OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-06-30-accounts

NEWNHAM COLLEGE CAMBRIDGE

ANNUAL REPORT AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 JUNE 2023

Registered Charity No. 113751�

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Contents

page

PART 1: ANNUAL REPORT

Introduction and Summary Financial Results 3
Professional Advisers 4
Charity Trustees 5
Objects and Public Benefit 6
Operating and Financial Review 8
Corporate Governance and Statement of Internal Control 19
Responsibilities of the College Council and the Governing Body 20
Independent Auditor’s Report 21
PART 2: FINANCIAL STATEMENTS
Statement of Principal Accounting Policies 24
Consolidated Statement of Comprehensive Income and Expenditure 32
Consolidated Statement of Changes in Reserves 33
Consolidated Balance Sheet 34
Consolidated Cash Flow Statement 35
Notes to the Accounts 36

2

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

INTRODUCTION

Newnham College is one of the 31 colleges in the University of Cambridge. It was founded in 1871, and received its Royal Charter in 1917. According to the College’s Charter, Statutes and Ordinances, only women can be admitted as junior members (students) or elected as senior members (Fellows).

The College admits full-time undergraduates studying for the University’s Tripos degree courses; and postgraduates (predominantly full-time, but some part-time) studying for Masters, PhD and other postgraduate degrees, diplomas and certificates. The total number of full-time students as at 1 December 2022 was 630 (2021: 649), comprising 5 foundation year students, 417 undergraduates and 208 postgraduates (2021: 0, 429, 220). There were also 17 part-time postgraduates (2021: 10) and 75 postgraduates writing up or under examination (2021: 60). The College’s Governing Body had 61 Fellows as at 1 October 2023 (2022: 66), most of whom who are active in teaching and research within the University.

The College occupies a 17-acre site close to the centre of Cambridge, consisting of buildings built between 1875 and 2019, offering residential accommodation to more than 500 students, set in landscaped gardens. The buildings also house a library, teaching rooms, offices, shared eating spaces (dining hall, buttery, café), meeting rooms, common rooms and a gym.

The College is a Registered Charity, regulated by the Charity Commission; and is registered with the Fundraising Regulator.

These accounts are presented in the format of the Recommended Cambridge College Accounts (RCCA), which complies with the Further and Higher Education SORP (Statement of Recommended Practice: Accounting for Further and Higher Education).

SUMMARY FINANCIAL RESULTS

The financial statements consolidate the activities of the College and the College’s two subsidiaries: Newnham College Management Ltd and Newnham College Ltd (which is inactive).

Total operational income for the year was £10.33m (2021-22: £9.33m), which included £3.67m (2021-22: £3.57m) in academic fees; and £4.74m (2021-22: £4.09m) from accommodation, catering and conferences. In addition, £8.30m (2021-22: £4.58m) in donations and legacies was received; and £3.81m (2021-22: £3.46m) of endowment return was transferred following the College’s total return rule. Whereas in 2021-2 the College reported a loss on investments of -£17.86m, in 2022-23 the equivalent figure is a gain of £5.47m.

Total operational expenditure for the year before pension provisions and loan interest payments was £14.24m (2021-22: £12.73m) including depreciation, or £12.53m (2021-22: £11.05m) excluding depreciation of £1.71m (2021-22: £1.68m). Of this £12.53m, 51% (£6.33m) was on staff costs (202122: 52%; £5.71m). The Statement of Comprehensive Income and Expenditure (SOCIE) shows total Expenditure of £15.53m (2021-22: £15.62m), including £0.28m (2021-22: £1.82m) in movement to pension provisions, and £0.99m (2021-22: £1.01m) in loan interest payments. In addition, a further £2.07m (2021-22: £0.99m) of capital expenditure is included in the balance sheet.

The College’s investment portfolio was valued at £124.40m as at 30 June 2023 (30 June 2022: £112.68m); and the balance sheet and the cash flow statement show £2.64m of cash as at the same date (30 June 2022: £5.04m).

3

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

PROFESSIONAL ADVISERS

Auditors

Price Bailey LLP Tennyson House Cambridge Business Park Cambridge CB4 0WZ

Bankers

NatWest Bank Cambridge Market Street Branch 23 Market Street Cambridge CB2 3PA

Investment Advisers

Stanhope Consulting (part of Stanhope Capital) 35 Portman Square London W1H 6LR

Property Managers

Carter Jonas LLP One Station Square Cambridge CB1 2GA

Newnham College Sidgwick Avenue Cambridge CB3 9DF

01223 335700 www.newn.cam.ac.uk

Charity registration no. 1137512

4

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

CHARITY TRUSTEES

The members of the College Council act as the Trustees of the charity. The College Council meets at least nine times in a year (three times per term). In the financial year 2022-23 the following were members of the College Council:

Four College Officers ex officio

Miss Alison Rose Principal; Chair of the Council Dr Barbara Blacklaws Vice-Principal Professor Liba Taub Senior Tutor (until 30 September 2022) Dr Sheila Watts Senior Tutor (from 1 October 2022) Mr Christopher Lawrence Bursar; Secretary of the Council

Eight Fellows elected by the Governing Body

As at 1 July 2022: Dr Carol Atack Professor Helen Bao Dr Kate Fleet Dr Laurie Friday Dr Jenny Mander Professor Emma Mawdsley Dr Delphine Mordey Dr Sheila Watts

As at 30 June 2023: Dr Carol Atack Professor Helen Bao Mrs Alice Benton Dr Kate Fleet Dr Laurie Friday Professor Emma Mawdsley Dr Delphine Mordey and one vacancy

Three Junior Members elected by the MCR and JCR

As at 1 July 2022: Hanna Doherty (JCR) Sangeet Jain (MCR) Alice Wood (JCR)

As at 30 June 2023: Jasmine Conley (JCR) Zeynep Olgun (MCR) April Wells (JCR)

Governing Body

The Governing Body, comprising all Fellows of the College in Categories A to E, is required by the College Statutes to be responsible for the approval of the annual audited accounts. The Governing Body, which meets at least five times in a year, is chaired by the Principal and a Fellow is the Secretary. There were 61 Governing Body Fellows as at 1 October 2023.

A full list of the Governing Body Fellows can be found on the College website at: www.newn.cam.ac.uk/people

5

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OBJECTS

The College’s objects as they appear in the Royal Charter were revised in 2019 and read:

PUBLIC BENEFIT

The Trustees on appointment are provided with a link to the Charity Commission document ‘Charities and Public Benefit: Summary Guidance for Charity Trustees’, and are reminded at least annually of its recommendations and requirements. The College provided in 2022-23 an education for 630 (2021-22: 649) full-time students (foundation year students, undergraduates and postgraduates), in conjunction with the University of Cambridge, 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. In particular, the College provides:

The College advances research mainly by:

The College maintains an extensive Library (including special collections), thus providing a valuable resource for students and senior members of the College, members of other Colleges and the University of Cambridge more widely, and external scholars and researchers.

The Trustees are satisfied that the College remains compliant with its duty in regard to public benefit. The primary beneficiaries are the resident members of the College, both students and academic staff, all of whom are directly engaged in education, learning or research. Other beneficiaries include: students and academic staff from other colleges in Cambridge and the

6

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

PUBLIC BENEFIT (continued)

University of Cambridge more widely, visiting academics from other higher education institutions, and visiting schoolchildren and alumnae of the College who have an opportunity to attend educational events at the College or use its academic facilities. Members of the general public are also able to attend various educational activities in the College (such as public lectures).

As a College in the University of Cambridge the primary beneficiaries are academics and students of the University, all of whom need to meet high academic standards to be appointed or admitted and that requirement stands at the core of its nature. 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.

7

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW

Contents page
1. Student numbers 9
2. SOCIE: Income 10
3. SOCIE: Operating expenditure 13
4. SOCIE: Other expenditure 14
5. SOCIE: Gain/(loss) on investments 16
6. Capital expenditure 16
7. Balance sheet and Reserves 16
8. Cash flow 17
9. Reserves policy 17
10. Principal risks and uncertainties 17
11. Future plans 18

References in the text below to ‘Notes’ are to the ‘Notes to the Accounts’ on pages 36 to 57.

8

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW

1. STUDENT NUMBERS

The biggest potential variable from one year to the next which affects operational income and expenditure is the size of the student body. The College admits foundation year, undergraduate and postgraduate students, and has a target of 655 full-time fee-paying students, made up of 5 foundation year students, 420 undergraduates and 230 postgraduates. The total number of full-time fee-paying students as at 1 December 2022 was 630, which represented a decrease from the previous year (649 in 2021), largely due to fewer postgraduates. This total comprised 5 foundation year students (0 in 2021); 417 undergraduates (429 in 2021), of whom 116 were new entrants (122 in 2021); and 208 full-time postgraduates (220 in 2021). The 208 postgraduates comprised 129 Doctoral students (141 in 2021), of whom 35 were new entrants (48 in 2021); and 79 non-Doctoral (predominantly Masters) students (79 in 2021). In addition there were 75 postgraduate students writing up/under examination (60 in 2021); and 17 part-time postgraduates (10 in 2021).

----- Start of picture text -----
700 679
649 649
625
96
77
600 570 94
95
67
500 156 153 126 Continuing
113 postgraduates
101
New
400 postgraduates
Continuing
undergraduates
300
New
284 296 307 307 301 undergraduates
200
100
118 120 123 122 116
0
2018 2019 2020 2021 2022
Full-time students
----- End of picture text -----

All figures as at 1 December of each year. Excludes Foundation Year students (5 in 2022).

The breakdown by fee status for 2021 and 2022 was as follows:

9

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

2021 2022
Undergraduate - Home - New 101(24%) 96(23%)
Undergraduate - Home - Continuing 252(59%) 252(60%)
Undergraduate - International - New 21(5%) 20(5%)
Undergraduate - International - Continuing 55(13%) 49(12%)
Total 429 417
Foundation Year students 0 5
Postgraduate - Home - New 55(25%) 42(20%)
Postgraduate - Home - Continuing 59(27%) 54(26%)
Postgraduate - International - New 71(32%) 71(34%)
Postgraduate - International - Continuing 35(16%) 41(20%)
Total 220 208

Until 2020-21, EU students had the same fee status as UK students, known as ‘Home’. As of the 2021-22 academic year new EU students have been charged the (higher) International rate, whereas continuing EU students who started in 2020-21 or earlier are still charged the Home rate. The effect of this change in fee status for EU students can most clearly be seen in the reduction in New Postgraduates paying the Home fee, a decrease from 81 in 2020 to 42 in 2022.

STATEMENT OF COMPREHENSIVE INCOME AND EXPEDITURE (SOCIE)

2. SOCIE: INCOME

The first of the four financial statements is the Statement of Comprehensive Income and Expenditure (SOCIE). All income appears in this statement. Total income before donations and endowments was £10.33m (2021-22: £9.33m), and total income including donations and endowments was £18.64m (2021-22: £13.92m). The treatment of investment income and endowment return should be noted as explained in 2.3 below.

2.1 Academic fees and charges

Of the total of £3.67m (2021-22: £3.57m) under this heading, £3.25m (2021-22: £3.19m) was derived from student fees. These are set out in Note 1 to the accounts.

UK (and previously EU) undergraduates who are eligible for fee loans from the government-owned Student Loans Company (SLC) pay a regulated fee, which is currently £9,250 per annum for students admitted since September 2017. 50% of these fees are transferred to the University, and the College retains the other 50% (£4,625 per student). The total income to the College from this source was £1.57m (2021-22: £1.56m). The static nature of regulated undergraduate fee income (£9,000 per annum since 2012 and £9,250 since 2017) against a background of significantly increasing costs is highlighted as a ‘principal risk and uncertainty’ at the end of this review.

Non-UK undergraduates – and UK (and previously EU) undergraduates who are not eligible for SLC loans (generally as a result of having a first degree already) – pay an unregulated College fee, set by the College, in addition to their University fee (which varies by course). For first-year undergraduates in 2022-23, this College fee was £10,475 per annum, which remains unchanged for the duration of their course. The equivalent fees for undergraduates starting in prior years are: £9,975 (for 2021-22 starters), £9,500 (2020-21 starters) £8,700 (2019-20 starters), £8,100 (2018-19 starters) and £7,901 (2017-18 starters). The total income to the College from such students was £675k (2021-22: £670k).

10

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

Postgraduate students pay a variety of University fees, depending on fee status and on course choice; but there is no separate College fee in addition. The 31 colleges collectively receive a share of the total postgraduate fees to the University (25%, up to a cap), which is redistributed on a per capita basis. This resulted in a fee of £4,761 per postgraduate student in 2022-23 (2021-22: £4,472), amounting to a total to the College of £1.01m (2020-21: £961k).

As well as student fees as set out above, the College received £103k (2021-22: £107k) from other colleges in return for Newnham academics supervising undergraduates from those colleges and for shared academic appointments. £250k (2021-22: £268k) was received as the external contribution to total awards of £392k (2021-22: £392k) paid through the Cambridge Bursary Scheme and the associated Top-Up Bursary Scheme. £64k was received from the Foundation Year bursary scheme (2021-22: £0k).

2.2 Accommodation, catering and conferences

The total of this source of income was £4.74m (2021-22: £4.09m), as set out in Note 2 to the accounts. The line in Note 2 ‘Accommodation – College members’ shows income of £3.22m from student rents (2021-22: £3.10m). Undergraduate rents were £165 per week (2021-22: £158) and postgraduate rents ranged from £142 to £172 per week (2021-22: £135-£165).

The take-up of the College’s catering offer (Buttery, Café, Formal Halls) by our students is set out in the line in Note 2 ‘Catering – College members’, which shows income of £796k, compared with £708k in 2021-22.

The Conference business (summer schools, weddings and private events as well as conferences) continued its post-Covid recovery with income of £717k (2021-22: £280k).

2.3 Investment income and Endowment return transferred

The SOCIE has two lines for these sources of income, ‘Investment income’ and ‘Endowment return transferred’. Note 3 sets out further detail. This is an area of the accounts which requires some explanation.

The first line ‘Investment income’ shows unrestricted income of £1.76m (2021-22: £1.21m). Note 3a shows that £1.52m (2021-22: £1.11m) came from distributions from the Cambridge University Endowment Fund (CUEF). The remaining £233k (2021-22: £102k) is from commercial rental income and bank interest.

The second line ‘Endowment return transferred’ requires explanation:

The total ‘Gain/(loss) on investments’ in the year is shown lower down the SOCIE and shows a gain in value of £5.47m (compared with an exceptional loss in 2021-22 of -£17.86m). The College operates a total return policy which smooths the distribution across a five-year period to acknowledge that there will be peaks and troughs of investment performance, as illustrated across the last three years (there having been an exceptional gain of £28.60m in 2020-21).

The total return policy makes available for spending an amount based on the average value of the units in the investment portfolio (excluding directly held investment properties) over the preceding five years, which allows for a smoothed approach to drawing down income. At 1 July 2022 there were 5,749,412 units held in the investment portfolio, with a unit value of £19.74 and a total value of £113.52m (At 1 July 2021 there were 5,603,754 units held in the investment portfolio, with a unit value of £23.35 and a total value of £130.85m.)

11

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

The average value of the units over the five years preceding 1 July 2022 was £18.94, so when the drawdown rate of 3.5% as stipulated in the policy was applied to this unit value (£18.94) and the number of units held (5,749,412), the result was a return of £3.81m. (In 2021-22 the equivalent return was £3.46m.)

This figure of £3.81m is shown in the Income line in the SOCIE as ‘Endowment return transferred’, split between £1.68m Unrestricted and £2.13m Restricted. However, following an accounting requirement this £3.81m is excluded from the ‘Total income before donations and endowments’, by including a negative matching figure of £3.81m in the ‘Endowment’ column. Thus this ‘Endowment return transferred’ line is netted off to zero in the Income section of the SOCIE.

2.4 Other income

Other income of £171k (2021-22: £462k) is set out in detail in Note 4. The main reduction relates to the research grant from the DfID/FCDO (previously the Department for International Development, now the Foreign, Commonwealth & Development Office) which was completed in the previous financial year (£0k in 2022-23; £189k in 2021-22).

There was £34k of income relating to Roll & Development events (2021-22: £77k); £47k of external contributions towards salary costs (2021-22: £83k); and £11k (2021-22: £61k) of other income. In addition, £79k (2021-22: £52k) of VAT was recovered.

2.5 Donations and new endowments

Total donations and new endowments of £8.30m were received, as set out in Note 5. This was a significant increase on 2021-22 (£4.58m) and the previous three years as shown in this chart (which excludes an annual release from deferred capital grants of £51k):

----- Start of picture text -----
10,000
Legacies
8,251
8,000 Donations
2,965
6,000
4,532
3,663
4,000
1,969
2,288 5,286
1,959 2,810
2,000 690
884
2,563
1,598
1,075 853
0
2018-19 2019-20 2020-21 2021-22 2022-23
£'000
----- End of picture text -----

12

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

This chart shows the unpredictability of donation and legacy income while also highlighting the importance of this source of income. The College has been very fortunate to benefit in this way from the generosity of alumnae, and remains very grateful for this support. Such philanthropic income underpins the College’s continued ability to fulfil its mission: the advancement of education, learning and research.

3. SOCIE: OPERATING EXPENDITURE

The SOCIE shows operational expenditure, but excludes capital expenditure (see section 6 below). The categories of expenditure are prescribed by the RCCA format. Each line of expenditure includes a mix of Staff costs (direct and indirect) and Non-staff costs (direct and indirect). A series of breakdowns within Notes 6 to 19 sets out much of the detail.

Total operating expenditure for the year was £14.24m (2021-22: £12.73m), or £12.53m (2021-22: £11.05m) excluding depreciation of £1.71m (2021-22: £1.68m). As of 2021-22, buildings are now depreciated over 65 years rather than 100 years.

The total of £14.24m breaks down as £6.86m on Education (2021-22: £6.01m); £6.91m on Accommodation, catering and conferences (2021-22: £5.98m); and £474k on Other (2021-22: £746k). Notes 6a and 6b set out the detail.

3.1 Education

Notes 7 to 9 give detailed breakdowns of the £6.86m of expenditure on education. A significant part of the College’s education costs relate to the teaching of undergraduates, in particular undergraduate supervisions, the small-group teaching that is a feature of Cambridge (whereas the costs of providing lectures fall to the University), and Note 7a shows a total cost for Teaching of £2.34m (2021-22: £2.09m). This includes £140k towards the salary costs of shared University Teaching Officer (UTO) posts in Classics, English, Law and Maths.

The next biggest element of education expenditure was on Scholarships and awards (for both undergraduates and postgraduates), which came to £1.92m (2021-22: £1.68m). The College is fortunate to be in a financial position to make such awards, which are largely funded by philanthropy. Note 9 gives a useful breakdown of such awards.

All students, both undergraduate and postgraduate, have a personal Tutor who is responsible for providing non-academic support. The cost of such Tutors is included within the line ‘Tutorial’ and the total cost of the Tutorial and Admissions activities as shown in Note 7a came to £1.64m (2021-22: £1.48m). Research costs come under the heading of Education, and such costs came to £684k (202122: £520k), which includes the employment costs of stipendiary Junior Research Fellows.

3.2 Accommodation, catering and conferences

Note 6a shows how the total costs of £6.91m (2021-22: £5.98m) are split between staff costs and non-staff costs, and between direct costs and indirect costs. Direct staff costs are split between Catering and Conferences in Note 10, and direct non-staff costs are split between Catering and Conferences in Note 11. Accommodation-related costs such as Housekeeping staff are included within the indirect staff costs, because these costs are split across more than one activity.

3.3 Other expenditure

Note 6a shows how total costs of £474k (2021-22: £746k) are split between staff costs and non-staff costs, and between direct costs and indirect costs. Note 12 gives a breakdown of the direct staff

13

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

costs, which mainly relate to the Margaret Anstee Centre and the Skilliter Centre. Note 13 shows the direct non-staff costs.

3.4 Staff costs

Staff costs include salaries, National Insurance, and pension costs.

The three expenditure areas (i) Education, (ii) Accommodation, catering and conferences, and (iii) Other expenditure, all include both direct staff costs and indirect staff costs. Staff costs are analysed in various ways in the Notes. Notes 6a and 17a show how total staff costs of £6.33m (2021-22: £5.71m) are allocated across the three expenditure areas, and some detail is given in Notes 7a and 8 (Education), Note 10 (Accommodation, catering and conferences) and Note 12 (Other) on the direct staff costs in each of those expenditure areas. It is to Note 18 that the reader must turn to understand all the other elements of staff costs which are allocated across the three expenditure areas. Note 18 shows the cost of departments such as Housekeeping, Maintenance, Porters’ Lodge, Gardens, Bursary, Development and Communications.

Further analysis is given in Note 20, which shows pensions costs of £860k (2021-22: £781k) and National Insurance costs of £376k (2021-22: £338k), on top of salary costs of £4.83m (2021-22: £4.32m). Headcount figures (both FTE and non-FTE) are shown. These include casual staff as well as permanent staff.

3.5 Non-staff costs

The three lines (i) Education, (ii) Accommodation, catering and conferences, and (iii) Other expenditure, all include both direct non-staff costs and indirect non-staff costs. Non-staff costs are analysed in various ways in the Notes. Note 6a shows how total non-staff costs of £7.91m (including depreciation of £1.71m) (2021-22: £7.02m, including depreciation of £1.68m) are allocated across the three expenditure areas, and some detail is given in Notes 7a and 9 (Education), Note 11 (Accommodation, catering and conferences) and Note 13 (Other) on the direct non-staff costs in each of those expenditure areas. Note 19 sets out the totals for the indirect non-staff costs.

Among the indirect non-staff costs of £2.81m (2021-22: £2.48m), the largest area of expenditure was utilities (electricity, gas, water) at £723k (2021-22: £517k). The College buys its gas and electricity through a consortium of colleges, with price fixes and hedges in place to counter fluctuations in prices. Even with such purchasing strategies in place, prices have increased by 96% since 2020-21.

The next largest cost was maintenance, at £611k (2021-22: £555k). This excludes capital expenditure, which does not appear in the SOCIE but is shown in Note 24 to the Balance Sheet.

4. SOCIE: OTHER EXPENDITURE

As well as £14.24m (2021-22: £12.73m) of operating expenditure, the total expenditure of £15.53m (2021-22: £15.62m) includes three other lines as described below.

4.1 Movement to pension provisions

The College participates in two defined benefit pension schemes, the Cambridge Colleges Federated Pension Scheme (CCFPS), and the Universities Superannuation Scheme (USS). As at 30 June 2023 there were 3 active members in CCFPS and 147 active members in USS (30 June 2022: 3 in CCFPS, 136 in USS). The funding position of these two schemes are set out in detail in notes 42a (CCFPS) and

14

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

42b (USS). Pensions represent a significant cost to the College: employer contributions of £915k were made in the year (see Note 21) (2021-22: £781k).

The total figure for the movement to pension provisions included under Expenditure in the SOCIE is £276k (2021-22: £1.82k). This comprises £25k for the CCFPS scheme and £251k for the USS scheme (2021-22: £31k for CCFPS, £1.79m for USS).

In relation to CCFPS, the actuarial consultants Cartwright Group Ltd are engaged to report on the financial position of the scheme at the year end. They have calculated a total liability of £970k as at 30 June 2023 (30 June 2022: £772k). Of this increase of £198k, £25k is recognised as expenditure (within the £276k as above) and £173k is recognised under ‘Other comprehensive income’.

In relation to USS, the provision in this year’s accounts is based on the 31 March 2020 actuarial valuation (which was the last formal completed actuarial valuation as at 30 June 2023) as the basis to use to model the liability as at the year end. (The 31 March 2023 actuarial valuation had not yet been formally completed at the time of these accounts, but the early indicators are very positive.) This resulted in a provision of £3.42m (2021-22: £3.17m), an increase of £0.25m, which is recognised as expenditure.

The combined CCFPS and USS pension provision as shown on the balance sheet and in Notes 21 & 31 was £4.39m as at 30 June 2023, an increase of £449k on the equivalent figure of £3.94m at 30 June 2022.

4.2 Loan interest payable

The College needs to repay loan interest in the order of £1m every year for a number of years (see Notes 22 and 30). The figure of £987k for 2022-23 (2021-22: £1.01m) comprises £162k for the Buttery/Kitchen loan (2021-22: £182k) and £825k for the two private placement bonds (2021-22: £824k) as described below.

The College took out a 25-year bank loan in 2007 to fund the Buttery/Kitchen project, repayable in 2032. In addition to the interest costs of £162k (2021-22: £182k), capital repayments of £270k were made (2021-22: £251k). The remaining balance on the loan at the end of the year was £3.07m (30 June 2022: £3.34m).

The College issued two private placement bonds, one for £11.58m in 2013 and one for £7.00m in 2014, with three repayment dates in 2043, 2044 and 2053, and the combined coupon (interest) payments come to £825k per year. These are set out in Note 30.

The proceeds of these private placements were used to part-fund the new Dorothy Garrod Building and its associated fixtures and fittings, which cost a combined total of £34.87m. The coupon payments on these two private placements will therefore remain £825k per year until 2043 (when the first £6.43m of capital has to be repaid). Reduced coupon payments will then continue until 2053 (when the final £5.15m of capital has to be repaid).

4.3 Contribution to the Colleges Fund

The Colleges Fund is a scheme whereby the wealth of all 31 colleges is assessed each year. The better-endowed colleges pay into a central fund, which is then disbursed to the less-well-endowed colleges. Note 23 shows that Newnham College’s contribution to this fund was £22k, which was a return to normal levels after the previous year’s contribution of £63k as a result of including two years’ worth of contributions in the one financial year.

15

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

5. SOCIE: GAIN/(LOSS) ON INVESTMENTS

The total ‘Gain/(loss) on investments’ in the year shows a gain in value of £5.47m (compared with an exceptional loss in 2021-22 of -£17.86m), as shown in Note 3. The College’s total return policy smooths the distribution across a five-year period to acknowledge that there will be peaks and troughs of investment performance, as illustrated across these two years. The College is a perpetual investor, taking a very long-term view of its investment portfolio, and such shorter-term increases and decreases in value are to be expected.

One-year shifts in the gain/loss on investments can obscure the true financial picture. If one compares the line ‘Total income before donations and endowments’ showing £10.33m (2021-22: £9.33m) with the line ‘Total operating expenditure’ showing £14.24m (2021-22: £12.73m), this shows a deficit of £3.91m and one starts to understand clearly that there is a fundamental mismatch between operating income and operating expenditure. The College’s economic model relies on investment gains and philanthropy to bridge that gap. The total return policy that calculates the annual drawdown from the College’s investments is set out in 2.3 above (£3.81m in this year), and it is this regular, annual drawdown that allows the College to carry an operational deficit each year. Hence the bottom line of the SOCIE – ‘Total comprehensive income for the year’ – needs to be interrogated closely for a true understanding of the College’s finances, especially in a year when there is an exceptional ‘Unrealised surplus on the revaluation of fixed assets’ of £15.53m (2021-22: £0) contributing to ‘Total comprehensive income for the year’ of £23.94m (2021-22: -£19.13m). The latter figure could easily be misinterpreted.

Investments are considered in more detail in 7.2 below.

6. CAPITAL EXPENDITURE

The Statement of Comprehensive Income and Expenditure (SOCIE) is not in fact comprehensive in terms of expenditure, since capital expenditure is excluded. It is to the first line of the Balance Sheet, and its related Note 24 (Fixed Assets), that one turns to see the capital expenditure in the year. This shows Additions of £2.07m (2021-22: £985k) including £1.35m on the major refurbishment of two postgraduate houses (Eva Smith and Whitstead); £0.6m on Peile Hall; with the remainder on the Rare Books Library, IT/AV equipment, library books and preparatory work for a new temporary boathouse.

7. BALANCE SHEET AND RESERVES

After the SOCIE, the next two statements in the accounts are the Statement of Changes in Reserves and the Balance Sheet. Starting with the Balance Sheet:

7.1 Fixed assets

Note 24 sets out the movements in this asset class. The capital expenditure in the Additions line has been explained in section 7 above. The Disposals figure of £9k (2021-22: £22k) was for the writingoff of library books.

7.2 Investments

Note 25 shows investments of £124.40m (2021-22: £112.68m), with £111.63m (90%) held in quoted equities (2021-22: £100.64m). The unit value in the investment portfolio (see 2.3 above) at 30 June 2023 was £20.24, an increase of 2.5% on the opening unit value of £19.74.

16

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

The total investment portfolio (including directly-owned property) was made up follows:

30 June 30 June
2023 2022
Equities 69.5% 69.3%
Bonds 2.4% 2.1%
Property 11.2% 11.7%
Private equity 9.9% 10.7%
Absolute return 7.0% 6.2%
Total 100% 100%

As at 30 June 2023, 31% (2022: 30%) of the portfolio was passively managed, and 69% (2022: 70%) was actively managed. The passive part of the portfolio was held in two funds managed by State Street Global Advisors; and the active part of the portfolio was managed by the following: Baillie Gifford (Sustainable Growth Fund), Cambridge University Endowment Fund (CUEF), Partners Capital, Cambridge Associates (Cambridge University Feeder Fund) and Savills (Charity Property Fund).

The total return on the investment portfolio (excluding directly-owned property) was 5.9%.

7.3 Statement of Changes in Reserves

The Balance Sheet and the Statement of Changes in Reserves show total reserves increasing from £235.26m (at 30 June 2022) to £260.47m (at 30 June 2023). This increase is mainly attributed to the unrealised surplus on the revaluation of fixed assets (buildings).

8. CASH FLOW

The fourth and final statement in the accounts is the Cash Flow Statement. This shows a decrease of £2.40m in cash over the year from £5.04m to £2.64m. The cash flow is explained in detail in Notes 34 to 36.

9. RESERVES POLICY

Newnham’s unrestricted reserves at the year end amounted to £1�����m (2022: £152.96m) and are represented in the balance sheet by the College’s operational buildings – which are used for academic and residential purposes – and by part of the investment portfolio. Restricted reserves at the year end amounted to £91.32m (2022: £82.30m) and are represented in the balance sheet by endowment funds for a number of educational purposes, as set out in Notes 32 and 33. The College Council believes that reserves on this scale are necessary for the College to meet its charitable objectives and that they provide the stability for the institution to operate in perpetuity. The College Council is mindful to maintain an equitable balance between the interests of current members of the College and future generations (‘intergenerational equity’).

10. PRINCIPAL RISKS AND UNCERTAINTIES

As this report is written in the Michaelmas term 2023, a fresh intake of undergraduate and postgraduate students has arrived, and a new term has started.

In recent years, students have been affected not only by Covid-19 but also by industrial action by members of the University & College Union (UCU). This has taken various forms: a marking and

17

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

OPERATING AND FINANCIAL REVIEW (continued)

assessment boycott has recently been called off, meaning that students (both undergraduate and postgraduate) who were due to graduate in the summer of 2023 will now be able to do so in the autumn. A boycott of the undergraduate supervision system had also been threatened, but was subsequently suspended. However, industrial relations in the sector remain fragile. One positive bit of news has been the improved funding position of the USS pension scheme, which had been the initial cause of the original industrial action: this will result in a combination of improved benefits and lower contribution rates.

Inflation has remained high – but falling – over the past year, and CPI stood at 6.7% in the year to August 2023, down from 10.1% the year before. High inflation affects every member of the College community (and their families), and every aspect of the College’s operations. There are limits to the pay increases the College can offer as an employer, and there are limits to the increases in charges that the College can pass on to its consumers, in particular its students.

Uncertainty over energy costs has affected everyone including organisations such as Newnham College, and although the College is part of an intercollegiate buying consortium which negotiates a mixture of fixed-price contracts and traded contracts, all this achieves is short-term certainty rather than any long-term immunity from significant price increases. The College’s plans to degasify the estate become even more pressing and have continued with another (a third) postgraduate house being degasified and moved on to our air-source heat pumps; however the focus of this strategy is more about reducing our carbon footprint than reducing costs. The real challenge in relation to the degasification strategy is how best to approach the various Champneys buildings from the late Victorian and Edwardian eras, both in terms of reducing the demand (through improved insulation) and changing the heat source (from gas boilers to either air-source or ground-source heat pumps, or indeed exploring other heat sources).

The regulated fee paid by most of our undergraduates has remained at £9,250 per year since 2017, having been £9,000 since 2012. This means that the value has eroded in real terms each year, against a background of rising costs for the university sector. This remains a key risk to the whole sector. From the perspective of students, the maintenance loans available have not kept up with inflation, and do not come close to covering the annual living costs of being a student.

11. FUTURE PLANS

The major ‘Shaping Newnham’s Future’ £25m fundraising campaign during the remainder of Alison Rose’s Principalship continues. The three themes of the campaign are: (i) supporting academic learning and research; (ii) supporting our students; and (iii) achieving carbon net zero.

The programme of refurbishment of the College’s buildings continues, with a focus on energy conservation and energy supply. Three postgraduate houses have now been degasified by switching to air-source heat pumps, and this represents the first step in a long-term programme of energyefficiency projects, which will be supported by funds raised under theme (iii) of the campaign as above. Such refurbishment projects are not solely about energy, however, and are equally about improving the College as an environment in which to live, work and study.

Mr Christopher Lawrence Bursar

16 November 2023

18

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

CORPORATE GOVERNANCE

The following statement is provided by the Trustees 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.

The College is a registered charity (registered number 1137512) and subject to regulation by the Charity Commission for England and Wales. The members of the Council are the charity trustees and are responsible for ensuring compliance with charity law.

The Trustees are advised in carrying out their duties by a number of Committees, including: Academic Planning, Buildings Estate, Development, Environmental & Sustainability, Finance, Grants & Awards, IT, Library, Safety, and Stipends & Benefits.

The principal College officers are the Principal, Vice-Principal, Senior Tutor and Bursar.

It is the duty of the Finance Committee to keep under review the effectiveness of the College’s internal systems of financial and other controls; to advise the Trustees on the appointment of the external Auditor; to consider reports submitted by the Auditor; to monitor the implementation of recommendations made by the Auditor; to monitor risk management and control arrangements; and to make regular reports to the Trustees by way of minutes of its meetings. Membership of the Finance Committee includes all the principal College officers, the Domestic Bursar, and other members of the Governing Body.

There is a Register of Interests of Trustees. Declarations of interest are made systematically at all Governing Body, Council and Committee meetings. The College’s Trustees during the year ended 30 June 2023 are set out on page 5.

STATEMENT OF INTERNAL CONTROL

The Trustees are 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.

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 against material misstatement or loss.

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 202� and up to the date of approval of the financial statements.

The Trustees are responsible for reviewing the effectiveness of the system of internal control.

The Trustees’ review of the effectiveness of the system of internal control is informed by the work of the various Committees, the Bursar, and the College officers, who have responsibility for the development and maintenance of the internal control framework, and by comments made by the external Auditor in their management letter and other reports.

19

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

RESPONSIBILITIES OF THE COLLEGE COUNCIL AND THE GOVERNING BODY

The College Council is responsible for preparing the financial statements each year in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including the Statement of Recommended Practice ‘Accounting for Further and Higher Education Institutions’, as interpreted by Recommended Cambridge College Accounts. The College’s Statutes and the Statutes and Ordinances of the University of Cambridge require the Council 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 accordance with the College's Statutes , the College Council is responsible for the administration and management of the College's affairs. It is responsible for ensuring that there is an effective system of internal control and that accounting records are properly kept which disclose with reasonable accuracy at any time the financial position of the College.

Statute XIX (‘Accounts and Audit’) in the College’s Statutes sets out the Governing Body’s responsibilities in relation to the accounts, including the appointment of the auditors. Clause 5 of Statute XIX states: “A meeting of the Governing Body shall be called to pass the accounts as soon as may be convenient in the Michaelmas Term.”

In causing the financial statements to be prepared, the College Council has ensured that:

The College Council is satisfied that the College has adequate resources to continue in operation for the foreseeable future. The financial statements are accordingly prepared on a going concern basis.

The College Council has taken reasonable steps to ensure that there are appropriate financial and management controls in place to safeguard the assets of the College and prevent and detect fraud and other irregularities. Any system of internal financial control, however, can only provide reasonable, not absolute, assurance against material misstatement or loss.

The College Council is responsible for the maintenance and integrity of the corporate and financial information included on the College’s web site. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

20

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

INDEPENDENT AUDITOR’S REPORT TO THE GOVERNING BODY

For the Year Ended 30 June 2023

Opinion

We have audited the financial statements of Newnham College (the ‘College’) and its subsidiaries (the 'group') for the year ended 30 June 2023 which comprise the Consolidated Statement of Comprehensive Income and Expenditure, the Consolidated Statement of Changes in Reserves, the Consolidated Balance Sheet, the Consolidated Cash Flow Statement and notes to the financial statements, including 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:

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 Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group and College in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’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 ���������������� 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 �������������� with respect to going concern are� described in the relevant sections of this report.

Other information

The other information comprises the information included in the report of the Governing Body, other than the financial statements and our auditor’s report thereon. The ������������������ responsible for the other information contained within the annual report. 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. Our responsibility is to read the other information and, in doing so, consider whether the other

21

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

INDEPENDENT AUDITOR’S REPORT TO THE GOVERNING BODY (continued)

���������������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 misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. 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.

Matters on which we are required to report by exception

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:

Responsibilities of ������������������

As explained more fully in the ���������������� responsibilities statement set out on page 20, the� ������������������responsible for the preparation of the financial statements and for being�satisfied that t�ey give a true and fair view, and for such internal control as the ���������������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�������������������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 ���������������either� intend� to liquidate the group or the College or to cease operations, or ha� no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under section 151 of the Charities Act 2011 and report in accordance with regulations made under section 154 of that Act.

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 auditor’s 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:

We gained an understanding of the legal and regulatory framework applicable to the College and how it operates and considered the risk of the College not complying with the applicable laws and regulations including fraud in particular those that could have a material impact on the financial statements. This included those regulations directly related to the financial statements.

22

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

INDEPENDENT AUDITOR’S REPORT TO THE GOVERNING BODY (continued)

The risks were discussed with the audit team and we remained alert to any indications of noncompliance throughout the audit. We carried out specific procedures to address the risks identified. These included the following:

Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including those leading to a material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud involves intentional concealment, forgery, collusion, omission or misrepresentation.

A further description of our responsibilities is available on the Financial Reporting Council’s website at: https://www.frc.org.uk/Our-Work/Audit/Audit-and-assurance/Standards-andguidance/Standards-and-guidance-for-auditors/Auditors-responsibilities-for-audit/Description-ofauditors-responsibilities-for-audit.aspx. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the Governing Body, in accordance with College’s statutes, the Statutes of the University of Cambridge and part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the College ���������������those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Governing Body as a body, for our audit work, for this report, or for the opinions we have formed.

Price Bailey LLP

Chartered Accountants and Statutory Auditors

Tennyson House Cambridge Business Park Cambridge CB4 0WZ

Date: 05 December 2023

23

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES

Basis of preparation

These 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 (FRS102) and the Statement of Recommended Practice (SORP): Accounting for Further and Higher Education issued in 2019.

The Consolidated 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 7.

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 and certain operational properties which are included at valuation.

Basis of consolidation

The consolidated financial statements include the College and its subsidiary undertakings. Details of the subsidiary undertakings are set out in Note 38. Intra-group balances are eliminated on consolidation. The activities of student societies have not been consolidated.

A separate balance sheet and related notes for the College are not included in the accounts because the subsidiary companies donate their profits to the College each year. The balance sheet for the College alone would not be materially different from the one included in the accounts.

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.

24

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

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.

  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.

Legacy Income

For legacies, entitlement is taken on a case by case basis as the earlier of the date on which the College is aware that probate has been granted and either: the estate has been finalised, final estate accounts have been received and notification has been made by the executors to the College that a distribution will be made; or when a notification has been made by the executors to the College of an intention to make a distribution prior to the end of the financial year and subsequently that distribution is received from the estate after the year end. Where legacies have been notified to the College, or the College is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is treated as a contingent asset and disclosed if material.

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

A total return policy is applied to the College’s investment in securities. A unitised approach is taken with the investment portfolio, and the units are revalued each quarter taking account of investment performance. Under this total return policy, the average of the unit values at the end of each quarter for the preceding five years is calculated. 3.5% of this average unit value is applied to the number of units held at 1 July, and this is the amount of endowment return transferred shown as income in the Statement of Comprehensive Income and Expenditure. The whole total return is shown in the same statement as the gain/(loss) on investments.

Other income

Other income is received from a range of activities including accommodation, catering, conferences and other services rendered.

Cambridge Bursary Scheme and CBS Top-up Bursary Scheme

In 2022-23, payment of the Cambridge Bursaries to eligible students was 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 contributions from the University of Cambridge and from Trinity College towards this payment. There is also a Top-up Bursary Scheme, also supported by Trinity College.

25

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

The net payment by the College of £142k is shown within the Consolidated Statement of Comprehensive Income and Expenditure as follows:

Income (Note 1) £250k (2021-22: £268k) Expenditure (Note 9) £392k (2021-22: £392k)

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.

Tangible fixed assets

Land and buildings

The buildings on the College’s main site have been treated as tangible fixed assets and valued on the basis of their depreciated replacement cost. A valuation on 30 June 2023 was carried out by Gerald Eve LLP. Freehold buildings are depreciated on a straight line basis over their expected useful economic life of 65 years (previously this was 100 years). On revaluation, the expected life of a building is re-set to 65 years. Freehold land is not depreciated and the value of the land comprising the College’s main site is included in the balance sheet.

Where land and buildings are acquired with the aid of specific bequests or donations they are capitalised and depreciated as above. The related benefactions are credited to a deferred capital account and are released to the Income and Expenditure Account over the expected useful economic life of the related asset on a basis consistent with the depreciation policy.

Finance costs which are directly attributable to the construction of buildings are capitalised as part of the cost of those assets.

A review for impairment of a fixed asset is carried out if events or changes in circumstances indicate that the carrying amount of the fixed asset may not be recoverable.

Buildings under construction are valued at cost, based on the value of architects’ certificates and other direct costs incurred to the balance sheet date. They are not depreciated until they are brought into use.

Maintenance of properties

The cost of routine maintenance is charged to the Consolidated Statement of Comprehensive Income and Expenditure as it is incurred.

Furniture and equipment

Furniture 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:

Books, equipment, furniture and fittings 5%, 10% and 25% per annum Catering heating and ventilation equipment 5% per annum Major computer software 10% per annum Computer equipment 25% per annum

26

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

Heritage Assets

The College holds and conserves a number of collections, artefacts and other assets of historical, artistic or scientific interest. Heritage assets acquired before 1 July 1999 have not been capitalised since reliable estimates of cost or value are not available on a cost-benefit basis. Acquisitions since 1 July 1999 have been capitalised at cost or, in the case of donated assets, at expert valuation on receipt, to the extent to which they are material. Heritage assets have not been 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, except for investments in subsidiary undertakings which are stated in the College’s balance sheet at cost and eliminated on consolidation.

Stocks

Stocks are stated at the lower of cost and net realisable value after making provision for slowmoving 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 benefit 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

27

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

assessed for indicators of impairment at each reporting date. If there is objective evidence of impairment, an impairment loss is recognised in the Consolidated 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.

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 Consolidated Statement of Comprehensive Income and Expenditure 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.

28

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

Taxation

The College is a registered charity (number 1135712) 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 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 schemes

The College participates in the Universities Superannuation Scheme (USS) and the Cambridge Colleges Federated Pension Scheme (CCFPS). The schemes are both defined benefit schemes which are externally funded and contracted out of the State Second Pension (S2P). Each fund is valued every three years by professionally qualified independent actuaries.

The assets and liabilities of the CCFPS are held separately. Pension costs are assessed in accordance with the advice of the actuary, based on the latest actuarial valuation of the scheme, and are accounted for on the basis of charging the cost of providing pensions over the period during which the institution benefits from the employees' services.

The assets of the USS 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 College 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 College therefore accounts for the scheme as if it were a defined contribution scheme. As a result, the amount charged to the income and expenditure 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 College 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 income and expenditure account.

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 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.

29

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

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.

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 9.

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 Notes 42a and 42b.

Management are satisfied that the 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 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 2028. 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 42b. It should be noted, however, that the early indications from the 2023 valuation (not yet completed) are that such a provision will not be necessary in next year’s accounts.

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 the 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 the Universities Superannuation Scheme meets the definition of a multi-employer

30

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

STATEMENT OF PRINCIPAL ACCOUNTING POLICIES (continued)

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.

Going concern

The College’s Finance Committee and Council have reviewed the budget for 2023-24 and also a fiveyear projection through to 2028-29. At the start of the 2023-24 academic year, student numbers are largely on target, and therefore both fee income and accommodation income are on target. Conference business is back at pre-Covid levels.

As a result of its assessment of the College’s overall financial situation, the College Council has confirmed the College’s ability to continue in operation and on that basis it has adopted the going concern assumption within these financial statements. The College Council confirms the College's ability to continue as a going concern.

31

Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,300
268
-
3,568
4,090
-
-
4,090
1,212
-
-
1,212
1,514
1,942
(3,456)
-
462
-
-
462
10,578
2,210
(3,456)
9,332
3,425
253
-
3,678
-
-
905
905
3,425
253
905
4,583
14,003
2,463
(2,551)
13,915
3,839
2,167
-
6,006
5,978
-
-
5,978
746
-
-
746
10,563
2,167
-
12,730
1,818
-
-
1,818
1,006
-
-
1,006
63
-
-
63
13,450
2,167
-
15,617
553
296
(2,551)
(1,702)
(9,091)
(2,739)
(6,029)
(17,859)
(8,539)
(2,443)
(8,580)
(19,562)
-
-
-
-
436
-
-
436
(8,102)
(2,443)
(8,580)
(19,125)
2021-22
Unrestricted
Restricted
Endowment
Total
£000
£000
£000
£000
3,357
314
-
3,670
4,737
-
-
4,737
1,755
-
-
1,755
1,684
2,128
(3,811)
-
171
-
-
171
2022-23
11,703
2,441
(3,811)
10,333
884
1,652
-
2,536
-
-
5,766
5,766
884
1,652
5,766
8,302
12,587
4,093
1,955
18,635
3,861
2,997
-
6,857
6,909
-
-
6,909
474
-
-
474
11,244
2,997
-
14,240
276
-
-
276
987
-
-
987
22
-
-
22
12,529
2,997
-
15,526
58
1,097
1,955
3,109
(374)
377
5,469
5,473
(316)
1,474
7,424
8,582
15,531
-
-
15,531
(173)
-
-
(173)
15,043
1,474
7,424
23,940
Year Ended 30 June 2023
Note
1
2
3
3
4
5
5
6,7,8,9
6,10,11,14
6,12,13
21,31
22
23
3
21,31
Income
Academic fees and charges
Accommodation, catering and conferences
Investment income
Endowment return transferred
Other income
Total income before donations and endowments
Donations
New endowments
Total donations and endowments
Total income
Expenditure
Education
Accommodation, catering and conferences
Other expenditure
Total operating expenditure
Movement to pension provisions
Loan interest payable
Contribution to Colleges Fund under Statute G,II
Total expenditure
Surplus/(Deficit) before other gains and losses
Gain/(loss) on investments
(Deficit)/Surplus for year
Other comprehensive income
Unrealised surplus on revaluation of fixed assets
Actuarial (loss)/gain in respect of pension schemes
Total comprehensive income for the year

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Consolidated Statement of Changes in Reserves

Year Ended 30 June 2023

Income and expenditure Income and expenditure reserve Revaluation Total
Unrestricted Restricted Endowment reserve
£000 £000 £000 £000 £000
At 1 July 2022 65,661 15,277 67,023 87,298 235,259
(Deficit)/surplus from income and expenditure statemen (316) 1,474 7,424 - 8,582
Other comprehensive expenditure (173) - - - (173)
Revaluation of fixed assets 2,066 - - 13,466 15,531
Release of deferred capital grants (51) - - - (51)
Depreciation on buildings charged to revaluation reserve 894 - - (894) -
Movement between Funds (122) 122 - - -
At 30 June 2023 67,960 16,874 74,447 99,869 259,150
At 1 July 2021 72,939 17,720 75,603 88,173 254,435
(Deficit) from income and expenditure statement (8,539) (2,443) (8,580) - (19,562)
Other comprehensive income 436 - - - 436
Release of deferred capital grants (51) - - - (51)
Depreciation on buildings charged to revaluation reserve 875 - - (875) -
At 30 June 2022 65,661 15,277 67,023 87,298 235,258

33

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Consolidated Balance Sheet

At 30 June 2023

Note
Non-current assets
Fixed assets
24
Investments
25
Total non-current assets
Current assets
Stocks
26
Trade and other receivables
27
Cash and cash equivalents
28
Total current assets
Creditors: amounts falling due
within one year
29
Net current assets
Total assets less current liabilities
Creditors: amounts falling due
in more than one year
30
Provisions
Pension provisions
31
Total net assets
Restricted reserves
Income and expenditure reserve -
endowment reserve
32
Income and expenditure reserve -
restricted reserve
33
Unrestricted reserves
Income and expenditure reserve -
unrestricted
Revaluation reserve
Total reserves
2023
£000
158,696
124,404
283,100
89
856
2,637
3,582
(1,779)
1,803
284,903
(21,362)
(4,391)
259,150
74,447
16,874
91,321
67,960
99,869
167,829
259,150
2022
£000
142,807
112,679
255,486
80
1,794
5,038
6,912
(1,543)
5,369
260,855
(21,654)
(3,942)
235,259
67,023
15,277
82,300
65,661
87,298
152,959
235,259

These financial statements were approved by Newnham College Governing Body on 16 November 2023 and signed on its behalf by:

Miss Alison Rose (Principal)

Mr Christopher Lawrence (Bursar)

The notes on pages 36 to 59 form part of these accounts.

34

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Consolidated Cash Flow Statement

Year Ended 30 June 2023

Note
Net cash inflow from operating activities
34
Cash flows from investing activities
35
Cash flows from financing activities
36
(Decrease)/increase 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
2022-23
2021-22
£000
£000
5,388
669
(6,532)
3,332
(1,257)
(1,257)
(2,401)
2,744
5,038
2,294
2,637
5,038

The notes on pages 36 to 59 form part of these accounts.

35

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

1. ACADEMIC FEES AND CHARGES

CADEMIC FEES AND CHARGES
College fees:
Fee income received at the Regulated Undergraduate rate (a)
Fee income received at the Unregulated Undergraduate rate (b)
Fee income received at the Postgraduate rate (c)
Recoveries from other Colleges - teaching
Recoveries - shared appointments
Contribution towards Cambridge Bursary & Top-up Schemes
Contribution towards Foundation Year Scheme
2022-23
£000
3,670
53
64
50
250
1,569
675
1,009
3,253
2021-22
£000
1,562
670
961
61
-
46
268
3,193
3,568

(a) fee per student: £4,625 for undergraduates starting since 2017-18

(a) fee per student: £10,475 for undergraduates starting in 2022-23 (2021-22: £9,975; 2020-21: £9,500; 2019-20: £8,700)

(c) fee per student: £4,761 (2021-22: £4,472)

2. INCOME FROM ACCOMMODATION, CATERING AND CONFERENCES
Accommodation
College members
Conferences
Catering
College members
Conferences
3. INVESTMENT RETURN AND INVESTMENT INCOME
3a. Analysis
Total return contribution (see note 3b)
Quoted securities
CUEF distributions
Freehold land and buildings
Interest
Less: Excess of total return over investment income received
3b. Summary of total return
Income from:
Freehold land and buildings
Quoted and other securities and cash
Gains on investment assets
Quoted and other securities (see note 25)
Properties
Revaluation of USD bank account
Investment management costs - quoted securities (see note 3c)
Total return for the year
Total return transferred to income and expenditure reserve (see note 3a)
Total return for year included within Statement of Comprehensive Income and Expenditure
2022-23
£000
2022-23
£000
7,227
(3,811)
3,416
5,199
(36)
5,473
(1)
311
177
1,578
1,755
56
(3,811)
1,755
3,811
1,522
177
-
796
306
4,737
3,224
411
2021-22
£000
708
139
3,102
141
4,090
2021-22
£000
2
(3,456)
3,456
1,110
100
-
1,212
100
1,112
1,212
(17,832)
(29)
2
-
(17,859)
(16,648)
(3,456)
(20,104)

36

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

3. INVESTMENT RETURN AND INVESTMENT INCOME (continued)
3c. Investment management costs
Quoted securities
Freehold land and buildings
4. OTHER INCOME
Roll & Development events
Contribution towards salary costs
VAT recoverable
Research grant from DfID/FCDO
Other
5. DONATIONS, LEGACIES AND NEW ENDOWMENTS
Unrestricted donations
Release from deferred capital grants
Restricted donations
New endowments
Legacies
Donations
Release from deferred capital grants
6a. OPERATING EXPENDITURE - 2022-23
£000
£000
Staff - direct
Staff - indirect (see note 18)
Total staff
Non-staff - direct
Non-staff - indirect (see note 19)
Depreciation
Total non-staff
Total
2,490
1,799
1,243
3,884
6,857
6,909
(see not
Accomm,
Catering and
conferences
(see notes 10,11
& 14)
1,078
Education
(see note 7a)
1,735
920
428
3,838
1,948
3,025
842
1,284
3,019
3. INVESTMENT RETURN AND INVESTMENT INCOME (continued)
3c. Investment management costs
Quoted securities
Freehold land and buildings
4. OTHER INCOME
Roll & Development events
Contribution towards salary costs
VAT recoverable
Research grant from DfID/FCDO
Other
5. DONATIONS, LEGACIES AND NEW ENDOWMENTS
Unrestricted donations
Release from deferred capital grants
Restricted donations
New endowments
Legacies
Donations
Release from deferred capital grants
6a. OPERATING EXPENDITURE - 2022-23
£000
£000
Staff - direct
Staff - indirect (see note 18)
Total staff
Non-staff - direct
Non-staff - indirect (see note 19)
Depreciation
Total non-staff
Total
2,490
1,799
1,243
3,884
6,857
6,909
(see not
Accomm,
Catering and
conferences
(see notes 10,11
& 14)
1,078
Education
(see note 7a)
1,735
920
428
3,838
1,948
3,025
842
1,284
3,019
2022-23
£000
2022-23
£000
2022-23
£000
£000
8,302
51
1,652
5,766
11
172
833
-
47
21
34
79
36
2,965
5,286
Other
es 12 &
13)
139
51
8,302
147
2021-22
£000
2021-22
£000
61
189
83
19
77
52
29
461
2021-22
£000
51
253
905
3,374
4,583
1,969
2,563
51
4,583
£000
Total
2,952
3,379
2,490
1,799
1,243
920
428
3,025
842
3,019
91
43
286
54
2,809
1,714
6,331
3,387
3,884
3,838
188 7,909
6,857
6,909
474 14,240

37

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

6b. OPERATING EXPENDITURE - 2021-22
Staff - direct
Staff - indirect (see note 18)
Total staff
Non-staff - direct
Non-staff - indirect (see note 19)
Depreciation
Total non-staff
Total
7a. EDUCATION EXPENDITURE - 2022-23
Teaching
Tutorial
Admissions
Research
Scholarships and awards
Other educational facilities
Total
7b. EDUCATION EXPENDITURE - 2021-22
Teaching
Tutorial
Admissions
Research
Scholarships and awards
Other educational facilities
Total
£000
Staff
direct
(see note 8)
1,008
140
206
372
-
9
£000
£000
£000
£000
Education
(see note 7b)
Accomm,
Catering and
conferences
(see notes 10,11
& 14)
Other
(see notes 12 &
13)
Total
1,512
894
266
2,672
1,153
1,746
137
3,036
2,665
2,640
403
5,708
2,050
597
217
2,864
872
1,525
84
2,481
419
1,216
42
1,677
3,341
3,338
343
7,022
6,006
5,978
746
12,730
£000
£000
£000
£000
£000
Total
Dep'n
Non-staff
indirect
Non-staff
direct
(see note 9)
Staff
indirect
2,337
214
406
197
512
356
90
230
129
945
179
123
135
51
694
120
119
56
17
684
-
1,923
-
-
1,923
118
38
93
17
275
1,735 1,285
2,490
920
428
6,858
£000
Staff
direct
(see note 8)
940
106
197
262
-
7
£000
£000
£000
£000
£000
Staff
indirect
Non-staff
direct
(see note 9)
Non-staff
indirect
Dep'n
Total
456
115
366
210
2,087
319
72
223
126
846
164
93
127
50
631
109
58
74
17
520
-
1,671
-
-
1,671
105
41
82
16
251
1,512 1,153
2,050
872
419
6,006

38

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

8. EDUCATION EXPENDITURE - STAFF-DIRECT
Directors of Studies, College Lecturers, Supervisors
Library staff
Research Fellows
Senior Tutor, Admissions Tutors, Tutors
Tutorial & Admisssions Office staff
Other
Total
9. EDUCATION EXPENDITURE - NON-STAFF-DIRECT
Awards
Cambridge Bursary & Top-up Schemes (funded by the College)
Cambridge Bursary & Top-up Schemes (funded by the Collegiate University)
Foundation Year Bursary Scheme
Laidlaw Scholars Programme
Bursaries (mainly for undergraduates)
Studentships (mainly for postgraduates)
Travel, Book and other grants
Prizes
Total awards
Other
Admissions
Tutorial
Research
Library
Contribution towards UTO
Counselling
Grants to clubs and societies
Miscellaneous
Total
10. ACCOMMODATION, CATERING AND CONFERENCES EXPENDITURE - STAFF-DIRECT
Catering
Conferences
Total
2022-23
£000
2022-23
£000
2022-23
£000
663
193
65
1,735
139
364
311
1,924
195
142
250
246
978
16
1,078
2,490
567
979
99
123
43
119
31
140
47
33
64
33
30
2021-22
£000
625
190
71
134
255
237
1,512
2021-22
£000
152
124
268
297
801
28
-
-
1,670
93
30
58
21
83
53
39
3
380
2,050
2021-22
£000
809
85
894

39

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

11. ACCOMMODATION, CATERING AND CONFERENCES EXPENDITURE - NON-STAFF-DIRECT
Catering
Conferences
Total
12. OTHER EXPENDITURE - STAFF-DIRECT
The Skilliter Centre for Ottoman Studies
The Margaret Anstee Centre for Global Studies
Research grant from DfID/FCDO
Laidlaws Scholars Programme
Academic support
Total
13. OTHER EXPENDITURE - NON-STAFF-DIRECT
The Skilliter Centre for Ottoman Studies
The Margaret Anstee Centre for Global Studies
Research grant from DfID/FCDO
Laidlaws Scholars Programme
Investment management and advice
Other
Total
14. ACCOMMODATION, CATERING, AND CONFERENCES EXPENDITURE
Accommodation
College members
Conferences
Catering
College members
Conferences
Total
15a. ANALYSIS OF 2022-23 EXPENDITURE BY ACTIVITY
£000
£000
Education (see note 6a)
Accommodation, catering and conferences (see note 6a)
Other
Movement to pension provisions
Loan interest payable
Contribution to Colleges Fund under Statute G,II
-
22
6,330
7,481
286
145
-
276
-
987
Staff costs
Other
operating
expenses
3,019
3,410
3,025
2,641
11. ACCOMMODATION, CATERING AND CONFERENCES EXPENDITURE - NON-STAFF-DIRECT
Catering
Conferences
Total
12. OTHER EXPENDITURE - STAFF-DIRECT
The Skilliter Centre for Ottoman Studies
The Margaret Anstee Centre for Global Studies
Research grant from DfID/FCDO
Laidlaws Scholars Programme
Academic support
Total
13. OTHER EXPENDITURE - NON-STAFF-DIRECT
The Skilliter Centre for Ottoman Studies
The Margaret Anstee Centre for Global Studies
Research grant from DfID/FCDO
Laidlaws Scholars Programme
Investment management and advice
Other
Total
14. ACCOMMODATION, CATERING, AND CONFERENCES EXPENDITURE
Accommodation
College members
Conferences
Catering
College members
Conferences
Total
15a. ANALYSIS OF 2022-23 EXPENDITURE BY ACTIVITY
£000
£000
Education (see note 6a)
Accommodation, catering and conferences (see note 6a)
Other
Movement to pension provisions
Loan interest payable
Contribution to Colleges Fund under Statute G,II
-
22
6,330
7,481
286
145
-
276
-
987
Staff costs
Other
operating
expenses
3,019
3,410
3,025
2,641
2022-23
£000
2022-23
£000
2022-23
£000
2022-23
£000
£000
-
43
-
-
Dep'n
428
1,243
780
(8)
30
4,837
138
9
10
54
62
842
-
13
139
45
64
8
17
5
1,727
207
6,909
2021-22
£000
558
39
597
2021-22
£000
40
48
43
133
2
266
2021-22
£000
138
38
8
29
4
-
217
2021-22
£000
4,333
45
1,495
105
5,978
£000
22
474
276
987
Total
6,857
6,909
6,330
7,481
1,714 15,525

40

NEWNHAM COLLEGE, CAMBRIDGE

Annual Report & Financial Statements 2022-23

Notes to the Accounts

15b. ANALYSIS OF 2021-22 EXPENDITURE BY ACTIVITY
Education (see note 6b)
Accommodation, catering and conferences (see note 6b)
Other
Movement to pension provisions
Loan interest payable
Contribution to Colleges Fund under Statute G,II
16. ANALYSIS OF EXPENDITURE
Operating expenses include:
Audit fee payable to the College's external auditors
Cost of fundraising
Investment management costs - commercial property
Investment management costs - securities and cash
17a. STAFF COSTS 2022-23
Education
Accommodation, catering and conferences
Other
17b. STAFF COSTS 2021-22
Education
Accommodation, catering and conferences
Other
£000
£000
£000
£000
-
1,818
-
1,818
-
1,006
-
1,006
-
63
-
63
2,665
2,922
419
6,006
2,640
2,122
1,216
5,978
403
301
42
746
Staff costs
Other
operating
expenses
Dep'n
Total
£000
£000
£000
£000
-
1,818
-
1,818
-
1,006
-
1,006
-
63
-
63
2,665
2,922
419
6,006
2,640
2,122
1,216
5,978
403
301
42
746
Staff costs
Other
operating
expenses
Dep'n
Total
5,708
8,232
1,677
15,617
2022-23
2021-22
£000
£000
£000
£000
£000
139
147
286
Staff
direct
Staff
indirect
Total
1,735
1,284
3,019
1,078
1,948
3,026
20
23
384
370
21
19
36
30
2,952
3,379
6,331
£000
£000
£000
1,512
1,153
2,665
894
1,746
2,640
266
137
403
Staff
direct
Staff
indirect
Total
2,672
3,036
5,708

41

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

18. ANALYSIS OF STAFF INDIRECT EXPENDITURE
Housekeeping
Gardens
Maintenance
Porters' Lodge
Principal, Vice-Principal, Bursars
Bursary, HR, Principal's Secretary
IT
Development, Communications
Archive, Collections
CCFPS deficit recovery payment
Holiday accrual
Total
19. ANALYSIS OF NON-STAFF INDIRECT EXPENDITURE
Housekeeping
Gardens
Maintenance
Porters' Lodge
Electricity
Gas
Water
Rates
Insurance
Administration, Regulatory Expenditure
Office of Intercollegiate Services Levies
IT
Development, Communications
Archive, Collections
Other
Total
2022-23
£000
2022-23
£000
68
317
2
-
2,809
16
108
146
179
159
435
372
436
2
3,379
182
413
63
9
364
172
611
12
398
257
834
212
421
2021-22
£000
421
358
458
(32)
122
410
61
9
637
201
391
3,036
2021-22
£000
187
60
349
3
1
49
86
168
175
170
303
97
555
8
271
2,482

42

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

Notes to the Accounts
20. STAFF COSTS Academic Non- Total
Academic
£000 £000 £000
2022-23
Staff Costs
Salaries 924 3,910 4,834
National Insurance 71 305 376
Pension costs 184 676 860
External teaching costs 261 - 261
1,440 4,891 6,331
2021-22
Staff Costs
Salaries 838 3,484 4,322
National Insurance 60 278 338
Pension costs 169 612 781
External teaching costs 267 - 267
1,334 4,374 5,708
Academic Non- Total
Academic
Average staff numbers (non-FTE) - 2022-23 54 170 224
Average staff numbers (non-FTE) - 2021-22 54 161 215
The figures above show the average number of people paid through the College payroll, irrespective of the hours worked.
Average non-academic staff numbers (FTE) - 2022-23 n/a 129 129
Average non-academic staff numbers (FTE) - 2021-22 n/a 124 124
The figures above show the average number of FTE persons paid through the payroll.
Average number of Fellows - 2022-23 60 4 64
Average number of Fellows - 2021-22 57 10 67
Number of Fellows as at 1 October 2023 58 3 61
Number of Fellows as at 1 October 2022 63 4 67
Number of Fellows as at 1 October 2021 57 10 67

Non-academic staff who are Fellows (i.e. Domestic Bursar, Development Director, Librarian) are included in the Fellows' figures. The Principal is not included in the Fellows' figures.

During the financial year 2022-23, 51 Fellows received remuneration (2021-22: 57).

The number of officers or employees of the College, including the Principal, who received remuneration in the following ranges was:

2022-23 2021-22
£120,000 - £130,000 - 1
£130,000 - £140,000 1 1
£140,000 - £150,000 1 -

Remuneration includes salary, employer's national insurance contributions, employer's pension contributions plus any taxable benefits whether paid, payable or provided, gross of any salary sacrifice arrangements.

43

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

20. STAFF COSTS (continued)

Key management personnel

Key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the College. The key management personnel of the College are the Principal, Vice-Principal, Senior Tutor and Bursar. The aggregated remuneration paid to key management personnel consists of salary, employer's national insurance contributions, employer's pension contributions, plus any taxable benefits paid, payable or provided, gross of any salary sacrifice arrangements.

Aggregated remuneration
The total remuneration for persons who served as Trustees (members of the College Council) in 2022-23 w
(2021-22: £490k).
21. PENSION COSTS OF CCFPS & USS
2022-23
Brought Forward
Contributions
Charge to Income and Expenditure
Net charge to Income and Expenditure
Charge to Other comprehensive income
Carried Forward
2021-22
Brought Forward
Contributions
Charge to Income and Expenditure
Net charge to Income and Expenditure
Charge to Other comprehensive income
Carried Forward
22. LOAN INTEREST PAYABLE
Bank loan
Private placement 1
Private placement 2
Total
(436)
772
31
1,177
94
(63)
772
80
173
970
25
(55)
CCFPS
£000
Aggregated remuneration
The total remuneration for persons who served as Trustees (members of the College Council) in 2022-23 w
(2021-22: £490k).
21. PENSION COSTS OF CCFPS & USS
2022-23
Brought Forward
Contributions
Charge to Income and Expenditure
Net charge to Income and Expenditure
Charge to Other comprehensive income
Carried Forward
2021-22
Brought Forward
Contributions
Charge to Income and Expenditure
Net charge to Income and Expenditure
Charge to Other comprehensive income
Carried Forward
22. LOAN INTEREST PAYABLE
Bank loan
Private placement 1
Private placement 2
Total
(436)
772
31
1,177
94
(63)
772
80
173
970
25
(55)
CCFPS
£000
2022-23
as £525k
3,170
1,111
(860)
370
£000
USS
£000
2021-22
3,942
1,191
(915)
£000
337
£000
Total
173
25
-
251
173
276
970 3,421 4,391
1,177
94
(63)
1,384
2,536
(749)
2,561
2,630
(812)
(436)
31
-
1,786
(436)
1,817
772 3,170 3,942
2022-23
£000
987
162
512
313
2021-22
£000
182
511
313
1,006

Further information on the bank loan and private placements can be found in note 30.

44

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

Notes to the Accounts Notes to the Accounts
23. CONTRIBUTION TO COLLEGES FUND UNDER STATUTE G,II 2022-23 2021-22
£000 £000
Contribution 22 63
Every College in the University is required to make an annual contribution based on the value of its assessable assets.
24. FIXED ASSETS College College Furniture & 2022-23 2021-22
Land Buildings Equipment Total Total
£000 £000 £000 £000 £000
Cost or valuation
At 1 July 2022 50,342 94,829 3,222 148,393 147,431
Additions - 2,020 52 2,072 985
Disposals - - (9) (9) (22)
Revaluation during the year 7,699 2,508 - 10,207 -
58,041 99,357 3,265 160,663 148,394
Depreciation
At 1 July 2022 - 3,835 1,751 5,586 3,932
Charge for the year - 1,490 224 1,714 1,677
Eliminated on disposals - - (9) (9) (22)
Written back on revaluation - (5,325) - (5,325) -
- - 1,967 1,967 5,587
Net Book value
At 30 June 2023 58,041 99,357 1,298 158,696 142,808
At 1 July 2022 50,342 90,994 1,471 142,807 143,500

A valuation of College properties was carried out by Gerald Eve, Chartered Surveyors, at 30 June 2023 on the basis of market value for existing use, plus current gross replacement costs of improvements, less allowance for physical deterioration and obsolesence.

The freehold College buildings at 30 June 2023 were insured at reinstatement costs of £119.2m.

45

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

25. INVESTMENTS

tes to the Accounts
INVESTMENTS
At 1 July 2022
Additions
Disposals
Gain/(loss)
At 30 June 2023
Represented by:
Estate properties (held directly)
Properties (held indirectly via funds)
Quoted securities - equities (held indirectly via funds)
Unquoted (held indirectly via funds)
Cash held for reinvestment
2022-23
£000
100
124,404
124,404
3,836
111,630
1,752
112,679
7,000
(786)
5,511
7,086
2021-22
£000
133,617
7,500
(10,605)
(17,833)
112,679
100
3,525
100,639
2,622
5,793
112,679

At 30 June 2023, a valuation of the investment properties was carried out by on an open market value for existing use basis by Gerald Eve, Chartered Surveyors and Carter Jonas, Chartered Surveyors. The Trustees have in place a policy to revalue professionally periodically, but consider each year whether the market value of the properties has materially changed. Any material change in market value will be reflected in a revaluation movement in the year in question.

26. STOCKS AND WORK IN PROGRESS
Food and drink
Wine
Cleaning materials and other
27. TRADE AND OTHER RECEIVABLES
Taxes due from government departments
Grants receivable
Other receivables
Prepayments and accrued income
2022-23
£000
2022-23
£000
114
720
856
25
21
89
22
-
43
2021-22
£000
30
24
26
80
2021-22
£000
104
1,640
49
1
1,794

46

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

Notes to the Accounts
28. CASH AND CASH EQUIVALENTS
Current accounts
Cash in hand
29. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade creditors
Loan repayments
Taxes and social security costs
Student deposits and accounts
Accruals and deferred income
30. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
Bank loan
Private placement 1 liability
Private placement 2 liability
2022-23
£000
2022-23
£000
2022-23
£000
21,362
955
1,779
2,782
11,580
7,000
286
7
159
2,636
1
2,637
372
2021-22
£000
5,037
1
5,038
2021-22
£000
811
264
35
159
274
1,543
2021-22
£000
3,074
11,580
7,000
21,654

The bank loan is secured on certain College freehold properties and is subject to interest fixed under a swap agreement at 5.24% for 25 years from 2007. Repayments commenced in 2007 and will be made over the 25 years to June 2032.

The first private placement bond of £11,580,000 is repayable in two tranches, of £6,433,333 on 30 October 2043 and £5,146,667 on 30 October 2053 and is subject to a fixed rate of interest of 4.40%.

The second private placement bond of £7,000,000 is repayable on 31 January 2044 and is subject to a fixed rate of interest of 4.45%.

31. PENSION PROVISIONS

PENSION PROVISIONS
At 1 July 2022
Movement in year:
Current service cost including life assurance
Contributions
Actuarial loss/(gain) recognised in Statement of Comprehensive Income and Expenditure
At 30 June 2023
2022-23
£000
173
4,391
3,942
1,191
(915)
2021-22
£000
(436)
2,561
2,629
(812)
3,942

47

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

32. ENDOWMENT FUNDS

Restricted net assets relating to endowments are as follows:

2022-23
At 1 July 2022
New donations and endowments
Transfer between funds
Increase in market value of investments
At 30 June 2023
Analysis by type of purpose:
Fellowship Funds
Scholarship Funds
Prize Funds
Hardship Funds
Research Funds
Book Funds
Other Funds
General Endowments
2021-22
At 1 July 2021
New donations and endowments
Transfer between funds
Decrease in market value of investments
At 30 June 2022
Analysis by type of purpose:
Fellowship Funds
Scholarship Funds
Prize Funds
Hardship Funds
Research Funds
Book Funds
Other Funds
General Endowments
47,579
19,444
67,023
5,766
-
5,766
1,226
432
1,658
permanent
permanent
Total
endowments endowments
2022-23
£000
£000
£000
-
-
-
Restricted
Unrestricted
54,571
19,876
74,447
1,012
-
1,012
959
-
959
-
19,876
19,876
413
-
413
6,455
-
6,455
14,479
-
14,479
22,995
-
22,995
8,258
-
8,258
54,571
19,876
74,447
£000
£000
55,288
20,315
75,603
905
-
905
(8,614)
(871)
(9,485)
Restricted
Unrestricted
permanent
permanent
Total
-
-
-
endowments endowments
2021-22
£000
47,579
19,444
67,023
6,039
-
6,039
14,114
-
14,114
923
-
-
403
923
17,914
-
17,914
935
-
935
7,251
-
7,251
-
19,444
19,444
403
47,579
19,444
67,023

48

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

32. ENDOWMENT FUNDS (continued)

At 1 July 2022
Gift of Endowment funds
Investment returns: dividends and interest
Gains on investments
Net movement before application of income
Unapplied total return allocated to income in the year
Net movement in the year
At 30 June 2023
At 1 July 2021
Gift of Endowment funds
Investment returns: dividends and interest
(Loss) on investments
Net movement before application of income
Unapplied total return allocated to income in the year
Net movement in the year
At 30 June 2022
Total
Unapplied
total return
Endowment
£000
£000
£000
45,702
-
-
21,321
299
1,359
67,023
299
1,359
5,766
-
5,766
5,766
1,658
7,424
-
-
-
5,766
1,658
7,424
51,468
22,979
74,447
-
569
569
-
(10,054)
(10,054)
44,797
30,806
75,603
905
-
905
905
(9,485)
(8,580)
-
-
-
905
(9,485)
(8,580)
45,702
21,321
67,023

49

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

33. RESTRICTED RESERVES

Reserves with restrictions are as follows:
2022-23
At 30 June 2022
New grants and donations
Investment income
Expenditure
Transfer between funds
Increase in market value of investments
At 30 June 2023
Analysis by type of purpose:
Fellowship Funds
Scholarship Funds
Prize Funds
Hardship Funds
Research Funds
Book Funds
Other Funds
2021-22
At 30 June 2021
New grants and donations
Investment income
Expenditure
Decrease in market value of investments
At 30 June 2021
Analysis by type of purpose:
Fellowship Funds
Scholarship Funds
Prize Funds
Hardship Funds
Research Funds
Book Funds
Other Funds
89
288
377
Restricted
-
1,652
1,652
1,746
382
2,128
unspent
endowment
2022-23
£000
£000
£000
(1,058)
(1,625)
(2,683)
-
124
124
3,525
11,752
15,277
Permanent
expendable
4,303
12,572
16,875
4,078
4,567
872
92
1,785
1,878
134
1,704
1,838
114
139
252
489
120
992
1,560
3,477
5,036
1,042
1,270
2,311
4,303
12,572
16,875
(557)
(2,182)
(2,739)
(1,899)
£000
£000
£000
3,589
14,131
17,720
-
253
253
1,569
373
1,942
(1,076)
(823)
Restricted
Permanent
expendable
unspent
endowment
2021-22
3,525
11,752
15,277
1,237
3,352
4,589
517
120
637
73
1,785
1,858
137
1,008
1,145
1,009
1,270
2,279
98
139
237
454
4,078
4,532
3,525
11,752
15,277

50

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

33. RESTRICTED RESERVES (continued)

At 1 July 2022
Gift of Endowment funds
Investment returns: dividends and interest
Transfer between funds
Net movement before application of income
Unapplied total return allocated to income in the year
Net movement in the year
At 30 June 2023
At 1 July 2021
Gift of Endowment funds
Investment returns: dividends and interest
Net movement before application of income
Unapplied total return allocated to income in the year
Net movement in the year
At 30 June 2022
Endowment
Unapplied
total return
Total
-
-
(1,032)
-
(1,032)
-
124
124
-
11,425
3,852
15,277
-
377
377
2,128
2,128
(1,032)
2,629
1,597
(1,032)
501
(531)
-
10,393
6,481
16,874
-
(2,903)
(2,903)
164
12,271
5,449
17,720
(846)
-
(846)
-
164
(846)
(2,739)
(3,585)
-
1,142
1,142
(846)
(1,597)
(2,443)
11,425
3,852
15,277

51

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

Notes to the Accounts Notes to the Accounts
34. RECONCILIATION OF CONSOLIDATED SURPLUS FOR THE YEAR TO NET CASH INFLOW/(OUTFLOW) 2022-23 2021-22
FROM OPERATING ACTIVITIES £000 £000
Surplus for the year 8,582 (19,562)
Adjustment for non-cash items
Depreciation and movements to Revaluation Reserve 1,714 1,677
(Gain)/Loss on endowments, donations and investment property (5,510) 17,832
Decrease in stocks (9) 13
(Increase) in trade and other receivables 939 (933)
Increase in creditors 214 81
Increase/(decrease) in provisions 449 1,381
Pension costs less contributions payable (173) 436
Release of deferred capital grants (51) (51)
Adjustment for investing or financing activities
Investment income receivable (1,755) (1,212)
Interest payable 987 1,006
Net cash inflow/(outflow) from operating activities 5,388 669
35. CASH FLOWS FROM INVESTING ACTIVITIES 2022-23 2021-22
£000 £000
Non-current investment disposal 786 10,604
Investment income received 1,755 1,212
Endowment funds invested (7,000) (7,500)
Payments made to acquire non-current assets (2,072) (985)
Total cash flows from investing activities (6,532) 3,332
36. CASH FLOWS FROM FINANCING ACTIVITIES 2022-23 2021-22
£000 £000
Interest paid (987) (1,006)
Repayments of amounts borrowed (270) (251)
Total cash flows from financing activities (1,257) (1,257)
37. CONSOLIDATED RECONCILIATION AND ANALYSIS OF NET DEBT At 1 July Cash At 30 June
2022 Flows 2023
£000 £000 £000
Cash and cash equivalents 5,038 (2,401) 2,637
Borrowings: amounts falling due within one year
Secured loans (264) (22) (286)
Borrowings: amounts falling due after more than one year
Secured loans (21,654) 292 (21,362)
(16,880) (2,131) (19,011)

52

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

38. RELATED PARTY TRANSACTIONS

Owing to the nature of the College's operations and the composition of the College Council and Governing Body it is inevitable that transactions will take place with organisations in which a member of the College Council or Governing Body may have an interest. All transactions involving organisations in which a member of the College Council or Governing Body may have an interest are conducted at arms 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 or Governing Body has a material interest in a College matter they are required to declare that fact.

During the year Newnham College received £45,238 (2021-22: £42,819) from the Sir Isaac Newton Trust in relation to fellowship funding and Dr Laurie Friday is a Director of this Trust and a member of the College Council.

During the year no fees or expenses were paid to Fellows in respect of their duties as Trustees.

Fellows are remunerated for teaching, reasearch and other duties within the College. Fellows are billed for any private catering. The Trustees remuneration is overseen by the College Council.

The salaries paid to Trustees (after salary exchange) in the year are summarised in the table below.

From
To
£0
£10,000
£10,001
£20,000
£20,001
£30,000
£30,001
£40,000
£40,001
£50,000
£50,001
£60,000
£60,001
£70,000
£70,001
£80,000
£80,001
£90,000
£90,001
£100,000
£100,001
£110,000
Total
2022-23
14
6
4
-
-
-
2
-
-
1
1
-
Number
2021-22
5
5
-
1
1
-
-
-
-
-
Number
2
14

The total Trustee salaries (after salary exchange) were £399k for the year (2021-22: £369k).

The trustees were also paid other benefits (including associated employer National Insurance contributions and employer contributions to pensions) and other taxable benefits which totalled £126k (2021-22: £121k).

There are 31 Colleges, each of which is an independent corporation with its own property and income. Each College publishes its own financial statements in a form specified by the University of Cambridge. The College pays levies to support the activity of the Office of Intercollegiate Services (OIS). The OIS is responsible primarily for arranging support services to the 31 colleges of the Collegiate University(Cambridge).

The College acts as an agent for the collection of fees for the University of Cambridge; for the year ended 30 June 2023 these fees total £9,119k (2021-22: £9,017k). During the year the College paid the University from these fees sums totalling £6,577k (2021-22: £6,494k) and kept £2,542k (2021-22: £2,523k) under the terms of agreements between the University and the Colleges to share fee income with the Colleges in a way that recognises the relative contributions of the University and the Colleges. During the year Newnham College made a contribution under Statute Gil of £22k (2021-22 £63k) into the Colleges Fund. The Colleges Fund is administered by the University of Cambridge on behalf of the Colleges, who make all contributions to and receive all allocations from the Fund. Newnham College administers a Cambridge Bursary Scheme to support undergraduates financially; the University of Cambridge contributed £313k to this scheme (2021-22: £268k). In the course of its charitable activities, Newnham College also pays the University of Cambridge for printing, network and other services. In addition, Newnham College periodically provides conference-related services including accommodation, catering and other services to the organisations and departments belonging to the University of Cambridge on standard third party terms.

53

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

39. SUBSIDIARY UNDERTAKINGS

The subsidiary companies (all of which are registered in England & Wales), wholly-owned by the College, are as follows:

Company Company Number Principal Activity
Newnham College Management Ltd 02867403 Provision of maintenance and construction projects
Newnham College Ltd 02788626 Dormant

All subsidiary companies are incorporated in the United Kingdom.

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.

Newnhan College Limited had no profit or loss in either 2022-23 or 2021-22 and its balance sheet is £2 (2021-22: £2). Newnham College Management Limited incurred a loss of £3,690 (2021-22: £1,033) and its balance sheet is £2 (2021-22: £19,071)

40. FINANCIAL COMMITMENTS

At 30 June 2023 and 30 June 2022 the College had no annual commitments under non-cancellable operating leases. The College has committed to investing in various private equity funds over approximately the next two years as at June 2023.

2022-23 2021-22
£000 £000
Capital commitments at 30 June 2023 are as follows:
Authorised and contracted for 1,465,000 1,207,258

41. CONTINGENT ASSETS

Where legacies have been notified to the College, or the College is aware of the granting of probate, and the criteria for income� recognition have not been met at the year end, then the legacy is treated as a contingent asset. At the balance sheet date� contingent legacy assets are estimated to be: £������� (2021-22: £135,885).

54

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

42. PENSION SCHEMES

(a) Cambridge Colleges Federated Pension Scheme

The College participates in a multi-employer defined benefit plan, the Cambridge Colleges' Federated Pension Scheme. At 30 June 2023 Newnham College had 3 active members participating in the plan.

The liabilities of the plan have been calculated, as at 30 June 2023, for the purposes of FRS102 using a valuation system designed for the Management Committee, acting as Trustee of the Cambridge Colleges' Federated Pension Scheme, but allowing for the different assumptions under FRS102 and taking fully into consideration changes in the plan benefit structure and membership since that date.

The principal actuarial assumptions at the balance sheet date were as follows:

principal actuarial assumptions at the balance sheet date were as follows:
2022-23 2021-22
% p.a. % p.a.
Discount rate 5.20 3.80
Increase in salaries 3.30 3.25
RPI assumption 3.40* 3.45*
CPI assumption 2.80* 2.75*
Pension increases in payment (RPI Max 5% p.a.) 3.30* 3.30
Pension increases in payment (CPI Max 2.5% p.a.) 2.05* 2.05

The underlying mortality assumption is based upon the standard table known as S3PA on a year of birth usage with CMI_2021 future improvement factors and a long-term rate of future improvement of 1.25% per annum, a standard smoothing factor (7.0) and no allowance for additional improvements (2022: S3PA with CMI_2021 future improvement factors and a long-term future improvement rate of 1.25% per annum, a standard smoothing factor (7.0) and no allowance for addtional improvements). This results in the following life expectancies:

Employee Benefit Obligations

The amounts recognised in the Balance Sheet as at 30 June 2023 (with comparative figures as at 30 June 2022) are as follows:

Present value of plan liabilities
Market value of plan assets
Net defined benefit asset/(liability)
2022-23
£000
(969)
(4,791)
3,822
2021-22
£000
(5,416)
4,644
(772)

The amounts to be recognised in the Income and Expenditure for the year ending 30 June 2023 (with comparative figures for the year ending 30 June 2022) are as follows:

r ending 30 June 2022) are as follows:
Current service cost
Administrative expenses
Interest on net defined benefit (asset)/liability
(Gain)/loss on plan changes
Curtailment (gain)/loss
Total
2022-23
£000
38
12
30
-
-
80
2021-22
£000
60
12
21
-
-
94

55

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

42. PENSION SCHEMES

(a) Cambridge Colleges Federated Pension Scheme (continued)

Changes in the present value of the plan liabilities for the year ending 30 June 2023 (with comparative figures for the year ending 30 June 2022) are as follows:

Present value of plan liabilities at the beginning of the year
Current service cost
Employee contributions
Benefits paid
Interest on plan liabilities
Actuarial (gains)/losses
(Gain)/loss on plan changes
Curtailment (gain)/loss
Present value of plan liabilities at the end of the year
2022-23
£000
201
(596)
-
-
4,791
5,416
38
-
(268)
2021-22
£000
121
(1,319)
-
-
6,865
60
-
(311)
5,416

Changes in the fair value of the plan assets for the year ending 30 June 2023 (with comparative figures for the year ending 30 June 2022) are as follows:

Market value of plan assets at the beginning of the year
Contributions paid by the College (employer contribution)
Contributions paid by the College (employee contribution - salary exchange)
Contributions paid by the College (funding shortfall)
Contributions paid by the College (administration fee)
Benefits paid
Administrative expenses
Interest on plan assets
Return on assets, less interest included in Income and Expenditure
Market value of plan assets at the end of the year
Actual return on plan assets
2022-23
£000
3,822
(594)
-
4,644
(268)
(15)
172
(766)
43
12
-
2021-22
£000
5,688
-
(311)
(14)
100
(881)
51
12
-
4,644
(781)

The major categories of plan assets as a percentage of total plan assets for the year ending 30 June 2023 (with comparative figures for the year ending 30 June 2022) are as follows:

Equities
Bonds and cash
Property
Total
2022-23
49%
38%
100%
13%
2021-22
52%
34%
14%
100%

The plan has no investments in property occupied by, assets used by, or financial instruments issued by the College.

Analysis of the measurement of the net defined benefit liability recognised in Other Comprehensive Income (OCI) for the year ending 30 June 2023 (with comparative figures for the year ending 30 June 2022) are as follows:

Return on assets, less interest included in the Income and Expenditure
Expected less actual plan expenses
Experience gains and losses arising on plan liabilities
Changes in assumptions underlying the present value of plan liabilities
Remeasurement of net defined benefit liability recognised in OCI
2022-23
£000
(766)
(3)
(403)
999
(173)
2021-22
£000
(881)
(2)
(371)
1,690
436

56

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

42. PENSION SCHEMES

(a) Cambridge Colleges Federated Pension Scheme (continued)

Movement in net defined benefit asset/(liability) during the year ending 30 June 2023 (with comparative figures for the year ending 30 June 2022) are as follows:

une 2022) are as follows:
Net defined benefit asset/(liability) at beginning of year
Recognised in Income and Expenditure
Contributions paid by the College
Remeasurement of net defined benefit liability recognised in OCI
Net defined benefit asset/(liability) at end of year
2022-23
£000
(969)
(772)
(80)
55
(173)
2021-22
£000
(1,177)
(94)
63
436
(772)

Funding Policy

Actuarial valuations are carried out every three years on behalf of the Management Committee, acting as Trustee of the Scheme, by a qualified independent actuary. The actuarial assumptions underlying the funding valuation are different to those adopted under FRS102.

The last such valuation was as at 31 March 2020. This showed that the plan's assets were insufficient to cover the liabilities on the funding basis. A Recovery Plan has been agreed with the College, which commits the College to paying contributions to fund the shortfall.

These deficit reduction contributions are incorporated into the plan's Schedule of Contributions dated 21 May 2021 and are as follows:

Annual contributions of not less that £9,244 per annum payable for the period from 1 July 2021 to 31 March 2027.

These payments are subject to review following the next funding valuation, due as at 31 March 2023.

57

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

42. PENSION SCHEMES

(b) Universities Superannuation Scheme

The College participates in the Universities Superannuation Scheme (the 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 College 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 FRS102 "Employee benefits", the College therefore accounts for the scheme as if it were a defined contribution scheme. As a result, the amount charged to the income and expenditure account represents the contributions payable to the scheme. Since the College has entered into an agreement (the Recovery Plan) that determines how each employer within the scheme will fund the overall deficit, the College recognises a liability for the contributions payable that arise from the agreement (to the extent that they relate to the deficit) with re�ated expenses being recognised through the income and� expenditure account.

Deficit recovery liability

The total cost charged to the income and expenditure account for the College and subsidiaries in 2022-23 is £251k (2021-22: £1,786k).

Deficit recovery contributions due within one year for the College are £210k (2021-22: £206k).

The latest available complete actuarial valuation of the Retirement Income Builder is at 31 March 2020 (the valuation date), and was carried out using the projected unit method.

Since the College 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 appopriate 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%.

The key financial assumptions used in the 2020 valuation are described below.

CPI assumption 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 CPI assumption plus 0.05% 0%) 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:

ows:
2020 valuation
Mortality base table 101% of S2PMA "light" for males and 95% of S3FPA 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% p.a. for males and 1.6% p.a. for females

58

Annual Report & Financial Statements 2022-23

NEWNHAM COLLEGE, CAMBRIDGE

Notes to the Accounts

42. PENSION SCHEMES

(b) Universities Superannuation Scheme (continued)

The current life expectancies on retirement at age 65 are:

current life expectancies on retirement at age 65 are:
2022-23 2021-22
Males currently aged 65 (years) 23.9 23.9
Females currently aged 65 (years) 23.5 23.5
Males currently aged 45 (years) 25.9 25.9
Females currently aged 45 (years) 27.3 27.3

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 until 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:

2022-23 2021-22
Discount rate 3.31% 0.87%
Pensionable salary growth 3.00% 2.70%

59