OpenCharities

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

2024-07-31-accounts

Page
ReportoftheGoverningBody
MembershipoftheGoverningBody,CommitteeMembershipandCollegeAdvisors 15
StatementofAccountingandReponingResponsibilities 18
AuditorsReport l9
StatementofAccountingPolicies 23
ConsolidatedStatementofFinanciaIActivities 29
ConsolidatedandCo=egeBalanceSheets 30
ConsolidatedStatementofCashF1ows 3「
NotestotheFinanciaIStatements 32

MSDGLRoseKC President (1)
{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







{2)(3)(4)(5)(6)(7)(8)(9)(I







RevdProfRJCGiーben Vice‐Presidentfromol/01/24
ProfNStarga「dt Vice‐Presidentto31/12/23
ProfJFBBAdams-Prass-
ProfAArdavan
ProfRMBagshaw
ProfGDBarr
ProfTGBa「rac1ough
DrTBaruCcl Appointedol/10/23
DrJBeaulieu Appointedol/10/24
Pro『JBe「estycki
DrPDBi-lingham
ProfLNBOWes
TheRev.dDrADBowyer
ProfMRBridson
DrJLCastle
DrEChae Appointed06/01/25
ProfROC1eveland
ProfRJCorna=
ProfCCousslos
DrGDransfie1d Appointedol/01/25
M「RDong Appointedol/10/24
ProfTJDonohoe
ProfRJDouglas‐Fairhurst
DrRDue
ProfPDEーboume
DrJEnglish AppointedoIHO/24
ProfAMEtheridge
ProfLFO性unato
ProfCJGarland
ProfRSSGar「od
ProfSAGilson
ProfSFGoodwin
ProfJFG「egg
ProfKDG「evring
ProfCEHarris
D「RAHarris Appointedol/10/24

(1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) (1)(2)(3)(4)(5)(6)(7)(8)(9)(10)
ProfAVSHI=
ProfSCPH0robin
DrBJanzer Appointedol/10/23
DrADKarenowska
ProfJKristensen
ProfCTLeitmeir
ProfASLifschiに
ProfSRMackenzie
ProfoMagidor
DrGTMasters
ProfGMiesenb6ck
DrAMoreno
ProfM1‐Neidig
ProfJBVVNightingale
DrFANizaml
DrTVVLNorman
ProfLのstergaard,
DrLCPhillips
DrMPPobioy SeniorTutor
ProfsKPooley
MrsFRainey DevelopmentDirector
MrAERay HomeBursar
ProfCRupprecht Appointedol/09/23
ProfBSalow
ProfRSanthanam
DrMSantini
M「Yshen Bursar
DrLSWi代
DrTLMThurston Appointedol/09/24
ProfAJTurbeげield
DrRVidaーDoval Appointedol/09/23
DrPDVVatson
ProfHVVhitehouse
MrMTWilliams
ProfSV卵liamson Appointedol/04/24
DrGい′oods Appointed。イ/09/24
DrDVVu
ProfZYou

5 December 2024

Unrestricted Restricted Endowed 2024 2023
Notes Funds
E100O
Funds
E.000
Funds
g00O
TotaI
EIOOO
Totai
Efooo
INCOMEANDENDOVVMENTSFROM:
Charitableactivities
Teaching,researchandresidentia1
Publicworship
8,583
30
68

8,651
30
7,779
14
Heritage 556 556 438
0thertradingincome 741 741 1,246
Donationsandlegacies 245 3,410 187 3,842 7,785
1nvestments
lnvestmentincome
Totalreturnaーlocatedtoincome

13
15
15,「86

2,592
31,720
(17,778)
31,735
24,739
otherincome 72 72 「99
Totalincome 25,428 6,070 「4,129 45,627 42200
EXPENDITUREON=
Charitab-eactivities
Teaching,researchandresidential
Publicworship
Heritage
13,032
727
278
2,329
127
54


15,361
854
332
15,278
745
27「
Generatingfunds:
Fundraising
Tradingexpenditure
1nvestmentmanagementcosts
l,000
601
200




21,857
1,000
601
22,057
972
969
20,075
Tota1expenditure 15,838 2,510 21,857 40,205 38,310
Netincome′{expenditure)beforegainsand
-osses
9,590 3,560 (7,728) 5,422 3,890
Net(losses)/gainsoninvestn「ents lo,11 {44,896) (44,896) 44,846
Netincome 9,590 3,560 (52,624) (39,474) 48,736
Transfersbeh~eenfunds 18 4,985 (6,074) 1,089
Non-contro=inginterest 35,088 35,088 (10,223)
Netmovementinfundsfortheyear 14,575 (2,514) (16,447) (4,386) 38,513
Fundbalancesbroughtfon~ard
Fundscarriedfon~ardat31July
ィ8 39,315
53,890
1ィ,798
9,284
736,481
.●

720,034
787,59条
,783,208
749,081
787,594

2024 2023 2024 2023
FIXEDASSETS Notes GrouP
EIOOO
Group
E.000
(Restated)
Col1ege
EIOOO
Co1lege
E1000
Tangibleassets
Propeltyinvestments
otherinvestments
CURRENTASSETS



41,685
609,889
363,928
1,015,502
34,780
649,789
3「8,437
1,003,006
40,963
70,713
628,447
740,123
34,「30
73,423
582,956
690,509
Stocks
DebtorS
lnvestments
Cashatbankandinhand
Tota1CurrentAssets
25
14
1,284
15,157
96,544
10,233
123,218
1,189
12,179
「24,120
15,650
「53,138
1,256
45,091
96,544
170
143,061
1,166
20,358
124,120
1,060
146,704
CREDITORS;fallingduewithinoneyear 15 (54,045) (26,201) (3,046) (2,694)
NETCURRENTASSETS 69,173 126,937 140,015 144,010
TOTALASSETSLESSCURRENTLIABーLITIES 1,084,675 1,129,943 880,138 834,519
CRED1TORS:fa=ingdueaftermorethanoneyear 16 (171,672) (173,891) (29,897) (29,891)
NETASSETSBEFOREPENS1ONLIABーLITY 913,003 956,052 850,241 804,628
DefinedbenefitPensionsChemeliabi-iけ 17 (3,175) (3,170)
TOTALNETASSETS 913,003 952,877 850,241 801,458
FUNDSOFTHECOLLEGE 18,19
Endowmentfunds 720,034 736,481 787,231 750,571
Restrictedfunds 9,284 「「,798 9,284 11,798
Unrestrictedfunds
Designatedfunds
Generalfunds(excーudingpensionrese~e)
Pensionrese~e
41,038
12,852
34,171
8,318
(3,174)
41,038
12,688
34,171
8,088
(3,170)
783,208 787,594 850,241 801,458
Non-contro1-inginterest 129,795 165,283
913,003 952,877 850,24 801,458

2024 2023
Notes Group
EIOOO
Group
EI00O
NetcashusedinoperatingactMties 24 1,712 (37,471)
Cashflowsfrominvestingactivities
Dividends,interestandrentsfromlnvestments
Purchaseofpropen
plantandequipment
Proceedsf「omthesaーeofproperty,plantandequipment
8,974
(8,257)
4,664
(34,378)
Proceedsfromsa-eofinvestments

Purchaseofinvestments
Netcashprovidedby′{usedin)investingactivities
31,831
(54,510)
(21,962)
2,522
(84,221)
(111,413)
Cashflowsfromfinancingactivities
Repayr1nentsofborrowing
Cashinflowsfromnewborrow-ng
1ssueofordina~sharecapital
(2,226)
16,800

「45,684
Receiptofendowment 187 235
Netcashprovidedby(usedin)financingactivities 14,761 145,919
Changeincashandcashequivalentsintherepontingperiod (5,489) (2,965)
Cashandcashequiva-entsatthebeginningoftherepontingperiod 15,650 18,615
Changeincashandcashequivalentsduetoexchangerate
movements
72
Cashandcashequivalentsattheendoftherepohtingperiod 25 10,233 「5,650

1NCOMEFROMCHARITABLEACTIVITIES
2024
EIOOO
2023
E1000
Teaching,researchandresidentiaI

Tuitionfees-UKandEUstudents
Tuitionfees‐overseasstudents
otherfees
othergrantsupport
otheracademicincome
Collegeresidentia-income
l,730
1,414
210
360
67
4,803
1,731
1,406
178
382
69
3,975
Resf″cfedFunds
otheracademicincome
Co=egeresidentialincome
Publicworship
Unresr“credFunds
Sundryincome
38
29
8,651
30

38
7,779
14
Heritagelncome
Unrest“credFunds
Heritageincome
556 438
9,237 8,23イ

1NCOMEFROMOTHERTRADINGACTIV1TIES
2024
EOOO
2023
Eー000
Subsidia~companytradingincome
othertradingincome
695
46
741
855
391
1,246
DONATIONSANDLEGACIES 2024
EOOO
2023
E’000
Unrestrictedfunds 245 261
Restrictedfunds
Endowedfunds
3,410
187
3,842
7,289
235
7,785
ーNVESTMENTINCOME
2024
EIOOO
2023
Eー00O
Unrest“cfedれ′“ds
lnterestonfixedtermdepositsandcash 15 45

-NVESTMENTINCOME(continued)
2024
E1000
2023
E.000
Endowedんnds
A9ricultura-rent
Commercialrent
otherpropenyincome
Equitydividends
lnterestonfixedtermdepositsandcash
otherinvestmentincome
Bankandotherinterest
380
812
23,015
1,323
5,846
18
326
338
650
19,862
991
2,853
31,720 24,694
ANALYSISOFEXPENDITURE
Charitableexpenditure 2024
EIOOO
2023
E100O
Directstaffcostsa1locatedto: Teaching,researchandresidentiaI
Publicworship
Heritage
4,785
350
248
5,020
276
149
otherdirectcostsallocatedto: Teaching,researchandresidentiaI
PublicWorship
Heritage
8,075
432
57
7,695
395
98
Suppo【andgovernancecostsa墨1ocatedto: Teaching,researchandresidentiaI
PublishWorship
Heritage
2,501
72
27
2,563
74
24
Expenditureonraisingfunds 16,547 16,294
Directstaffcostsallocatedto: Fundraising
TradingExpenditure
lnvestmentmanagementcosts
676
412
1,910
590
379
1,540
otherdirectcostsallocatedto: Fundraising
Tradingexpenditure
lnvestmentmanagementcosts
215
51
18,471
261
445
16,914
Supportandgovernancecostsal1ocatedto: Fundraising
Tradingexpenditure
lnvestmentmanagementcosts
109
138
1,676
121
145
1,621
23,658 22,016
TotaIExpenditure 40,205 38,310

Generating
Funds
E1000
Teaching
Research&
Residentiaー
E1000
Public
VVorship
た.000
Heritage
宏.00〇
2024
Total
EIOOO
Financialadministration
Domesticadministration
Humanresources
IT
Governance
Depreciation
Loaninterestpayable
otherfinancecharges





















229
995














1,098

99









26




































1,353
995
106
1,923 2,501 72 27 4,523
Generating
Funds
E1000
Teaching
Research&
Residential
eooo
Public
VVorship
E*00O
Heritage
E.00O
2023
Tota-
E1000
Financialadministration
Domesticadministration
Humanresources
IT
GovernanCe
Dep「eciation
Loaninterestpayable
otherfinancecharges


























407
261

286
54
1051

193
16

39


「2

11
13





903
34「
384
362
61
1302
995
200
1,887 2,563 74 24 4,548
2024
EIOOO
2023
E.000
Governancecostscomprlse:
Auditosremuneration‐auditse~ices
60 54
Auditosremuneration‐othersen′-ces
othergovernancecosts
61 61

2024 2023
EIOOO E.000
Unrestrictedfunds
Grantstoindividua-s: Scholarships,prizesandgrants 571 310
Bursariesandhardshipawards 17 18
Grantstoinstitutions l17 86
705 414
Restrictedfunds
Grantstoindividua1s: Scholarships,prizesandgrants 723 782
Bursariesandhardshipawards 484 521
Grantstoinstitutions l15 158
1,322 1,461
gransanards

2,027 1f875

2024
EIOOO
2023
E.000
Salariesandwages
Socialsecuritycosts
Pensioncosts
Actuarialva-uationrnovernentonpens-onprovls1on
9,921
932
1,953
12,806
(3,250)
9,556
8,905
826
1,486
11,217
(2,058)
9,159

E759,035).
TheaveragenumberofemployeesoftheCol-ege,excludingtrustees,wasasfolーows; 2024
Number
2023
Number
Tuitionandresearch 138 136
Coー-egeresidentiaー 133 124
Publicworship 22 21
Fundraisin9 15 18
Support 18 17
Total 326 316

TheaveragenumberofemployedCollegetrusteesduringtheyearWasasfollows: 2024 2023
Tutoria1fe-ーows(UniversiW) 22 22
Tutorialfe=ows(Co=ege) 11 11
otherteachingandresearch 15 19
other
Tota1 53 57
2024 2023
E60,00ltoE70,00O
E70,00ltoE80,000

Group Co1lege
Freehold
Land&
Buildings
E’000
Fixtures,
Fittingsand
Equipment
だ.ooo
Totaー
eooo
Freehold
Landand
Buildings
Eiooo
FixtureS,
Fittingsand
Equipment
だ00O
TotaI
E100O
Cost
Atstartofyearasrestated 40,578 8,「12 48,690 40,578 7,145 47,723
Additions 7,690 568 8,258 7,690 266 7,956
Atendofyear 48,268 8,680 56,948 48,268 7,411 55,679
Depreciation
Atsta[ofyearasrestated
Chargefortheyear
lo,240
795
3,670
558
13,910
1,353
10,240
795
3,353
328
13,593
1,『23
Atendofyear ll,035 4,228 15,263 11,035 3,681 14,716
Netbookvalue
Atendofyear 37,233 4,452 41,685 37,233 3,730 40,963
Atstaltofyearasrestated 30,338 4,442 34,780 30,338 3,792 34,130

Agricuーtura-Commercia- Agricuーtura-Commercia- other 2024 2023
Group Total restated
Totaー
goo。 EIOOO E.00O E-00O EfooO
Va-uationatstallofyearasrestated
Additionsandimprovementsatcost
Disposals
27,797

(895)
6‐
15,485
47,084
6,507

649,789
47,084
(895)
568,408
53,059
85
Revaluationgains/{ーosses)intheyear
Va1uationatendofyear
920
27,822
(87,143)
575,426
134
6,641
(86,089)
609,889
28,237
649,789
Agricultura1Commercial other 2024 2023
College TotaI Total
E’ooo E’00O E’ooO EIOOO E.ooo
Valuationatstanofyear
Additionsandimprovementsatcost
Disposals
Revaluationgainsintheyear
Valuationatendofyear
27,797

{895)
920
27,822
39,119


(2,869)
36,250
6,507


134
6,641
73,423

(895)
{1,815)
70713
67,826
1,464

4,133
73423

OTHERINVESTMENTS
2024 2023
EIOOO E100O
Valuationatstallofyear
Newmoney1nvested
AmountsWithdrawn
318,437
5,002
(3,160)
298,「33
7,846
(2,522)
Reinvestedincome
lncreaseinvalueofinvestments
1,323
42,326
939
14,041
Groupinvestmentsatendofyear
lnvestmentinsubsidiaries
363,928
264,519
318,437
264,519
Collegeinvestmentsatendofyear 628,447 582,956

He1doutside
theUK
E’000
He-dinthe
UK
E’000
2024
Total
E’000
Heldoutside
theUK
Eiooo
He1dinthe
UK
E1000
2023
TotaI
E1000
Equityinvestments
A1ternative&otherinvestments
Fixedtermdepositsandcash
86,255
16,241
19,640
230,644
11,145
316,899
27,386
19,643

24,226
291,239

2,972
291239
24,226
2,972
TotaIGrouplnvestments 122,136 241,792 363,928 24,226 294,211 318-437

lncome
Expenditure
Revaluations
Resultfortheyear
DistributiontoColーege
Movementinreserves
Theoxford
SciencePark
(Propenies)
Limited
E000
22,552
(21,989)
(88,300)
(87,737)
(600)
(88,337)
Theoxford
Science
Park
Limited
E’000
5-677
(3,144)

2,533
(2404)
129
Magda-en
College
Trading
Limited
E’000
1,252
{1,129)

123
(210)
(87)
Magdalen
College
Educationa-
ConferenceS
Limited
E’000
902
(902)



Magdalen
College
Development
Trust
E’00O
3,842
{3,842)



Magdalen
Deve1opment
Company
Limited
E1000
2,704
(2,685)

19

19
Tota1assets
Totalliabiーities
Netfundsattheendofyear
560-780
{236,293)
324,487
3,062
(439)
2,623
132
(9)
123
・147
(「46)
160
(140)
20
289
(269)
20

PermanentEndowment
Trustfo「
Unapplied
1nvestmentTotaIReturn
Total
PermanentEndowment
Trustfo「
Unapplied
1nvestmentTotaIReturn
Total
PermanentEndowment
Trustfo「
Unapplied
1nvestmentTotaIReturn
Total
Expendbー
Endowment
Tota-
2024
Atthebeginningoftheyear: EOOO E100O だ’000 EOOO EOOO
Gi代componentofthepermanentendoWment
Unapp-iedtotalreturn
Expendabーeendowment
TotaIEndowments
6,586


6,586

6,548

6,548
6,586
6,548

13,134


723,347
723,347
6,586
6,548
723,347
736,481
Movementsintherepohtingperiod=
Gi賃ofendowmentfunds
lnvestmentreturn:totalinvestmentincome
lnvestmentreturn:rea1lsedandunrealisedgainsand1osses
lnvestrnentmanagementcosts
othertransfers
Non‐contro1linginterestinnon‐charitabーesubsidia~
Tota-
Unappliedtotalreturnallocatedtoincomeinreponingperiod
Expendableendowmentstransferredtoincome
Netmovementsinreponingperiod










240
933
(35)
14

1,152
(396)

756

240
933
(35)
14

1,155
(396)

759
184
31,480
(45,829)
(21,822)
1,075
35,088
176

(17,382)
(17,206)
187
31,720
(44,896)
(21,857)
1,089
35,088
1,331
(396)
(17,382)
(16,447)
Atendoftherepollingperiod:
GjRcomponentofthepermanentendowment
Unappliedtotalreturn
Expendableendowment
TotaIEndowments
6,589


6,589

7,304

7,304
6,589
7,304

13,893


70614「

706,141
6,589
7,304
706141

720,034

Thetotalreturnfortheprioryearwasasfollows:
PermanentEndowment Expendable TotaI
Trustfo「
Unapp-ied
1nvestmentTotaIReturn
E’○0O
E’00O
Tota-
E’○00
Endowment
だ’00O
2023
E’○00
Atthebeginningoftheyear:
G故Componentofthepermanentendowment
Unapp1iedtotalreturn
Expendableendowment
TotaIEndowments
6,584


6,496


6,584
6,496
6,584
6,496

13,080


697,706
697,706
6,584
6,496
697,706
7「0,786
Netmovementsinrepoh【ingperiod
1nvestmentreturn:reallsedandunrealisedgainsandlosses
lnvestmentmanagementCosts
othertransfers
Non‐Contro=inginterestinnon‐charitablesubsidia~
Tota1
Unapiedtotalreturna11ocatedtoincomeinreponingperiod
Expendab1eendowmentstransfer「edtoinCome
Movementsintherepoバingperiod:
G故ofendowmentfunds
lnvestmentreturn:totalinvestmentinCome

52

(49)





416





146

319




(364)
54
(49)


418


146
319


(364)
25,641
(13,683)
233
24,548
44,527
(20,026)
265
(IQ223)
39,324
25,695
(13,683)
235
24,694
44846
(20,075)
265
(10,223)
39,742
(364)
Atendofthereponingperiod:
Gi代comP0nentofthePermanentendOWment
Unappliedtotaーreturn
Expendableendowment
TotaIEndowments
6,586


6,548


6,586
6,548
6,586
6,548

13,134


723,347
723,347
6,586
6,548
723,347
736,481

DEBTORS
2024
Group
EIOOO
2023
Group
EIOOO
2024
Co1lege
EooO
2023
Coーlege
Eーooo
Amountsfa=ingduewithinoneyear:
Tradedebtors
AmountsowedbyColーegemembers
AmountsowedbyGroupundeltakings
Loansrepayablewithinoneyear
PrepaymentsandaCcruedinCome
otherdebtors
Loantogroupundeltaking
l,823
10

26
7,208
5,624
2,270
39

119
3,193
6,418
87
10
5「9
26
154
135
44,160
130
39
933
119
43
134
18,960
Amountsfallingdueaftermorethanoneyear:
AmountsoutstandingunderーeaseinCentivearrangements
466 140
15,157 12,179 45,091 20,358

CREDITORS:fallingduewithinoneyear
2024 2023 2024 2023
Group
EIOOO
Group
E.000
College
EIOOO
College
E番oo。
Tradecreditors
AmountsowedtoCollegemembers
AmountsowedtoGroupundeltakings
Taxationandsocialsecurity
Accrua1sanddeferredincome
othercreditors
Loanfromco‐lnvestor
6,497
64

628
15,934
1,482
29,440
3,964
76

476
7,775
1,270
12,640
1,135
64
87
343
1,174
243
829
76

476
1,065
248
54,045 26,20「 3,046 2,694

2024 2023 2024 2023
Group
EIOOO
Group
E.000
College
E1000
College
Efooo
Fixedrateーoan 171,672 173,891 29,897 29,891

2024 2023 2024 2023
Group
EIOOO
Group
E.000
College
に000
College
E.000
Atthestartoftheyear
ChargedintheStatementofFinancia-Activities
3,175
(3,175)
5,234
(2,059)
3,170
(3,170)
5,067
{1,897)
Attheendoftheyea「 3,175 3,170

At31July
2023
lncome Expenditure Transfers Gains/
(losses)
lnterestof
non-
controll
ing
entities
At31July
2024
EIOOO EfooO EIOOO EIOOO E.00O E.00O E!00O
EndowmentFunds
PermanentEndowment 13,134 243 (35) (382) 933 13,893
ExpendableEndowment
GeneraIFunds
SpecificFunds
660,882
76,555
7,731
「,080
れ748)
(203)
(9,737)
(2,085)
36,621
4,242



693,749
79,589
TotaICollege 75Q57イ 9,054 ”,986) (12,204) 41,796 787,231
Heldbysubsidiaries 14,119 22,853 (19,871) (4,485) (86,692) (74,076)
Non-controHinginterest (28,209) 35,088 6,879
TotaIGroup 736,481 31,907 (21,857) (16,689) (44,896) 35,088 720,o34
RestrictedFunds
College
He1dbysubsidia~
11,798
3,478
(2,5「0)
(3,482)


9,284
TotaIGroup 11,798 3,478 (2,510) (3,482) 284
UnrestrictedFunds
Designated‐FixedAssets
Designated‐other
34,130
41
34,171





(566)
(566)
6,833
600
7,433





41,038
40,963
75
GeneraIReselve 8,088 10,242 (15,272) 9,630 12,688
PensionRese~e (3,170) 3,170
TotaICollege 39,089 10,242 (15,838) 20,233 53,726
Heldbysubsidiaries:
GeneraIRese~e 231 (67) 164
PensionRese~e (5)
TotaIGroup 39,315 10,242 {15,838) 20,171 53,890
Tota1Funds 787,594 45,627 (40,205) (44,896) 35,088 783,208

PriorYear At31July
2022
EOOO
lncome
E.00O
Expenditure
EOOO
Transfers
E.000
Gains
g.000
lnterestofAt31July
non‐
2023
controlling
entities
E’00O
EOOO
lnterestofAt31July
non‐
2023
controlling
entities
E’00O
EOOO
EndowmentFunds
PermanentEndowment
ExpendabーeEndowment
13,080 149 {49) (364) 318 13,134
GeneraIFunds
SpecificFunds
TotaICollege
Heーdbysubsidiaries
Non‐controー-inginterest
TotaIGroup
RestrictedFunds
592,341
75,958
681,379
47,393
(17,986)
7「0,786
4,628
825
5,602
19,326

24,928
目,971)
(252)
(2,272)
(「7,803)

(20,075)
50,696
15,188
(1,924)
1,948
48,408
17,454
(62,189)27,392


(13,781)44,846

660,882

76,555

750,571

14,119
(10,223)(28,209)
(10,223)
736,481
co書室ege
Heldbysubsidia~
5,303
433
7,327
(2,428)
1,596
(433)


11,798
TotaIGroup
UnrestrictedFunds
5,736 7,327 {2,428) 1,163 11,798
FixedAssetsDesignated
DesignatedReseNes
32,564
28


(287)
1,566
300


34,130
41
Genera1Rese~e
PensionRese~e
TotaICol1ege
Heldbysubsidiaries
4,922
(5,067)
32,447
112
9,945

9,945
(15,520)

(15,807)
8,741
1,897
12,504
114






8,088
(3,170)
39,089
226
TotaIGroup 32,559 9,945 (「5,807) 12,618 39,315
TotaIFunds 749,081 42,200 (38,310) 044,846 (10,223) 787,594

ANALYSISOFNETASSETSBETW′EENFUNDS
Unrestricted
Funds
E100O
Restricted
Funds
E’00O
Endowment
Funds
E’00O
2024
Totaー
EIOO0
Tangiblefixedassets
Propeltyinvestments
40,964

72「
609,889
41,685
609,889
otherinvestments 363,928 363,928
Netcurrentassets
Longterrnliabilities
Non-contro1ーinginterestintradingsubsidiary
12,926


53,890
9,284


9,284
46,963
(171,672)
(129,795)
720,034
69,173
(171,672)
(129,795)
783,208
Theana-ysisfortheprioryearWasasfollows: Unrestricted
Funds
E100O
Restricted
Funds
EOOO
Endowment
Funds
E’00O
2023
Totaー
E.000
Tangiblefixedassets 34,130 48,074 82,204
Prope中investments 602,365 602,365
otherinvestments 31a437 318,437
Netcurrentassets
Longtermliabi-ities
Definedbenefitpensionschemeliability
Non‐controllinginterestintradingsubsidiary
8,355

(3370)
「1,798


106,784
(173,891)
(5)
(165,283)
「26,937
(173,891)
(3,イ75)
(165,283)
39,315 11,798 736,481 787,594

2024 2023
Range Numberof
Trustees′
Felーows
Grossremuneration,
taxablebenefitsand
pensioncontributionsE
Numberof
Trustees′
Fellows
Grossremuneration,
taxab-ebenefitsand
pensioncontributionsE

ni-
toE
999
E1,0oo
toE1,999
E2,0oo
toE2,999
だ3,ooo
toE3,999
だ5,0oo
to
だ5,999
だ6,0oo
toだ6,999
だ8,00o
tOEB,999
だ10,0ootOEI0,999
だ11,00○tOEI1,999
だ13,oootOE13,999
E15,0ootoだ15,999
だ16,oootoだ16,999
だ17,0ootoだ17,999
だ19,0ootoだ19,999
だ20,0ootoだ20,999
だ22,0ootoだ22,999
だ26,○○otoだ26,999
だ28,oootoだ28,999
だ29,0ootoだ29,999
だ30,○○otoだ30,999
だ31,0ootoだ31,999
E32,oootoだ32,999
だ33,oooto
だ33,999
だ34,0ootoだ34,999
だ35,0ootoだ35,999
だ37,0ootoだ37,999
だ38,0ootoだ38,999
だ39,0ootoだ39,999
だ40,0ootoだ40,999
だ41,○○otoE41,999
だ42,0ootoだ42,999
だ43,0ootoだ43,999
だ44,0ootoだ44,999
だ45,oootoだ45,999
だ46,0ootoだ46,999
だ49,00○toだ49,999
だ50,oootoだ50,999
だ51,0ootoだ51,999
だ53,0ootoだ53,999
だ54,0ootoだ54,999
だ57,0ootoだ57,999
だ58,oootoだ58,999
だ60,oootoだ60,999
だ62,oootoだ62,999
E63,0ootoだ63,999
だ65,oootoだ65,999
g66,0ootoだ66,999
だ67,000ーOだ67,999
13































11,687

15,035

17,680

41,732

26243

29,922
32,824
67,619

35,797

309,252
39,182

82,497

43,662
44,898
45,905
46,177
49,644
50,526
103,259

54,911
57,626
58,980
60,169



66,827



























































1,290
2,370
6,595
15,911
6,344
16,232
10,269

26,481
15,475
16,040
17,947
19,020
20,204
22,513

56,315
29,335
30,364
222,920


102,690
70,764
75,602
38,410
39,060
40,557

84,778



50,443

53,447
54,847


62,848
63,142
65,428
66,485
67,076

2024 2023
Range Numberof
Trustees′
Fenows
Grossremuneration,
taxablebenefitsand
pensioncontributionsE
Numberof
Trustees′
Fellows
Grossremuneration,
taxablebenefitsand
pensioncontributionsE
だ68,000
E70,000
E73,000
E74,000
E75,000
た76,000
E78,000
だ79,000
E82,000
E87,000
E88,000
だ89,000
E91,000
E93,000
E95,000
EI02,000
EI06,000
EI08,000
EIO9,000
EI12,000
だ「15,000
EI16,000
E125,000
E139,000
E154,000
E168,000
to
E68,999
to
E70,999
to
E73,999
to
E74,999
to
E75,999
to
E76,999
to
E78,999
toE79,999
toE82,999
to
E87,999
to
E88,999
toE89,999
to
E91,999
to
E93,999
to
E95,999
toEI02,999
tOEI06,999
tOEI08,999
toEIO9,999
tOE竹2,999
toEI15,999
tOEI16,999
toE125,999
toだ139,999
tOE154,999
t02168,999





























67


73,722

226,275
76,432
78,050
79,548
82,936


182,813
93,837
95,383


217,056
109,298

115,153

125,167

154,070
168,506
3,270,300
79

















68,277
70,887

74,626
75,017
152,889


175,260
88,828
89,583


205,664
212,064

112,267

116,493
139,650






3,052,707

CP1assumption TermdePendentratesinlineWiththed肝erencebetWeentheFi×ed
ーnterestandlndexLinkedyieldcurvesless:1.0%p.a.to2030,
reducinglinearlybyo,1%p.a.from2030.
Pensionincreases(subjectto
af暑oorofo%)
Benefitswithnocap:CP1assumptionplus3bpsBenefitssubjecttoa
“soRcaげof5%(providinginflationarylncreasesupto5%,andhalfof
anyexcessinflationover5%uptoamaximumoflo%):Cpl
assumptionminus3bps
Fixedinterestgiltyieldcu~ep-us:
Discountrate(foiwardrates) Pre‐retirement:2,5%P,a,
Post‐retirement:0.9%p,a.

2024 2023
Malescurrentlyaged65(years) 23.7 24.O
Femalescurrentlyaged65(years) 25.6 25.6
Malescurrentーyaged45(years) 25.4 26.O
Femalescurrent-yaged45(years) 27.2 27.4

Dateofvaluation: 3「/03/2022
Valueofliabilities; E9「4m
Valueofassets: E96「m
Fundingsurplus/(deficit): E47m

heprincipalassumptionsusedbytheactua~Were:
Rateofinterest鱒二
-eriodsu距toretirement↑


Rateofinterest竃,eriodsafterretirement~
Giltざ+2.25%
Gilts’+0.5%
curvelesso.5%papre‐2030and
10%‘,a\
,ost‐2030
assumptionlessloopapre‐2030
0.1%岸aost‐2030
Pensionab1esala龍FinGreases Re!
Fundin
Ratios
Technica-prov-s1onsbasis: 105%
‘Buy‐ourbasis: 62%

Post‐retirementmortality‐base
table
Non‐Pensioners:「05%ofstandards3PxAmediumtablesfor
bothmalesandfemales.Pensioners:「05%ofstandards3P〉A
mediumtablesforboth,malesandfemales
Post‐retirementmortality-
lmprovements
Non‐Pensioners:105%ofstandards3PxAmediumtablesfor
bothmalesandfemales,Pensioners:105%ofstandards3P)の
mediumtablesforboth,malesandfemales
Recommendedemployer’s
cont「ibution「ate(as%of
pensionablesalaries):
16.5%DBformembersfromol/「0/2023
10%/12%/14%DCmembersinrelationto4%/6%/8%cost
plan‐fromo「/10/2023
Effectivedateofne×tvaluation: 3「/3/2025

Presentvalueoffundedobligations
Fairvalueofp-anassets
Unrecognisedsurp-us
2024

(1,471}
1,832
361
2023

(1,486)
1886
400
Changesinthepresentva曇ueofthedefinedbenefitobーigationareasfo=ows:
openingde行nedbenefitobligation
Cost(excludinginterest)
lnterestcost
Actuarialgain/(loss)
Benefitspaid
finedbenefitbligatonatendoyear



2024
EIOOO
(1,486}
(8)
(73)
(35)
131
(1,471}
2023
E.000
(2,318)
(54)
(76)
540
422
(1,486)
Changesinthefairvalueoftheschemeassetsareasfo=ows: 2024
g00O
2023
E1000
Openingfairvalueofschemeassets
Expectedreturn
l,886
93
2,779
92
Actuariaー(loss)/gain
Benefitspaid
(16)
(131}
(563)
{422)
Fairvalueofschemeassetsattheyearend l,832 1,886

PENSIONSCHEMES(continued)
TheamountsincludedWithintheStatementofFinanciaIActMtiesareasfo1lows: 2024
E.00O
2023
E1000
Netinterestcost
Lossesoncultai-ments,changes,introductions
Returnonpーanassets(exc1udingamountsincludedinnetinterestcost)-(loss)/gain
Experiencegainsandlossesarls-ngontheanliabilities-(loss)/gain
Gain/(loss)fromchangesinthedemographic&行nancialassumptionsunderlyingthe
presentvalueoftheplan-iabilities

(8)
(16)

(41)

(54)
(563)
(45)
585
Gain/(Loss)fromchangesintheamountofsurp-usnotrecoverable(exc-udingamounts
includedinnetinterestcost)
59 77
Tota-amountcreditedtotheStatementofFinanciaIActivities
Themajorcategoriesofschemeassetsasapercentageoftotalschemeassetsareasfollows:
2024 2023
PhoenixLife/ScottishMutualwith-profitsfund 100% 100%

Principalassumptionsatthebalancesheetdate: 2024 2023
Discountrate
Priceinflation-RPI
Priceinflation-CPI
A=owanceforrevaluationofdeferredpensionsofCPior5%paifless
AI1owanceforpensioninpaymentincreasesofRP-
AIーowanceforcommutationofpensionforcashatretirement
4,90%
3.30%
2.90%
2.90%
3.50%
n′a
5.10%
3.40%
3.00%
3.00%
3.50%
n′a
Assumedlifeexpectationsonretirementaged65:
Retiringtoday‐males
Retiringtoday-femaーes
Retiringin20years‐males
Retiringin20years‐females
21.7
23.6
23.2
25.4
21.7
23.6
23.2
25.4

Scheme 2024
EOOO
2023
E・000
UniversitiesSuperannuationScheme
Universityof0xfordSta什PensionScheme
MagdaーenCollegesta什RetirementBene刊tsScheme
NationaIEmp1oymentSavingsTrust
(2,181)
23

62
(1,296)
(39)
(560)

27
(572)

USS
EOOO
SPS
EO0O
O。
SRBS
Efoo
Tota-
E.00
2024
2023
Tota1
E,000
openingprovlslon
Movementintheyear
C1osingprovlslon
3,150
(3,150)
25
(25)


(3,175

3,175
5,235
(2,060)
3,175

2024
E‐00O
2023
E.000
Netincome′(expenditure)beforegains
E1iminationofnon‐operatingcash打ows:
5,422 3,890
Netinvestmentincome
Endowmentdonations
(9,678)
(187)
(40,282)
(235)
Depreciation
Amo[isationofbondissuecosts
1,353
1,301
(lncrease)/decreaseinstock
(lncrease)/decreaseindebtors
lncrease/(decrease)increditors
lncrease/(decrease)inpensionschemeliabiliW
Netcashusedinoperatingactivities
(96}
(2,978)
11,044
(3,175)
1,712
(94)
(4,695)
4,697
(2,060)
(37,471)

Atstartof
year
EOOO
Cash
floWs
E’00O
other
movements
EOOO
Atendof
year
E’00O
Cashatbankandinhand 15,650 (5,489) 72 10,233
Shoitterminvestments
Loansduewithinoneyear
Loansdueaftermorethanoneyear
124,「20
(12,640)
(173,891)
(27,576)
(16,800)
2,226


(7)
96,544
(29,440}
(171,672)
(46,761) (47,639) 65 {94,335)

Group
Landandbuildings
LessthanI
year
E▼00O
Beh~een『
and5years
EOOO
over5
years
E.00o
operatingleaseannualincome
operatingleaseannualpayment
15,302
(893)
26,599
偽228)
12,033
Equipment
operatingleaseannualpayment (竹) (18)
College
Landandbuildings
LessthanI
year
E’00O
Beね~eenl
and5years
EIOOO
over5
years
EI00O
operatingleaseannualinconne l,290 2,580 9,906
Equipment
operatingleaseannuaーpayment (4) {8)

lncomereceivedfrom′{expenditurepaidto): 2024
E.00O
2023
E1000
TheoxfordScienceParkLimited
TheoxfordSciencePark(Propenies)Limited
MagdalenCollegeTradingLimited
MagdalenCollegeEducationaーConferencesLimited
3,267
1,214
1,285
898
4,108
57,516
1,249
594
MagdalenCo--egeDevelopmentTrust
MagdalenDeve-opmentCompanyLimited
3,836
(2,629)
8224
(359)
outstandingbalancesat31Julyowedby/(owedto)subsidiaryentities 2024
E’000
2023
だ’000
TheoxfordScienceParkLimited
TheoxfordSciencePark(Propenies)Limited
-nter‐companybalance
-nter‐cornpanybalance

376
61
Magda1enCol1egeTradingLimited
Magda-enCo=egeEducationa1ConferenceSLimited
Loan 44,160
(87)
18,960
124
78
MagdalenCollegeDevelopmentTrust 136 291
MagdalenDevelopmentCompanyLimited 89
2024 2024 2023 2023
Range Numberof
trustees
Tota-
amount
outstanding
Numberof
trusteeS
Totaー
amount
outstanding
EotoE999
E1,oootoE1,999

11
5,151
19,104

5,140
8,074