OpenCharities

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

2025-06-30-accounts

Page
Trustees’Report 2-20
Legalandadministrativeinformation 21
ReportoftheIndependentAuditors 22-24
ConsolidatedStatementofFinancialActivities 25
BalanceSheets 26
ConsolidatedStatementofCashFlows 27
AccountingPolicies 28-33
NotestotheFinancialStatements 34-49

e
AcademicCommittee
AC
e
Audit& RiskCommittee
A&R
e
CampaignCommittee
cc
e
Finance& InvestmentCommittee
F&I
e
GovernanceCommittee
Gov
e
RemunerationCommittee
Rem
e
ScholarshipCommittee
Sch
®
PartnershipsCommittee
PC
AC Rem Sch PC
ProfessorSirJohnBellGBECH(Chairman)
ProfessorDapoAkande x
Mr AndrewBanks
Mr DouglasA.Beck
Ms NeetiBhallaJohnson
ProfessorEllekeBoehmer x
ProfessorCharlotteDeane X
Mr MikeFitzpatrickAO
DrMenakaGuruswamy
Mr RobertHarrison XK* X*
Mr GlenJames X* X*
DrTariroMakadzange x*
Ms SwatiMylavarapu X*
Mr ChristopherOechsli
ProfessorCatherineO’Regan X*
ProfessorSirNigelShadbolt xX
DrPeterStamos x* ~x<
Mr RobertSternfels x*
Mr FredSwaniker X

DrElizabethKiss: WardenandCEO(to1%'January2025)
ProfSirRickTrainor: |WardenandCEO(fromistJanuary2025)
PeterAnderson: ChiefFinancialOfficerandDeputyWardenforPartnershipsandOperations
(toJune2024)
GeorgiaGiatras: DeputyWardenofOperationsandFinance(from6'"January2025)
LouiseDearnley: DeputyWardenfortheRhodesScholarship
MaryEaton: DirectorofScholarAffairsandRegistrar
RodolfoLaraTorres: ChiefEngagementandDevelopmentOfficer
BabetteLittlemore: DirectorofCommunications(onmaternityleavefromJuly2024toAugust2025)

Unrestricted Restricted Endowed 2025 2024
INCOMEANDENDOWMENTSFROM: Notes Funds
£'000s
Funds
£'000s
Funds
£'000s
Total
£'000s
Total
£'000s
Donationsandlegacies
Charitableactivities
Othertradingactivities
Investments
1
2
3
510
1,056
2,440
1,208
24,092
=
9,137
-
-
10,855
25,148
2,440
21,284
19,582
1,270
Investmentincome
Totalreturnallocatedtoincome
Other(foreignexchangegain)
Totalincome
4
17

417
7,617
-
12,040

1,296
14,299
-
40,895

3,088
(21,916)
-
(9,691)

4,801
-
-
43,244

3,649
-
30
45,815
EXPENDITUREON:
Charitableactivities:
Promotionandadvancementofeducation 5 6,556 49,340 - 55,896 49,096
Raisingfunds:
Fundraising
Tradingexpenditure
Financecosts
Investmentmanagementcosts
7 494
1,747
801
-
1,848
-
-
267
-
-
-
1,505
2,342
1,747
801
1,772
2,328
1,382
801
1,648

3,042

25115.

1,505

6,662

6,159
TotalExpenditure
9,598

51,455

1,505

62,558

§5,255
NetIncome/(Expenditure)beforegains


2,442


(10,560)


(11,196)


(19,315)


(9,440)
Net(losses)/gainsoninvestments 15 121 236 20,829 21,186 43,611
NetIncome/ (Expenditure)


2,563


(10,325)


9,633


1,872


34,171
Transfersbetweenfunds 22 (5,191) 5,400 (209) a -
Netmovementinfundsfortheyear
(2,628)

(4,925)

9,424

1,872

34,171
Fundbalancesbroughtforward 22 14,110 97,554 434,031 545,695 511,524
Fundscarriedforwardat30June

11,482

92,630

443,455

547,567

545,695

2025 2024
Group Charity Group Charity
Notes £'000s £'000s £'000s £'000s
FIXEDASSETS
Intangibleassets 10 211 180 319 274
Tangibleassets 11 57,916 57,895 59,871 59,839
Investments
Pooledendowmentinvestments 12 421,878 403,905 425,321 407,867
AtlanticInstituteinvestments 14 79,816 79,816 72,771 72,771
TotalFixedAssets
559,821

541,796

§58,282

540,751
CURRENTASSETS
Debtors
Stocks
18 18,890
43
19,057
-
17,552
44
17,122
-
Cashatbankandinhand 20,875 20,146 24,477 23,341
TotalCurrentAssets
39,808

39,203

42,073

40,463
LIABILITIES
Creditors:Amountsfallingduewithinoneyear 19 (4,587) (6,359) (7,531) (7,336)
NETCURRENTASSETS
35,221

32,844

34,542

33,127
TOTALASSETSLESSCURRENTLIABILITIES §95,042 574,640 592,824 573,878
CREDITORS:fallingdueaftermorethanoneyear 20 (30,000) (30,000) (30,000) (30,000)
Provisionsforliabilitiesandcharges 21 (17,475) (17,475) (17,129) (17,129)
TOTALNETASSETS


547,567


527,165


545,695


526,749
FUNDS 22
Endowmentfunds 443,455 423,182 434,031 414,343
Restrictedfunds 92,629 92,398 97,554 97,331
Unrestrictedfunds 11,483 11,585 14,110 15,075


547,567

527,165

545,695

526,749

Cashflowsfromoperatingactivities 2025
£'000s
2024
£'000s
Netmovementinfunds
Adjustmentsfor:
1,872 34,171
Depreciation/amortisation
(Gains)oninvestments
Investmentmanagementcosts
Investmentincome
Receiptofendowment
(Increase)indebtors
Decreaseinstocks
(Decrease)increditors
Increase/(Decrease)inprovisions
Netcash(usedin)operatingactivities
Cashflowsfrominvestingactivities


2,495
(21,065)
1,772
(4,379)
(9,509)
(1,338)
1
(2,944)
346
(32,749)


2,662
(43,573)
1,648
(3,038)
(15,227)
(3,100)
36
(2,067)
(1,934)
(30,424)
Proceedsfromthesaleofproperty,plantandequipment
Cashwithdrawn
Purchaseoffixedassets(tangibleandintangible)
Newmoneyinvested
Netcashprovidedby/(usedin)investingactivities


=
43,461
(430)
(23,394)
19,637


8
34,842
(2,141)
(15,227)
17,482
Cashflowsfromfinancingactivities
Receiptofendowment
Netcashprovidedbyfinancingactivities


9,509
9,509


15,227
15,227
Changeincashandcashequivalentsinthereportingperiod (3,603) 2,285
Cashandcashequivalentsatthebeginningofthereportingperiod 24,477 22,192
Cashandcashequivalentsattheendofthereportingperiod
20,875

24,477

Freeholdproperties,includingmajorextensions 2%p.a.
Buildingimprovements 2%
PlantandMachinery 5%
MotorVehicles 25%
FixturesandFittingsandComputerSystems 25%
Freeholdlandisnotdepreciated.Thecostofmaintenance ischargedintheSOFAintheperiodinwhich
itisincurred.

1 DONATIONSANDLEGACIES 2025 2024
£'000s £'000s
Unrestrictedfunds 510 1,043
Restrictedfunds 1,208 1,861
Endowedfunds 9,137 18,380


10,855




21,284
£1,308k(2024:£1,258k)ofunrestrictedandrestrictedfundswereraisedbytheScholarsFund.
SeeNote22fordetailedbreakdownofdonationsreceivedbyfund.
2 INCOMEFROMCHARITABLEACTIVITIES 2025 2024
£'000s £'000s
Scholarshipfunding 1,240 1,197
AllanticInstituteGrantFunding
RISEGrantFunding
-
8,780
13
6,097
SchmidtScienceFellowsGrantFunding 13,499 10,785
OtherGrantFunding 587 509
Contributionstoco-fundedCollege scholarshipcosts 1,042 981

25,148



19,582
TheTrusthasenteredintoa numberofco-fundingagreementswiththeUniversityandwithseveralColleges,wherebyfeesand stipendcostsare shared.Grantfundingisreceivedto
supportpartnershipprogrammes,namelyTheAtlanticInstitute,SchmidtScienceFellowsandtheRISEProgramme.
3 INCOMEFROMOTHERTRADINGACTIVITIES 2025 2024
£'000s £'000s
Subsidiarycompanytradingincome:RhodesHouseLtd 2,337 1,182
Othertradingincome

103
2,440





88
1,270
4 INVESTMENTINCOME 2025
£'000s
2024
£'000s
Unrestrictedfunds
Incomefromfixedintereststocks
- 65
Bankinterest 417 604

417


659
Restrictedfunds
Interestanddividendincomeoninvestmentportfolios
Bankinterest


1,290
6
1,296






990
7
997
Endowedfunds
Interestanddividendincomeoninvestmentportfolios 3,088 1,993


3,088




4,993
TotalInvestmentincome

4,801




3,649
5 ANALYSISOFEXPENDITUREONCHARITABLEACTIVITIES
Direct Direct
StaffCosts Non-staffCosts
SupportCosts
2025
2025 £'000s £'000s
£°000s
£'000s
Scholarshipprogramme
GrantstoIndividuals
- 15,263 - 15,263
IndirectScholarsupport
2,052
2,052



2,094
17,357

8,340
8,340



12,486
27,749
Otherprogrammes:
AllanticInstitute- GrantstoIndividuals - 309 - 309
AtlanticInstitute- OtherProgrammeCosts
1,847


3,294

376


5,517

1,847


3,603

376


5,826
SchmidtScienceFellows- GrantstoIndividuals - 5,589 - 5,589
SchmidtScienceFellows- OtherProgrammeCosts 2,100 5.408 309 7.817

2,100


10,997

309


13,406
RISE- GrantstoIndividuals
RISE- OtherProgrammeCosts

547
547

-


7,493
(93)
7,400


360
360

-


7,493
814
8,307
OtherprogrammesincludingOxfordNextHorizonsandSchwarzmanLeadershipProgramme = 517 91 608
Totalexpenditureoncharitableactivities
6,546



39,874

9,476



55,896

Direct Direct
2024
Scholarshipprogramme
StaffCosts
£'000s
Non-staffCosts
£'000s
SupportCosts
£'000s
2024
£°000s
GrantstoIndividuals
IndirectScholar support
-
2,170
14,502
2,099
-
5,888
14,502
10,157
Otherprogrammes:
2,170

16,601

5,888

24,659
AtlanticInstitute- GrantstoIndividuals
AtlanticInstitute- OtherProgrammeCosts
-
2,023
814
4,321
-
365
814
6,709

2,023

5,135

365

7,523
SchmidtScienceFellows- GrantstoIndividuals
SchmidtScienceFellows- OtherProgrammeCosts
-
1,937
5,167
3,305
-
300
5,167
5,542

1,937

8,472

300

10,709
RISE- GrantstoIndividuals
RISE- OtherProgrammeCosts
-
724
4,306
314
-
346
4,306
1,384

724

4,620

346

5,690
OtherprogrammesincludingSchwarzmanLeadershipProgramme 1 406 98 515
Totalexpenditureoncharitableactivities
6,865

35,234

6,997

49,096
Grantstoindividualsincludespaymentsmadetoanacademicinstitutiononbehalfofanindividual ,

ANALYSISOFEXPENDITUREONRAISINGFUNDS
Direct Direct
2025
Expenditureonraisingfunds
StaffCosts
£'000s
Non-staffCosts
£'000s
SupportCosts
£'000s
2025
£'000s
Fundraising
Tradingexpenditure
FinanceCosts
Investmentmanagementcosts
1,412
-
-
-
$30
1,700
-
-
-
47
801
1,772
2,342
1,747
801
1,772
Totalexpenditureonraisingfunds

1,412


2,630


2,620


6,662
Direct Direct
2024
Expenditureonraisingfunds
StaffCosts
£'000s
Non-staffCosts
£'000s
SupportCosts
£'000s
2024
£'000s
Fundraising
Tradingexpenditure
FinanceCosts
Investmentmanagementcosts
1,416
-
-
-
912
1,340
-
-
-
42
801
1,648
2,328
1,382
801
1,648
Totalexpenditureonraisingfunds

1,416


2,252


2,491


6,159
ANALYSISOFSUPPORTCOSTS
2025 Charitable Raising 2025
Total
Activities Funds
£'000s £'000s £'000s
Administration
Finance
Humanresources
‘Tandcommunications
Investmentmanagement
Legal& professional
Governancecosts
Depreciation
BondInterest
Exchangerateloss

4,037
76
271
1,814
-
501
101
2,172
-
504

14
-
-
15
4,772
-
12
11
801
-

4,048
76
271
1,829
1,772
$01
113
2,183
801
§04

9,476

2,622

12,098

2024
2024 Charitable Raising Total
Activities Funds
£'000s £'000s £'000s
Administration 3,914 6 3,920
Finance 63 0 63
Humanresources 331 - 331
ITandcommunications 1,617 14 1,631
Investmentmanagement - 1,648 1,648
Legal& professional 771 - 771
Governancecosts 92 11 103
Depreciation 2,433 M1 2,444
Interestcostonpensionprovision 26 - 26
BondInterest - 801 801
Pensiondeficitliabilitymovement
(2,250)

<

(2,250)


6,997


2,491


9,488
SharedServices,includingHumanResources,Financeand
ITcostsarealtributedaccordingtotheproportionofworkload.
Depreciationcostsare attributedaccordingtotheusemadeoftheunderlyingassets.
Interestandotherfinancechargesareattributedaccordingtothepurposeoftherelatedfinancing.
2025 2024
£°000s £'000s
Governancecostscomprise:
Auditors’remuneration -auditservices 87 85
Auditors'remuneration -otherservices 3 2
Auditors'remuneration -taxadvisoryservices 21 16



111


103
9 STAFFCOSTS
2028 2024
Theaggregatestaffcostsfortheyearwereasfollows. £'000s £'000s
Salaries andwages 9,949 9,803
Socialsecuritycosts 1,201 1,110
Pensioncosts:
Definedbenefitschemes 560 806
Definedcontribution schemes 402 344
Otherbenefits 282 252
Pensiondeficitliabilitymovement
:

(2,250)
TotalStaffCosts
12,394

10,065
LessStaffCostsdisclosedinNote5 asSupportCostsforAtlanticInstitute,RISE,ONHPandSchmidtScienceFellows (1,136) (1,109)
TotalStaffCostsforTheTrustexcludingPartnershipStaffCosts


11,258


8,956
Thetotalpensionprovisionheldat30thJune2025isEnil(2024:Enilk)asperNote21.SeeNote26forfulldetails.
Theaveragenumberofemployeesona grossheadcountbasis,includingPartnershipprogrammestaff,wasasfollows: 2025 2024
Fulltime 132 123
Parttime 18 24
Total

150

147
Inadditiontotheabove employeenumbers,TheTrustemployeescasualsandinternsonshort-termcontractsforseasonalorone-offwork.Themonthlyaverageofcasualemployees
was13intheyear(2024:18).
2025 2024
£60,000-£70,000
£70,000-£80,000
£80,000-£90,000
£90,000-£100,000
£100,000-£110,000
£110,000-£120,000
£120,000-£130,000
£130,000-£140,000
£140,000-£150,000
£150,000-£160,000
£160,000-£170,000
£170,000-£180,000
£180,000-£190,000
£190,000-£200,000
£200,000-£210,000
£250,000-£260,000
£290,000-£300,000
£340,000-£350,000
£390,000-£400,000
1
rFOAAInwow
Banna,
'
=
reNFSa44,Waa,aNwaunano
2025 2024 2025 2024
Group Group Charity Charity
Cost £'000s £'000s £°000s £'000s
Atstartofyear
Additions
Atendofyear



763
-
763


547
216
763


704
:
704


491
213
704
Amortisation
Atstartofyear
Amortisationchargefortheyear
Atendofyear



444
108
552


390
54
444


430
94
§24


390
40
430
Netbookvaluecarriedforward
211

319

180

274
Netbookvaluebroughtforward
319

157

274

101
TANGIBLEFIXEDASSETS
Group Freehold Plantand ITSystems Fixtures,
landand machinery fittingsand Total
buildings equipment
Cost £'000s £'000s £'000s £'000s £'000s
Atstartofyear
Additions
Atendofyear


58,045
118
58,163


749
-
749


6,031
297
6,328


2,555
15
2,570


67,380
430
67,810
Depreciationandimpairment
Atstartofyear
Depreciationchargefortheyear
Atendofyear


2,343
947
3,290


59
38
97


4,009
930
4,939


1,098
470
1,568


7,509
2,386
9,894
Netbookvalue2025
54,873

652

1,389

1,002

57,916
Netbookvalue2024
55,702

690

2,022

1,457

59,871
Charity
Freehold

Piantand

ITSystems

Fixtures,
tandand machinery fittingsand Total
buildings equipment
Cost £'000s £'000s £'000s £'000s £°000s
Alstartofyear
Additions
Atendofyear


58,045
118
58,163


749
-
749


6,031
297
6,328


2,512
15
2,527


67,337
430
67,767
Depreciationandimpairment
Alstartofyear
Depreciationchargefortheyear
Atendofyear


2,343
947
3,290


59
38
97


4,009
930
4,939


1,087
460
1,547


7,498
2,375
9,873
Netbookvalue2025
54,873

652

1,390

980

57,895
Netbookvalue2024 55,702
690
2,022
1,425
59,839

12 POOLEDENDOWMENTINVESTMENTS
Allinvestmentsareheldatfairvalue. 2025 2024
£'000s £'000s
Groupinvestments
Valuationatstartofyear
Newmoneyinvested
Amountswithdrawn
Reinvestedincome
Investmentmanagementfees
Increase/(decrease)invalueofinvestments
425,321
9,509
(36,007)
3,144
(1,508)
21,422
397,143
15,227
(22,776)
2,058
(1,391)
35,060
Groupinvestmentsatendofyear
Investmentheldonbehalfofsubsidiaries
Investmentsinsubsidiaries
Charityinvestmentsatendofyear



421,878
(17,973)
0
403,905



425,321
(17,454)
0
407,867
Groupinvestmentscomprise: 2025
£'000s
2024
£'000s
Privateequilyinvestments
Listedinvestments
Globalmulti-assetfunds(includingOUEF)
468
16,870
325,148
1,642
22,513
331,138
Property,alternativeandotherinvestments
Fixedtermdeposits,bondsandcash
79,392 70,028
Totalgroupinvestments
421,878

425,321
GroupandCharity 2025 2024
Total Total
£'000s £'000s
Valuationatstartofyear - 4,547
Amountswithdrawn - (4,612)
Reinvestedincome
Investmentmanagementfees
-
2
55
(2)
Increase/(decrease)invalueofinvestments
-

12
Valuationatendofyear

ATLANTICINSTITUTEINVESTMENTS
GroupandCharity 2025 2024
Total Total
£'000s £'000s
Valuationatstartofyear 72,771 71,054
Newmoneyinvested 13,882 -
Amountswithdrawn {7,454) (7,454)
Reinvestedincome 1,238 924
Investmentmanagementfees (264) (255)
Increase/(decrease)invalueofinvestments
(357)

8,502
Valuationatendofyear

79,816


72,771
Investmentscomprise: 2025 2024
£'000s £'000s
Listedinvestments 40,346 40,913
Property,alternativeandotherinvestments 3,566 2,670
Fixedtermdeposits,bondsandcash
35,904

29,188
Totalgroupinvestments
79,816

72,771

15 GAINSONINVESTMENTS
2025 2024
Total Tolal
Gainonpooledendowmentinvestments
Gain/(loss)oncapitalprojectinvestments
Gain/{loss)onAtlanticshortterminvestments
Gainonothershortterminvestments
£'000s
21,422
-
(357)
121
£'000s
35,059
12
8,502
38

21,186


43,611
Thedistributionof£16.3m(2024:£15.9m)fromOUEM,a unitisedfund,istreatedas a realisedgain withinthe Pooled
EndowmentInvestmentPortfolio.
16 PARENTANDSUBSIDIARYUNDERTAKINGS
Theresultsandtheassetsandliabilitiesoftheparentandsubsidiariesaltheyearend were asfollows.
Linkedcharity Parent charity Linked charity Linkedcharity PPFSubsidiary
CecilRhodes
Scholarshi
RhodesTrust
Public
RhodesTrust RhodesTrust
New
Rhodes
2025 P
Fund
Purposes
Fund
HorizonFund Scholarship
Fund
House Ltd
£'000s £'000s £'000s £'000s £'000s
Income
Expenditure
DonationtoTrustundergiftaid
Transfers
Netgainsoninvestments
383
(2,902)

-
2,469
9,115
(22,134)
36
-
13,672
25,719
(28,383)
-
(2,077)
236
6,257
(5,397)
=
(568)
3,954
3,523
(3,076)
(36)
-
.
Resultfortheyear


(50)




690



(4,505)


4,246



411
Totalassets
Totalliabilities

50,279
.

326,078
(23,257)

92,013
(5,488)

90,141
(2,829)

679
(429)
Netfundsattheendofyear


50,279




302,821



86,525


87,312



249

RT
Subsidiary


RT


Subsidiary


RT




Subsidiary


RT


Subsidiary
RTSubsidiary RTSubsidiary
Rhodes Rhodes Rhodes Rhodes Rhodes
Scholarships Scholarships Scholarships Scholarshipsfor RhodesTrust Scholarships
inAustralia in New in eae SouthernAfrica (US)LLC inAmerica,
PTYLtd ZealandLtd SecretariatNPC inc
£'000s £'000s £'000s £'000s £'000s £°000s
Income
Expenditure
Transfers
Netgainsoninvestments
202
(906)
tt)
702
28
(6)
-
:
628
(207)
0
154
243
(167)
-
-
1,380
(968)
-
Bs
-
-
-
:
Resultfortheyear


(2)



22




575



76


412



-
Totalassets
Totalliabilities

33,238
(16,626)

158
(68)

7,042
(3,240)

tt)
(143)

0
19

-
-
Netfundsattheendofyear

16,612



90




3,802



(143)


19



-
Linked charity Parent charity Linked charity Linkedcharity PPFSubsidiary
. RhodesTrust
-a J oe RhodesTrust New Rhodes House
2024 2
"p
Fund
u
PurposesFund
HorizonFund Scholarship
Fund
Ltd
£'000s £'000s £'000s £'000s £'000s
Income
Expenditure
Transfers
Netgainsoninvestments
256
(3,051)
4,372
8,151
(18,378)
22,172
18,631
(24,878)
(1,038)
9,615
14,819
(4,474)
(7)
§,927
2,278
(2,353)
5
-
Resultfortheyear


1,577




11,944



2,330


16,265



(75)
Totalassets
Totalliabilities

50,330
-

326,356
(24,033)

99,857
(8,827)

85,633
(2,566)

4,000
(1,353)
Netfundsattheendofyear

50,330


302,323


91,030

83,067


(353)

RTSubsidiary RTSubsidiary RTSubsidiary RTSubsidiary RTSubsidiary RTSubsidiary
Rhodes Rhodes Rhodes
Scholarshipsin
.
AustraliaPTY
Scholarshipsin
NewZealand
Rhodes
.
Scholarshipsin
Canada
Scholarshipsfor
:
SouthernAfrica
RhodesTrust
(US)LLC
Rhodes
Scholarshipsin
Ayfeeiea.Iie
Ltd Ltd SecretariatNPC '
£'000s £'000s £'000s £'000s £'000s £°000s
Income 2,607 5 121 1 5 -
Expenditure (935) (0) (653) (149) (398) -
Net gains oninvestments 1,221 - 306 - - -
Resultfor theyear

2,893


5


(226)


(148)


(393)


-
Totalassets 30,348 132 6,698 (0) - -
Totalliabilities (13,733) (64) (3,470) (219) (393) -
Netfunds attheendofyear
16,615

68

3,228

(219)

(393)

-

WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune
2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrustee
Boardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently
5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearer
understandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentca
subsequentendowmentsvaluedatthedateofthegift.
pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune
2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrustee
Boardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently
5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearer
understandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentca
subsequentendowmentsvaluedatthedateofthegift.
pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune
2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrustee
Boardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently
5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearer
understandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentca
subsequentendowmentsvaluedatthedateofthegift.
pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune
2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrustee
Boardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently
5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearer
understandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentca
subsequentendowmentsvaluedatthedateofthegift.
pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune
2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrustee
Boardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently
5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearer
understandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentca
subsequentendowmentsvaluedatthedateofthegift.
pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune
2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrustee
Boardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently
5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearer
understandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentca
subsequentendowmentsvaluedatthedateofthegift.
pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall
PermanentEndowment Expendable Total
Unapplied Endowment Endowments
TrustforInvestment Total
2025 £'000s
ScholarshipFund
Return
£'000s
Total
£'000s
£'000s £'000s
Atthebeginningoftheyear:
Giftcomponentofthepermanentendowment
Unappliedtotalreturn
Expendableendowment
TotalEndowments
Movementsinthereportingperiod:
30,429
-

30,429

=
19,902
:
19,902

30,429
19,902
:
50,331

-
-
383,700
383,700

30,429
19,902
383,700
434,031
Giftofendowmentfunds
Investmentreturn:totalinvestmentincome
Investmentreturn:reatisedandunrealisedgainsandlosses
Less:Investmentmanagementcosts
Total
-
-
-
-

=

-
383
2,468
(186)
2,665

-
383
2,468
(186)
2,665

9,137
2,706
18,361
(1,319)
28,885

9,137
3,088
20,829
(1,505)
31,549
Unappliedtotalreturnallocatedtoincomeinthereportingperiod
Expendabletotalretumincometransferred
-
=

(2,716)
-

(2,716)
-

-
(19,200)

(2,716)
(19,200)
Transfersframexpendableendowments
-

-


(2,716)
-


(2,716)
-


(19,200)
(209)


(21,916)
(209)

-

(2,716)

(2,716)

(19,409)

(22,125)
Netmovementsinreportingperiod
Atendofthereportingperiod:

-

(51)

(51)

9,476

9,424
Giftcomponentofthepermanentendowment
Unappliedtotalreturn
Expendableendowment
TotalEndowments
30,429
-

30,429


-
19,850
-
19,850



30,429
19,850
:
50,279



-
-
393,176
393,176



30,429
19,850
393,176
443,455
PermanentEndowment Expendable Total
Unapplied Endowment Endowments
TrustforInvestment Total
2024 £'000s
ScholarshipFund
Return
£'000s
Total
£'000s
£'000s £'000s
Atthebeginningoftheyear:
Giftcomponentofthepermanentendowment
Unappliedtotalretum
Expendableendowment
TotalEndowments
Movementsinthereportingperiod:
30,429
7

30,429

-
18,325
-
18,325

30,429
18,325
:
48,753

-
-
355,079
355,079

30,429
18,326
355,079
403,832
Giftofendowmentfunds
Investmentreturn:totalinvestmentincome
Investmentreturn:realisedandunrealisedgainsandlosses
Less:Investmentmanagementcosts
Total
-
-
-
:

=

-
256
4,372
(172)
4,456

-
256
4,372
(172)
4,456

18,380
1,737
29,575
(1,174)
48,518

18,380
1,993
33,947
(1,346)
52,974
Unappliedtotalreturnallocatedtoincomeinthereportingperiod
Expendabletotalreturnincometransferred
-
:

(2,879)
-

(2,879)
-

-
(19,490)

(2,879)
(19,490)
Transferstoexpendableendowments
=

-


(2,879)
:


(2,879)
=


(19,490)
(407)


(22,369)
(407)

-

(2,879)

(2,879)

(19,897)

(22,776)
Netmovementsinreportingperiod
Atendofthereportingperiod:

-

1,577

1,577

28,621

30,198
Giftcomponentofthepermanentendowment
Unappliedtotalretum
Expendableendowment
TotalEndowments
30,429
2

30,429

-
19,902
-
19,902

30,429
19,902
-
50,331

-
-
383,700
383,700

30,429
19,902
383,700
434,031

18 DEBTORS
2025 2024 2025 2024
Group Group Charity Charity
£'000s £'000s £'000s £'000s
Amountsfallingduewithinoneyear:
Tradedebtors 1,774 517 1,451 136
Prepaidfees,stipendsandamountsowedbyScholars 566 531 546 514
AmountsheldbyNationalSecretaries 44 33 44 33
Amountsowingbygroupundertakings:UK - - - 1,021
Amountsowingbygroupundertakings:Overseas - : 639 1,289
AccruedIncome 6,794 5,884 4,868 5,384
Prepayments 1,791 2,121 1,724 2,078
Other debtors 1,676 1,541 1,615 1,475
Amountsfallingdueinmorethanoneyear:
Accruedincome 6,245 6,925 8,170 5,192

18,890

17,552

19,057

17,122
Accruedincomeforthegroupfallingdueinmorethanyearrepresentspledgeddonations,atpresentvalue,ofwhich£624kfallsdueinmorethanfiveyears(2024:£821k).
19 CREDITORS:fallingduewithinoneyear 2025 2024 2025 2024
Group Group Charity Charity
£'000s £'000s £'000s £'000s
Tradecreditors 1,323 1,139 1,089 966
Amountsowedtogroupundertakings:UKandOverseas - - 2,500 358
Taxationandsocialsecurity 415 373 303 282
Accrualsanddeferredincome 2,743 5,950 2,395 5,684
Othercreditors 106 69 72 46


4,587


7,531


6,359


7,336
20 CREDITORS:fallingdueaftermorethanoneyear 2025 2024 2025 2024
Group Group Charity Charity
£'000s £'000s £'000s £'000s
Loan Notes 30,000 30,000 30,000 30,000

30,000

30,000

30,000

30,000
{nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand {nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand {nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand {nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand {nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand
accommodationfacilitieswithintheRhodesHousesite.Fixedinterestpaymentsarepayableat2.67%p.a.twiceyearly,andthecapitalisdueforrepaymentinOctober2048.Interest
of£801k(2024:£801k)waspayableontheloannotesintheyear.Thiswasallexpensedintheyear.
21 PROVISIONSFORLIABILITIESANDCHARGES 2025 2024 2025 2024
Group Group Charity Charity
ProvisionforfutureScholarcosts £'000s £'000s £'000s £000s
At startofyear 17,129 16,839 17,129 16,839
ChargedintheStatementofFinancialActivities 346 290 346 290
Atendofyear

17,475


17,129


17,475


17,129
Provisionforpensiondeficitliability £'000s £'000s £'000s £'000s
At startofyear . 2,224 - 2,224
ChargedintheStatementofFinancialActivities - (2,365) - (2,365)
Settledintheyear
-

141

:

141
Atendofyear

:


:


:


-
Totalprovisions
17,475

17,129

17,475

17,129

22 ANALYSISOFMOVEMENTSONFUNDS
Investment &
EndowmentFunds
-Permanent
AtiJuly
2024
£'000s
NewMoney
£'000s
Operating
Income
£'000s
Resources
expended
£'000s
Transfers
£'000s
Gains/
(losses)
£'000s
At 30June
2025
£'000s

ScholarshipEndo
Fund
TotalPermanentEndowment


50,330
50,330


-
-


383
383





(186)
(186)


(2,716)
(2,716)


2,468
2,468


50,279
50,279
EndowmentFunds
-Expendable
PublicPurposesFund
PublicPurposesCapital
Fund
SecondCenturyFounderCapitalFund(MMF)
NewZealandPartnershipCapitalFund
OppenheimerSouthAfricaCapitalFund
Atlantic(RhodesScholProg)Fund
RSASecandCenturyFounderMMFCapitalFund
BanksPartnershipCapitalFund
PakistanCapitalFund
RhodesHouseNamingCapitalFund
2ndCenturyFounderCompoundFund
VariousPartnershipFunds
Subtotal

140,214
33,542
10,343
8,050
23,483
15,949
6,110
§,096
7,326
5,634
26,983
282,729

-
-
-
-
-
-
-
-
99
-
4,021
4,120

973
255
79
61
179
124
46
39
25
182
1,960










-


(473)
(124)
(38)
(30)
(87)
(59)
(23)
(19)
(14)
-
(89)
(954)

(7,034)
(1,810)
(558)
(434)
(1,267)
(1,070)
(330)
(275)
(51)
-
(1,289)
(14,118)

6,279
1,645
507
395
1,152
782
300
250
152
347
1,742
13,551

139,959
33,508
10,333
8,042
23,459
15,724
6,104
5,090
7,537
5,981
31,550
287,287
NewScholarshipFund

RhodesScholarshipsforUAE
MalaysiaCapitalFund
SaidSJLPCapitalFund
ChinaCapitalFund
WestAfricaCapitalFund
EastAfricaCapitalFund
EndowmentforGeneralPurposes
AlagilSaudiArabiaCapitalFund
VariousPartnershipFunds
Subtotal

12,208
5,662
5,632
14,239
11,555
5,422
9,823
8,790
7,953
81,284

-
-
-
1,002
44
1,440
2,952
-
(1,027)
4,412

93
43
43
115
80
38
75
87
60.
613











(45)
(21)
(21)
(56)
(39)
(21)
(36)
(32)
(29)
(301)

(659)
(306)
(304)
(810)
(567)
(1,274)
(530)
(474)
577
(4,347)

599
278
276
758
515
230
482
431
385
3.954

12,196
5,656
5,627
15,248
11,588
5,836
12,765
8,781
7,918
85,616


TotalEndowmentFunds- Charity


414.343


8,532


2,956




(1,440)


(21,181)


19,973


423,182
Investment&
RhodesScholarshipsinAustraliaPTYLtd At
1July
2024
£'000s
NewMoney
£'000s
Operating
Income
£'000s


Resources
expended
£'000s
Transfers
£'000s
Gains/
(tosses)
£'000s
At30June
2025
£'000s

AustraliaCapitalFund
QueenslandCapitalFund
WesternAustraliaCapitalFund

411,190
3.112
2,241
16,543

-
-
53
53

83
24
2
109





(40)
(11)
(A)
(53)

(590)
(168)
(14)
(772)

537
153
13
702

11,179
3,109
2,293
16,581
RhodesScholarshipsinNewZealandLtd
NewZealandFunds - - - - - - -
RhodesScholarshipsinCanada

CanadianEndowmentCapitalFund
CanadianisraelFund
RhodesHouseNamingFund
GenereuxCSLPCapitalFund

526
2,463
-
156
3,145

-
55
496
-
§52

4
419
-
1
24

(2)
(9)
-
(1)
(12)

{28)
(134)
-
(8)
(171)

26
121
-
8
154

525
2,514
496
155
3,691


TotalExpendableEndowment


383,701


9,137


2,706



(41,319)


(19,408)


18,361


393,176


TotalEndowmentFunds- Group


434,031


9,137


3,088



(1,505)


(22,125)


20,829


443,455
RestrictedFunds
ScholarshipFund
ScholarshipEndowmentIncomeFund - - - (2,716) 2,716 - -
PublicPurposesFund

Atlantic(RhodesScholProg)Fund
VariousPartnershipIncomeFunds
Subtotal

-
2,002
2,002

-
741
741

-
679
679

(1,267)
(13,709)
(14,977)

1,267
11,660
12,927

-
-
-

:
1,372
1,372
HorizonFund

AtlanticHorizon(institute)Fund
VariousPartnershipIncomeFunds
Subtotal

90,756
274
91,030

251
40
291

1,290
22,866
24.156

(6,093)
(22,290)
(28,383)

(189)
_(616)
(806)

236
-
236

86,251
274
86,525
NewScholarshipFund

VariousPartnershipIncomeFunds
Subtotal

4,299
4,299

62
62

547
547

(4,324)
(4,324)

3,918
3,918

-
-

4,502
4,502

TotalRestrictedFunds- Charity

97,331

1,093

25,382


(50,400)

18,755

236

92,398

RhodesScholarshipsinAustraliaPTYLtd
AustraliaIncomeFund 71 38 2 (671) 590 - 30
QueenslandIncomeFund 0 - - (168) 168 - 9
WesterAustraliaIncomeFund - - - (14) 14 - -

71

38

2

(853)

772

-

30
RhodesScholarshipsinNewZealandLtd
NewZealandFunds 68 24 4 (6) - - 90
RhodesScholarshipsinCanada
CanadianIncomeFund(AnnualFund) 84 52 0 {53) 28 - 111
CanadianIsraelFund - - - (134) 134 - 0
GenereuxCSLPIncomeFund - - - (8) 8 - :

84

§2

(a)

(196)

171

-

111
TotalRestrictedFunds- Group

97,554


1,208


25,388


(51,455)


19,699


236


92,629
Investment&
At1 July NewMoney Operating Resources Gains/ At30June
2024 Income expended Transfers (losses) 2025
Unrestricted
Funds
£'000s £'000s £'000s £'000s £'000s £'000s £'000s
PublicPurposesFund
PPFIncomeFund 17,593 510 {3,128) (4,581) 3,837 121 14,353
OtherUnrestrictedFunds - - - (510) 510 - -
HorizonFundUnrestrictedFunds (0) - 1,271 - (1,271) - {0)
NewScholarshipFundUnrestrictedFunds (2,517) - 624 (262) (650) - (2,806)
TotalUnrestrictedFunds- Charity

15,075


§10


(1,233)


(5,353)


2,426


121


11,547
OtherUnrestrictedFunds (965) - 5,146 (4,245) - - (64)
TotalUnrestrictedFunds- Group

14,110


510


3,913


(9,599)


2,426


121


11,483
TotalFunds- Group 545,695
10,854
32,390
(62,559)
-
21,186
547,566

RestrictedFunds
AtlanticHorizon(Institute)Fund GrantfundingreceivedbyAtlanticPhilanthropiesoftheAtlanticInstitute, includedintheHorizon Fund.
24 ANALYSISOFNETASSETSBETWEENFUNDS
Unrestricted Restricted Endowment 2025
2025 Funds
£'000s
Funds
£'000s
Funds
£'000s
Total
£'000s
Intangiblefixedassets
Tangiblefixedassets
Pooledendowmentinvestments
Atlanticshortterminvestments
Netcurrentassets
Longtermliabilitiesandprovisions
211
-
-
-
58,747
(47,475)
-
-
ie)
79,816
12,813
-
-
57,916
421,878
-
(36,340)
-
211
57,916
421,878
79,816
35,220
(47,475)


11,482


92,630


443,455


547,568
Unrestricted Restricted Endowment 2024
2024 Funds
£'000s
Funds
£'000s
Funds
£'000s
Total
£'000s
Intangiblefixedassets
Tangiblefixedassets
Pooledendowmentinvestments
Allanlicshartterminvestments
Netcurrentassets
Longtermliabilitiesandprovisions
319
-
-
-
60,922
(47,129)
-
-
13,240
72,771
11,542
-
-
59,871
412,081
-
(37,922)
-
319
59,871
425,321
72,771
34,542
(47,129)

14,110

97,554

434,031

545,695


Priceinflation- ConsumerPricesIndex(CPI)

RPI/CPIgap

3.0%p.a.(basedona long-termaverageexpectedlevelofCPI,broadlyconsistentwithlong-termmarketexpectations)

1.0%p.a.to2030,reducingto0.1%p.a.from2030

Pensionincreases(subjecttoa floorof0%)

Benefitswithnocap:CPIassumptionplus3bps

Discountrate(forwardrates)

Benefitssubjecttoa “softcap"of5%(providinginflationaryincreasesupto5%, andhalfofanyexcessinflationover5%uptoa maximum
of10%):CPIassumptionminus3bps

Fixedinterestgiltyieldcurveplus:
Pre-retirement:2.5%p.a,
Post-retirement:0.9%p.a.

Themaindemographicassumptionsusedrelatetothemortalityassumptions.Theseassumptionsarebasedonanalysisofthescheme’sexperiencecarriedoutaspartofthe2023actuarialvaluation. Themaindemographicassumptionsusedrelatetothemortalityassumptions.Theseassumptionsarebasedonanalysisofthescheme’sexperiencecarriedoutaspartofthe2023actuarialvaluation. Themaindemographicassumptionsusedrelatetothemortalityassumptions.Theseassumptionsarebasedonanalysisofthescheme’sexperiencecarriedoutaspartofthe2023actuarialvaluation.
Themortalityassumptionsusedinthesefiguresareasfollows:

Mortalitybasetable

101%ofS2PMA“light”formalesand95%ofS3PFAforfemales

Futureimprovementstomortality

CMI2021witha smoothingparameterof7.5,aninitialadditionof0.40%p.a.,10%w2020andw2021parameters,anda long-term
improvementrateof1.80%p.a.formalesand1.60%p.a,forfemales

Thecurrentlifeexpectanciesonretirementatage65are:


2025


2024

Malescurrentlyaged65(years)
23.8
23.7

Femalescurrentlyaged65(years)
25.5
25.6

Malescurrentlyaged45(years)
25.7
25.4

Femalescurrentlyaged45(years)
27.2

27.2
Acopyofthefullactuarialvaluationreportandother furtherdetailsontheUSSschemeareavailableontheUSSwebsitewww.uss.co.uk.
DefinedContributionPensionSchemes
Thegroupoperatesa definedcontributionstaffpensionschemeforUKemployeesthroughAVIVA.Theassetsofthe schemeareheldseparatelyinindependentlyadministered
funds.Thepensioncostschargerepresentscontributionspayablebythegrouptothefundsandamountedto£308k(2024:£257k).
Thegroupalsooperatesa definedcontributionstaffpensionschemeforitsUSemployees.Theassetsofthescheme areheldseparatelyinindependentlyadministeredfunds.The
pensioncostschargerepresentscontributionspayablebythegrouptothefundsandamountedto£83k(2024:£74k).
Pensionchargefortheyear
ThepensionchargerecordedbytheTrustduringtheaccountingperiod(excludingpensionfinancecosts)wasequaltothecontributionspayableafterallowanceforthedeficit
recoveryplanasfollows:

Scheme
2025

2024
£'000s £'000s

UniversitiesSuperannuationScheme
560

806
UniversityofOxfordStaffPensionScheme
10
1


USStaff401kSafeHarbourPlan
83
NationalEmploymentSavingsTrust
-
AVIVA
308
MovementonthePensionschemedeficitcontributionliabilities
:
Total
961

74
2
257
(2,250)
(1,100)
Pensioncontributionsof£48kwerepayableatthebalancesheetdate(2024:£41k).

29 COMPARATIVESTATEMENTOFFINANCIALACTIVITIES
Consolidated
Unrestricted
Funds
Restricted
Funds
Endowed
Funds
2024
Total
INCOMEANDENDOWMENTSFROM: £'000s £'000s £'000s £'000s
Donationsandlegacies
Charitableactivities
Othertradingactivities
Investments
1,043
959
1,270
1,861
18,623
-
18,380
-
-
21,284
19,582
1,270
Investmentincome
Totalreturnallocatedtoincome
Other(foreignexchangegain)
Totalincome

659
7,389
30
11,350

997
14,980

36.461

1,993
(22,369)
=
(1,996)

3,649
-
30
45,815
EXPENDITUREON:
Charitableactivities:
Promotionandadvancementofeducation 4,635 44,461 - 49,096
Raisingfunds:
Fundraising
Tradingexpenditure
Financecosts
Investmentmanagementcosts
TotalExpenditure

385
1,307
801
2
2,495

1,943
75
-
300
2,318

-
-
-
1,346
1,346

2,328
1,382
801
1,648
6,159
NetIncome/(Expenditure)beforegains


4,220


(10,318)


(3,342)


(9,440)
Net(losses)/gainsoninvestments
51

9,614

33,946

43,611
NetIncome/{Expenditure)


4,271


(704)


30,604


34,171
Transfersbetweenfunds
(4.367)

4,774

(407)

-
Netmovementinfundsfortheyear
(96)

4,070

30,197

34,171
Fundbalancesbroughtforwardaspreviouslystated 14,206 93,484 403,834 511,524
Fundscarriedforwardat30June2024


14,110


97,554


434,031


545,695
30 COMPARATIVEANALYSISOFMOVEMENTSONFUNDS
Investment &
EndowmentFunds- Permanent AtiJuly
2023
£'000s
NewMoney
£'000s
Operating
Income
£'000s
Resources
expended
£'000s
Transfers
£'000s
Gains/
(losses)
£'000s
At30June
2024
£°000s
ScholarshipEndowmentFund

TotalPermanentEndowment


48.753
48,753


-
-


256
256


(172)
(172)


(2,879)
(2,879)


4,372
4,372


50,330
50,330
Endo
Funds
-
Expendabl
PublicPurposesFund
PublicPurposesCapitalFund
SecondCenturyFounderCapitalFund(MMF)
NewZealandPartnershipCapitalFund
OppenheimerSouthAfricaCapitalFund
Atlantic(RhodesScholProg)Fund
RSASecondCenturyFounderMMFCapitalFund
BanksPartnershipCapital
Fund
PakistanCapitalFund
RhodesHauseNamingCapitalFund
2ndCentury
FounderCompoundFund
VariousPartnershipFunds

Subtotal

136,204
35,171
10,019
7,798
22,747
12,770
5,918
4,688
4,942
5,099
26,806
272,162

-
-
-
-
-
-
-
248
2,340
-
31
2,619

651
171
53
41
119
81
31
26
7
-
120
1,300

(439)
(115)
(35)
(28)
(80)
(55)
(21)
(17)
(6)
-
(81)
(877)

(7,322)
(4,598)
(592)
(460)
(1,343)
1,787
(349)
(288)
(65)
-
(1,346)
(14,596)

11,119
2,913
898
699
2,040
1,385
534
438
109
535
1,454
22,121

140,214
33,542
10,343
8,050
23,483
15,949
6,110
5,096
7,326
§,634
26,983
282,729
NewScholarshipFund
RhodesScholarshipsforUAE
MalaysiaCapitalFund
SaidSJLPCapitalFund
ChinaCapitalFund
WestAfricaCapitalFund
EastAfricaCapitalFund
EndowmentforGeneralPurposes
AlagilSaudiArabiaCapitalFund
VariousPartnershipFunds

Subtotal

11,826
5,484
5,456
13,800
10,262
4,227
(0)
8,515
6,356
65,925

-
-
-
-
968
1,032
9,823
-
1,388
13,211

62
29
29
72
52
26
45
34
348







-



(42)
(19)
(19)
(49)
(36)
(18)
-
(30)
(23)
(237)

(698)
(324)
(322)
{800)
(587)
(280)
-
(§03)
(376)
(3,889)

1,060
492
489
1,217
894
436
-
763
575
5,927

12,208
5,662
5,632
14,239
11,555
5,422
9,823
8,790
7,953
81,284

TotalEndowmentFunds- Charity

386,840

15,831

1,903



(1,286)

(21,364)

32,420

414,343

Investment& Investment&
At1July NewMoney Operating Resources Gains/ At30June
2023 Income expended Transfers (losses) 2024
£'000s £'000s £'000s £'000s £'000s £'000s £'000s
RhodesScholarshipsinAustraliaPTYLtd
AustraliaCapitalFund 10,597 250 56 (37) (626) 950 11,190
QueenslandCapitalFund 3,015 - 16 (11) (178) 270 3,112
WesternAustraliaCapitalFund - 2,241 - - - - 2,241

13,613

2,491

72


(48)

(804)

1,221

16,543
RhodesScholarshipsinNewZealandLtd
NewZealandFunds - - - - - - -
RhodesScholarshipsinCanada
CanadianEndowmentCapitalFund 509 - 3 (2) (30) 46 526
CanadianIsraelFund 2,327 58 12 (8) (139) 212 2,463
CanadianSecondCenturyFounderFund 394 - 2 (1) (430) 35 (0)
GenereuxCSLPCapitalFund 151 - 1 (1) (9) 14 156

3,381

58

18


(12)

(608)

306

3,145
TotalExpendableEndowment

355,081


18,380


1,737




(1,174)


(19,897)


29,575


383,701
TotalEndowmentFunds- Group

403,834


18,380


1,993




(1,346)


(22,776)


33,947


434,031
RestrictedFunds
ScholarshipFund
ScholarshipEndowmentIncomeFund - - - (2,879) 2,879 - -
PublicPurposesFund
Atlantic(RhodesScholProg)Fund
- - = (1,343) 1,343 < a
VariousPartnershipIncomeFunds 876 1,509 719 (12,127) 411,025 - 2,002
Subtotal
876

1,509

719


(13,470)

12,368

-

2,002
HorizonFund
AtlanticHorizon(Institute)Fund 88,245 - 1,002 (7,821) (284) 9,615 90,756
VariousPartnershipIncomeFunds 455 24 17,378 (17,045) (538) - 274
Subtotal
88,700

24

18,380


(24,866)

(822)

9,615

91,030
NewScholarshipFund
VariousPartnershipIncomeFunds 3,663 241 513 (4,035) 3,917 - 4,299
Subtotal
3,663

241

513


(4,035)

3,917

-

4,299
TotalRestrictedFunds- Charity

93,239


1,774


19,612




(45,250)


18,342


9,615


97,331
RhodesScholarshipsinAustraliaPTYLtd
AustraliaIncomeFund 109 41 3 (709) 626 - 71
QueenslandIncomeFund 0 - - (178) 178 - 0
WestemAustraliaIncomeFund - - - - - - -

109

44

3

(887)

804

=

71
RhodesScholarshipsinNewZealandLtd
NewZealandFunds 64 1 4 (0) - - 68
RhodesScholarshipsinCanada
CanadianIncomeFund(AnnualFund) 72 44 1 (63) 30 - 84
CanadianIsraelFund 0 - - (139) 139 - -
CanadianSecondCenturyFounderFund - - - (430) 430 - -
GenereuxCSLPIncomeFund - - - (9) 9 - -

72

44

1

(641)

608

-

84
TotalRestrictedFunds- Group

93,484


1,861


19,620


(46,778)


19,754


9,615


97,554
Investment &
At1July NewMoney Operating Resources Gains/ At30June
2023 Income expended Transfers (losses) 2024
UnrestrictedFunds £'000s £'000s £'000s £'000s £'000s £'000s £'000s
PublicPurposesFund
PPFIncomeFund 17,345 1,043 (99) (4,019) 3,273 51 17,593
HorizonFundUnrestrictedFunds (0) - 227 (11) (216) - (0)
NewScholarshipFundUnrestrictedFunds (2,787) - 506 (202) (35) - (2,517)
TotalUnrestrictedFunds- Charity

14,558


1,043


634


(4,233)


3,022


51


15,075
OtherUnrestrictedFunds (352) - 2,284 (2,898) - - (965)
TotalUnrestrictedFunds- Group

14,206


1,043


2,918


(7,130)


3,022


51


14,110
TotalFunds- Group 511,524
21,283
24,531
(55,255)
-
43,612
545,695
Asummaryofthepurposesofspecificmaterialfunds isfoundinnote23.
ANALYSISOFCHANGESINNETDEBT
2025 At1 July
2024
Cashflows Othernon-cash
changes
At30June
2025
£'000s £'000s £'000s £'000s
Cashinhand
Short-terminvestments,readilyconvertibletocash
Loansfallingdueaftermorethanoneyear
11,643
12,835
(30,000)
(6,145)
2,542
-
-
-
-
5,497
15,377
(30,000)
Total


(5,522)



(3,603)



-



(9,125)
2024 At
July
2023
Cashflows Othernon-cash
changes
At30June
2024
£'000s £'000s £'000s £'000s
Cashinhand
Short-terminvestments,readilyconvertibletocash
Loansfallingdueaftermorethanoneyear
7,099
15,093
(30,000)
4,544
(2,258)
-
-
-
-
11,643
12,835
(30,000)
Total
(7,808)

2,286

-

(5,522)