OpenCharities

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

2023-07-31-accounts

Charity Registration Number: 1139726

Wadham College

Annual Report and Financial Statements

Year ended 31 July 2023

Wadham College Contents

Year ended 31 July 2023

Table of contents Page
Contents 1
Trustees’ Report 2 - 18
Independent Auditor’s Report 19 - 22
Statement of Accounting Policies 23 - 25
Consolidated Statement of Financial Activities 26
Consolidated and College Balance Sheets 27
Consolidated Cash-flow Statement 28
Notes to the Financial Statements (Notes 1 – 32) 29 - 44

Front cover photo: The end of summer in Back Quad by Nicholas Browne (3[rd] year Undergraduate in Philosophy and German).

“One of the things I love most about Wadham is its abundance of green spaces. Among them, Back Quad is particularly special; it's an amazing place to sit and relax during summer, surrounded by the intersection of old and new in the heart of the College. I took this photo of Back Quad in September on 35mm film.” Back cover photo: Autumn in the Merifield Quad by Mauricio Tronca (3[rd] year Undergraduate in Biology).

This view is a welcome distraction from essay writing. It’s an especially good view as almost every morning when I open my curtains I see Socks (the cat) judging everyone who passes by and gives her a little pat”.

1

Wadham College Trustees’ Report

Year ended 31 July 2023

TRUSTEES’ REPORT

The Governing Body of Wadham College (“the College”) present their annual report for the year ended 31[st] July 2023 under the Charities Act 2011 together with the audited consolidated financial statements for that year.

REFERENCE AND ADMINISTRATIVE DETAILS

Wadham College registered as a charity (Registration No: 1139726) (“the Charity”) with the Charity Commission on the 6[th] January 2011. Before this date it was an unregistered charity.

The Governing Body is the Board of Trustees of the Charity. Members of the Governing Body act in their capacity as Charity Trustees. The present Trustees and those who served during the year are listed on pages 11 and 13.

The officers and senior staff to whom the day to day management is delegated are as follows: Warden: Robert Hannigan CMG Sub-Warden: Professor Carolin Duttlinger Senior Tutor: Ms Lynn Featherstone Academic Administrator: Dr Michael Froggatt Finance Bursar: Dr Peter Alsop College Accountant: Mr Vincent Skeffington Domestic Bursar: Mrs Frances Lloyd Development Director: Ms Julie Hage

College Address : Wadham College, Parks Road, Oxford, OX1 3PN Website : www.wadham.ox.ac.uk

The principle professional advisors employed by the College are:

INVESTMENT MANAGERS: Blackrock Investment Management (UK) Limited 12 Throgmorton Avenue, London, EC2N 2DL Oxford University Endowment Management Limited King Charles House, Park End Street, Oxford, OX1 1JD

LAND AGENTS: Carter Jonas, 269 Banbury Road, Oxford, OX2 7LL Whirledge & Nott, Maplestead Hall, Little Maplestead, Halstead, Essex, CO9 2SL

AUDITORS: Critchleys Audit LLP,

Beaver House, Hythe Bridge Street, Oxford, OX1 2EP

2

Wadham College Trustees’ Report

Year ended 31 July 2023

STRUCTURE, GOVERNANCE AND MANAGEMENT

Wadham College was founded by Nicholas and Dorothy Wadham in 1610. The Governing Body of the College comprises the Warden and Fellows. This Body is constituted and regulated in accordance with the College Statutes, the terms of which are enforceable ultimately by the Visitor, the Bishop of Bath and Wells. The College Statutes are as made from time to time by order of His Majesty in Council in accordance with the Universities of Oxford and Cambridge Act 1923. The Governing Body holds to itself the responsibilities for the ongoing strategic direction of the College, for its administration and for the management of its finances and assets. It meets up to three times each term under the chairmanship of the Warden and is advised by a range of committees, the principal ones being the Academic Policy Committee (to advise on all academic related issues), the Finance Committee (to advise on financial and other general matters), the Investment Committee (to advise on investment issues) and the Risk and Audit Committee (to advise on risk management and the financial audit).

CORPORATE GOVERNANCE

Internal controls over all forms of commitment and expenditure continue to be refined to improve efficiency. Processes are in place to ensure that performance is monitored and that appropriate management information is prepared and reviewed regularly. The Governing Body is ultimately responsible for the Risk Assessment and Risk Management of the College. To assist with this process there is a Risk & Audit Committee, attended by two independent external members. This Committee regularly reviews identified risks and mitigation plans, and of the effectiveness of systems in place for the assessment and management of material areas of risk within the College.

PUBLIC BENEFIT

The Trustees believe that by putting well over £12mln a year into teaching and research, providing support for students from financially disadvantaged backgrounds, and the maintenance of important historic buildings, the Charity provides substantial public benefit. The Trustees confirm that they have referred to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the College’s aims and objectives and in planning future activities. The Trustees remain committed to the aim of providing public benefit in accordance with its founding principles and in line with the Charity Commission’s guidelines.

PLANS FOR THE FUTURE

The Trustees have identified three strategic goals to focus on in the medium term. These are making the College a beacon for fair access, creating a supportive learning environment, and creating a hub for world leading research. Practical measures to achieve these goals include increasing access initiatives, providing further student accommodation, fundraising for bursaries and student support, expanding the number of graduate scholarships and securing teaching posts. The Trustees continue to strive to make the College a centre of excellence in both education and research and they have no plans to change this fundamental objective. The Trustees will look to foster closer collaboration with the University in all of its activities.

OBJECTIVES

The College, working with the University, provides an education aimed at offering outstanding students from all backgrounds the opportunity to fulfil their maximum potential and seeks to advance world-leading research. The education provided to undergraduates and graduate students is recognised internationally as being of the highest standard. The education provided develops students academically and advances their leadership qualities and inter-personal skills, and prepares them to play full and effective roles in society. In particular, the College provides:

3

Wadham College Trustees’ Report

Year ended 31 July 2023

The College advances research through:

The College maintains an extensive Library and Archive (including important special collections), so providing a valuable resource for students and Fellows of the College and others by arrangement.

The College does not consider that any detriment or harm arises from carrying out the College’s aims, and is not aware of views among others that such detriment or harm might arise.

The resident members of the College, both students and academic staff, are the primary beneficiaries and are directly engaged in education, learning or research. Beneficiaries also include students and academic staff from other colleges and the University of Oxford more widely, visiting academics from other higher education institutions and alumni of the College who have an opportunity to use its academic facilities, and visiting schoolchildren to attend educational events at the College. The general public are also able to attend various educational activities in the College such as concerts, exhibitions and have access to its gardens and historic buildings.

The College admits as students those who have the highest potential for benefiting from the education provided by the College and the University. It recruits as academic staff those who are able to contribute most to the academic excellence of the College and the wider community, regardless of their financial, social, religious or ethnic background.

The focus of the College is strongly academic and students need to satisfy high academic entry and on-course requirements.

4

Wadham College Trustees’ Report

Year ended 31 July 2023

PRINCIPAL ACTIVITIES DURING THE YEAR

Fellowship Research and Teaching

At the end of July 2023, the College had 68 Fellows who were members of the Governing Body, 32 Emeritus Fellows, 32 Honorary Fellows, and 16 Foundation Fellows. During the 2022-23 academic year, the College paid for teaching cover for around 24 terms of leave (50% of this being sabbatical leave) and employed 38 College Lecturers.

The research record of the College’s Fellows and Lecturers remains impressive and the following are but a few of the ways in which their achievements were recognised in the academic year:

5

Wadham College Trustees’ Report

Year ended 31 July 2023

The College supports studies at undergraduate and graduate level, and for visiting students, across a wide range of subjects, offering just over 200 graduate courses, and undergraduate degree courses including: Asian and Middle Eastern Studies and Joint Schools; Biochemistry; Biology; Chemistry; Classics; Economics and Management; Engineering; English and Joint Schools; History and Joint Schools; History of Art; Human Sciences; Law; Maths and Joint Schools; Medicine; Modern Languages and Joint Schools; Philosophy, Politics and Economics; Experimental Psychology; and Physics.

6

Wadham College Trustees’ Report

Year ended 31 July 2023

Student Numbers

The College had 714 students registered as on-course in December 2022: comprising 20% on postgraduate research courses, 11% on postgraduate taught courses, 66% on undergraduate courses, and 4% registered visiting students. Some 30% of Wadham’s UK-domiciled undergraduate students on course in 2022-23 identified themselves as BAME.

At the start of the 2022-23 academic year, the College welcomed 127 undergraduate students (130 previous year) and 90 graduate students (100 new graduates in the previous year). Of these graduates, 61 were reading for taught degrees and 29 for research degrees. The College also continued to engage in a number of student exchange programmes that enrich its vibrant scholarly community.

In the admissions round for entry in October 2023 (and deferred entry in 2024) the College received 646 applications from prospective undergraduates. We received 72% of applications from the UK, 5% from applicants based in the EU, and 23% from the rest of the world. Following online interviews in December 2022, offers were made to 142 students, including 3 offers for deferred entry in October 2024.

The graduate admissions process runs across the academic year, with applications arriving at the College from November through to the following September. In total, Wadham considered 260 applications, slightly more than 2022 (244 applications), and the College’s graduate intake for the 2022-23 academic year is 110.

During the 2022-23 academic year Wadham students sat 1,834 separate exams, 398 of which were remote, sat on Inspera as open book assessments. A total of 126 undergraduate students completed their Finals exams with 46 First Class results as of the end of July 2023 (the release of a small minority of marks having been delayed as a result of UCU’s marking and assessment boycott). Following these examinations, the College awarded prizes to departing students, awarded named College prizes, and nominated continuing students to undergraduate scholarships and exhibitions in recognition of their academic achievement.

Outreach and Access

In 2022-23 the College contributed to 184 access events, involving over 5,700 students representing more than 200 schools from Wadham’s link areas in the UK (Barking and Dagenham, Bedford, Central Bedfordshire, Cambridgeshire, Hackney, Havering, Islington, Luton, Newham, Redbridge and Tower Hamlets). The access team delivered a range of face-to-face events hosted in the College, sessions out in link schools and online sessions. This approach allowed the College to support a range of schools and preferences. The aim of Wadham’s access events is to raise aspirations of young people aged 10-18 and to provide information, advice and guidance on university and making successful applications to Oxford and other highly selective universities.

Wadham supports University of Oxford led access initiatives including Opportunity Oxford, Foundation Oxford, UNIQ and the recently launched UNIQ+. The College also provides financial support to third parties including Target Oxbridge and The Brilliant Club to support their access work. Wadham involves some third parties in design and delivery of sessions to support access programmes such as Causeway Education who provide UCAS application support to rural Cambridgeshire schools and integrated into other sustained contact programmes. The year saw the launch of the Access to Banking programme in partnership with Barclays which joins the Think Like a Lawyer programme (in partnership with Linklaters LLP) to provide sustained support for Year 12s interested in studying courses at the university, and on-course undergraduates into careers in these industries. The Wadham Project continued to work with schools and pupils in

7

Wadham College Trustees’ Report

Year ended 31 July 2023

Bedford, Bedfordshire and Luton and has expanded into sixth form to provide 4-years of sustained support for pupils in Year 10 through to Year 13.

In the year ahead, the College will continue to focus on sustained contact programmes alongside providing IAG to link schools. The College piloted a partnership with the Department of Chemistry to support the teaching of STEM from primary school to secondary school with scope to expand the programme into Wadham’s link areas next year. The year will see the re-introduction of a third in-house Summer School using Climate Change to offer participants in Year 12s interested in studying Biology and Human Sciences the opportunity to experience a week of Oxford-style learning and support.

In the undergraduate admissions process (Oct-Dec 2022) we received 102 applications from applicants in composite Band A, indicating the highest levels of socio-economic and educational disadvantage (this represented 19% of all UK-domiciled applicants to the college). We made offers to a total of 70 male applicants and 68 female applicants (out of those who disclosed their gender on their application form). Finally, we received 149 applications and made 26 offers to applicants with a registered disability.

On the graduate side, the generosity of donors has allowed the College to award 20 scholarships for graduates starting their courses at Wadham from October 2023:

Student Financial Support

The College and University continue to work hard to provide a range of financial support for those students adversely affected by the fees regime introduced in 2012-13, or who for other reasons seek assistance with the costs of their education. This year the total cost of grants and awards, including scholarships, prizes, bursaries and hardship support, was £1.15mln. The largest part of this was £722k in Scholarships. The cost to the College for its share of the Oxford Bursary Scheme administered by the University, and for direct grants to students facing financial hardship totalled £105k for the year. The College now offers high quality and safe accommodation at subsidised rates to all its undergraduates and most of its first-year graduates. In addition, the college provided £325k in various Study and Travel Grants, Bursaries, Prizes and Awards, of which nearly £76k was paid in accommodation support and vacation residence grants to help less well-off undergraduates with living costs.

8

Wadham College Trustees’ Report

Year ended 31 July 2023

Sustainability initiatives within the College

Wadham feels a responsibility to carry out its activities and actions in an environmentally and socially responsible manner, and wishes to encourage our suppliers and contractors to minimise negative environmental, ethical and social effects associated with the products and services they provide as far as practicable. The College as an educational charity has a primary obligation to carry out its charitable purpose, and while doing so also aspires to continually improve its sustainability performance through short and long-term plans for the benefit of College members and the local, national and global community.

Projects with notable sustainability improvements completed this year include:

Safety and compliance

As part of meeting its safety and compliance obligations, the College carried out the following reviews and audits:

9

Wadham College Trustees’ Report

Year ended 31 July 2023

FUNDRAISING

In last year’s Trustees Report, we noted the formal opening of the new Back Quad buildings and recorded our thanks to the 3799 donors who gave an unprecedented £49 million to the Access to Excellence campaign (2012-2022). Building on the foundations on this successful campaign, preparations for the next phase of Wadham’s development are well underway with particular focus on securing funding for the core priorities of the College. Following extensive consultation, Fellows, alumni, and donors have identified the tutorial model as the most transformative part of an Oxford education. However, this model requires high levels of investment, and fee income covers just half the cost of delivering it. After careful analysis, the only viable option for safeguarding our future impact in the world is to significantly increase the endowment of the College through philanthropic gifts. The College’s vision is to raise a minimum of £50m by 2030 to deliver concrete benefits across four priority areas. In addition to funding for the tutorial model, the three other pillars of the strategy are: impact through research (funding of Fellowships); advancing sustainability, and; consolidating the College as a beacon for Access. All these areas require continued investment and the College is fortunate that momentum is building; alumni are already pledging their support to this new strategy.

In 2022-2023, we have continued to solicit the support of our alumni and friends at all levels and 1,764 unique donors have donated to the College (of which 1588 are alumni, representing a participation rate of 19.6%), with philanthropic contributions totalling more than £3.5m (cash received). It is worth noting that the Wadham Priorities Fund (unrestricted income) received a generous £724k this year, while legacies received totalled over £1.4m. The 1610 Society, established to recognise donors who leave a bequest to the College in their will, continues to thrive (we currently have 419 members), and enrolment remains a key aspect of our longer-term strategy since average gift levels to the 1610 Society are significantly higher than the average lifetime giving totals.

The College’s regular giving campaigns included a telethon in September 2022 and the annual Giving Day in May 2023 where alumni and friends all over the world made a gift to the College. The telethon saw £305,855 pledged over 5 years with 66% of alumni contacted renewing their commitment or making a new gift. The Giving Day was also a great success, raising £156,486 in new money from 354 individual donors – this figure includes ten matched gifts secured before the campaign from leadership donors.

We are particularly grateful to the family of the late Prof Richard Sharpe, Professor of Diplomatic, and Fellow of Wadham College, who passed away in March 2020. Through their generosity, a permanent endowment has been set up in his memory which may be used variously to fund a Masters Scholarship in Medieval History or Medieval Studies, a Senior Studentship in these areas, and/or to provide funding for student welfare and support to students at Wadham.

As ever, the College is deeply grateful to our alumni and friends for their unwavering and generous support. We are particularly grateful to our alumni volunteers on the Development Council and the 1610 Society Committee for their resourceful support of our fundraising efforts.

INVESTMENT OBJECTIVES AND GOVERNANCE

The Trustees have determined that the endowments shall be invested, taking advice from the investment committee, and the investment performance shall be assessed on the basis of total return. The Investment Committee is chaired by the Warden and comprises Fellows, and old members of the college with extensive investment experience. The Committee meets termly and

10

Wadham College Trustees’ Report

Year ended 31 July 2023

is responsible for advising on the implementation of the investment objectives and strategy as agreed by the Trustees.

The investment objectives are:

In pursuit of these investment objectives, the College has adopted a draw-down rate of up to 3.5% based on the average value of endowment funds for the preceding three years. The College attempts to mitigate the effects of risk through a strategy of managed diversification, by investing in a range of different asset classes and with geographical distribution.

The College is an educational charity that relies upon investment income to achieve its charitable purpose, and the trustees are under a legal obligation to have primary regard to this in the management of its financial affairs. However, the College feels wider responsibilities to invest ethically and avoid profiting from unethical activities. It therefore does not seek to maximise investment income irrespective of the nature of its investments but to invest in accordance with its ethical standards.

In line with University policy, the College will not make direct investments in companies that earn a significant proportion of their revenue from illegal or controversial arms manufacturing, coal or oil sands, or tobacco. Like most reputable investors, the College makes indirect investments in managed funds and trackers that may include companies that do not satisfy its ethical criteria for direct investment. In such cases, it will seek information about the extent to which funds are invested in areas of ethical concern (for example, fossil fuel extraction) and take this information into account in its portfolio allocations. When making such investments, it will seek to include only assets or funds whose investment policies are compatible with its ethical criteria, for instance in applying materiality thresholds to investments in areas of concern, or actively managing them within a framework of meaningful engagement to raise ethical standards, and it will engage with its active fund managers to promote more ethical practices.

The determination of ethical criteria will be periodically reviewed by Governing Body on advice from Investment Committee and having considered the views of other interested parties (for example alumni and students) on this matter.

FINANCIAL REVIEW

Context

The College operates within a Higher Education funding regime in which its income from course fees does not cover the full cost of providing the education and student support, and student accommodation charges do not cover the full cost of providing the College facilities. The tutorial system at Oxford is widely respected, but intensive teaching in small groups comes at a cost. The College effectively subsidises all aspects of our provision to students. To fund this, the College relies on drawing down on the endowment, raising money from conferences and events, and receiving generous donations. This year the College’s charitable activities cost £15.1mln, while the income from students was £7.8mln. We relied on the endowment to contribute £3.9mln, and events income and donations for the rest. This year-on-year operating deficit is illustrated below:

11

Wadham College Trustees’ Report

Year ended 31 July 2023

To allow us to draw down 3.5% of the endowment investments each year, but maintain their value in the long term, we aim for the endowment investments to provide a return of 3.5% over inflation. This year we did not achieve this aim, and in fact the drawdown exceeded the investment return, with a year of high inflation further eroding the value.

We are very grateful for the generosity of our donors who contribute to closing the funding gap of the college, and enable the college to offer financial support to those of our students who need it most.

Review of this year’s Performance

The audited accounts have been prepared in

accordance with the Financial Reporting Standard applicable in the UK and republic of Ireland using the Statement of Recommended Practice “Accounting and Reporting by Charities” Charities SORP (FRS 102). The accounts include all operational and investment income, and donations together with expenditure for both Wadham College and its subsidiary and affiliate companies.

Total Income was much increased at £18.0mln (2022: £13.6mln), the increase being due to £5.3mln in generous donations to the Endowment, Restricted and Unrestricted Funds (2022: £2.5mln), and a strong return to summer Events income after Covid. Income from investments was slightly higher at £3.3mln (2022: £3.2mln) mostly due to the rise in deposit interest rates, and we recognised a draw-down of £3.9mln (2022: £3.9mln) under the Total Return Policy.

The consolidated total operating expenditure for the year was £15.2mln (2022: £15.6mln). Expenditure on Charitable Activities of £14.3mln (2022: £14.8mln) includes Depreciation of £1.7mln (2022: £1.7mln), and the annual £1.0mln interest payment for the £35mln bonds. This resulted in a surplus in Total Net Income before gains of £2.8mln (2022: deficit £2.0mln). Notably, Operating Expenditure includes an annual adjustment in the pension fund deficit provision, which this year was a reduction of £800k vs an increase of £1.8mln last year. If adjusted for this, the underlying operating expenditure for this year was £16.0 (2022: £13.8mln).

The investment portfolio, having delivered income as above, showed zero net gains (2022: loss of £0.1mln). However, after adding £1.0mln of new financial investments (2022:£3.5mln), and recategorised a small office property in Oxford into the property investment portfolio, the overall value of investments ended the year £1.6mln higher. The consolidated Net Income is reported as £2.8mln (2022: deficit £2.1mln). As a result, £159.6mln of funds were carried forward at the end of this year (2022: £156.8mln). There were no other recognised gains and losses.

As noted later, £500k has been transferred from Unrestricted to a Restricted Fund as a first provision for maintenance of the front quad north range roof. A first contribution of £800k was also made into a Sinking Fund providing for Bond repayment at maturity; this is to be held as a Designated Reserve within Unrestricted Funds.

The Tangible Assets were reduced to £73.2mln (2022: £75.2mln) primarily due to Depreciation and the recategorisation of the office property. The Property Investments were slightly higher at £24.4mln (2022: £23.8mln) due to annual revaluation and the recategorisation noted above, the Financial Investments ended at £92.1mln (2022: £91.1mln). Cash levels, representing Restricted and Unrestricted Funds, were higher at £5.6mln (2022: £4.1mln), most of which is held in term deposits.

12

Wadham College Trustees’ Report

Year ended 31 July 2023

It should be pointed out that this year, the Endowment draw-down sum was transferred into a combination of Unrestricted (for General Purpose Endowments) and Restricted Funds (for Specific Endowments).

Under the Charities SORP, the total net assets include a liability provision relating to the pension scheme. This year the provision was reduced to £2.7mln (2022 £3.5mln), with the impact on accounted expenditure as above. The substantial year-to-year differences are a reflection of the required computation method for revaluation of the pension funds and the assumptions of future performance being made. Negotiations on the funding of the USS pension deficit have resulted in large fluctuations in the pension recovery plan provisions, and may continue to do so in the future.

The College recognises its long-term liability for repayment of Bonds at maturity: £30mln in 2046 and £5mln in 2048. This year the College has set aside £0.8mln towards a Sinking Fund for this purpose, which it intends to invest appropriately, recognising its fixed-term nature.

Investment Performance

For a third year, the investment environment was not strong. The continued Russian war in Ukraine, escalating tensions in the middle east and the far east, combined with sluggish economic growth and elevated inflation may all have played a part. In particular, private equity valuation reductions affected the managed portfolio within the Oxford Endowment Fund. Having a geographically diversified portfolio meant that stronger performance in Europe partly mitigated weaker performance elsewhere. The income from investments was steady at £3.2mln (2022: £3.2mln). £1.0mln of new endowment donations was invested in Blackrock “ESG” tracker funds screened or positively weighted for performance on Environmental, Social and Governance factors.

The value of investments at the year-end was £116.5mln (2022: £114.9mln). The Total Return (capital appreciation plus income) was 1.1% (2022: 2.5%). For a number of years, performance has been compared with the FTSE All-Share Index (for Total Return in GBP) which achieved 6.1% for the same period (2022:5.5%). The investments of the College at the year-end comprised £37.0mln (2022: £39.0mln) in the Oxford Endowment Fund, £55.0mln (2022: £52.0mln) in tracker funds, and £24.4mln (2022: £23.9mln) in directly held Property. It should be noted that the reported property value is based on desktop valuations.

The specific funds held by the College at the year-end, were:

 BlackRock Investment Management funds, as follows: iShare Japan Index Fund, iShare MSCI Pacific Index Fund ex-Japan, Charitrak UK Equities Fund, iShare Europe ex-UK Index Fund, iShare North America Index Fund, iShares FTSE 250 ETF, iShares MSCI USA ESG Screened ETF, iShares MSCI Europe ESG Enhanced ETF, iShares MSCI EMU ESG Screened ETF, iShares MSCI Emerging Markets ESG Enhanced ETF.

The College’s direct property holdings comprise five farms and two woodlands in Essex (1,360 acres), two farms in Lincolnshire (820 acres), two farms in Derbyshire (575 acres) and land on the Isle of Wight (currently used for a Solar Farm, and grazing); all the farms are tenanted on Agricultural Holding Act leases or Farming Business Tenancies. The college does not directly operate any agricultural land. There are also a small number of commercial properties; and houses, used either for staff, students, Fellows or rented commercially.

The Trustees are satisfied that the financial and investment performance are fairly reported.

13

Wadham College Trustees’ Report

Year ended 31 July 2023

Commentary on current financial matters

Inflation . In recent years, the college has seen significant cost rises in a number of areas. These include: energy and utility costs (particularly gas and electricity), increased payroll costs from implementing the Oxford Living Wage as a minimum wage for all who work at Wadham, increasing the size of the welfare support organisation, increased insurance premiums for historic building cover, increased IT cost with increased reliance on ever faster and more robust networks in the face of rising cyber attacks, and increased demands for compliance and administrative activities (such as GDPR, Freedom of Information responses, Gender Pay Gap reporting, revised Fire Safety regulations from Grenfell Towers, Landlord Licensing by Oxford City Council). At the same time, colleges have taken steps to control their costs through modernisation, more efficient working practices, IT solutions, and reducing such bureaucracy as they can.

The national impact of rising costs can be seen in the inflation figures such as CPI and RPI published by Office of National Statistics, but for many years it has been observed that these do not accurately reflect the higher rate at which costs have risen within the university. Rising local costs of operating in Oxford, improved facilities for students, higher employment costs, and increased cost of maintaining historic buildings are all contributing factors. A measure known as the Van Noorden Index (or VNI) is used to indicate and explain local cost increases, in the hope that data specifically from Oxford colleges will give a clearer picture.

With Maintenance Loans to students increasing by rather less than inflation, and the cost of providing accommodation, catering and facilities rising faster, the College has to keep reviewing the balance between providing subsidised facilities to all students, and offering focused financial assistance to those that need it most.

Pension Funds . A periodic actuarial valuation of the OSPS Pension Fund was carried out this year, and due to the recent adjustments to contributions and benefits, the impact of inflation, and an improvement in the investment valuations, the deficit that has been reported for a number of years has reduced. This is covered in Note 23. This is reflected by this year’s reduction in the provision for a deficit.

Bond Repayment . The College continues to make coupon payments of £996k on its Bond, with a total of £6.7mln having been made so far, and £23.2mln plus repayment of £35mln at maturity yet to be paid. With inflation at the current high rates, borrowing at 2.88% and 2.68% to fund strategic improvements to student facilities has proved to be a fortunate decision. A first contribution of £800k to the sinking fund was made this year.

North Range Roof project . A project to maintain the roof of the North Range of Front Quad has been commenced. Expenditure of around £1.7mln is likely to be spread over three financial years; the first £500k was set aside in this year’s budget, and has been transferred to a Restricted Fund.

Governance . Since registering as a Charity in 2011, the College Fellows have taken on the role of Charity Trustees, and as a part of their role they consider the effectiveness of governance within a framework of guidance provided by the Charity Commission. Following a letter from the Charity Commission, a review of the current governance arrangements has been initiated. This was ongoing at the end of the financial year, and will be addressed in next year’s Report.

POLICY FOR HOLDING CASH AND RESERVES

The policy is to maintain a combination of cash and free reserves, so that together these holdings will enable the College to continue to operate effectively and meet its short-term financial obligations in the event of unexpected revenue shortfall. This would provide a temporary buffer to allow the College to operate normally for a period of time. Due to the financial uncertainty caused by COVID-19, cash holdings may continue to be held at a somewhat elevated level.

14

Wadham College Trustees’ Report

Year ended 31 July 2023

The technical “free reserves” at the year-end, under the revised FRS 102 standard (prior to providing for the pension fund liability), being Unrestricted Funds of £39.7mln less Tangible Fixed Assets of £73.2mln, amounted to deficit £33.6mln before adjusting for borrowing (2022: deficit £33.2mln), and £1.4mln after adjusting for £35.0mln of borrowing (2022: £1.8mln). The target is to hold Free Reserves and/or cash or deposits corresponding to at least three to six months of operating expenditure (excluding non-cash items).

APPOINTMENT AND TRAINING OF TRUSTEES

Appointment to the College’s Governing Body is on the basis that those elected are eligible and willing to act as Charity Trustees. The majority of new members, who are normally academics, hold joint posts with the University of Oxford. A transparent and professional selection process is followed for all appointments. An induction program setting out the responsibilities and duties of being a Charity Trustee is provided to all new appointees.

TRUSTEES AND COMMITTEE MEMBERSHIP

All Trustees are members of the Governing Body, which is advised by a range of committees. The principal ones being Finance Committee (FC), Academic Policy Committee (APC), Risk & Audit Committee (RA), Investment Committee (IC), Development Committee (DC) and Remuneration Committee (RC). The list below provides the names and committee memberships of the Trustees.

The Trustees, all of whom held office during the year unless otherwise stated, were:

Mr Robert Hannigan APC
RA

DC

FC

IC
RC
Prof Louis Alday
Dr Peter Alsop APC
RA

DC

FC

IC
RC
Prof Paul Balister
Prof Michael Bannon Until 30.9.22
Prof Paul Beer
Prof Alan Beggs FC
Prof Ben Berks
Prof Kamaldeep Bhui From.1.9.22
Prof Joe Bull From 1.9.22 DC
Prof Dominic Brookshaw
Prof Philip Bullock FC
Prof Martin Bureau APC
Prof Fabrizio Caola APC
Prof Alfonso Castrejón-Pita
Dr Hannah Christensen
Prof Shazia Choudhry
Prof Eric Clarke Until 30.9.22
Prof Emma Cohen APC
Dr Sarah Cullinan-Herring
Dr Arran Davis From 23.4.23
Prof Séamus Davis
Prof Darren Dixon
Dr Natalia Doan
Prof Carolin Duttlinger APC
RA

DC

FC
RC
Dr Evan Easton-Calabria

15

Wadham College Trustees’ Report

Year ended 31 July 2023

Dr Paul Elliott
Prof Andrew Farmery
Ms Lynn Featherstone From 1.9.22 APC DC
FC
RC
Dr Christopher Fleming From 1.10.22
Dr Michael Froggatt Until 1.10.22
Dr Jane Garnett DC
Dr Lydia Gilday
Dr Molly Grace Until 31.8.22
Dr Lewis Graham
Dr Georgina Gregory
Dr Jane Griffiths
Prof Monika Gullerova APC
Ms Julie Hage DC
Dr Katya Hertog
Prof Edmund Herzig
Prof Stephen Heyworth
Prof Margaret Hillenbrand
Dr Matthew Kempshall
Prof Karl Kügle
Prof Francesco Licausi
Mrs Frances Lloyd RA FC
Dr Shi Lulu Until 10.4.23
Dr Paul Martin
Dr Caroline Mawson Until 31.8.22
Dr Lucy McDermott
Dr Emily McLaughlin
Dr Mark Mezei From 5.9.22
Dr Laura Moody
Prof Ankhi Mukherjee FC
Mr Ouyang Shumiao From 1.7.23
Prof Alexander Paseau APC
Prof Cláudia Pazos-Alonso
Prof Fiona Powrie
Prof Paolo Radaelli FC
Prof Stephan Rauschenbach
Prof Alexander Ritter (on Leave 22-23)
Prof Sakura Schafer-Nameki IC
Prof Ekaterina Shamonina
Dr Thomas Simpson IC
Dr Rebecca Simson
Dr Tom Sinclair
Dr George Southcombe
Prof Bernhard Staresina
Dr Sandy Steel
Dr Christopher Summerfield IC
Dr Oren Sussman Until 30.9.22
Dr Atilla Szabo

16

Wadham College Trustees’ Report

Year ended 31 July 2023

Dr Mark Thompson
Dr Peter Thonemann APC
Dr Olivia Vázquez-Medina
Dr Juliane Zachhuber Until 31.8.22
Prof Francesco Zanetti IC

Trustee Remuneration Disclosure

The Trustees of Wadham College, namely the Warden and Governing Body Fellows of the College, receive no remuneration for their acting as Trustees. However, their position on Governing Body is by virtue of their being Warden and Fellows. Fellows are generally involved in teaching or research, or together with the Warden are officeholders of the College, and are therefore employed in an academic or professional capacity by the College and/or the University, and receive salaries and allowances under contracts of employment. The College has adopted the University of Oxford’s pay grades and an independent Remuneration Committee advises on all issues of pay and allowances for Fellows. The majority of Tutorial Fellows’ teaching posts are joint appointments with the University. The Trustees have agreed to use the framework set out in Note 22 to the accounts for their disclosure of remuneration.

The Trustees of the College fall into the following classes of Fellowships: Professorial, Official, Senior Research, Junior Research and those by Special Election. The College’s administration is delegated to College Officers; this category includes the Finance Bursar, Domestic Bursar, Senior Tutor and Development Director, who are all Official Fellows. The Warden, who is the College’s Head of House and has administrative duties, is also a Trustee, but does not hold a Fellowship.

Certain classes of Fellowships are provided with a Housing Allowance (disclosed within the salary figures in Note 22) or can elect to live rent free in College. All Fellows may eat in College free of charge, as can all other employees who are entitled to meals while at work.

Some Trustees, in their role as Fellow, are entitled to additional allowances if they act as a parttime College Officer. Such posts may include the Sub-Warden, Dean, Tutor for Welfare, Tutor for Graduates, Tutor for Undergraduates, Tutor for Access, Fellow for Music, Fellow Librarian, and Keeper of the Gardens. These amounts are included within the remuneration in Note 22. The total remuneration and taxable benefits to Trustees in their other roles was £2.2mln (2022: £2.1mln).

A total of 78 Trustees served for at least part of the financial year, and at the end of the year 70 Trustees were in place. Of the total, 56 Trustees received remuneration under a contract of employment for work for the College and 22 Trustees received no remuneration.

No Fellow claimed any expenses for work as a Trustee.

Related party Transactions with Trustees

Certain Trustees, as a result of their employment as a Fellow, have been eligible to apply to join the College’s Joint Equity Housing Scheme or to apply for a housing loan. Both initiatives are provided by the College in order to assist with the purchase of suitable accommodation in the Oxford area. Housing assistance is not an automatic right. Each application is looked at on its own merits by an independent committee who assess the benefits to the College in providing housing assistance. There were no changes to participation in each scheme, as summarised in Note 30.

17

Wadham College Trustees’ Report

Year ended 31 July 2023

Statement of Accounting and Reporting Responsibilities

The Members of Governing Body, who are Trustees for the purposes of Charity Law, is responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and regulations.

The law applicable to charities in England and Wales requires the Governing Body to prepare financial statements for each financial year. Under that law the Governing Body has elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). The Governing Body must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the College and the group and of the incoming resources and application of resources, including the income and expenditure, of the group for that period.

The Governing Body are responsible for keeping adequate accounting records that are sufficient to show and explain the College’s and group’s transactions and disclose with reasonable accuracy at any time the financial position of the College and the group and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations and the provisions of the trust deed. They are also responsible for safeguarding the assets of the College and the group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approved on behalf of the Trustees on 28[th] November 2023.

Robert Hannigan CMG Warden

18

Wadham College Trustees’ Report

Year ended 31 July 2023

Independent auditor’s report to the members of the Governing Body of Wadham College

Opinion

We have audited the financial statements of Wadham College (the “Charity”) for the year ended 31 July 2023 which comprise the Statement of Accounting Policies, the Consolidated Statement of Financial Activities, the Consolidated and College Balance Sheets, the Consolidated Cash Flow Statement and notes to the financial statements. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the Charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the Members of the Governing Body’s 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 charity’s ability to continue as a going concern for a period of at least 12 months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the Members of the Governing Body with respect to going concern are described in the relevant sections of this report.

Other information

The Members of the Governing Body are responsible for the other information. The other information comprises the information included in the annual report other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

19

Wadham College Trustees’ Report

Year ended 31 July 2023

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters in relation to which the Charities Act 2011 requires us to report to you if, in our opinion:

Responsibilities of the Members of the Governing Body

As explained more fully in the statement of Accounting and Reporting Responsibilities, set out on page 23, the Members of the Governing Body are responsible for ensuring the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the Members of the Governing Body are responsible for assessing the Charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the Members of the Governing Body either intend to liquidate the Charity or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under Section 144 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists.

Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material

20

Wadham College Trustees’ Report

Year ended 31 July 2023

misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

We assessed the susceptibility of the charity’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:

In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the Members of Governing Body and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities.

21

Wadham College Trustees’ Report

Year ended 31 July 2023

This description forms part of our auditor’s report.

Use of our report

This report is made solely to the College’s Governing Body, as a body, in accordance with section 144 of the Charities Act 2011 and the regulations made under section 154 of that Act. Our audit work has been undertaken so that we might state to the Members of the Governing Body those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the College’s Governing Body as a body, for our audit work, for this report, or for the opinions we have formed.

Critchleys Audit LLP

Statutory Auditor

Oxford

Date: 30[th] November 2023

Critchleys Audit LLP is eligible to act as an auditor in terms of sections 1212 of the Companies Act 2006.

22

Wadham College Statement of Accounting Policies Year ended 31 July 2023

STATEMENT OF ACCOUNTING POLICIES

Basis of preparation

The financial statements have been prepared under the historical cost convention as modified by the revaluation of fixed asset investments at market rates prevailing at the balance sheet date. The statements are in accordance with applicable accounting standards and the Statement of Recommended Practice “Accounting and Reporting by Charities” (the Charities SORP FRS 102) issued in 2014.

The financial statements consolidate the accounts of the College and its subsidiaries, Wadham College Services Ltd and Wadham College Design & Build Ltd, on a line by line basis. The accounts of the affiliated student bodies (the Student Union and the Middle Common Room) have not been consolidated because the College does not control these activities.

The College has an investment in an associated undertaking, Boathouse Consortium Limited. This investment is included in the consolidated financial statements using equity accounting.

The Accounting Policies remain unchanged from the prior year and are set out below:

Income and endowments

Donations, legacies and other forms of voluntary income are accounted for when receivable. Student fee income and charges are accounted for on an accruals basis. The College accounts for its investment income on a total return basis, which allows the College to invest permanent endowments to maximise total return and to make available an appropriate portion of the total return for expenditure each year. Until this power is exercised the total return shall be an ‘unapplied total return’ and remain as part of the permanent endowment. The College has adopted a 3.5% total return rate, on a three year rolling average.

Expenditure

Expenditure classified as charitable activities included only direct costs associated with those activities. All other administrative and overhead costs incurred by the College which are not directly attributable either to fund generation or governance are allocated on the basis of staff involvement in those areas.

Classification of funds

The College’s endowed funds are capital funds where normally only the income arising may be applied, in certain cases for specific restricted purposes. These endowments are either permanent or expendable, depending on whether the trustees have authority to spend the capital.

The College’s restricted funds have arisen from restrictions specified by the donors. Both income and capital can be used for restricted purposes.

The College’s unrestricted funds represent accumulated income from the College’s activities and other sources that are available for the general purposes of the College.

Tangible fixed assets

Tangible fixed assets are stated at cost and are depreciated on a straight-line basis over the following periods:

Freehold buildings - 50 years Building improvements - 50 years Equipment - 5 years Freehold land is not depreciated.

The cost of major renovation projects which increase the service potential of buildings is capitalised and depreciated over applicable periods. Certain historic College buildings are included at a net value of £1 as, due to their age, their historic cost would be difficult to ascertain and they would also now be fully depreciated.

23

Wadham College Statement of Accounting Policies Year ended 31 July 2023

The College operates a “de minimis” limit of £7.5k for capitalisation of expenditure on building improvements and for equipment. Works of art and other valuable artefacts that can be regarded as inalienable are not included in the financial statements.

Stocks

Stocks are stated at the lower of their cost and net realisable value. Where necessary, provision is made for obsolete, slow moving and defective stocks.

Maintenance of premises

The cost of routine corrective maintenance is charged to the Statement of Financial Activities in the period it is incurred.

Provisions

Provisions are recognised when the College has a present legal or constructive obligation as a result of a past event, it is probable that a transfer of economic benefit will be required to settle the obligation, and a reliable estimate can be made of the obligation.

Pension Fund provisions & Critical accounting judgements

The College participates in the Universities Superannuation Scheme (USS) and the University of Oxford Staff Pension Scheme (OSPS). These schemes are hybrid pension schemes, providing defined benefits (for members), as well as defined contribution benefits. The assets of the schemes are each held in a separate trustee-administered fund. Because of the mutual nature of the schemes, the assets are not attributed to individual Colleges and scheme-wide contribution rates are set. The College is therefore exposed to actuarial risks associated with other Universities’ and Colleges’ employees and is unable to identify its share of the underlying assets and liabilities of the scheme on a consistent and reasonable basis. As required by Section 28 of FRS 102 “Employee benefits”, the College therefore accounts for the schemes as if they were wholly defined contribution schemes. As a result, the amount reflected in the Statement of Financial Activities represents the contributions payable to each scheme. Since the College has entered into agreements (the Recovery Plans) that determine how each employer within the schemes will fund the overall deficit, the college recognises a liability for the contributions payable that arise from the agreements (to the extent that they relate to the deficit) and therefore an expense is recognised.

USS notes: FRS 102 requires that accounting judgements which are considered to be critical by those charged with governance are explained in more detail as to why the judgement has been applied. The disclosure below may be useful where the treatment of the scheme as a multiemployer scheme and adopting defined contribution accounting is deemed to be critical.

FRS 102 makes the distinction between a group plan and a multi-employer scheme. A group plan consists of a collection of entities under common control typically with a sponsoring employer. A multi-employer scheme is a scheme for entities not under common control and represents an industry-wide scheme such as USS or one for employers in the same locality such as OSPS. The accounting for a multi-employer scheme where the employer has entered into an agreement with the scheme that determines how the employer will fund a deficit results in the recognition of a liability for the contributions payable that arise from the agreement (to the extent that they relate to the deficit) and the resulting expense in profit or loss in accordance with section 28 of FRS 102. The trustees are satisfied that USS and OSPS both meet the definition of a multi-employer scheme and has therefore recognised the discounted fair value of the contractual contributions under the recovery plans in existence at the date of approving the financial statements.

Foreign currencies

Transactions denominated in foreign currencies are recorded at the rate of exchange ruling at the dates of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated into sterling at year end rates of exchange or, where there are related forward foreign exchange contracts, at contract rates. The resultant exchange differences are included in the Statement of Financial Activities for the year.

24

Wadham College Statement of Accounting Policies Year ended 31 July 2023

Taxation status

As a charity within the meaning of the Charities Act 2011, the College is potentially exempt from taxation in respect of income or capital gains received within categories covered by Part 11 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 is subject to VAT on its non-charitable activities.

College Contribution Scheme

The College is liable to be assessed for Contribution under the provisions of Statute XV of the University of Oxford. The Contribution Fund is used to make grants and loans to colleges on the basis of need. Contribution is calculated annually in accordance with regulations made by the University’s Council and is accounted for in the period to which it relates.

Investments

Investments are stated at market value at the Balance Sheet date. The Statement of Financial Activities shows net investment gains and losses arising from revaluation of the investment portfolio and disposals throughout the year.

Recognition of liabilities accounting policy

Liabilities are recognised when there is a legal and constructive obligation committing the College to the expenditure.

25

Wadham College

Consolidated Statement of Financial Activities For the year ended 31 July 2023

----- Start of picture text -----
Unrestricted Restricted Endowed 2023 2022
Funds Funds Funds Total Total
Notes £'000 £'000 £'000 £'000 £'000
INCOME AND ENDOWMENTS FROM:
Charitable activities: 1
Teaching, research and residential 8,605 - - 8,605 7,771
Other Trading Income 3 897 - - 897 105
Donations and legacies 2 753 1,251 3,276 5,280 2,521
Investments
Investment income 4 125 - 3,136 3,261 3,181
Total return allocated to income 14 2,117 1,785 (3,902) - -
Other income - - - - 45
Total income 12,497 3,036 2,510 18,043 13,623
EXPENDITURE ON: 5
Charitable activities:
Teaching, research and residential 12,400 1,918 - 14,318 14,804
Generating funds:
Fundraising 781 - - 781 713
Investment management costs 120 - - 120 117
Total Expenditure 13,301 1,918 - 15,219 15,634
Net Income/(Expenditure) before gains (804) 1,118 2,510 2,824 (2,011)
Net gains/(losses) on investments 11, 12 - - (6) (6) (127)
Net Income/(Expenditure) (804) 1,118 2,504 2,818 (2,138)
Transfers between funds 19 (24) 24 - - -
Net movement in funds for the year (828) 1,142 2,504 2,818 (2,138)
Fund balances brought forward 19 38,616 4,898 113,260 156,774 158,912
Funds carried forward at 31 July 37,788 6,040 115,764 159,592 156,774
----- End of picture text -----

26

Wadham College Consolidated and College Balance Sheets As at 31 July 2023

----- Start of picture text -----
2023 2022 2023 2022
Group Group College College
Notes £'000 £'000 £'000 £'000
FIXED ASSETS
Tangible assets 9 73,241 75,236 73,241 75,236
Property investments 11 24,375 23,850 24,375 23,850
Other Investments 12 92,103 91,078 92,103 91,078
Total Fixed Assets 189,719 190,164 189,719 190,164
CURRENT ASSETS
Stocks 510 503 510 503
Debtors 15 3,456 2,177 2,921 2,302
Cash at bank and in hand 5,552 4,078 5,455 3,897
Total Current Assets 9,518 6,758 8,886 6,702
LIABILITIES
Creditors: Amounts falling due within one year 16 1,982 1,685 1,350 1,629
NET CURRENT ASSETS/(LIABILITIES) 7,536 5,073 7,536 5,073
TOTAL ASSETS LESS CURRENT LIABILITIES 197,255 195,237 197,255 195,237
CREDITORS: falling due after more than one year 17 35,000 35,000 35,000 35,000
NET ASSETS/(LIABILITIES) BEFORE PENSION ASSET OR
LIABILITY 162,255 160,237 162,255 160,237
Defined benefit pension scheme liability 18 2,663 3,463 2,663 3,463
TOTAL NET ASSETS/(LIABILITIES) 159,592 156,774 159,592 156,774
-
FUNDS OF THE COLLEGE
Endowment funds 19 115,764 113,260 115,764 113,260
Restricted funds 6,040 4,898 6,040 4,898
Unrestricted funds
General funds 39,651 42,079 39,651 42,079
Pension reserve 23 (2,663) (3,463) (2,663) (3,463)
Capital Bond Repayment Reserve 800 - 800 -
159,592 156,774 159,592 156,774
----- End of picture text -----

The financial statements were approved and authorised for issue by the Governing Body of Wadham College on 29 November 2023

Trustee: Robert Hannigan

Trustee: Peter Alsop

27

Wadham College Consolidated Statement of Cash Flows For the year ended 31 July 2023

----- Start of picture text -----
2023 2022
Notes £'000 £'000
Net cash provided by (used in) operating activities 26 (3,839) (3,086)
Cash flows from investing activities
Dividends, interest and rents from investments 3,261 3,181
Proceeds from the sale of property, plant and equipment 190 38
Purchase of property, plant and equipment (414) (389)
Proceeds from sale of investments - -
Purchase of investments (1,000) (5,140)
Net cash provided by (used in) investing activities 2,037 (2,310)
Cash flows from financing activities
Repayments of borrowing -
Cash inflows from new borrowing -
Receipt of endowment 3,276 1,054
Net cash provided by (used in) financing activities 3,276 1,054
Change in cash and cash equivalents in the reporting period 1,474 (4,342)
Cash and cash equivalents at the beginning of the
reporting period 4,078 8,420
Cash and cash equivalents at the end of the reporting
period 27 5,552 4,078
----- End of picture text -----

28

Wadham College Notes to the financial statements For the year ended 31 July 2023

1 INCOME FROM CHARITABLE ACTIVITIES

Teaching, Research and Residential
Unrestricted funds
Tuition fees - UK and EU students
Tuition fees - Overseas students
Other fees
Other HEFCE support
Other academic income
College residential income
Total income from charitable activities
2023
£'000
1,900
1,384
154
245
158
4,764
8,605
2022
£'000
1,903
1,280
118
262
231
3,977
7,771

The income from Conferences and Events totalled £1,692k for the year. Of this, £795k is included in College Residential Income above.

The above analysis includes £3529k received from Oxford University from publicly accountable funds under the CFF Scheme (2022: £3445k).

Under the terms of the undergraduate student support package offered by Oxford University to students from lower income households, the college share of the fees waived amounted to £5k (2022: £0k). These are not included in the fee income reported above.

2 DONATIONS AND LEGACIES

Donations and Legacies
Unrestricted funds
Restricted funds
Endowed funds
INCOME FROM OTHER TRADING ACTIVITIES
Subsidiary company trading income
INVESTMENT INCOME
Unrestricted funds
Bank interest
Endowed funds
Agricultural rent
Commercial rent
Equity dividends
Total Investment income
2023
£'000
753
1,251
3,276
5,280
2023
£'000
897
897
2023
£'000
125
125
293
192
2,651
3,136
3,261
2022
£'000
842
625
1,054
2,521
2022
£'000
105
105
2022
£'000
27
27
283
192
2,679
3,154
3,181

29

Wadham College Notes to the financial statements For the year ended 31 July 2023

5 ANALYSIS OF EXPENDITURE

Charitable expenditure
Direct staff costs allocated to:
Teaching, research and residential
Other direct costs allocated to:
Teaching, research and residential
Support and governance costs allocated to:
Teaching, research and residential
Total charitable expenditure
Expenditure on raising funds
Direct staff costs allocated to:
Fundraising
Other direct costs allocated to:
Fundraising
Investment management costs
Support and governance costs allocated to:
Fundraising
Investment management costs
Total expenditure on raising funds
Total expenditure
2023
£'000
6,333
4,700
3,285
14,318
554
190
120
37
-
901
15,219
2022
£'000
5,530
3,921
5,353
14,804
521
143
117
49
-
830
15,634

The 2022 resources expended of £15634k represented £15178k from unrestricted funds, £456k from restricted funds and £0k from endowed funds.

The College is liable to be assessed for Contribution under the provisions of Statute XV of the University of Oxford. The Contribution Fund is used to make grants and loans to colleges on the basis of need. Contributions are calculated annually in accordance with regulations made by the Council of the University of Oxford.

The teaching and research costs include College Contribution payable of £31k (2022 - £26k).

30

Wadham College Notes to the financial statements For the year ended 31 July 2023

6
ANALYSIS OF SUPPORT AND GOVERNANCE COSTS
Financial and Domestic administration
Human resources
IT
Depreciation
Loss/(profit) on fixed assets
Bank interest payable
Other finance charges
Governance costs
Financial and Domestic administration
Human resources
IT
Depreciation
Bank interest payable
Other finance charges
Governance costs
Generating
Funds
£'000
13
-
22
-
-
-
-
2
37
Generating
Funds
£'000
11
14
22
-
2
49
Teaching
and
Research
£'000
(56)
182
365
1,663
-
996
115
20
3,285
Teaching
and
Research
£'000
2,167
191
300
1,654
996
25
20
5,353
Public
Worship
£'000
-
-
-
-
-
-
-
-
-
Public
Worship
£'000
-
-
-
-
-
-
-
-
Heritage
£'000
-
-
-
-
-
-
-
-
-
Heritage
£'000
-
-
-
-
-
-
-
-
2023
Total
£'000
(43)
182
387
1,663
-
996
115
22
3,322
2022
Total
£'000
2,178
205
322
1,654
996
25
22
5,402

Financial and domestic administration, IT and human resources costs are attributed according to the estimated staff time spent on each activity. Depreciation costs and profit or loss on disposal of fixed assets are attributed according to the use made of the underlying assets. Interest and other finance charges are attributed according to the purpose of the related financing.

Governance costs are allocated according to an estimate of audit services time spent.

Governance costs comprise:
Auditor's remuneration - audit services
2023
£'000
22
22
2022
£'000
22
22

No amount has been included in governance costs for the direct employment costs or reimbursed expenses of the College Fellows on the basis that these payments relate to the Fellows involvement in the College's charitable activities. Details of the remuneration of the Fellows and their reimbursed expenses are included as a separate note within these financial statements.

7
GRANTS AND AWARDS
Unrestricted funds
Grants to individuals:
Scholarships, prizes and grants
Bursaries and hardship awards
Total unrestricted
Restricted funds
Grants to individuals:
Scholarships, prizes and grants
Bursaries and hardship awards
Total restricted
Total grants and awards
During the year the College funded research awards and bursaries to students from its restricted and unrestricted funds as
follows:
2023
£'000
175
109
284
861
5
866
1,150
2022
£'000
397
108
505
439
17
456
961

The above figures include the cost to the College of the Oxford Bursary scheme: £102k (2022: £87k).Some students received fee waivers amounting to £5k (2022: £0k).

The above costs are included within the charitable expenditure on Teaching and Research. Grants to other institutions comprise £0

31

Wadham College Notes to the financial statements For the year ended 31 July 2023

8 STAFF COSTS

The aggregate staff costs for the year were as follows.
Salaries and wages
Social security costs
Pension costs as paid :
Defined benefit schemes
Pension Provision
After allowing for fluctuations in the pension liability there is an underlying increase in staff costs.
This is due to previously vacant posts being filled, increases in the Oxford Living Wage and
cost of living and salary increases.
The average number of employees of the College, excluding Trustees,
on a full time equivalent basis was as follows.
Tuition and research
College residential
Fundraising
Support
Total
The average number of employed College Trustees during the year was as follows.
Associate Professor (Tutorial Fellow - University)
Associate Professor (Tutorial Fellow - College)
Other
Total
2023
£'000
6,340
576
1,053
(915)
7,054
2023
6
83
7
60
156
24
14
34
72
2022
£'000
5,341
492
930
1,762
8,525
2022
6
84
7
58
155
25
13
27
65

Redundancy payments are accounted for in the period in which the employee was informed of the decision. Where redundancy costs are uncertain, the figure in the accounts represents a best estimate. These costs will be met through unrestricted funds.

The following information relates to the employees of the College excluding the College Trustees. Details of the remuneration and reimbursed expenses of the College Trustees is included as a separate note in these financial statements.

The number of employees (excluding the College Trustees) during the year whose gross pay and benefits (excluding employer NI and pension contributions) fell within the following bands was:

£60,001-£70,000
£70,001-£80,000
The number of the above employees with retirement benefits accruing was as follows:
In defined benefits and hybrid schemes
In defined contribution schemes
The College contributions to defined contribution pension schemes totalled
1
1
2
-
Nil
1
1
2
-
Nil

32

Wadham College Notes to the financial statements For the year ended 31 July 2023

9 TANGIBLE FIXED ASSETS

Group and College
Cost
At start of year
Additions
Transfers
Disposals
At end of year
Depreciation and impairment
At start of year
Depreciation charge for the year
Depreciation on disposals
Impairment
At end of year
Net book value
At end of year
At start of year
Leasehold
land and
buildings
£'000
-
-
-
-
-
-
-
-
-
-
-
-
Freehold
land and
buildings
£'000
91,141
414
(750)
-
90,805
15,910
1,659
-
-
17,569
73,236
75,231
Assets Under
Construction
£'000
-
-
-
-
-
-
-
-
-
-
-
Fixtures,
fittings and
equipment
£'000
1,900
-
-
-
1,900
1,895
-
-
-
1,895
5
5
Total
£'000
93,041
414
(750)
-
92,705
17,805
1,659
-
-
19,464
73,241
75,236

10 HERITAGE ASSETS

The College has substantial long-held historic assets all of which are used in the course of the College’s teaching and research activities. These comprise listed buildings on the College site, together with their contents comprising works of art, ancient books and manuscripts and other . treasured artefacts.

Because of their age and, in many cases, unique nature, reliable historical cost information is not available for these assets and could not be obtained except at disproportionate expense. However, in the opinion of the Trustees the depreciated historical cost of these assets is now immaterial.

11 PROPERTY INVESTMENTS

Group and College
Valuation at start of year
Additions and improvements at cost
Disposals/Transfers
Revaluation gains/(losses) in the year
Valuation at end of year
Agricultural
£'000
18,853
5
-
18,858
Commercial
£'000
2,555
-
750
-
3,305
Other
£'000
2,442
-
(196)
(34)
2,212
2023
Total
£'000
23,850
5
554
(34)
24,375
2022
Total
£'000
23,003
12
(50)
885
23,850

An independent valuation of the agricultural properties was prepared by Whirledge and Nott and Carter Jonas as at 31 July 2023 and 31 July 2022.

A desktop valuation was carried out by the College and an independent valuation of the commercial and other properties was prepared by Carter Jonas as at 31 July 2023 abd 31 July 2022.

33

Wadham College Notes to the financial statements For the year ended 31 July 2023

12 OTHER INVESTMENTS

All investments are held at fair value.

Group investments
Valuation at start of year
New money invested
Amounts withdrawn
Reinvested income
(Decrease)/increase in value of investments
Group investments at end of year prior to Boathouse I
Investment in Consortium Boathouse
Group investments at end of year
Group investments comprise:
Global multi-asset funds
Property funds
Fixed interest stocks
Alternative and other investments
Fixed term deposits and cash
Total group investments
nvestment
Held outside
the UK
£'000
76,879
-
-
-
-
76,879
Held in
the UK
£'000
15,190
-
-
-
-
15,190
2023
Total
£'000
92,069
-
-
-
-
92,069
Held outside
the UK
£'000
76,054
-
-
-
-
76,054
2023
£'000
91,041
1,000
-
-
28
92,069
34
92,103
Held in
the UK
£'000
14,987
-
-
-
14,987
2022
£'000
86,913
3,800
-
1,340
(1,012)
91,041
37
91,078
2022
Total
£'000
91,041
-
-
-
-
91,041

13 PARENT AND SUBSIDIARY UNDERTAKINGS

The College holds 100% of the issued share capital in Wadham College Services Limited, a company providing conference and other event services on the College premises, and 100% of the issued share capital in Wadham College Design and Build Limited, a company providing design and build construction services to the College. Wadham College Ventures Limited was incorporated on 16th June 2023 and had not commenced trading at year end 31st July 2023.

The results and their assets and liabilities of the parent and subsidiaries at the year end were as follows.

Income
Expenditure
Donation to College under gift aid
Result for the year
Total assets
Total liabilities
Net funds at the end of year
£'000
17,146
(15,196)
-
1,950
198,605
(198,605)
-
Parent College
£'000
897
(816)
(10)
71
633
(633)
-
Wadham
College
Services Ltd
£'000
-
(7)
-
(7)
6
(6)
-
Wadham
College
Design and
Build Ltd
Wadham
College
Ventures Ltd
£'000
-
-
-
-
0
0
-

34

Wadham College Notes to the financial statements For the year ended 31 July 2023

14 STATEMENT OF INVESTMENT TOTAL RETURN

The Trustees have adopted a duly authorised policy of total return accounting for the College with effect from 1st August 2008. The return to be applied as income is calculated as 3.5% (2022: 3.5%) of the average of the year-end values of the relevant balances in each of the last three years. The preserved (frozen) value of the invested endowment capital represents its open market value in 2002 together with all subsequent endowments valued at date of gift.

At the beginning of the year:
Gift component of the permanent endowment
Unapplied total return
Expendable endowment
Total Endowments
Movements in the reporting period:
Gift of endowment funds
Recoupment of trust for investment
Allocation from trust for investment
Investment return: total investment income
Investment return: realised and unrealised gains and losses
Less: Investment management costs
Other transfers
Total
Unapplied total return allocated to income in the reporting period
Expendable endowments transferred to income
Net movements in reporting period
At end of the reporting period:
Gift component of the permanent endowment
Unapplied total return
Expendable endowment
Total Endowments
Trust for
Investment
£'000
42,453
42,453
3,253
-
3,253
-
3,253
45,706
45,706
Pe
Unapplied
Total
Return
£'000
66,738
66,738
-
-
3,023
(6)
3,017
(3,761)
(3,761)
(744)
-
65,994
65,994
rmanent Endowm
Total
£'000
42,453
66,738
109,191
3,253
-
-
3,023
(6)
-
-
6,270
(3,761)
-
(3,761)
2,509
-
45,706
65,994
111,700
ent
Expendable
Endowment
£'000
4,069
4,069
23
113
-
136
(141)
(141)
(5)
4,064
4,064
Total
Endowments
£'000
42,453
66,738
4,069
113,260
3,276
-
-
3,136
(6)
-
-
6,406
(3,761)
(141)
(3,902)
2,504
45,706
65,994
4,064
115,764

15 DEBTORS

Amounts falling due within one year:
Trade debtors
Amounts owed by College members
Amounts owed by Group undertakings
Other debtors
Amounts falling due after more than one year:
Loans
2023
Group
£'000
866
141
-
2,358
91
3,456
2022
Group
£'000
794
236
-
1,056
91
2,177
2023
College
£'000
331
141
-
2,358
91
2,921
2022
College
£'000
489
236
430
1,056
91
2,302

35

Wadham College Notes to the financial statements For the year ended 31 July 2023

16 CREDITORS: falling due within one year

Trade creditors
Amounts owed to College Members
Amounts owed to Group undertakings
Taxation and social security
College contribution
Accruals and deferred income
Other creditors
2023
Group
£'000
403
313
-
133
-
669
464
1,982
2022
Group
£'000
456
283
-
169
-
53
724
1,685
2023
College
£'000
396
313
2
(6)
-
181
464
1,350
2022
College
£'000
449
283
-
160
-
25
712
1,629

17 CREDITORS: falling due after more than one year

30 Year Senior Note Bonds
The 30 year unsecured Senior Note Bonds comprise:
£30m 2.88% Senior Bond Note due 1 August 2046
£5m 2.64% Senior Bond Note due 8 June 2048
2023
Group
£'000
35,000
35,000
2022
Group
£'000
35,000
35,000
2023
College
£'000
35,000
35,000
2022
College
£'000
35,000
35,000

18 PROVISIONS FOR PENSION LIABILITIES AND CHARGES

At start of year
Charged in the Statement of Financial Activities
At end of year
2023
Group
£'000
3,463
(800)
2,663
2022
Group
£'000
1,676
1,787
3,463
2023
College
£'000
3,463
(800)
2,663
2022
College
£'000
1,676
1,787
3,463

The above provision comprises pension liabilities relating to: USS £2,644k (YE22: £2,773k) and OSPS £19k (YE22: £690k)

36

Wadham College Notes to the financial statements For the year ended 31 July 2023

19
ANALYSIS OF MOVEMENTS ON FUNDS
Endowment Funds - Permanent
Teaching and Scholarship Funds
Dr Wills' Pension Fund
Sir Algernon Methuen's Bequest
Dr David T Wylie's Bequest
The Lee Shau Kee Benefaction
The Law Fellowship Support Fund
The Von Bothmer Benefaction
A F Thompson History Fellowship
The Knowles/Williams J R F
The Hackney/Stow Law Fellowship
Engineering Fellowship
Forrest/Derow Classics Fellowship
Hutcheson Bequest
M Benham Biology Fellowship
M Benham Mathematics Fellowship
English Teaching Fund Fellowship
Roger Penrose Maths Fellowship
Lee Placito Fellowship in Medicine
David Richards Chemistry Fellowship
David Richards Economic History JRF
David Richards Economics Fellowship
David Richards Graduate Scholarship Chemistry
David Richards Graduate Scholarship Climate
David Richards Graduate Scholarship Economics
David Richards Graduate Scholarship History
David Richards Physics Fellowship
Dowding Humanities Scholarship
Mok Medical
Warden's Exhibition
Richard Sharpe Benefaction Fund
College Buildings & Facilities
R H Robbins Garden Fund
College Corporate Capital
129 Funds below £600k
Endowment Funds - Expendable
The General Benefactions Fund
Donald Edmonds Benefaction fund (Expendable)
Total Endowment Funds - College
Endowment funds held by subsidiaries
Total Endowment Funds - Group
Restricted Funds
Building Projects
224 Other Funds
Total Restricted Funds - College
Restricted funds held by subsidiaries
Total Restricted Funds - Group
Unrestricted Funds
General funds
Pension reserve
Capital Bond Repayment Reserve
Total Unrestricted Funds - College
Unrestricted funds held by subsidiaries
Total Unrestricted Funds - Group
Total Funds
At 1 August
2022
£'000
950
2,391
1,135
805
2,371
3,002
3,651
1,183
2,254
1,022
3,031
865
1,015
1,015
1,426
1,359
729
744
1,514
744
678
1,355
680
1,355
744
672
753
604
952
52,782
17,389
2,905
1,185
113,260
-
113,260
-
4,898
4,898
-
4,898
42,079
(3,463)
38,616
-
38,616
156,774
Incoming
resources
£'000
26
66
31
22
66
83
105
33
64
29
91
24
28
28
39
38
20
21
42
21
19
37
19
37
21
19
21
17
1,301
26
1,460
2,421
104
33
6,412
-
6,412
163
1,088
1,251
-
1,251
10,380
-
-
10,380
-
10,380
18,043
Resources
expended
£'000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(6)
(1,912)
(1,918)
-
(1,918)
(14,101)
800
-
(13,301)
-
(13,301)
(15,219)
Transfers
£'000
(33)
(82)
(39)
(28)
(81)
(103)
(126)
(41)
(78)
(35)
(104)
(30)
(35)
(35)
(49)
(47)
(25)
(26)
(52)
(26)
(23)
(47)
(23)
(47)
(26)
(23)
(26)
(21)
-
(33)
(1,817)
(600)
(100)
(41)
(3,902)
-
(3,902)
(157)
1,966
1,809
-
1,809
1,293
-
800
2,093
-
2,093
-
Gains/
(losses)
£'000
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(3)
(3)
-
-
(6)
-
(6)
-
-
-
-
-
-
-
-
-
-
-
(6)
At 31 July
2023
£'000
943
2,375
1,127
799
2,356
2,982
3,630
1,175
2,240
1,016
3,018
859
1,008
1,008
1,416
1,350
724
739
1,504
739
674
1,345
676
1,345
739
668
748
600
1,301
945
52,422
19,207
2,909
1,177
115,764
-
115,764
-
6,040
6,040
-
6,040
39,651
(2,663)
800
37,788
-
37,788
159,592

The College has agreed to list individually all those Permanent Endowment Funds with a balance greater than £600k at the year-end. The College also had 26 Permanent Endowment Funds with a balance between £250k and £600k and 103 Funds with a balance below £250k.

The Total Return Spending Rule transfer amounted to £3.90m.

37

Wadham College Notes to the financial statements For the year ended 31 July 2023

20 FUNDS OF THE COLLEGE DETAILS

The following is a summary of the origins and purposes of each of the Funds

Endowment Funds - Permanent:

Endowment Funds - Expendable:

Restricted Funds:

Unrestricted Funds

21 ANALYSIS OF NET ASSETS BETWEEN FUNDS

Tangible fixed assets
Property investments
Other investments
Net current assets
Long term liabilities
Unrestricted
Funds
£'000
73,241
-
-
2,210
(37,663)
37,788
Restricted
Funds
£'000
-
-
-
6,040
-
6,040
Endowment
Funds
£'000
-
24,375
92,103
(714)
-
115,764
2023
Total
£'000
73,241
24,375
92,103
7,536
(37,663)
159,592
Tangible fixed assets
Property investments
Other investments
Net current assets
Long term liabilities
Unrestricted
Funds
£'000
75,236
-
-
1,843
(38,463)
38,616
Restricted
Funds
£'000
-
-
-
4,898
-
4,898
Endowment
Funds
£'000
-
23,850
91,078
(1,668)
-
113,260
2022
Total
£'000
75,236
23,850
91,078
5,073
(38,463)
156,774

38

Wadham College Notes to the financial statements For the year ended 31 July 2023

22 TRUSTEES' REMUNERATION

The Fellows who are the Trustees of the College for the purposes of charity law receive no remuneration for acting as charity trustees but are paid by either or both of the University and the College for the academic services they provide to the College.

Trustees of the college fall into the following categories: Head of House Professorial Fellow Official Fellow Fellow by Special Election Research Fellow

No trustee receives any remuneration for acting as a trustee. However, those trustees who are also employees of the college receive salaries for their work as employees. These salaries are paid on external academic and academic-related scales and often are joint arrangements with the University of Oxford.

All Official and certain sub-categories of Research Fellows are eligible for a Housing Allowance, which is disclosed within the salary figures below. Eleven trustees live in College or property owned by the College.

Remuneration paid to trustees

Remuneration paid to trustees
2023 2022
Gross remuneration, taxable Gross remuneration, taxable
Number of benefits and pension Number of benefits and pension
Range Trustees/Fellows contributions Trustees/Fellows contributions
£ £
£0-£2999 3 3,912 2 1,967
£3,000-£3.999 2 6,858 1 3,608
£4,000-£4.999 0 - 0 -
£5,000-£5.999 1 5,500 0 -
£6,000-£6.999 0 - 0 -
£7,000-£7.999 0 - 0 -
£9,000-£9,999 0 - 2 18,905
£10,000-£10,999 0 - 0 -
£11,000-£11,999 1 11,861 0 -
£12,000-£12,999 1 12,455 4 51,368
£13,000-£13,999 2 26,760 0 -
£14,000-£14,999 0 - 2 29,195
£15,000-£15,999 0 - 1 15,897
£16,000-£16,999 1 16,699 0 -
£17,000-£17,999 1 17,216 1 17,210
£18,000-£18,999 0 - 0 -
£19,000-£19,999 1 19,972 0 -
£20,000-£20,999 0 - 3 61,391
£21,000-£21,999 0 - 0 -
£22,000-£22,999 3 67,459 1 22,055
£23,000-£23,999 0 - 1 23,705
£24,000-£24,999 0 - 11 272,454
£25,000-£25,999 1 25,231 4 102,577
£26,000-£26,999 11 295,057 0 -
£27,000-£27,999 2 54,778 0 -
£28,000-£28,999 2 56,736 2 57,342
£29,000-£29,999 1 29,868 0 -
£30,000-£30,999 1 30,806 0 -
£31,000-£31,999 0 - 0 -
£34,000-£34,999 0 - 0 -
£35,000-£35,999 0 - 0 -
£36,000-£36,999 0 - 0 -
£37,000-£37,999 0 - 0 -
£38,000-£38,999 0 - 2 76,710
£39,000-£39,999 1 39,604 0 -
£40,000-£40,999 0 - 0 -
£41,000-£41,999 1 41,918 0 -
£42,000-£42,999 0 - 0 -
£43,000-£43,999 0 - 0 -
£44,000-£44,999 0 - 1 44,202
£45,000-£45,999 0 - 1 45,633
£46,000-£46,999 1 46,176 0 -
£47,000-£47,999 0 - 2 95,314
£48,000-£48,999 0 - 0 -
£50,000-£50,999 0 - 0 -
£51,000-£51,999 0 - 0 -
£52,000-£52,999 0 - 0 -
£53,000-£53,999 1 53,365 0 -

39

Wadham College

Notes to the financial statements

For the year ended 31 July 2023

£54,000-£54,999
£55,000-£55,999
£56,000-£56,999
£57,000-£57,999
£58,000-£58,999
£59,000-£59,999
£60,000-£60,999
£61,000-£61,999
£62,000-£62,999
£63,000-£63,999
£64,000-£64,999
£65,000-£65,999
£66,000-£66,999
£91,000-£91,999
£95,000-£95,999
£96,000-£96,999
£97,000-£97,999
£99,000-£99,999
£100,000-£100,999
£101,000-£101,999
£102,000-£102,999
£104,000-£104,999
£108,000-£108,999
£112,000-£112,999
£117,000-£117,999
£125,000-£125,999
£127,000-£127,999
£133,000-£133,999
Total
0
0
1
0
0
0
0
0
1
5
3
1
1
1
0
0
0
0
0
0
0
0
1
1
0
0
0
2
55
112,388
108,881
-
66,136
-
56,999
2,203,520
62,047
-
-
-
65,500
-
-
-
91,399
192,980
-
-
-
267,459
-
-
-
-
-
-
317,500
-
1
1
0
0
0
3
2
2
1
1
1
0
0
0
0
0
0
0
0
0
1
1
0
0
1
0
1
0
57
127,537
-
-
-
-
62,339
-
-
55,016
-
104,543
63,409
-
-
54,873
-
-
178,857
117,732
64,805
-
-
2,114,711
102,648
-
-
122,132
-
121,287

22 trustees are not employees of the college and do not receive remuneration.

All trustees may eat at common table.

Other transactions with trustees

No trustee claimed expenses for any work performed in discharge of duties as a trustee.

See also note 30 Related Party Transactions

Key management remuneration

The total remuneration paid to key management was £647k (2022: £570k). Key management are considered to be the Warden and College Officers (Finance Bursar, Domestic Bursar, Senior Tutor and Development Director).

40

Wadham College Notes to the financial statements For the year ended 31 July 2023

23 PENSION SCHEMES

Significant Accounting Policies

Wadham College participates in the Universities Superannuation Scheme (USS) and University of Oxford Staff Pension Scheme (OSPS). These schemes are hybrid pension schemes, providing defined benefits as well as benefits based on defined contributions. The assets of each scheme are held in a separate trustee-administered fund. Because of the mutual nature of the schemes, the assets are not attributed to individual employers and scheme wide contribution rates are set. Wadham College is therefore exposed to actuarial risks of other employers' employees and is unable to identify its share of the underlying assets and liabilities on a consistent and reasonable basis. As required by Section 28 of FRS102 "Employee Benefits", Wadham College therefore accounts for the schemes as if they were wholly defined contribution schemes. As a result, the amount charged to the profit and loss account represents the contributions payable to each scheme. Since Wadham College has entered into agreements (the Recovery Plans) that determine how each employer within the schemes will fund the overall deficit, Wadham College recognises a liability for the contributions payable that arise from the agreements (to the extent that they relate to the deficit) with related expenses being recognised through the Statement of Financial Activities.

Critical Accounting Judgements

FRS 102 makes the distinction between a group plan and a multi-employer scheme. A group plan consists of a collection of entities under common control typically with a sponsoring employer. A multi-employer scheme is a scheme for entities not under common control such as Universities Superannuation Scheme and OSPS. The accounting for a multi-employer scheme where the employer has entered into an agreement with the scheme that determines how the employer will fund a deficit results in the recognition of a liability for the contributions payable that arise from the agreement (to the extent that they relate to the deficit) and the resulting expense in profit or loss in accordance with section 28 of FRS 102. The Trustees are satisfied that USS and OSPS meet the definition of a multi-employer scheme and the College has therefore recognised the discounted fair value of the contractual contributions under the recovery plan in existence at the date of approving these financial statements.

Key sources of estimation uncertainty

The pension deficits recorded are dependent on estimates of future employment patterns and interest rates. The effects of changes to these assumptions are shown below.

Pension Schemes

Wadham College participates in two principal pension schemes for its staff - the Universities Superannuation Scheme (USS) and the University of Oxford Staff Pension Scheme (OSPS). The assets of the schemes are each held in separate trustee-administered funds. USS and OSPS schemes are contributory mixed benefit schemes (i.e. they provide benefits on a defined benefit basis - based on length of services and pensionable salary and on a defined contribution basis - based on contributions into the scheme). Both are multi–employer schemes and Wadham College is unable to identify its share of the underlying assets and liabilities relating to defined benefits of each scheme on a consistent and reasonable basis. Therefore, in accordance with the accounting standard FRS 102 paragraph 28.11, Wadham College accounts for the schemes as if they were defined contribution schemes. As a result, the amount charged to the Statement of Financial Activities represents the contributions payable to the schemes in respect of the accounting period.

In the event of the withdrawal of any of the participating employers in USS, the amount of any pension funding shortfall (which cannot be otherwise recovered) in respect of that employer will be spread across the remaining participating employers and reflected in the next actuarial valuation of the scheme.

Actuarial valuations

Qualified actuaries periodically value the USS and OSPS schemes using the ‘projected unit method’, embracing a market value approach. The resulting levels of contribution take account of actuarial surpluses or deficits in each scheme. The financial assumptions were derived from market conditions prevailing at the valuation date. The results of the latest actuarial valuations and the assumptions which have the most significant effect on the results were:

Date of valuation: 31/03/2020 31/03/2022
Date valuation results published: 30/09/2021 27/06/2023
Value of liabilities: £80.6bn £914m
Value of assets: £66.5bn £961m
Funding surplus / (deficit): (£14.1bn) £47m
Principal assumptions:
Discount Rate Fixed Interest Gilts + 0.5% to
Gilt Yield Gilts - 2.25%b
Rate of increase in salaries 1-2.75% RPI
Rate of increase in pensions CPI+0.05%c AVG RPI/CPI
Assumed life expectancies on retirement at age 65:
Males currently aged 65 24.0 yrs
Females currently aged 65 25.6 yrs
Males currently aged 45 26.0 yrs
Females currently aged 45 27.4 yrs

41

Wadham College Notes to the financial statements For the year ended 31 July 2023

Funding Ratios:
Technical provisions basis 83% 105%
Statutory Pension Protection Fund basis 64% 98%
‘Buy-out’ basis 51% 62%
Employer’s contribution rate (as % of pensionable salaries): 21.40% 19%
USS rate from 01/04/2022 21.60%
OSPS Rate down to 16.5 from 1 October 2023 16.50%
Effective date of next valuation: 31/03/2023 31/03/2025

Fixed Interest Gilt Curve plus: Pre-retirement 2.75%, post-retirement 1.00%

Pre-retirement: Equal to the UK nominal gilt curve at the valuation date plus 2.25% p.a. at each term. Post-retirement: Equal to the UK nominal gilt curve at the valuation date plus 0.5% p.a. at each term.

Term dependent rates in line with the difference between the Fixed Interest and Index Linked yield curves, less 1.1% p.a. to 2030, reducing linearly by 0.1% p.a. to a long term difference of 0.1% from 2040.

d. Increases to pensions in payment for the OSPS valuation were:

RPI inflation is derived from the geometric difference between the UK nominal gilt curve and the UK index-linked curve at the valuation date, less 0.3% p.a. at each term pre 2030 and 1.0% p.a. post 2030. CPI inflation is derived from the RPI inflation assumption, less the Scheme Actuary’s best estimate of the long-term difference between RPI and CPI inflation as applies from time to time (1.0% p.a. pre 2030 and 0.1% p.a. post 2030.).

For pension increases linked to inflation, a pension increase curve is constructed based on either the RPI, CPI or the average of the RPI and CPI inflation curves described above, adjusted to allow for the different maximum and minimum annual increases that apply, and the Scheme Actuary’s best estimate of inflation volatility as applies from time to time.

e. The USS and OSPS employer contribution rates include provisions for the cost of future accrual of defined benefits, deficit contributions, administrative expenses and defined contributions.

Sensitivity of actuarial valuation assumptions

Surpluses or deficits which arise at future valuations may impact on Wadham College’s future contribution commitment. The sensitivities regarding the principal assumptions used to measure the scheme liabilities are set out below:

----- Start of picture text -----
USS
Assumption Change in assumption Impact on USS liabilities
Initial pre-retirement discount rate increase by 0.25% decrease by £1.3bn
Post-retirement discount rate decrease by 0.25% increase by £2.8bn
CPI decrease by 0.1% decrease by £1.5bn
Life expectancy Reduce the base mortality table by 5% increase by £1.2bn
Rate of mortality more prudent assumption (increase the annual increase by £0.6bn
mortality improvements by 0.2%)
OSPS
Assumption Change in assumption Impact on OSPS technical provisions
Valuation rate of interest decrease by 0.25% Increase by 2% of pensionable salaries
RPI increase by 0.25% Increase by 1.5% of pensionable salaries
----- End of picture text -----

Deficit Recovery Plans

In line with FRS 102 paragraph 28.11A, Wadham College has recognised a liability for the contributions payable for the agreed deficit funding plan. The principle assumptions used in these calculations are tabled below:

OSPS OSPS USS USS
2023 2022 2023 2022
Finish Date for Deficit Recovery Plan 30/09/2023 30/01/2028 31/03/2038 31/03/2028
Average staff number increase 0% 0% 0% 0%
Average staff salary increase 5.00% 4.00% 5.00% 2.00%
Average discount rate over period 0% 3.19% 5.49% 3.34%
Effect of 0.5% change in discount rate - £16k £95k £110k
Effect of 1% change in staff growth - £15k £26k £27k

42

Wadham College Notes to the financial statements For the year ended 31 July 2023

A provision of £2.663m has been made at 31 July 2023 (2022: £3.463m) for the present value of the estimated future deficit funding element of the contributions payable under these agreements, using the assumptions shown. The provision reduces as the deficit is paid off according to the pension recovery scheme.

Pension charge for the year

The pension charge recorded by Wadham College during the accounting period (excluding pension finance costs) was equal to the contributions payable after allowance for the deficit recovery plan as follows:

Scheme
Universities Superannuation Scheme
University of Oxford Staff Pension Scheme
Other schemes – contributions
Total
2023
£000's
625
427
-
1,052
2022
£000's
556
374
-
930

24 TAXATION

The College is able to take advantage of the tax exemptions available to charities from taxation in respect of income and capital gains received to the extent that such income and gains are applied to exclusively charitable purposes. No liability to corporation tax arises in the College's subsidiary companies because the directors of this/these company(is) have indicated that they intend to make donations each year to the College equal to the taxable profits of the company under the Gift Aid scheme. Accordingly no provision for taxation has been included in the financial statements.

25 FINANCIAL INSTRUMENTS

The College held no Financial Instruments

26
RECONCILIATION OF NET INCOMING RESOURCES TO
NET CASH FLOW FROM OPERATIONS
Net income/(expenditure)
Elimination of non-operating cash flows:
Investment income
(Gains)/losses in investments
Endowment donations
Depreciation
(Surplus)/loss on sale of fixed assets
Decrease/(Increase) in stock
Decrease/(Increase) in debtors
(Decrease)/Increase in creditors
(Decrease)/Increase in provisions
(Decrease)/Increase in pension scheme liability
Net cash provided by (used in) operating activities
27
ANALYSIS OF CASH AND CASH EQUIVALENTS
Cash at bank and in hand
Total cash and cash equivalents
2023
Group
£'000
2,818
(3,261)
6
(3,276)
1,663
-
(7)
(1,279)
297
(800)
(3,839)
2023
£'000
5,552
5,552
2022
Group
£'000
(2,138)
(3,181)
127
(1,054)
1,654
(8)
(833)
560
1,787
(3,086)
2022
£'000
4,078
4,078

28 FINANCIAL COMMITMENTS

At 31 July the College had no annual commitments under non-cancellable operating leases.

43

Wadham College Notes to the financial statements For the year ended 31 July 2023

29 CAPITAL COMMITMENTS

The College had contracted commitments at 31 July for future capital projects totalling £140k (2022 - £350k).

30 RELATED PARTY TRANSACTIONS

The College is part of the collegiate University of Oxford. Material interdependencies between the University and of the College arise as a consequence of this relationship. For reporting purposes, the University and the other Colleges are not treated as related parties as defined in FRS 102

Members of the Governing Body, who are the trustees of the College and related parties as defined by FRS 102, receive remuneration and facilities as employees of the College. Details of these payments and reimbursed expenses as trustees are disclosed separately in these financial statements.

The following trustees had housing loans outstanding from the College at the year-end:

T Simpson 2023
£'000
90
90
2022
£'000
90
90

Interest is charged on the above loans at 3% per annum. All loans are repayable on sale of the property or on the departure of the trustee from the College if earlier.

The College also has properties owned jointly with Trustees under Joint Equity Ownership Agreements between the Trustee and the College. The value of the College's share of these properties is:

A Castrejon-Pita
C Summerfield
N Seddon
Total net book value of properties owned jointly with trustees
2023
£'000
329
-
263
592
2022
£'000
334
246
253
833

All joint equity properties are subject to sale on the departure of the trustee from the College.

31 CONTINGENT LIABILITIES

There are no Contingent Liabilities that require disclosure.

32 POST BALANCE SHEET EVENTS

There are no Post Balance Sheet Events that require disclosure

44

Wadham College, Oxford Wadham.ox.ac.uk December 2023