DARWIN COLLEGE
CAMBRIDGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025

DARWIN COLLEGE
ANNUAL REPORT ANDACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
TABLE OF CONTENTS
Contents
Page
Preliminary Information
Annual Report of the Trustees
Report of the Independent Auditors
13
Statement of Principal Accounting Policies
17
Statement of Comprehensive Income and Expenditure
24
Statement of Changes in Reserves
25
Balance Sheet
26
Cash Flow Statement
27
Notes to the Accounts
28

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR ThEYEAR ENDED 30JUNE 2025
PRELIMINARY INFORMATION
Body Corporate:
The Master and Fellows of Darwln College in the University of Cambridge
Address:
Silver Street, Cambridge CB3 9EU
Charity Reglstration Number:
1141105
Charity Trustees:
The College's Trustees for Financial Year 2024-25 were:
DrMRWRands
Profe550r F E Karet
Professor S Baker
Professor A Wood
Dr D J Needham
MrJTDix
Professor A F Blackwell
Professor R P Cowburn
Professor J B Rowe
Professor C van Ruymbeke
Professor C Sandbrook
Mr J Bickler
M5 N Hartley
Mr P van der Jagt
Mr P Debata
Mrs Martin5550n
Master
Vice-master
Vice-master (to 30 November 2024)
Vice-Ma5ter Ifroml December 20241
Dean
Bursar
{to 30 September 2024)
Ifrom l October 20241
(to 10 July 20241
(to 10 July 20241
Ifrom 10 JLJIY 20241
(from 20 November 20241
Prfnclpal Advlsers:
Audltors:
Peters, Elworthy & Moore
Salisbury House
Station Road
Cambridge CBI 2LA
Bankers:
Barclays Bank plc (Corporate Bankingl
Mortlock House
Histon
Cambridge CB4 9DE
Property Mana8ers'.
Cheffins, Chartered Surveyor5
Clifton House
1 & 2 Clifton flood
Cambridge CBI 7EA
Investment Fund Managers:
Cazenove Capital Management Ltd
12 Moorgate
London EC2R 6DA
University of Cambridge Investment
Management Limited
The Old Schools, Trinity Lane
Cambridge CB2 ITN

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
REPORT OF THE TRUSTEES
I￿RODucr1oN
The College
Darwin College was founded in 1964 as the first graduate college in the University of CarTbbridge. The
College was created an Approved Foundation on 29 January 1965, and wa5 incorporated by Royal
Charter dated 9 June 1976 as a Body Politic and Corporate under the name and style of "The Master
and Fellows of Darwin College in the University of Cambridge". The College is an educational charity.
It enjoyed exemption from registration from its foundation until 2010 when changes in charity law
required it to become registered with the Charity Commission, which it has been since 4 April 2011.
The main ColleEe site is at Silver Street, Cambridge, CB3 9EU.
Alms and Oblectfve5 of the College
The College's principal object under its Charter is to advance education, learning and research in the
University of Cambridge. It pursues this objective by:
Promoting and fostering excellence in academic education and learning through providing
a community of scholarship for its graduate students.
Creating and nurturing a vibrant and supportive re5earth tommunity for its Fellows.
graduate students, other members, and visitors.
Maintaining and enhanclng the endowment, benefactions, buildings, grounds, and
facilities of the College for the continuing benefit of current and future generations of
members.
The maintenance of the College's financial viability for the present and lon8 term, and of its
independence and autonomy within the collegiate university, are consistent with and necessary
conditions for the fulfilment of its charitable purposes.
Publlc Benefft
The College provides, in conjunction with the Universlty of Cambrldge. an educational and support
base for over 700 post-graduate students, and very occasionally undergraduate-status students in
specific disciplines. The education underthe Cambridge collegiate system is recognised internationally
as being of the very highest stsndard. Whether through teaching or research or a combination of
these, this education challenges and develops students academically, fosters leadership qualities and
interpersonal ski115, and prepares them to play full and effective roles in society, be this in the UK or
In the 75 other countries from which the membership is currently drawn. Although only sixty years
old, the College already numbers Nobel prize winners amongst it5 Fellows and alumni.
In particular, the College provldes:
Physical and technical facilities supporting its students in their individual study regimes,
as well as supportin8 teaching activities in the wider University, and for seminars and a
public lecture series of intemational renown;
Pastoral, well-bein& administrative, and academic support for its Students through the
Deanery with tutoring and mentoring provided by Fellows; and

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Social, cultural, sporting, musical and recreational facilities, enabling students to balance
fully their academic and personal lives, and develop their potential, whi15t studying in
Cambridge.
The College advances research by..
Providing currently 20 research fellowships and around SO post-doctoral research
a550ciateships to outstanding researchers in the early stages of their careers,. these
appointments enable them to develop and focus intensively on their post-doctoral
research work, in that crucially formative period prior to their taking on teaching duties in
an academic post or research leadership roles elsewhere..
Demonstrating the value of research de8rees for addre55in8 global challenges, and their
potential impact on the knowledge economy both in the UK and internation311y,'
Supporting the work of all it5 Fellows by creating and promoting inlernational and
interdisciplinary contact both informally and in seminars and le(tures,'
Fostering academic networking, and access to and involvement in cutting-edge research,
partlcularly by provl(tinB focllltle5 fDf DUt5tondlng Jrademir5 from other univer51tlEJ all
over the world to make extended stays as Visiting Fellows and Visiting Researchers;
Indurtin8 the next Beneration of academics and researchers into è research culture
which is inclusive and diverse,. and
Offering access to invaluable resources for all members of the College, particularly in the
provision and maintenance of a Study Centre and Library, and extensive IT facilities.
Members of. and academic visitors to, the College, both students and Fellows, are the prime
beneficiaries. They are directly engaged in education, learning and research and the College's Students
are the recipients of such direct financial support as the College is able to provide to those of limited
financial mean5. More widely, other beneficiaries include students and academic staff from other
Cambridge Colleges and the Universlty of Cambridge. Acadernics from other higher-education
institutions and returning alumni members of the College are given opportunities to undertake
interdisciplinary research and establish contacts, attend educational events at the College, and make
use of its academic facilities,. in parallel, the wider public is encouraged to attend certain educational
octivities provided by the College such as lectures, seminars and concerts.
These activitie5 serve to reinforce and underpin life-long learning. A particular example is the Annual
Darwin Colle8e Lecture Series, now in its 40th year, which runs for eiBht weeks each Lent Term, and
attracts audiences of many hundreds drawn from the general public as well as the student and
academic community. Since 2007 most of the lectures have been made available online for a global
audience, and cumulative downloads to date exceed one million. The theme of the 2025 lectures
series was Code5 which explored the concept from a varietyof angles. The letture5 are collated. edited
and published by the College with Cambridge University Press, and the volumes entitled Food120221
and Revolution120241 are being finalised for publication. The College also has a series of termly public
seminars known a5 the Erasmus Seminars which, in 2024-25, included Seminars on Where to Begin?
Replicating the Humon Genome. Bridging the Trust Gop.. Economics, Economists and Public
Policy and Alzheimer's Diseose ondDementio- rhetoric and the evidence basefrom un epidemiolugicol
perspective.
The College's pursuit of public benefit has been enhanced with the implementation of an Equity
Diversity and Inclusion plan which seeks to ensure its policies and practices meet or exceed societal
expectations in this area, and through the improvement and professionalisation of its communications
function and a relaunch of its communication channels for better engagement with society more
widely.

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
In fulfilling its charitable purposes of advancing education, learning and research, the College draws
on its senior officers such as Master, Vice-masters, Dean, and Bursar who receive stipends. These
serve with other Fellows as charity trustees through being members of the College Council. Other
stipendiary senior officers include the Development Director. Any employment and remuneration of
the Master and Fellows is undertaken with the intention of furthering the College's aim5 and such
employment directly contributes to the fulfilment of those aims. The private benefit accruing to the
Master and Fellows through stipends and related benefits is objectively reasonable. measured against
academic stipends generally,. moreover, onnual pay increases normally follow national settlements
applying to the university sector. Without the services of its Master and Fellows. the Colle8e could not
fulfil its charitable aims as a College in the University of Cambridge.
ACHIEVEMENTSAND PERFORMANCE
Academic Results and Student Body Profile
College members graduating in the 2024-25 academic year achieved 120 PhDs and 233 Masters-level
degrees12024.' IIS and 219 respectively). Five former students who had graduated in absentia during
the COVID-19 pandemic returned to Cambridge to attend celebrations of the award of their degrees.
In the 2024-25 academic year there were 773 student members of the College (for all or part of the
yearl12024.' 7381. Of these 557 were fee-paying post-graduate students linclvding 27 who paid fees
directly to the Judge Business School) and 216 were post-graduate stLEdents writing up or under
examination (from whom the College receives no feesl. The College's fee income in the year, under
current arranEements within the collegiate University, is based on its number of fee-paying post-
graduate students adjusted to a full-time equivalent, which for the year was 513.7812024.. 515.281.
50% of fee-paying Students were fully funded and 3% partially funded as to their combined graduate
fees from sources of which the University or College is aware,. the balance were self-funded orfunded
from sources of which the College is not formally aware.
Financial Overview
The College's income comprises academic fees. charge5 for student accommodation and catering
services, investment income, and individual and corporate donations and bèquests. Its expenditure
comprises the costs of education, of providing and maintaining student residence5 and catering. of
investment and property management, and of development fundraising and alumni relations- and
expenditure includes all staff costs and depreclatlon. In the 2024-25 year the costs of educational,
accommodation and catering provision and general operations exceeded the a55ociated unrestricted
income from fees, rents and charges givin8 a deficit of £475.961 12024.. deficit of £441,487). The
College relies upon donations and income from its endowment to turn this operational deficit into a
surplus which can be invested and expended over time to maintain and improve its seNices and
facilities. The College made a surplus on its unrestricted activities lafter endowment income,
donations, grants but before other gains and 105sesl of £1.012,17312024.' £911,308). Donations of
£2,203,24012024.. £373,189) and a grant from the Colleges Fund of £582,44912024'. £848,000) were
gratefully received in the year, and government grants of £191,416 were received for decarbonisation
projects. These amount5 are mainly subject to use for restricted or endowment purposes. The
accounts for the year also include appreciable unrealised capital gains on investments and favourable
movements on pension provi5iofkS.
The net assets of the College at 30 June 2025 were £90,445,61212024.' £86,507,110).

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR ThE YEAR ENOED 30JUNE 2025
The College's restricted and endowment reserve5 at 30 June 2025 were £35.517,838 having increased
in the year from £33,029,753. The restricted reserves comprise £12,612,213 of restricted or trust
funds for defined educational purposes and £22,905,625 of endowment funds or general corporate
capital funds, the income from which is essential to fund the deficit which would otherwise arise on
the College's academic activities and student seNices and to provide resources for capital and other
College projects. The College's unrestricted reserves have increased to £54,927,774 from £53,477,357.
Thls total includes the College's cash reserves and some investment assets, but the great majority of
such funds are fixed a55ets in the form of the College's operational land and buildings. The College's
total reserves are reduced by a provision for pension liabilities of £380.25412024-. £693,697).
The College has Outstanding £18,350,122 of unsecL¢red fixed interest rate debt. The repayment of the
capital is due in the period 2043-2058. Of this funding £13million has been used to acquire revenue
generating operational asset5 for the Colle8e, namely the purchase in 2022 of the 44 flats known as
Causewayslde on Fen Causeway, Cambridge. The balance is available as part of the fvnding
arrangements for the capital works and building5 renewal projects descvibed below.
Benefactions and Donations
The College is most grateful for donations and bequests (including of royalties), from alumni and from
other supporters and organisations. This generosity enables the College to extend and enhance its
support for students and Fellows, for its physical estate, and for its charitable activities generally, for
example in organising the Darwin College Lecture Serie5. The fundraising campaign which was publicly
launched in September 2024 has secured £11.5m in gifts and pledges towards the target of £60m.
Over the course of the year £2,644,24412024= £641,510) was raised. (This amount is the unaudited
total of all gifts and pledges made in the year, including amounts not yet recognised in the financial
statements). A total of 28512024.. 5401 individual and organisational donors contributed in the year
at a variety of levels. The College 15 immensely grateful to them ft)r their 5UPPOrt.
The College spent E397.92912024.' £294,990) on fundraising and alumni relations in the year. These
costs are incurred as the College supports a fast-growing - and global - community of alumni and
prepare5 for the new fundraising campaign. The College invests in communicatlng wlth alumni and
other sUPPOrteTs through the College magazine. The Darwinian, as well as making use of electronic
and social media.
The College is registered wlth Fundraising Regulator and folbws its Code of Fundraising Practice. The
following information is provided under the Code and in line with Charity Commission guidance. The
College raises money through telephone fundraising, direct mail (by post and email) and in person
one-to-one meetings. The College employ5 a professional Director of Development to lead fundraising
activity. The Work of the Director and development team is overseen by an internal committee and
the Director reports directly to the Master of the College. New staff and others involved with
fundraising are trained on the Code as part of induction and are required to comply with the Code.
There were no compliance issues or complaints about fundraisin8 during the year. The Colle8e did not
employ any 'on behalf of fundraising staff or contractors durir)g the year. The College protects
vulnerable people and members of the public from undue pre55ure to make donations and intrusion
into their privacy by:
Trainin8 Staff involved in fundraising attivities about what vulnerabilities might be
encountered and how to recognise them;

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Allowing potential donors (usually alumni) to opt-out in advance of any or all fundraising
campaigns-through sending email and postal notifications with detsils of how to inform the
Colle8e-
Maintaining contact preferences for alumni on a datsbase and checking this when selecting
people to approach to ask for donations;
Training anyone who asks for donation5 how to ask and lif during a telephone fundraising call)
to ask onty once; and
Not persisting with requests for meeting5 about fundraising when no response is consistently
received after several attempts to make contact.
Endowment and Investment Perfomance
The College's financial investments are comprised of Its invested endowment. The College, as a
permanently endowed charity, adopts a long-term time horizon when makln8 investments of its
endowment. The College is advised on investment matters, via the Finance Committee, by its fund
managers and independent external members co-opted lo the Committee.
The return in the year on the College's corporate capital lunrestrided endowment) fund and on its
(restricted endowment) trust pool fund was 3.6% net of fees12024: 10.4%). No withdrawal of invested
capital from these funds wa5 required or made In the year. The College accounts for its invested
endowment on a total return basis whereby no distinction is made between income and capital return
and the College receives inlo its income and expenditure account a percentage of the total investment
assets (currently 3.25%) subject to a smoothing formula over time. The total return transferred to the
income and expenditure account for the year was £1.105,486 12024: £1,079.3681. All investment
income received is applied in the pursuit of the charitable objects of the College.
The College encourages socially responsible investment, and monitors its investments against
environmental, Social and governance standards. Under its investment policy it will not invest in
entities where: the investment may conflict, or be inconsistent, with primary aims. objectives and
activities of the College- the investment might alienate the College's SUPPOrters or potential
5LlPPQrter5,' the irbvestment may be reputationally dama8ing- the investment is considered by the
Trustees to be unethicol,. or the investment might otherwise hamper the work of the College. In
pursuance of this policy the College recognises that climate change 15 a real and present danger, and
encourage5 debate on the appropriate response by the College to the risks climate change represents.
The College seeks to support sustainability, carbon reduction. the development of renewable energy
sources, and action to mitigate the effects of adverse climate change. Consequently, it investments
are held in funds which are regularly assessed and monltored for thelr sustainability credentials.
Reserve5 policy
The College intends to continue to pursue its objectives in perpetuity. It therefore aims lo protect and
maintain the real value of its permanent corporate and trust capital, and to continue to increase its
unrestricted funds and reserves for the lon8 term, whilst seeking an equitable funding balance
between the interests and aspirations of present members and those yet to come. and also retaining
an ability to cope with sudden unforeseen financial upheavals and to take advantage of unexpected
opportunities. Any new donations or bequests to the College are added to the unrestricted funds
unless the donor has made it clear that the funds are to be used for a specific purpose.
The College's free reserves stood at the year end at £12,536,112 12024- £6,066,327), being its
unrestricted reserves and long-term debt totallin8 £73,277,886 less the amount committed to

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
functional assets (representèd by the total of its tangible fixed assets) of £60,741.774. Free reserves
provide a notional measure of resources available for general purposes which are not re5tTlCted or
committed. The College seeks to ensure that its free reserves approximate or exceed one yearfs
expenditure at current levels. Frèe reserves at the year-end represented 164% of unrestricted
expenditure incurred during the year12024: 85%). Long-term debt is excluded from the calcL*lation on
the basis that the College will accrue sufficient additional reserves to repay the debts when due.
Capitsl Expendlture
The capltal expenditure which was incurred during the year ar05e mainly in connection with the
College's ongoing degasification programme. The degasification work at Gwen Raverat House, a 56-
bed hostel off Newnham Road, was successfully completed and commissioned. A Public Sector
Decarbonisation Fund grant part funded the work which involved replacing the glazing, upgrading
insulation and installing air Source heat pumps.
Bulldlng Renewals and Malntenance
The College's buildings on its main 51te are mainly ei8hteenth and nineteenth century with modern
additions, and adapted houses and purpose-built student h05tels off-domus. The routine malntenance
of the buildings is Carried out according to a comprehensive long-term rolling maintenance
programme which seeks to ensure timely refurbishment, to a standard to minimise unplanned and
costly remedial works, carried out within tight budget controls.
The College's two largest off-site owned h05tels have been degasified. This work carries with it a
significant element of the renewal of services in the buildings and refurbishment of the fabric.
In July 2025 a detailed planning permission was granted for major work acr055 the main site, to
decarbonise the provision of heating and hot water using river source heat, to improve the thermal
performance of the buildings with improved glazin& insulation, and other fabric upgrades, to
completely refit the College kitchens, to improve the clrculatlon and spatial qualities of the Hermitage
interior, and to build a new large social space Ithe Garden Room) under the Hall. Fundraising for the
work forms a key element of the fundraising campaign launched in the year. The College has embarked
on this first of two phase5 of works to deliver the overall scheme. The first phase 12025-271 will
encompass the building of the Pump House to house the river source heat plant, the underground
distribution network, and the fabric improvements to the Rayne Building and Newnham Grange.
Pensions
The College has members of staff In the Unwersitie5' Superannuation Scheme IUSSI, a defined
contribution workplace pen5i0n Scheme, and the Cambridge Colleges, Federated Pension Scheme
ICCFPSI Iclosed to new members).
The College had 19 active USS mernbers at 30 June 2025, although many Fellow5 will be USS members
though their employment by the University- The most recent full USS valuation. as at 31 March 2024.
valued the assets of the scheme at £73.1 billion and valued its technical provisions at £65.7 billion.
indicating a surplus of £7.4 billion land a funding ratio of Ill%1. The College is, taken apart from the
University. a very small employer within the scheme. It ha5 considered how to deal with the issues of
conflict of interest for Fellows and Trustees should the College wish to take an active part in USS
consultations regarding the scheme.

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
The mDSt recent actuarial review of the CCFPS was as at 30 June 2025. The College's overall benefit
fundin8 liability has decreased to £380,25412024.. £693,697).
Printipal Risks and Uncèrtainties
The main risks and uncertainties facing the College are those connected with the following matters..
Economic and political factors, including..
o the availability of sources of funding for graduate Study. particularly in the arts and
humanities, and particularly following the UK'S departure from the European Union-
o threats to the continuing attractiveness of the University to the diverse global academic
elite, whether as applicant students, POSt-doctoral researchers, or academics-
o the need to minimise reputational risk through high standards and appropriate policies in
areas in which the College might be the focus of political, activist or media attention;
Social, environmental and health factor5, including..
increasing societal concerns regarding student mental health and well-being where the
College must ensure that its pastoral functions adapt and remain effective;
o the impact of cllmate change generally Including the pressures associated with the Col-
lege's need to undertake major and expensive decarbonisation work and meet it5 net car-
bon zero commitment by 2032-
o the rapid pace of technologlcal change, particularly around Al. and the ever-present
threats associated with cyber-crime.
Local and orEanisational factors, including:
o the high cost of living in Cambridge for students and staff-
Issues relating to the City of Cambridge, including a Shortage of affordable housing,
congestion, and deficiencies in public transport which will add to the challenges of
recruiting and retaining College staff and will increase operating costs:
o the financial and other risks associated with the College undertaking a major programme
of capltal works and managing the impact of this on the student experience.
transition and succession risks durin8 a period of anticipated changes in the Colle8e's
leadership and senior management.
The College reviews risks generally at an institutional level and at an operational level. Major risks to
which the College is OT may be exposed from time to time are reviewed regularly by all College
committees Wlthin their terms of reference, and reported to College Council ènd Governing Body. A
risk register is maintained to monitor. mitigate or remove major risks a5 they are identified.
Operational risks are reviewed at a departmenlal level and appropriate procedures put in place to
monitor and control such risk5.
Plans for the future
The Strategic Plan for Darwin College 2022-2032, as approved by College Council and endorsed by the
Governing Body in 2022. continued to be implemented and monitored during the year. The Plan sets
OLrt five strategic priority areas.. strengthening the College's contribution to academic excellence and
research impact: fostering a diverse and inclusive College community; enhancing the College estate,
facilities and seNices- expanding and diversifying College revenue; and acting on and promoting
solutions to global challenges, includlng sustainability. The Council carries out an annual review of
progress against the goals agreed to achieve pro8ress in each of these five priority areas.

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
To deliver key elements of the Strategy, a major fundraising campaign was launched in September
2025 with a goal to raise £60 million to support the College. The fundrBising tampaign will focu5 On
securing support for studentships, the decarbonising and improvements to the estate and
strengthening the College'5 effort5 to develop solutions to global challenges. The campaign activity
will increase and intensify in the coming period. Work will also continue in College on the
implementation of its Equity, Diversity and Inclusion Development Plan.
The commencement of the decarbonisation and improvement works on the main site repre5entS
major step towards the Strategic Plan's goals for the College's estate. The scheme received planning
permission from the lotal authority in September 2025. These works will be a prominent feature of
life in College in the coming period, bringing wlth them both a measure of disruption and excitement
for the positive change they signal.
The Governing Body will be electing a new Master to take up office in October 2026, and the College
is putting in place plans to ensure a smooth transition.
GOVERNANCE
Corporate Governance
The following statement is provided by the Trustees to enable readers of the financial statements to
obtsin a better understanding of the management of the College's resour￿5 and audit oversight.
The College is a registered charity (Registered Number 1141105) and subject to regulation by the
Charity Commission for England and Wales. The College Council provides the trustees of the charity
and they are responsible for ensuring compliance with charity law. The Trustees are advised in
meeting those duties by a number of Committees, and internal and external professionally qualified
advisers. Members of the College Council forming the Trustee Body during the year to 30 June 2025
are indicated at Page 2.
The Principal Officers of the College under Statute are the Master. Vice-master, Dean, and Bursar, and
the holders of these offices during the year are identlfled on Page 2. Two joint Vice-masters continue
to share the duties of the office, and of whom Professor F E Karet seNes as Vlce-master for statutory
purposes.
The Governing Body* comprlsin8 the Master and Fellows under Titles A, C, D, and E, holds at least six
meetings a year, with the November/December meeting being the Annual Meeting.
The College Council comprises the Master, Vice-masters, Dean, and Bursar ex-officio. four Fellows
elerted by the Governing Body, and three students. The current Student Association President Is a
member ex-officio, and two further student members are elected directly by the student body each
year. The College Council meets on a regular bas15 throughoLrt the year and is responslble for the
everyday administration of rhe College in all matters not allocated by Statute to the Governing Body
or the Finance Committee. The College Council makes regular reports to each meeting of the
GoverninE Bodv.
The Finan￿ Committee. composed of the Master. Vice-master. and Bursar ex-officio, and three
Fellows elected by the Governing Body to seNe from the beginning of a given academic year, manages
the College investment5 and. with a directly elected student representative. Controls and administers
the revenues and expenditures in accordance with College StatLrtes, Ordinances, and the Charities Act.
io

DARWIN COLLEGE
ANNUAL REPORT ANDACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
The membership of the Committee rnay be reinforced by up to three external members for the
consideration of the College's investment business.
It is the specified duty of the Finance Committee to keep under constant review the effectiveness of
the College's internal systems of financial and other controls: to advise the Trustees on the
appointment of external auditors; to give initial consideration to reports submitted by the auditors-
to monitor the implementation of recommendations made by the audltors- and to make periodic
formal Reports to the Trustees and Governing Body.
Registers of Interests in a form prescribed by the College's Conflicts of Interest Policy are maintained
for the Trustees. and Related Party forms are obtained from the Trustees and senior staff as part of
the annual audit. The declaration of interests is a formal agenda item at the beginning of every£olle8e
meeting.
ststement on Internal Control
The Trustees are responsible for ensuring a sound system of internal control that supports the
achievement of policies, aims and objectives while safeguarding public and other funds and a55ets for
which the charity hold5 responsibility. in accordance with College Statutes and Ordinances, and the
Charities Act 2CXJ6.
The systems of internal control are designed to identifythe principal risks bearing on the achievement
of aims, objectives and policies, to evaluate the nature and extent of those risks, and to ameliorate
and control them efficiently, effectively and economically. The systems of internal control are
structured realistically to identify and control most of the risk5 of failure to achieve aims. objectives
and policies, rather than attempt to eliminate risk entirely: it therefore provides reasonable, but not
absolute, assurance of effectiveness. These processes were in place for the year ended 30 June 2025
and throughout the period to the date of approval of the financial statements.
The Trustees are responsible for reviewing the effectiveness of the 5Y5tems of internal control. The
Truslees, continval review of the effectiveness of the systems is informed by the work of the variou5
Committees, the Bursar, and the College Officers who hold responsibility for the development and
application of an internal control framework and for the investigation and resolution of any comments
raised by the external auditors in their post audit and other reports.
General Responslbllltles of the Trustees
The Trustees are responsible for the preparation of the Annual Report and financial statements in
accordance with applicable law and having regard to United Kingdom Accounting Standards (United
Kingdom Generally Accepted Accounting Practice). The College Statutes and Ordinances, and those of
the University of Cambridge, require the Governing Body to prepare financial statements for each
financial year which give a true and fair view of the state of affairs of the College and of the surplus or
deficit of the College for that period.
In preparing these financial statements, the Trustee5 are required to=
Select Suitable accounting policies and apply them con515tentty:
Make judgements and estimates that are reasonable and prudent:
State that applicable accounting standards have been followed, subject to any materlal
departures disclosed and explained in the flnancial statements- and
li

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR EMDED 30JUNE 2025
Prepare the f inancial statements on a'going-concern, basis, unless inappropriate to presume
that the College would continue in operation.
The Trustees are responsible for keeping accounting records which, at any time, disclose with
reasonable accuracy the financial position of the College and enable them to ensure that the financial
statements comply with the Statutes of the University of Cambridge. They are also responsible for
safeguarding the assets of the College and, hence, for taking reasonable step5 for the prevention and
detection of fraud and other irregularities.
Approved by the Trustees on 19 November 2025
T DIK Bursar
12

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
INDEPENDENT AUDITORS, REPORT TO THE TRUSTEES OF OARWIN COLLEGE
Oplnlon
We have oudited the financial statements of Darwin College (the 'College'l for the year ended 30 June
2025, which comprise of the Statement of Comprehensive Income and Expenditure, the Statement of
Changes in Reserves. the Balance Sheets, the Cash Flow Statement and the related notes, including a
summary of si8nificant accounting policies. The financial reporting framework that ha5 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 Prarticel.
In our opinion the financial statements:
give a true and fair view of the state of the College's affairs as at 30 June 2025 and of Its
incoming resource5 and application of resources for the year then ended;
have been properly prepared in accordance with United Kingdom Generally Accepted Ac-
ounting Pr3ctice,' and
have been prepared in accordance with the requirements of the Charities Act 2011 and the
Statutes of the University of Cambridge.
Basls for Oplnlon
We condurted our audit in accordance with International Standards on Auditing IUKI (ISA5 (UK)) and
applicable law. Our responsibilitie5 under those standards are further described In the Auditor's
responslbllitles for the audit of the financial statements section of our report. We are independent of
the College in accordance with the ethical requirements that are relevant to our audit of the financial
statements in the United Kingdom, including the Financial Reportlng Council's Ethical Standard and
we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe
that the audit evidence we have obtained is suff5cient and appropriate to provide a basis for our
opinion.
Conclusions relating to Goln8 Concem
In auditin8 the financial statements, we have concluded that the Tru5tees' 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 College's ability
to continue as a going concern for a period of at least twelve months from when the financial
statements are authorised for issue.
Our responsibilities and the responsibilities of the Trustees with respert to going concern are
described in the relevant sections of this report.
Other Infomiatlon
The Trustees are responsible for the other Information. The other information comprise5 the
information included in the Annual Report other than the financial statements and our Auditor's
Report thereon. Our opinion on the financial statements doe5 not cover the other information and,
except to the extent otherwise explicitly stated in our report. we do not express any form of assuran
¢on¢lusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other
information and, in doing $0, consider whether the other information is materially inconsistent with
13

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
the financial statement5 Qr 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
mi5Statements, WÈ are required to determine whether this gives rise to a material misstatement in
the financial statements or a material misstatemerbt of the other information. If, based on the work
we have performed, we conclude that there is a material misstatement of this other information. we
are required to report that fact.
We have nothing to report in this regard.
Oplnlon on Other Matters Prescribed by the Ststutes of the University of Cambrldge
In our opinion, based on the work undertaken in the course of the audit:
the contribution due from the College to the University has been computed as advised in the
provisional assessment by the University of Cambridge and in accordance with the provisions
of Statute G.11, of the University of Cambridge.
Matters on which we are requlred to report by exception
In the light of the knowledge and understanding of the College and its environment obtained in the
course of the audit, we have not identified material misstatements in the Operating and Financial
Review.
We have nothing to report in respect of the following matter5 in ￿latiOn to which the Charities
laccounts and Reports) Regulations 2008 require us to report to you if. in our opinion..
sufficient accounting records have not been kept by Darwin College; or
the Darwin College financial statements are not in agreement with the accounting records- 0
we have not received all the information and explanations we require for our audit.
Responsibilities of the Trustees
As explained more fully in the responsibllitles of the Trustees, Statement, set out on page 11, the
Trustees are responsible for the preparation of the financial statements and for being satisfied that
they give a true and fair view, and for such internal control as the Trustees determine is necessary to
enable the preparation of financial statements that are free from material mi5Statement. whether due
to fraud or error.
In prepèrlng the flnancial statements, the Trustees are responsible for 35se5sing the College's ability
to continue as a 8oin8 concern, disclosing, a5 applicable, matters related to golng concern and u5in8
the going concern basis of accounting unless the Trustees either intend to liquidate the College or to
cease operations, or have no realistic alternative but to do so.
Auditoes Responsibilltles for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole
are free from material mlsstatement, 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 IUK} will always detect a material misstatement when
it exists. Misstatements can arise from fraud or error ?nd 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.
14

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design
procedures in line with our responsibilities, outline¢J above, to detect material misstatements in re-
spect of irregularities including fraud. The extent to which our procedures are capable of (ietertin8
irregularities, including fraud is detailed below.
Our approach to identifying and assessing the risks of materlal mlsstatement in respect of irreEulari-
ties, includinE fraud and non-compliance with law5 and regulation5, was as follows:
the engagement partner ensured that the engagement team collectNely had the appropriate
ompetence, capabilitie5 and 5ki11s to identify Dr recognise non-compliance with applicable
laws and regulations:
we identified the laws and regulations applicable to the College through discussions with man-
agemer)t. and from our commercial knowledge and experience of the education sector-
we focused on specific law5 and regulations which we considered may have a direct material
effect on the financial statements or the operations of the College, including the Charites Act
2011. the Statutes of the University of Cambridge and taxation legislation..
in addition, we considered provisions of other laws and regulations which do not have a dI￿rt
effect on the financial statements but compliance with which might be fundamental to the
College's ability to operate or to avoid material penalties:
we obtained an understanding of the College's policies and procedures on compliance with
laws and regulations, including documentation of any instances of non-compliance.
we made enquiries of management as to where they considered there was susceptibility to
fraud, their knowledge of actual, suspected and alleged fraud;
we considered the internal controls in place to mitigate risks of fraud and non-compliante
with laws and regulations:
we assessed the susceptibility of the College's financial statements to material mi5#atement,
including how fraud might occur,.
laws and regulations identified were communicated within the audit team regularly and the
team remained alert to instance5 of non-compliance throughout the audit.
As a result of the above risk assessment procedures we identified the greaiest rlsk of material
misstatement on the financial statements arising from irregularities and fraud to be within the
potential for management to override contro15 together with the risk of fraudulent revenue
recognition. We considered the risk of fraudulent revenue recognition to be most prevalent in the
completeness and cut off of donation and legacy income and the cut off of conferer)ce income. In
response to these identified risks, we designed procedures which included, but were not limited to:
performed analytical procedures to identify any unusual or unexpected relationships.
performed audit work over the risk of management override of contro15, including testing of
journal entries and other adjustments for appropriateness, evaluating the business rationale
of significanl transactions outside the normal course of business-
assessed whether judgements and assumptlons made in determining the accounting esti-
mates set out in the accounting policy were indicative of potential bias;
we used Audit Data Analytics to review the client data for unusual anomalies,.
we performed substantive testing for a sample of donations from Amicus to supporting doc-
umentation to ensure that all income was appropriately recognised in the general ledger in
the ¢orrect period and any restrictions appropriately recognised:
15

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
we also tested a sample of donations around the year end and discussed ongoing legacies with
the Development Office to ensijre cut off had been correctly applied,.
we performed substantive testing for a sample of conferences from the booking system to
invoice to ensure that all income was appropriately recognised in the general ledger in the
correct period:
In response to the risk of irregularities and non-compliance with law5 and regulations, we desi8ned
procedures which incluéed, but were not limited to:
we agreed the financial statement disclosures to underlying sUPPOrtinE documentation,.
we assessed the extent of compliance with the laws and regulation5 identified above through
making enquirie5 Of management and inspecting legal correspondence;
we read the minute5 of meetings of those charged with governance,.
we discussed with management actual and potential litigation and claims;
There are inherent limitations in our audit procedures described above. The more removed that laws
and regulation5 are from financial transactions, the less likely it is that we would become aware of
non-compliance. Auditing standard5 also limit the audit procedures required to identify non-compli-
ance with laws and regulations to enquiry of the Trustees and other management and the inspection
of regulatory and legal correspondence, if any.
Materlal mlsstatements that arise due to fraud can be harder to detect than those that arise from
error as they may involve deliberate concealment or collusion.
A further description of our responslblllties for the audit of the financial statements 15 located on the
Financial ReportinE Council's website at: www.frc.or8.uk/auditorsresponsibilities. This description
forms part of our Auditor's Report.
Use of Our Report
This report 15 made solely to the College's Trustees, as a body, in accordante with the Statutes of the
University of Cambridge and the Charities Act 2011. Our audit work has been undertaken so that we
might state to the Trustees those matters we are required to state lo 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 College and the College's Trustees, Bs a body, for our audit work, for thi5
report, or for the opinions we have formed.
PEM Audlt Llmited
Registered Auditors
Salisbury House
Station Road
Cambridge
CBI 2LA
Date: 2611112025
16

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
STATEMENT OF PRINCIPAL ACCOUNTING POUCIES
Basis of preparatlon
The financial statements have been prepared in accordance with the provisions of the Statutes of the
College and of the University of Cambridge, using the Recommended Cambridge College Accounts
IRCCAI format; and applicable United Kingdom Accounting Standard5, including Financial Reporting
Standard 102 IFRS 1021 and the Statement of Recommended Practice150RPI.' Accountlng for Further
and Higher Education issued in 2019.
The Statement of Comprehensive Intome and Expenditure includes activity analysis in order to
demonstrate that all fee income is spent for educotional purposes. The analysis required by the SORP
isset out in note 6.
The Colle8e is a public benefit entityand therefore has applied the relevant public benefit requirement
of the applicable UK laws and accountin£ standards.
Basls of accountlng
The financial 5tatement5 have been prepared under the historical cost convention, modified in respect
of the treatment of investments ond certain operational properties which are included at valuation.
Going Concem
The financial statements have been prepared on a going concern basis. The Colle8e has prepared
forecasts beyond the 30 June 2025 year-end up to December 2026. The College has also set a detalled
budget plan for the financial year 2025-26. This financial planning work has included an analysis of the
College's unrestricted liquid resources, and together these financial plans demonstrate that the
College has sufficient resources to meet liabilities as they fall due. The Trustees consider preparatlon
of these financial statements using a going concern basis to be appropriate.
Recoznltlon of Income
Acodemicfees
Academic fees are recognised in the period to which they relate and include all fees chargeable to
students or their sponsors. The costs of any fees waived or written off by the College are included as
expenditure.
Restricted gront income
Grants received from non-government sources (including research grants from non-government
sources) are recognised within the 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 perfomance related condilions is deferred on the balance sheet and
released to the Statement of Comprehenslve Income and Expenditure in line with such condition5
being met.
17

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR ThE YEAR ENDED 30JUNE 2025
Donations ond endowments
Non exchange transattions without performance related conditions are donations and endowments.
Donations and endowments with donor-imposed restrictions are recognised within the Statement of
Comprehensive Income and Expenditure when the College is entitled to the income. Income is
retained within restricted reseThes until such time that it is utilised in line with such restrictions at
which point the income is released to general reserves through a reserve transfer.
Donations and endowments with restrlctions are classified a5 re5tfiCted reserves Wlth additional
disclosure provided within the notes to the accounts.
There are four main types of donations and endowments with restriction5.-
l. Restricted donations-the donor has specified that the donation must be used for a particular
objective.
2. Unrestricted pemianent endowments
the donor has specified that the fund is to be
permanently invested to generate an income stream for the general benefrt of the College.
3. Restricted expendable endowments- the donor ha5 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 Wlth no re5trirtions are recorded within the Ststement of Comprehensive Income and
Expenditure when the College is entitled to the income.
Investment income ond chonge in vulue of investment assets
Investment Income and change in value of investment assets are recorded in income in the year in
which they arise and as either restricted or unrestricted incorne according to the terms or other
restrictions applied to the individual endowment fund.
Other income
Income is received from a ran8e of activities including residerbces, caterin8 conferences and other
seThices rendered.
Cambridge Bursory Scheme
In 2024-25. payment of the Cambridge 8ursaries to eligible students was made directly by the Student
Loans Company ISLCI. As a consequence, the College relmbursed the SLC for the full amount paid to
their eligible students and the College subsequently received a contribution from the University of
Cambridge towards this payment.
The net payment of £3,400 15 Shown within the Statement of ComprehensNe Income and Expenditure
as follows:
Income
Expenditure
£3,4C(I
£6,8
18

DARWIN COLLEGE
ANNUAL REPORT ANDACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
Tangible fixed assets
Land ond buildin95
Fixed assets are stated at deemed cost less accumulated depreciation and actumulated impairment
losses. Certain items of fixed assets that had been revalued to fair value on or prlor to l July 2014, the
date of transition to FRS 102, are measured on the basis of deemed cost, being the revalued amount
at the date of that revaluation.
Where parts of a fixed asset have different useful lives, they are accounted for as separate items of
fixed assets.
Costs incurred in relation to land and buildings after initial purchase or construction. and prior to
valuation, are capitalised to the extent that they increase the expected future benefits to the College.
Freehold land is not depreciated as it is considered to have an indefinite useful life. Freehold bulldln£s
are depreciated on a straight-line ba515 over their expected useful lives of between 50 and 100 years.
Buildings under construction are valued at cost, based on the value of architects, certificates and other
direct costs incurred. They are not depreciated until they are brought into use.
Fumiture, Fittings ond Equipment
Furniture, fittings and equipment in excess of £5,C(M) are capitalised and depreciated over their
estimated useful lives.
Leosed assets
Costs in respect of operating leases are char8ed on a straight-line basis over the lease term. Any lease
premiums or incentives ore spread over the minimum lease term.
Investment properties
Investment properties are professionally revalued every 5 years to their fair value at the reporting
date. Interim valualions are carried out annually using the Land Registry price index for residential
properties and the Frank Knight Intellvdence Prime Yield Guide for commercial properties to arrive at
the year-end values.
Inve5tmeDts
Fixed asset Investments are included in the balance sheet at fair value. Investments that are not listed
on a recognised stock exchange are carried at historical cost less any provision for impairment in their
value/market value.
Stocks
Stocks are stated at the lower of cost and net realisable value after making provision for slow moving
and obsolete items.
19

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Provisions
Provisions are recognised when the College has a present legal or constructive obligation 35 a result
of a past event, it is probable that a transfer of economic benefits will be required to settle the
obligation and a reliable estimate can be made of the amount of the obligation.
Contlngent Ilabllltles and assets
A contingent liability arise5 from a past event that gives the College a possible obligation whose
existence will only be confirmed by the occurrence or otherwise of uncertain fijture events, not whollv
within thè control of the College. Contingent liabilities also arise in circumstances where a provision
would otherwise be made but either it 15 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 ha5 taken place that gives the College a possible asset whose
existence will only be confiTmed by the occurrence or otherwise of uncertain future events not wholly
within the control of the Colle8e.
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 respert of the recognition,
measurement and disc105ure of financial instruments. Financial assets and liabilities are retognised
when the College becomes party to the contractual provision of the instrument and they are classified
according to the substance of the contrartual 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 amount5 and an intention elther to settle on a net basis, or to realise the asset and
settle the liablllty simultaneously.
Flnancial Assets
Basit financial assets include trade and other receivables, cash and cash equivalents and investments
in commercial paper li.e. deposlts and bondsl. These assets are initially recognlsed at transaction price
unless the arrangement constitutes a financing transactkon, where the transaction is measured at the
present value of the future receipts discounted at a market rate of interest. Such assets are
subsequently carrled at amortised cost using the effective interest rate method. Financial assets are
assessed for indicator5 of impairment at each reporting date. If there is objective evidente of
impairment, an impairment 1055 15 recognised In the Statement of Comprehensive Income and
Expenditure.
For financial assets carried at amorti5ed cost the impairment loss is the difference between the
carrying amount of the asset and the present value of the estimated future cash flow5, 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 and Expenditure. Where the investment in equity instruments
20

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
is not publicly traded and where the falr 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.
Flnanclal Liabllltles
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
transoction, 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 lacility 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 15
due within one year or less. If not, they are presented as non-current liabilities. Trade payables are
retognised initially at transartion price and subsequently measured at amortised cost using the
effective interest rate method.
Financial liabilities are de-recognised when the liability is discharged, cancelled, or expires.
Taxation
The College is a reglstered charity (number 11411051 and also a charity wtthin the meaning of Section
467 of the Corporation Tax Ad 2010. Accordingly, the College is exempt from taxation in respett 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 A(Jded Tax.
Contribution under Statute G.11
The College is liable to be assessed for Contribution under Ihe provisions of Statute G, 11 of the
University of Cambridge. Contribution is used to fund grants to college5 from the Colleges Fund. The
College may from time to lime be eligible for such grants. The liability for the year is as advlsed to the
College by the University based on an assessable amount derived from the value of the College's assets
as at the end of the previous financial year.
Pension costs
Universities Superonnuation Scheme (USSJ
21

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
The institution participates in Universities Superannuation Scheme. The scheme is a hybrid pension
Scheme, providing defined benefits Ifor all members), as well as defined contribution benefits. The
assets of the scheme are held in a separate trustee-administered fund. Because of the mutual nature
of the scheme, the assets are not attributed to individual institutions and a scheme-wide contribution
rate is set. The institution is therefore exposed to actuarial risks associated with other institutions.
employees and is unable to identify its share of the underlying assets and liabilities of the scheme on
a consistent and reasonable basis. As required by Section 28 of FRS 102 "Employee benefits" the
institution therefore accounts for the scheme as if it were a wholly defined contribution scheme. As
result, the amount charged to the Slatement of Comprehensive Income and Expendtture represents
the contributions payable to the scheme. Since the institution has entered into an agreement Ithe
Recovery Plan) that determines how each employer within the scheme will fund the overall deficit,
the institution recognises a liability for the contributions payable that arise from the agreement (to
the extent that they relate to the deficit) with related expenses being recognised through the income
and expendlture account.
Combridge Colleges Federoted Pen5Aon Scheme (CCFPSJ
The College participates in the Cambridge College5 Federated Pension Scheme. a defined benefit
s¢heme. 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 providing pensions over the
period during which the College benefits from the employees, services.
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 se￿ice to the College. Any unused benefits are
ccrued and measured a5 Ihe additional amount the College expecls to pay as a result of the unused
entitlement.
Reserves
Reserves are allocated between restricted and unrestricted reserves. Endowment reseNes include
balances which, in respect of endowment to the College, are held as permanent funds, which the
College must hold in perpetuity.
Restricted reseNes Include balances in respect of which the donor has designated a specific purpose
and therefore the College is restricted in the use of these fund5.
Crltkal accountlng Judgements
The preparation of the College's accounts requires the Trustees 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, estimate5 and a550ciated assumptions are based
on historical experience and other factor5, including expectations of future event5 that are believed
to be reasonable under the circumstances. The resulting accounting estimates will, by definition,
seldom equal the related actual results.
The Trustees consider the areas Set out below to be those where critical accounting judgements have
been applled and the resulting estimates and assumptions may lead to adjustments to the future
carrying amount5 of assets and liabilities.
22

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Income recognition
judgement15 applied in determining the value and timing of certain income items to be recognised in
the accounts. This includes determining when performance related conditions have been met and
determining the appropriate recognition timing for donations, bequests and legacies. In general. the
latter are recognised when at the probate stage.
Useful lives of property. plant und 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'5 reported performance. Useful lives are determined at the time the asset is acquired and
reviewed regularly for appropriateness. The lives are based on historical experiences with similar
assets, professional advice and anticipation of future events. Details of the carrying values of property.
plant and equipment are shown in note 8.
Retirement benefit obligation5
The Cost of defined benefit pension plans is determined using actuarial valuations. The attuarial
valuation involves making a5sumption5 about distount rates. future salary increases, mortality rates
and future pension increases. Due to the complexity of the valuation. the underlying assumptions and
the lon8-term nature of these plans, such estimates are subject to Sl8nificant uncertainty. Further
detai15 are given in note 26.
FRS 102 makes the distinction between a group pension plan and a multi-employer pension 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 itypicallyl an industry-wide scheme such as Universities Superannuation Scheme. The
accounting for a multi-employer scheme, where the employer has entered into an agreement with
the scheme that determines how the employer will fund a deficit, results in the recognition of a liability
for the contributions payable that arise from the agreement (to the extent that they relate to the
deficit) and the resulting expense in income and expenditure in accordance with section 28 of FRS 102.
The Trustees are satisfied that Universities Supefannuation Scheme meets the definition of a multi-
employer scheme and has therefore recognised the discounted fair value of the contractual
ontributions under the funding plan in existence at the date of approving the financial statements.
23

z% e)
rnrn
9n2 E7004rn-
-< 7> n
or
J N (PJ
ooiw
J ￿j
O %
O Lo
Ino
J UJ
Jts

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
STATEMENT OF CHANGES IN RESERVES
Income and Expendlturè resÈr¥e
Unrestricted
Restricted
Endowment
Total
Balance at l July 2024
SurplusllDeficitl from income and
expenditure statement
53,477,357
5.553.213
27,476,540
86.507,110
1,052,757
2.082.127
597,373
3,732,257
Other comprehensive income
Release of re5trirted capital funds
spent in year
206,244
206,244
191,416
1191,4161
Balan¢e at 30 June 2025
54,927,774
7,443,924
28.073.913
90,445.611
Income and Expen￿l￿re reserve
Unrestritted
Restricted
Endowment
Totsl
Balance at l July 2023
51,814,883
5,090,516
24,913,313
81.818.712
Surplus/lDeficitl from income and
expenditure statement
Other comprehensive ineome
Release of restrirted capltsl funds
spent in year
1,265,075
818.557
2.563,227
4,646,859
41,539
41,539
355.860
1355,8601
Balance at 30 June 2024
53,477,357
5.553.213
27,476540
86,507,110
25

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
BALANCE SHEET AS AT 30 JUNE 2025
2025
2024
Note
Fixed Assets
Tangible Assets
Investment Assets
60,741.774
42,343.363
103,085,137
60,441.03D
37,790.364
98.231,394
io
Current Asse15
Stock
Debtors
Cash
li
55.134
1.111.706
6.548.945
7,715,785
1,624,944
51,893
1.167.148
2.344.789
3,563,830
1.594.417
12
13
Crèdltors
14
Net CurrentAssets/lLiabilities)
6,0￿.841
1,969.413
Creditors: more than one year
Provision5
15
118,350.1121
113,OCh).0001
Pension provision
16
1380,2541
1693,6971
Net Assets
90,445,612
86.507,110
Restrictèd ReseNes
Income and expenditure reserye - endowment ￿se￿¢
Income and expenditure reserye- restrirted reseNe
17
28,073,913
7,443,925
35,517,838
27,476,5*10
5.553.213
33,029,753
18
Unrestrfcted Reserves
Income and expenditure reserve- unrestrirted
54,927,774
54,927,774
53,477,357
53,477.357
Totsl ReseNes
90,445.612
86.507,110
These accounts were approved by the Trustees on 19 November 2025 and are signed on their behalf by:
Dr M Rands, Master
26

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
CASH FLOW STATEMENT
2025
2024
Note
Net cash Inftow from operating activitles
20
2,882.970
1,715,503
Cash flows from investlng actlvities
21
14,599,1801
1377,9101
Cash flows from financing artivitie5
22
5,920,367
393,896
IrKre05e/lDeryea5el in ￿5h and fash equivalents In the year
4,204,157
1,731,489
Cash and cash equivalènts at beginning of the year
2,344,788
613,300
Cash and tash Èquivalents at end of the year
13
6,548,945
2,344,789
27

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
NOTES TO THE ACCOUNTS
Atadémlt fees and charges
2025
2024
Colleges fees..
Fee income recelved at the Regulated undergraduate rats
Fee income re¢elved at the Unregulated rate
Fee In¢ome received at the Graduate fee rate
Othei income
Totsl
12,258
74,200
2,706,461
55,054
2,847,973
11,670
52,500
2,607,728
36,824
2,708,722
Incorne from Atcommodation and Caterfn8
2025
2024
Accommodation College members
Catering College members
Total
3,534,138
794.280
4,328,418
3.436,367
757.774
4.194,141
Endowment retum and investment income
3a Analysls
2025
2024
Total Return Contribution (see note 3bl
Other investment income..
Land and buildings
Quoted securities
Other interest receivable
1.105.486
1,079.368
82,109
49,578
184.928
1.422.101
83.888
830
29,319
1,193,405
Totsl
3b Summary of total return
Income from=
Quoted and other securities and cash
Gain/lLossesl on snvestments (see note 101
2025
2024
1,454,405
1253.600
1,200,805
114,9421
1,185,863
11,105,486)
80,377
1,401,630
2,123,441
3.525,071
114,0751
3.510,996
11,079,368)
2.431.628
Investment management costs
Total return for the year
Total return transferred to income & expenditure
Unapplied total return for the year
Educatlon expendSture
2025
2024
Teaching
Tutorial
Admissions
Researth
Scholarships and awards
Other educatronal facilitie5
Total {Note 71
183,121
521.546
719.396
342,697
429,(K13
920,870
3.116,633
172,895
524,589
722,998
287,9)4
461.224
901,518
3.071,128
28

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Atcommodatlon and Caterlng Expendlture
2025
2024
Accommodation College member5
Catering College members
Total (Note 7}
2.581,783
1,509,346
4.091,129
2.641.097
1.391,307
4,032.404
Other Expenditure
2025
Loan interest
570,255
10,639
393.896
10.092
7.127
114.834
525.949
Investment management fees an¢J administration
VSS pension interest charge
Othergeneral and adminlsirative expendltu
Total (Note 71
154,110
735,C¥)4
7a Analysls 01202412025 expendltwe by artlvlty
Staff costs
(note 8)
Other
operating
expenses
Deprttiation
Total
Education
Accommodation and catering
Other
Change in USS pension deficit
recovery provision contributions
Total
1,586,935
1,639,288
117,339
1,145,126
1,554,506
617,665
384,572
897,335
3,116,633
4,091,129
735,004
3.343.562
3.317.297
1.281,907
7,942.766
Expenditure includes fundraising costs 01 £397.929. This expenditure includes the costs of alumni
relations.
7b Anatysb gf 202312024 expenditure by act5vlty
Staff cost5
{note 8)
Other
operating
expenses
Depreciation
Total
Education
1,404.123
1,514,432
101,539
1.302.193
1,666,744
424.410
364,812
851.228
3.071.128
4,032,404
525,949
Accommodation and catering
Other
(hange In USS pension deficit
recovery provFslon contributions
Totsl
1265,3501
1265,3501
2.754.744
3,393,347
1,216,040
7,364.131
Expenditure includes fundraising costs of £308,440. This expenditure include5 the costs of alumni
relations.
29

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
7¢ Auditorf remuneratSon
2025
2024
Other operating expenses include-.
Audit fees payable to the College's extemal auditors
Other fees payable to the College's external auditors
31.050
3.672
29.580
1.698
8a Staff costs
2025
Totsl
2024
Academlc
Non.Academic
Total
Salaries
National Insurance
500,040
45,198
66,580
2,270,747
204,862
256,135
2.770,787
250.060
322,715
2.426,936
272,953
320,205
Pension costs
Net change in USS deficit
recovery provision (see
Note 161
1265.3501
Net pension c05t
rotal
66.580
611.818
256,135
2,731,744
322.715
3,343,562
54.855
2,754.744
2025
Number of
Fellows
2025
Full-tlme
equivalènts
2024
Number ot
Fellows
ZOZ4
Full-tlme
equlvalents
Academic
Non-a¢ademlc
Total
21
21
57
21
21
57
At the Balance Sheet date the Governlng Body comprised of 70 Fellows, of which 12 served as Trustees
on College Council. During the year the average number of Fellows receiving remuneration was 21 as
shown above. The Trustees re￿iVed no remuneration in their ¢apaclty as Trustees of the Charity.
The number of officers and employees of the College, including Head of House, who recelved
remuneration in the followinB ranges was..
2025
Total
2024
Total
£ioo,mi- £iio.000
£IIO,IK)1- £120,000
Remuneration includes salary, employer's natlonal insurance contribution5, employer's pènslon
contributSons plLtrS any taxable benefit5 either paid, payable or provided, gr055 of any salary sacrifice
rrangements.
30

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
8b
Key Mana8ement Personnel
2025
2024
Aggregated remuneratlon of key management
personnel
296.0
280.167
Key management personnel are those persons having authority and responsibility for planning, directing
and iontrolling the actiwties of the College. The aggregated remuneration paid to key managèment
personnel consists of salary, employer's national insurance contribution5, employer's pension
contributions, plu5 any taxable benefits erther paid. payable or provided. gross of any salary sacrifi
arrangements. In Darwin College, the key management pe￿Onnel are the Master. the Bursar and the
Dean.
Penslon Costs
2025
2024
Employer
ontrlbutlws
Provlslons
{NotÈ 161
Total
Total
uss
CCFPS
Other
74,248
138.502
73,067
285,817
74.248
175,400
73,067
322,715
187.663
1193,7391
60,931
54,855
36.898
36,898
IRemaindorof pa8È left intentlonalty blankl
31

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
10 In¥estm¢nts
2025
2024
8alance at beginning of year
Addition5
Di5posa15
Gain/lL0551
IncreasellDecreasel in cash balances held at fund manage
Balance at end of year
37,790,364
2.241.328
35,796.023
3,087,827
11,893,668)
1,992,435
1,192,253)
37,790,364
1238,4051
2,550,076
42,343,363
Represented bv:
Property
Quoted securities- eouities
Fixed interest securities
Cash in hand at investment managers
Other
2,580,C¥XS
103,9CQ
2,580,(JX)
84,850
2,58D,642
37.078,821
42.343.363
30,565
35.094,949
37.790.364
11 Stocks
2025
X124
Goods for resale
55,134
51,893
12 Trade and other recelvables
2025
Z024
Members of the College
University fees
Other receivables
Prepayments and accrued income
427.409
481.372
354.454
329.843
1,111.7C6
360.324
325.452
1.167.148
13 Cash and ¢ash equlyalents
20Z5
2024
Short-tem) money market investments
Bank deposlts
Current accounts
Cash In hand
750,(K)O
5.328.813
469,077
1,055
6.548.945
1.990,339
353,323
1,127
2.344,789
33

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
14 Credltors: amounts talling due within one year
2025
2024
Trade creditors
Members of the College
University fees
Othèr creditors
Accruals an(1 deferred Income
304,226
230,034
150,633
538,273
401,778
1,624,944
408.164
227,095
270,118
181,045
507,995
1,594,417
15 Credltors: amounts falling due after more than onè year
2025
2024
Private Placement
18,350,112
13.CC(I,(
During 2013-14. the College borrowed £3millign frgm institutional investor5, as part of a largerfinancir
undertaken collectively with other College5. The loans are unsecured and repaydble during the period
2043-2053, and are at fixed interest rates of approximately 4.4%. Durlng the year. the College was
assigned further loans of £6,044,314 orlBinally lent to one of the other participating Colleges whi¢h a
on the same terms as the existing loans. The loans were assigned at a discount of 87.98p resultin8 in a
receipt of £5,317,787. The total discount of £726.527 is being charged to the Income and Expenditure
account over the term of the loan5, the amount charged in 2024-25 was £32,325.
During 2017-18, the College borrowed from institutional irbvestors, collectlveFy with two other Colleges,
the College's share bein8 £10 mlllion. The loans are unsecured anil repayable during 2058, and are at
fixed interest rates of approximately 2.62%.
The College has agreed, in respect of each of these loans. a financial covenant based on the ratio of
Borrowings to Net Assets and has been in compliance wlth this at all time5 since incurring the debts.
16 Penslon bxovSslons
2025
Total
2024
Total
CCFPS
U55
8alan¢e at begiming of year
Movèment in year..
Current Servi￿ cost including
life assurance
Contributions
Other finance lincomell¢ost
Actuarial lossllgainl rècognised
in Statement of Comprehensive
Income and Expenditure
Net ¢han8e in underlying
assumptions IsÈe Note 81..
Change in u￿erlYIng
a55umption5
USS deficit contributions
payable
Balance at end of year
693,697
693.697
1,082,530
204.602
204,602
257,633
1311.801
1311,8011
1339,5771
1206.244}
1206,2441
141,5391
1255.3341
110.0161
380.254
380,254
693,697
34

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
16 Penslon provlslons cont.
At 31 July 2023, the College's balance sheet included a liability of £258,223 for future contribution5
payable under the deficit recovery agreement which was concluded on 30 September 2021, following
the 2020 valuation when the scheme was in deficit. No deficit recovery plan was required from the 2023
valuation. because the scheme was in surplus. Changes in contiibution rates were implemented from I
Jantjary 2024 and from that date the College was no longer required to make delicit recovery
contribution5. The remaining liability of £2SS.334 was released to the profit and 1055 account. Further
disclosure5 related to the deficit recovery liability can be found In note 26.
17 End¢>wment funds
2025
24
Restrfrted
pemianent
endoTMnents
Unrestrlrted
pemianent
endovmients
Total
Totsl
Balan￿ at beginnin8 of year:
Capital
New donations and endowments
IncreasellDecreasel in market
value of inve5tment5
Transfer of funds
Balance at end of year
5,201,706
5,201,706
582.449
27,476,539
582.449
24,913,313
848,C
133,4181
133,4181
14,924
1,715,226
5,168,288
22.905.624
28.073,912
27,476.539
Analysls by type of purpose
Fellowship Funds
Scholarship and Studentship
Funds
Bursary Funds
Travel Grant Funds
Othèr Funds
General endowments
2,989,688
2,989.688
3,009,019
1,189,256
1.189,256
1.196,946
688.466
272.674
28.204
688,466
272,674
28.204
22.905.624
28.073.912
692,918
274,437
28,386
22.274.833
27.476.539
22,905.624
22.905,624
5,168.288
Analysis by assèt
Propertv
Investments
Cash
2.580.OC(I
25.493,912
2.580,000
24,896,539
28.073,912
27,476,539
IRemainderof page left intentionally blankl
35

DAR WIN COLLEGE
ANNUAL REPORT AND ACCOUNT5
FOR THE YEAR ENDED 30 JUNE 2025
18 Restrirted Rèserves
Reserves with
restrictions are as
follows=
2025
2024
Permanent
unspent &
other
restrirted
Income
Capltal
grants
unspent
Restrlrted
expèndable
endowment
Total
Total
Balance at beglnnlng
of year
New grants
New donations
Total investment
return applied
Total investment re-
turn retsined
Other investment
incorne
Increa5ellDecreasel
in market value of
Investments
Expenditure
Capital grants utllised 1191.4161
Transfer to
unrestrirted
Balance at end of
year
18,750
3,402.066
2.132,397
5,553,213
5,090,516
191,416
229.319
1.550,OOD
1.970,735
494,574
265.321
70,401
335.722
305,759
40.445
3,474
43.919
249,929
16,509
5,656
22.165
34,015
1231,2021
159,2121
1290.4141
1191.4161
1265,7201
1355,8601
18.750
5,272,458
2,152,716
7,443.924
5,553.213
Analysls of other
restricted
fundsldonatSon5 bv
type of purpose
Fèllowship Funds
Scholarship and
Studentship Funds
Bursary Fund5
Travel Grant Funds
Other Funds
General
1,513,485
1,551.918
1.515,403
1.453,555
1,466.605
2.150.798
5,167.403
3,419,422
618,813
70,845
52,710
618.813
70.845
52.710
18.750
7.443,924
583.576
59.598
18,312
18.750
5.553,213
18.750
18,750
3,722.458
3.702,716
Analysis by asset
Property
Investment5
6,096,438
1,347,486
7,443,924
4,743,777
809,436
5,553,213
Cash
36

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
19 Memorandum ol Unapplied Total Retum
2025
2024
Included within reserves the following amounts rÈpresent Unapplied
Total Return of the College..
Unapplied Total Retum at the beginning of year
Unapplied Total Return for thè year (see note 3bl
Unapplled Total Retum at the end of year
14,462,119
80,377
14,542,496
12,030,491
2,431,628
14.462,119
20 Re¢on<iliation of surplus for the year to net cash infiow from
operatin8 artivities
2024
2025
Surplus/lDeficitl for the year
3,938.502
4,688,398
Adjustment for non4ash Items
Depreciation
Investment management costs
(Gainllloss on endowments and investment property
IlncreasellDec￿35e In stocks
lincreasel/Dec￿ase In trade and other receivable5
IncreasellDecreasel In creditors
Pension costs less contributions payable
1,281.907
1,216,040
234,550
13,2411
55.442
30.527
1313.4431
12,010,736)
12,3321
1100,3681
222,896
1388,8331
Adjustment for investing ty finan¢in8 actlvltles
Investment income
11,771,020)
1570,2551
11,515,6671
1393,8961
Interest payablè
Loan fees paid
Net cash inflow from operating artrvitres
2,882,969
1.715,503
21 Cash flows from Investlng aCt￿Ttle$
2025
2024
Non<urrent investment dlsp05al
Investment income
Endowment funds invested
IlncreasellDecrease in cash balances held at fund managers
Paymènts madèto acquire non-current fixed assets
Total tash fl<)ws from Ibwestlng actlvTtSes
3,855
1,771,020
12,241,3281
12,550,076)
11,582,651)
14,599,180)
1,911,969
1,515.667
13,087,827)
1,192,253
11,909,972)
1377,910
22 Ca$h fl¢)ws from financlng actlvltSes
2025
2024
Interest paid
New loan
New loan fees paid
Total cash flows from finantinB activities
570,255
5.350,112
393,896
5,920,367
393,896
37

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
23 Con5011dated reconciliation arKJ analys55 of net debt
At l July
2024
Cash flows
New loans
At 30 June
2025
Cash and cash equlvalents
2.344,789
4,204,156
6,548.945
Borrowln8s- amounts due wrthin
one year
Borrowlngs- amounts due after
more than one year
Unsecured loans
113,OCQ,CKIOI
15,317,787)
118,317.7871
Net total
110,655,2111
4.204.156
15,317,787)
111,768,842)
See note 15 for further details of the unsecured debt, raised by private placements, at fixed interest rates
and Tepayable 2043- 2058.
24
Flnandal Instruments
2025
2024
Flnanclal Assets
Flnonciol 055et5 ¢7tfoir volue through Stotementof Comprehensive
income
Listed equity investments
Financiol ossets thut ore equity instruments meosured utcost less
impoArment
Other equity investment5
Finurpciul u55ets thot ore debtlnstruments meusured at umortised
cost
Cash and cash equivalents
Cash in hand at investment managèrs
Other debtors
37,172,720
35,169,798
io,ooi
io,wi
6,548.945
2,580,642
1,111,7C6
2,344,789
30,565
1.167,148
Financial Liabilities
Finanttiollffobillties meosuredotomort15ed c05t
Loans
18.350,112
304.226
1,320.718
13.000,OC(I
408,164
1,186,253
Trade creditor5
Other C￿ditorS
The fairvalues of the assets an¢J liabllities held at fair value through profit and10ss at the balance sheet
date are determined using quotsd prices.
25
Lease obllgatlons
2025
2024
At 30 June 2025 the College had annual commitments under non-
cancellable operatin8 leases as follows..
Land and buildings..
Expiring wlthin one year
Expiring between two and five year5
Expiring in over five years
196,487
202,382
190.764
398,869
38

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
26
Pènsion5
The College participates in tsvo defined benefit schemes, the Universitie5' superannuation Scheme
IUSSI and the Cambridge Colleges, Federated Pensions Scheme ICCFPSI. The asset5 of thè schemes are
held in separate trustee-administered funds. Thè total pension cost forthe 12 months to 30JunÈ 2025
wa5 £212,75012024.' £264,356).
2& Universities'Supen7nnutttign Scheme
The total cost charged tothe profit and loss a¢¢ount is £74,24812024= £71,611).
Deficit recovery contributions due swthin one yearfor the institutlon are £nil12024= £nill.
A deflcit recovery plan was put in place as part of the 2020 valuation, which required payment of 6.2%
of salaries over the perlod l April 2D22 untll 31 March 2024, at which point the rate would increase t
6.3%. As set out in Note 16, no deficlt recovery plan wa5 required under the 2023 valuation because
the scheme was in surplus on a technical provision basis. The College was no lon8er requlred to make
deficit recovery contributions from l January 2024 and accordingly released the outstanding provision
to the pr(ffit and loss acccMJnt.
The latest available complete actuafial valuation of the Retirement Income Builder is at 31 March 2023
(the valuation datel. which was carried out using the projected unit method.
Since the institution cannot identify its share of USS Retlrement Income 8uilderldefined benefttl a55etS
nd liabilitie5, the following disclosures reflert those relevant for th05e assets and liabilities as a whole.
The 2023 valuation was the seventh valuation for the scheme under the 5cheme-specific funding
regime introduced bythe PensFons Art 2004. which requiresschemes to have sufficientand appropriate
assets to Cover their technl¢al provisions Ithe statutory fundlng objectivel. At the valuation date. the
value of the assets of the scheme wa5 £73.1 billion and the value of the scheme's technical provisions
wa5 £65.7 billion indicatin8 a surplus of £7.4 billion and a fundin8 ratio of Ill%.
The key financial assLtmptions used in the 2023 valuation are described below. More detallls set out in
the Statement of Funding Pdndples.
CPI assumption
3.0% p.a. Ibased on a long-term average expected level of CPI.
broadly tonsistènt with long-term market expectation51
RPIICPI Gap
1.0% pa to 2030, reducing lineady by 0.1% from 2030
Pension increases Isubjett to a
floor of (fAI
Benef￿ with no cap.. CPI assumption plus 3bps
Benefits subject to a "soft cap" of 5% (providing inflationary
increa5e5 UP to 5%, and half of any exce$5 inflation over 5% up to
a maxifflum of IO%I.. CPI assumption minus 3bps
Discount rate Iforward ratel
Fixed interest 8ilt yield curve plus..
Pre-refjrement.. 2.5% p.a.
Post retirement.. 0.9% p.
39

OARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
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 thè 2023 actuarial valuatlon. The
mortality assumptions used in these figures are as follows..
2023 valuatlon
Mortality base table
101% of SAPS $2PMA"light" for males and 95% of S3PFA for females
Futu￿ Improvements to
mortality
CMI 2021 with a smoothing parameter of 7.5, 3n initial addition of
0.4%p.a., IO% w2020 and w2021 parameters, and a long-term
Improvement rate of 1.8% p.a. for males and 1.6% p.3. for female5.
The current life expectancie5 on retirement at a8e 65 are..
2025
2024
Male5 currently aged 65 lyearsl
Females Cyrrently aged 65 (year51
Male5 currently aged 45 Ivearsl
Females currently aged 45 lyearsl
23.8
23.7
25.5
25.6
25.7
25.4
27.2
27.2
26b Cumbrldqe Colleges'FederotedPenslon Scheme
The College operates a defined benefrt pension plan for the Colleg¥s employees of the Cambridge
Colleges, Federated Pension Scheme.
The liabilities r>f thè plan have been calculated, at 30 June 2025, for the purposes of FRS102 u5in8 a
valuation system designed for the Management Committèe, arting as Trustee of the CambridEe
Colleges, Federated Pen5i0n Scheme. but allowingforthe different3ssumptlons requirèd under FRS102
and iaking fully into consideration ¢hanBes in the plan benefit strurture and membership since that
date.
The principal artuarial assumptions at the balan￿ sheet da￿ were as follows..
2025
2024
% p.a.
5.50
% p.a.
5.10
Discount rate
Increase in Salaries pre 2030
Increase in salaries post 2030
RPI a55umption
CPI a55UrnPtion pre 2030
CPI assumption post 2030
Pension increases in payment IRPI Max S% p.a.)
Pension Increases in payment (CPI Max 2.5% p.a.)
2.85
3.75
3.35
2.35
3.25
3.30
2.90
1.90
2.80
2.85
3.15
1.85
The underlying mrtality assumptlon 15 based upon the standard tablè known as S3PxA on a year of
birth usage with CMI_2023 future improvement factors and a long-term rate offuture improvÈmÈnt of
1.25% per annum12024'. 5amel. This results in the following life expectancies..
Male agè 65 now has a life expettanty of 21.4 years (previously 21.4 years).
FÈm31e age 65 now ha5 a life expertanty of 24 years Ipreviously 23.9 years).

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
Male age 45 now and retirinE at age 65 ha5 a life expettancy from 65 of 22.7 year5 Ipreviousty 22.6
yearsl.
Female age 45 now and retiring at age 65 has a life expettancy at 65 of 25.4 years (previously 25.3
year51.
Members are assumed to retire at thelr normal retirement age 1651 apart from in the following
indicated cases..
Male
64
63
Female
Actlve Members- Option l Benefits
Deferred Members- Option l Benefits
62
Allowance has been made at retirement for non-retired members to comrnute part oftheir pension for
lump sum on the basi5 of the current commutation fattors in these calculations.
Employee Benefit Obligations
The amounts reco8nised in the Balance Sheet as at 30 June 2025 Iwith comparative figures as at 30
June 20241 are as follows:
2025
2024
Present value of plan liabilities
Market value of plan assets
Net defined beneftt a￿e￿(lIabIlIty)
14.641,4311
4,261.177
1380,2541
14,989.5701
4,295.873
1693,6971
The amountsto be recognised in the Statement of ComprehensNe Income and Expenditure forthe yèar
ending 30 June 2025 (with comparative figures for the year ending 30 June 20241 are as follows.
2025
2024
Current service cost
144,688
23.541
36.373
152,547
19.152
43.912
Administrative costs
Interest on net defined benefit lassetllliability
IGainllLoss on plan change5
Curtailment Igainllloss
Total
204,602
215,611
Changes in the present value of the plan liabilities for the year ending 30 lune 2025 Iwf(h comparatlve
figures forthe year endin8 30June 20241 are as follow5..
2025
2024
Present value of plan liabilities at beglnnlng of perfod
Current service cost
4.989,570
144.688
24.524
1250,6841
252,231
1518,8981
4.809,499
152,547
21,566
1243,1161
248,331
743
Employee contributions
Benefits pald
Interest on plan Ilablllties
Actuarial Igain5lllosses
IGainl/Loss on plan changes
Curtailment18ainl/loss
Present value of plan liabilities at *nd ol perlod
4,641,431
4.989,570
41

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30 JUNE 2025
Change5 in the fair value of the plan assets for the year endlng 30 June 2025 Iwlth comparative figures
for the year endin8 30JunÈ 20241 are as follows:
2025
2024
Market value of plan assets at be8lnning of perlod
Contributions paid by the Cdlege
Employee wntributlons
Benefits pald
Administrative expenses paid
Interest on plan assets
Return on assets, less interest included in the Ststement of
Comprehensive Income and Expenditure
Market value of plan assets at •nd of p•riod
4,295,873
311.801
24.524
1250,6841
124,9851
215,858
3,985,192
304,682
21,566
1243,1161
123.9431
204,419
1311.2101
47,073
4.261,177
4,295,873
Actual return on plan assets
195,3521
251,492
The major categories of plan assets for the year ending 30June 2025 (with comparative figure5 forthe
year ending 30June 202413re as follows:
2025
2024
Equities
Bonds & Cash
Property
Total
46%
42%
12%
loo%
37%
13%
The plan has no investments in property occupied by, assets used by or financial instruments issued by
the College.
Analysis of the remeasurement of the net defined benefit Ilability recogni5ed in Other Comprehensive
Income IOCII for the year endinB 30 June 2025 (with comparative figures for the year ending 30 June
20241 are as follows..
Z025
2024
Rèturn on asset5. less interest included in the Statement of
Comprehensfve Income and Expenditure.
Expected less artual plan expenses
Experien￿ gain5 and losses arising on plan liabilities
Changes in assumptions underlying the present value of plan
1311,2101
47.073
11.4441
85.559
14.7911
116.8601
433,339
16,117
Remeasurement of net defined benefft Ilablllty recogn15ed Sn OCI
*aftèrdeductln8the tosts of mana8in8 pbn assets
206,244
4J,539
42

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
Movement in net defined benefit asset/lliabilityl during the year ending 30 lune 2025 Iwth
comparative figures for the year endlng 30 June 20241 are as follows:
2025
2024
Net defined benefit assetJlliabi14ty1 at be8innini of year
Recognised in the Ststement of Comprehensive Inc(xne and
Expenditure
Contributions paid by the College
Remeasurement of net defined benefit liability reco8ni5ed in OCI
Net deflned benefit assetllllabilltyl at end of year
1693,6971
1824.3071
1204,6021
{215.6111
311,801
206,244
1380,2541
304,682
41.539
693.6971
Fundin
Polic
Artuarlal valuations are carried out every three year5 on behalf of the Management Committee. acting
as the Trustee of the Scheme, by a qualified independent actuary. The actuarial assumptions
underlying the actuarial valuation are different to those adopted under FRSIO2.
The last such actuarial valuation wa5 a5 at 31 March 2023. This showed that the plan'5 assets were
insufficient to cover the liabilities on the funding ba515. A Recovery Plan has been agreed with the
College, whlch commits the College to payinB Contributior￿ to fund the shortfall.
These deficit redurtlon Contributions are incorporated into the plan's Schedule of Contributions dated
27 June 2024 and are as follows..
Annual contributions of not le55 than £120,556 per annum payable for the period from I july
2024 to 31 March 2030.
Thesè payments are subject to review following the next funding valuation, due as at 31 March 2026.
27 Relatsd Party Transa¢tlons
Owing to the natu￿ of the College's operation5 and the Composition of fts Trustees, it is possible that
transartion5 will take place with organisations in which a Trustee may have an interest. Alltran5artions
involvirsg organi5ations in which a Trustee may have an interest are conducted at arm's length and in
accordance with the Colle8e'5 normal procedures.
The College maintains a register of interests for all Trustees and where any Trustee has a material
interest in a College matter they are required to declare that fact.
Durlng the year, no fees or expenses were paid to Fellow5 in respert of their duties as Trustee5.
Fellows are remLtnerated for pastoral, educational and other dutie5 within the College. Fellows are
billed for any private catering. The Trustees remuneration is overseen by 3 Remuneration Su
Committee of the College's Finance Committee, whose membership comprises independent external
members, Fellows who arè not Trustees, and the Bursar.
43

DARWIN COLLEGE
ANNUAL REPORT AND ACCOUNTS
FOR THE YEAR ENDED 30JUNE 2025
rhe salaries paid to Trustees in the year are summarised In the table below..
Number of Fellows
2025
2024
From:
To:
£0
£10,￿1
£20,1XIi
£30,001
£40,001
£50,001
£60,001
£70,001
£80,001
£90,001
£io,oc(J
£20,000
£30,000
£40,000
£50,000
£60,000
£70,¢￿>
£80,¢XKI
£90,0(N)
£iw,000
Trtal
12
12
The total Trustee salarie5 were £269,493 for the year12024'. £238,645)
The Trustees were also paid other taxable beneffts (including associated employer Natlonal Insurance
contributions and employer contributions to pensions) whlch totalled £63,425 for the year 12024-.
£63.2781
IRemalndÈrof page left Intentionally blankl