
10,588,000
Authorised but not yet contracted for
2,197,000
4,375,000
**25**
**LEASE OBLIGATIONS**
At 30 June the College had commitments under non-cancellable operating leases as follows:
**2022**
**2021**
**£**
**£**
Other:
Expiring within one year
5,424
-
Expiring between two and five years
4,559
9,983
Total
**9,983**
**9,983**
**FINANCIAL INSTRUMENTS**
**At 30 June 2022**
**At 1 July 2021 Cash Flows**
**Acquisition**
**and disposal**
**of subsidiaries**
**New finance**
**leases**|**£**
**£**
**£**
**£**
**£**
**29,466,932 (13,495,140)**
**-**
**-**
**15,971,792**
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
**At 30 June 2022**
**At 1 July 2021 Cash Flows**
**Acquisition**
**and disposal**
**of subsidiaries**
**New finance**
**leases**|**£**
**£**
**£**
**£**
**£**
**29,466,932 (13,495,140)**
**-**
**-**
**15,971,792**
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
**At 30 June 2022**
**At 1 July 2021 Cash Flows**
**Acquisition**
**and disposal**
**of subsidiaries**
**New finance**
**leases**|
|---|---|---|
||**-**
**-**
**-**
(60,000,000)
-
-
-
-
-
-
-
-|**-**
**-**
-
(60,000,000)
-
-
-
-|
|||**-**
**(60,000,000)**
-
**(44,028,208)**
**2022**
**2021**
**£**
**£**
83,340,699
87,805,484
23,347,004
15,949,364
15,971,792
29,466,932
1,537,135
1,486,053
-
-
60,000,000
60,000,000
1,137,663
398,087
1,827,185
1,397,631
**2022**
**2021**
**£**
**£**
6,900,000
10,588,000
2,197,000
4,375,000
**2022**
**2021**
**£**
**£**
5,424
-
4,559
9,983|
|||**9,983**
**9,983**|
39
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **26 PRINCIPAL SUBSIDIARY AND ASSICIATED UNDERTAKINGS AND OTHER SIGNIFICANT INVESTMENTS**
||**Country of**|**Cost**|**Class of**|**Holding**|
|---|---|---|---|---|
||**Incorporation**||**shares**||
||**and Operation**|**£**|||
|Jesus College Cambridge Conferences Limited|England|100|Ordinary|100%|
|Jesus College Developments Limited|England|1|Ordinary|100%|
|Jesus College (Station Road Investments) Limited|England|3,065,002|Ordinary|100%|
|Jesus College (Harston Barns) Limited|England|1|Ordinary|100%|
|Jesus College Cambridge Properties Limited|England|2|Ordinary|100%|
|Alcock Investments Limited|England|2|Ordinary|100%|
The principal activities of the above companies are detailed in the directors' report of the individual companies' financial statements and are all included in the consolidated financial statements.
Jesus College Cambridge Conferences Limited activity during the year was that of conference trading. Jesus College Developments Limited activity during the year was building contract management. Jesus College (Station Road Investments) Limited activity during the year was investing in property. Jesus College (Harston Barns) Limited activity during the year was housing development.
Companies that remained dormant throughout the year were: Jesus College Cambridge Properties Limited Alcock Investments Limited
## **27 CONTINGENT LIABILITIES**
With effect from 16 March 2007, the Universities Superannuation Scheme (USS) positioned itself as a “last man standing” scheme so that in the event of an insolvency of any of the participating employers in USS, the amount of any pension funding shortfall (which cannot otherwise be recovered) in respect of that employer will be spread across the remaining participant employers.
## **28 PENSIONS**
|The total pension cost was as follows:
Universities Superannuation Scheme: Contributions
JCCPS: Charged to income and expenditure account
Defined Contribution Scheme: Contributions
Church of England Funded Pensions Scheme: Contributions
Total|**2022**
**£**
331,571
(256,000)
130,597
-
**206,168**|**2021**
**£**
293,202
(316,000)
133,825
-|
|---|---|---|
|||**111,027**|
## **29 RELATED PARTY TRANSACTIONS**
Owing to the nature of the College’s operations and the composition of the Governing Body it is inevitable that transactions will take place with organisations in which a member of the Governing Body may have an interest. All transactions involving organisations in which a member of the Governing Body may have an interest are conducted at arm’s length and in accordance with the College’s normal procedures.
The College Maintains a register of interests for all College Council members and where any member of the College Council has a material interest in a College matter they are required to declare that fact.
During the year no fees or expenses were paid to Fellows in respect of their duties as Trustees.
Fellows are remunerated for teaching, research and other duties within the College. Fellows are billed for any private catering. The Trustees remuneration is overseen by the Remuneration Committee.
The salaries paid to Trustees in the year are summarised below:
|From (£)|To (£)|**2022 Number**|**2021 Number**|
|---|---|---|---|
|0|10,000|8|8|
|10,001|20,000|2|1|
|20,001|30,000|0|2|
|30,001|40,000|-|-|
|40,001|50,000|-|-|
|50,001|60,000|2|1|
|60,001|70,000|-|1|
|70,001|80,000|2|1|
|80,001|90,000|0|1|
|90,001|100,000|3|2|
||**Total**|**17**|**17**|
The total Trustee salaries were £605,654 for the year (2021: £557,076).
The trustees were also paid other taxable benefits (including associated employer National Insurance contributions and employer contributions to pensions) which totalled £197,523 for the year (2021: £100,673).
Approved loans to Trustees during the year totalled £8,584 (2021: £82,953).
The College has a number of trading and dormant subsidiary undertakings which are consolidated into these accounts. All subsidiary undertakings are 100% owned by the College and are registered and operating in England and Wales.
The College has taken advantage of the exemption within section 33 of FRS 102 not to disclose transactions with wholly owned group companies that are related parties.
40
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **30 Pension Schemes**
## **Universities Superannuation Scheme**
The College participates in Universities Superannuation Scheme. The assets of the scheme are held in a separate trustee-administered fund. Because of the mutual nature of the scheme, the assets are not attributed to individual institutions and a scheme-wide contribution rate is set. The institution 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. As required by Section 28 of FRS 102 “Employee benefits”, the institution therefore accounts for the scheme as if it were a defined contribution scheme. As a result, the amount charged to the profit and loss account represents the contributions payable to the scheme. Since the institution has entered into an agreement (the Recovery Plan) that determines how each employer within the scheme will fund the overall deficit, the institution recognises a liability for the contributions payable that arise from the agreement (to the extent that they relate to the deficit) with related expenses being recognised through the profit and loss account.
FRS 102 makes the distinction between a group plan and a multi-employer scheme. A group plan consists of a collection of entities under common control typically with a sponsoring employer. A multi-employer scheme is a scheme for entities not under common control and represents (typically) an industry-wide scheme such as Universities Superannuation Scheme. The accounting for a multi-employer scheme where the employer has entered into an agreement with the scheme that determines how the employer will fund a deficit results in the recognition of a liability for the contributions payable that arise from the agreement (to the extent that they relate to the deficit) and the resulting expense in profit or loss in accordance with section 28 of FRS 102. The directors are satisfied that Universities Superannuation Scheme meets the definition of a multi-employer scheme and has therefore recognised the discounted fair value of the contractual contributions under the recovery plan in existence at the date of approving these financial statements.
## **Pension Costs**
The total cost charged to the profit and loss account is £331,571 (2021: £293,202) as shown in note 28.
Deficit recovery contributions due within one year for the institution are £31,947 (2021: £21,566).
As at the 30 June 2022, the latest available complete actuarial valuation of the Retirement Income Builder is as at 31 March 2020 (the valuation date) and was carried out using the projected unit method.
Since the institution cannot identify its share of USS Retirement Income Builder (defined benefit) assets and liabilities, the following disclosures reflect those relevant for those assets and liabilities as a whole.
The 2020 valuation was the sixth valuation for the scheme under the scheme-specific funding regime introduced by the Pensions Act 2004, which requires schemes to have sufficient and appropriate assets to cover their technical provisions. At the valuation date, the value of the assets of the scheme was £66.5 billion and the value of the scheme’s technical provisions was £80.6 billion indicating a shortfall of £14.1 billion and a funding ratio of 83%.
41
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
The key financial assumptions used in the 2020 valuation are described below. More detail is set out in the Statement of Funding Principles.
Pension increases (CPI)
Term dependent rates in line with the difference between the Fixed Interest and Index Linked yield curves, less 1.1% p.a. to 2030, reducing linearly by 0.1% p.a. to a long-term difference of 0.1% p.a. from 2040.
Pension increases (subject to a floor of 0%) CPI assumption plus 0.05%
Discount rate (forward rates) Fixed interest gilt yield curve plus: Pre-retirement: 2.75% p.a. Post retirement: 1.00% p.a.
The main demographic assumption used relates to the mortality assumptions. These assumptions are based on analysis of the scheme’s experience carried out as part of the 2020 actuarial valuation. The mortality assumptions used in these figures are as follows:
Mortality base table 101% of S2PMA “light” for males and 95% of S3PFA for females
Future improvements to mortality CMI_2019 with a smoothing parameter of 7.5 an initial addition of 0.5% p.a. and a long-term improvement rate of 1.8% pa for males and 1.6% pa for females
The current life expectancies on retirement at age 65 are:
||**2022**|**2021**|
|---|---|---|
|Males currently aged 65 (years)|23.9|24.7|
|Females currently aged 65 (years)|25.5|26.1|
|Males currently aged 45 (years)|25.9|26.7|
|Females currently aged 45 (years)|27.3|27.9|
A new deficit recovery plan was put in place as part of the 2020 valuation, which requires payment of 6.2% of salaries over the period 1 April 2022 to 31 March 2024 at which point the rate will increase to 6.3%. The 2022 deficit recovery liability reflects this plan. The liability figures have been produced using the following assumptions:
|Discount rate|2022|2021|
|---|---|---|
||3.31%|0.87%|
|Pensionable salary growth|4.00%|1.00%|
42
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **The Jesus College Cambridge Pension Scheme**
The College operates a defined benefit scheme in the UK. This is a separate trustee administered fund holding the pension scheme assets to meet long term pension liabilities. A full actuarial valuation was carried out at 30 June 2018 and updated to 30 June 2022 by a qualified actuary, independent of the scheme's sponsoring employer. The major assumptions used by the actuary are shown below.
The most recent actuarial valuation showed a surplus of £2,799,000. The college has agreed that it will pay 9.3% of pensionable earnings in respect of the cost of accruing benefits and will meet Pension Protection Fund levies, insurance premiums towards death in service benefits and management and administration expenses (excluding those covered by the Phoenix Life Limited contract) as and when they are due. Member contributions are payable in addition at the rate of 6% of pensionable salaries.
## **Present values of scheme liabilities, fair value of assets and surplus (deficit)**
||**30 June**
**2022**
**£**|**30 June**
**2021**
**£**|
|---|---|---|
|Fair value of scheme assets
Defined benefit obligation
Surplus (deficit) in scheme
Effect of asset ceiling
Net defined benefit asset (liability)|8,936,000
7,371,000
1,565,000
(535,000)
1,030,000|14,501,000
12,498,000
2,003,000
-
2,003,000|
**Reconciliation of opening and closing balances of the defined benefit obligation**
||**Year Ending**
**30 June**
**2022**
**£**|**Year Ending**
**30 June**
**2021**
**£**|
|---|---|---|
|Defined benefit obligation at start of period
Current service cost
Interest cost
Contributions by scheme participants
Actuarial losses (gains)
Benefit payments from plan assets
**Scheme liabilities at end of period**|12,498,000
217,000
225,000
38,000
(4,346,000)
(1,261,000)
**7,371,000**|13,364,000
287,000
212,000
42,000
(807,000)
(600,000)
**12,498,000**|
43
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **Reconciliation of opening and closing balances of the fair value of scheme assets**
||**Year Ending**
**30 June**
**2022**
**£**|**Year Ending**
**30 June**
**2021**
**£**|
|---|---|---|
|Fair value of scheme assets at start of period
Interest income
Actuarial gains (losses)
Contributions by the college
Contributions by scheme participants
Benefit payments from plan assets
**Fair value of scheme assets at end of year**|14,501,000
264,000
(4,664,000)
58,000
38,000
(1,261,000)
**8,936,000**|15,312,000
241,000
(559,000)
65,000
42,000
(600,000)
**14,501,000**|
The actuarial return on the scheme assets over the period ending 30 June 2022 was (£4,400,000).
## **Defined Benefit costs recognised in profit or loss**
||**Year Ending**
**30 June**
**2022**
**£**|**Year Ending**
**30 June**
**2021**
**£**|
|---|---|---|
|Current service cost
Net interest cost
**Total expense recognised in profit and loss account**|217,000
(39,000)
**178,000**|287,000
(29,000)
**258,000**|
44
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **Defined Benefit Costs Recognised in Other Comprehensive Income**
||**Year Ending**
**30 June**
**2022**
**£**|**Year Ending**
**30 June**
**2021**
**£**|
|---|---|---|
|Difference between expected and actual return on scheme assets - gain
(loss)
Effects of changes in the demographic and financial assumptions underlying
the present value of the assets – gain (loss)
Experience gains and losses arising on the scheme liabilities - gain (loss)
Effects of changes in the demographic and financial assumptions underlying
the present value of the scheme liabilities - gain (loss)
Effects of change in the amount of surplus that is not recoverable (excluding
amounts included in net interest cost) – gain (loss)
**Total amount recognised in Consolidated Statement of Comprehensive**
**Income and Expenditure**|(853,000)
(4,346,000)
39,000
4,307,000
-
**(853,000)**|248,000
(807,000)
335,000
472,000
-
**248,000**|
## **Assets**
||**30 June**
**2022**
**£**|**30 June**
**2021**
**£**|
|---|---|---|
|**Fair value of scheme assets at end of year**
**Total Assets**|8,936,000
**8,936,000**|14,501,000
**14,501,000**|
None of the fair values of the assets shown above include any direct investments in the College’s own financial instruments or any property occupied by, or other assets used by the College.
45
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **Assumptions**
||**30 June**
**2022**
**%per annum**|**30 June**
**2021**
**%per annum**|
|---|---|---|
|Discount rate
Inflation (RPI)
Inflation (CPI)
Salary Growth
Allowance for revaluation of deferred pensions of CPI or
5% p.a. if less
Allowance for revaluation of deferred pensions of CPI or
2.5% p.a. if less
Allowance for pension in payment increases of RPI or
5% p.a. if less
Allowance for pension in payment increases of CPI or
3% p.a. if less
Allowance for pension in payment increases of RPI or
2.5% p.a. if less
Allowance for commutation of pension for cash at
retirement|3.80
3.20
2.55
4.70
2.55
2.50
3.10
2.10
2.20
None|1.90
3.30
2.80
4.80
2.80
2.50
3.10
2.10
2.20
None|
The mortality assumptions adopted at 30 June 2022 imply the following future life expectancies at age 65:
|Male retiring in 2022|22.1 years|
|---|---|
|Female retiring in 2022|23.8 years|
|Male retiring in 2042|23.4 years|
|Female retiring in 2042|25.4 years|
The best estimate of contributions to be paid by the college to the scheme for the period commencing 1 July 2022 is £61,000.
46
**Jesus College**
## **Notes to the Accounts**
## **Year Ended 30 June 2022**
## **Jesus College Defined Contribution Scheme**
The College operates a defined contribution pension scheme for certain of its employees. The assets of the scheme are held separately from those of the College. The annual contributions payable are charged to the Income and Expenditure Account.
The pension cost charge represents contributions payable by the College and amounted to £130,597 (2021: £133,825).
47