| Page | |||
|---|---|---|---|
| Report ofthe trustees | 1 to5 | ||
| Independent Examiner's |
Report | ||
| Statement ofFinancial | Activities | ||
| Balance Sheet | |||
| Notes to the Financial | Statements | 9to 18 |
| Notes | 31.12.20 | 31.12.20 | 31.12.19 | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total | Total | ||||||
| funds | foods | funds | ||||||
| f | f | |||||||
| Income and Endowments | from: | |||||||
| Investment income |
31,398 | 31,398 | 36,647 | |||||
| Total Income | 31,398 | 31,398 | 36,647 | |||||
| Expenditure on: |
||||||||
| Raising funds | 5,943 | 5,943 | 6,493 | |||||
| Charitable activities |
188,253 | 188,253 | 342,892 | |||||
| Total Expenditure | 194,196 | 194,196 | 349,385 | |||||
| Net expenditure | before gains and losses on | |||||||
| investments | (162,798) | (162,798) | (312,738) | |||||
| Net gains/(losses) | on investments | assets | 97,035 | 97,035 | 94,970 | |||
| Net expenditure | (65,763) | (65,763) | (217,768) | |||||
| Net movement in |
funds | (65,763) | (65,763) | (217,768) | ||||
| Reconciliation offuads |
||||||||
| Total funds brought | forward | 1,519,998 | 1,519.998 | 1,737,766 | ||||
| Total funds carried | forward | 13 | 1,454,235 | 1,454,235 | 1,519,998 |
| Total | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 31.12.20f | 31.12.19f | |||||||||
| Interest receivable on bank | deposits | 42 | 220 | |||||||
| Other income | from fixed asset investments | 31,356 | 36,427 | |||||||
| 31,398 | 36,647 | |||||||||
| All ofthe | above investment | income were | attributable | to unrestricted | funds. | |||||
| 3. | Expenditure | on raising funds | ||||||||
| Total | Total | |||||||||
| 31.12.20f | 31.12.19f | |||||||||
| Investment | management fees |
5,943 | 6,493 | |||||||
| All ofthe | above investment | management | fees were attributable | to unrestricted | funds. |
| Expenditure on charita |
ble activities |
||||
|---|---|---|---|---|---|
| Total | Total | ||||
| 31.12.20 | 31.12.19 | ||||
| f | f | ||||
| Grant funding ol activities (see note 5) Governance costs: |
182,824 | 340,144 | |||
| Legal and professional | fees | 2,849 | 176 | ||
| Independent Examiner fees Bank charges and interest |
2,580 | 2,580 (8) |
|||
| 5,429 | 2,748 | ||||
| 188,253 | 342.892 |
| Analysis ofgrants | |||||||
|---|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19 | ||||||
| Grants to individuals | 5,000 | ||||||
| Grants to institutions | 177,824 | 340,144 | |||||
| 182,824 | 340,144 | ||||||
| The total grants paid and | committed | to institutions | during the year were as follows: | ||||
| 31.12.20 | 31.12.19 | ||||||
| Garsington Opera Limited |
50,500 | ||||||
| StAlbans School | (20,000) | 50,000 | |||||
| Aid BoxCommunity | 3,200 | 46,900 | |||||
| Orchestra ofthe Age of | Enlightenment | 57,000 | 25,900 | ||||
| Science Museum Foundation |
24,000 | ||||||
| Orchestra ofStJohns | 5,000 | 20,000 | |||||
| Royal Academy ofMusic | 26,500 | 18,000 | |||||
| Glyndebourne Productions |
Limited | 20,000 | 15,000 | ||||
| ClientEarth | 30,000 | 15,000 | |||||
| Arcangelo | 15,000 | ||||||
| StEdmund Hall In The University |
OfOxford | 3,500 | 10,000 | ||||
| Oxford Lieder Ltd | 7,500 | ||||||
| Tetbury Music Festival |
3,500 | 7,493 | |||||
| University ofOxford Development |
Trust | Fund | 5.000 | ||||
| Live Music Now Limited | 5,000 | ||||||
| The Ditchley Foundation | 3,160 | ||||||
| Amscordi Limited (IMS |
Prussia Cove) | 3,000 | |||||
| Instruments ofTime and |
Truth | 2,500 | |||||
| Arts at the Old Fire Station | 2,500 | ||||||
| Music at Oxford | 2,500 | ||||||
| The Wigmore Hall Trust |
2,200 | ||||||
| Classics For All | 2,000 | ||||||
| The Royal Shakespeare | Company | 1,917 | 1,917 | ||||
| The Royal National Theatre |
1,178 | ||||||
| St.Mary the Virgin Church | 1,000 | ||||||
| Spitalfields Festival Limited |
1.000 | ||||||
| English National Opera |
798 | ||||||
| Gloucestershire Wildlife |
Trust | 500 | |||||
| Alliance to Protect Nantucket | Sound | 398 | |||||
| Ditchley 1580Fellowship | 3,160 | ||||||
| Orchestra for the Earth |
1,610 | ||||||
| Oxford Lieder Ltd | 5,000 | ||||||
| StAlbans Cathedral | 25,000 | ||||||
| Joseph Middleton? Mahler CD | sponsorship | 5,000 | |||||
| IMS Prussia Cove | 6,000 | ||||||
| Gloucestershire Society |
5.000 | ||||||
| Holy Trinity Church | 1,000 | ||||||
| Others | 437 | ||||||
| 182,824 | 340,144 |
| 6. | Net expenditure for the year |
Net expenditure for the year |
||
|---|---|---|---|---|
| This is stated | aRcr charging: | |||
| Total | Total | |||
| 31.12.20 | 31.12.19f | |||
| Independent | Examiner fees | 2,580 | 2,580 |
| Movement | in fixed a | sset | listed investments: | ||
|---|---|---|---|---|---|
| 31.12.20f | 31.12.19f | ||||
| Market value brought | forward at I January 2020 | 1,557,554 | 1,706,655 | ||
| Additions | to investments | at cost | 116,017 | 179,847 | |
| Disposals | (165,951) | (407,286) | |||
| Revaluation | 81,999 | 78,338 | |||
| Market value carried | forward at 31 December 2020 | 1,589,619 | 1,557,554 | ||
| Investments | at fair value | comprised: | |||
| 31.12.20 | 31.12.19f | ||||
| Equities | |||||
| Bonds | |||||
| Multi asset | funds | 1,273,293 | I,I91,404 | ||
| Alternatives | 309 | 309 | |||
| Cash funds | 316,017 | 365,841 | |||
| 1,589,619 | 1,557,554 |
| 9. | Debtors | |||||
|---|---|---|---|---|---|---|
| 31.12.20 | 31.12.19f | |||||
| Prepayments and |
accrued income | 668 | ||||
| Other debtor | ||||||
| 668 | ||||||
| All prepayments. | accrued income and the other debtor | related to unrestricted | funds. | |||
| 10. | Creditors: amounts | falling due within one year | ||||
| 31.12.20f | 31.12.19 g |
|||||
| Grants payable (see | note 12) | 148,077 | 68,000 | |||
| Accruals | 4,078 | 4,159 | ||||
| l52,155 | 72,159 | |||||
| All grants payable | and accruals related to unrestricted | funds. | ||||
| 11. | Creditors: atnounts | falling due after more than one | year | |||
| 31.12.20f | 31.12.19f | |||||
| Grants payable (see | note 12) | 65,000 | ||||
| All grants payable | related to unrestricted funds. |
| 12. | Donations payable |
Donations payable |
||
|---|---|---|---|---|
| 31.12.20 | 31.12.19f | |||
| Amounts falling |
due within one year: | |||
| StAlbans School | 10,000 | 10,000 | ||
| Client Earth | 15,000 | |||
| Tetbury Music Festival |
3,000 | |||
| 1MS Prussia Cove | 3,000 | |||
| Ditchley 1580Fellowship |
3,160 | |||
| Royal Shakespeare | 1,917 | |||
| Garsington Opera |
Limited | 15,000 | 15,000 | |
| Glyndebourne | 15,000 | |||
| Orchestra ofthe Age ofEnlightenment | 15,000 | |||
| St Albans Cathedral | 25,000 | |||
| Aid BoxCommunity | 12,000 | 14,000 | ||
| Science Museum | Foundation | 8,000 | 8,000 | |
| Orchestra ofSt John' s | 5,000 | 10,000 | ||
| Royal Academy ofMusic | 12.000 | 6,000 | ||
| Arcangelo | 5,000 | 5,000 | ||
| 148.077 | 68,000 | |||
| Amouats falling |
due after more than one year | |||
| St Albans School | 30,000 | |||
| Garsington Opera |
Limited | 15,000 | ||
| Aid BoxCommunity | 12,000 | |||
| Science Museum | Foundation | 8,000 | ||
| 65,000 | ||||
| Total | 148,077 | 133,000 |
| Analysis ofcharitable | fuads - current year | ||||
|---|---|---|---|---|---|
| Balsace at | lacome | Expeaditure | Gsios sad | Balance st | |
| 01.01.20f | f | f | lossesf | 31.12.20f | |
| 1.519.998 | 31,398 | (194,196) | 97,035 | 1,454,235 | |
| Total funds | 1,519,998 | 31,398 | (194,196) | 97,035 | 1,454,235 |
| Analysis ofcharitable | fuads - prior year | ||||
| Balaacest | Income | Expeaditure | Gains aad | Balance st | |
| 01.01.19f | lossesf | 31.12.19 f |
|||
| 1,737,766 | 36,647 | (349,385) | 94.970 | 1,519.998 | |
| Total funds | 1,737,766 | 36.647 | (349.385) | 94,970 | 1,519,998 |
| Analysis of net assets between | Analysis of net assets between | funds - current year | ||
|---|---|---|---|---|
| Unrestricted | Total | |||
| income funds | funds | |||
| 31.12.20 | 31.12.20 | |||
| Fixed asset investments | 1,588,619 | 1,588,619 | ||
| Current assets | 16,771 | 16,771 | ||
| Creditors: Amounts | falling due | within one year | (152.155) | (152,155) |
| Creditors: Amounts | falling due | afer more than one year | ||
| Total net assets | 1,453.235 | 1,453,235 | ||
| Analysis ofaet assets between | funds - prior year | |||
| Unrestricted | Total | |||
| income funds | funds | |||
| 31.12.19 | 31.12.19 | |||
| f | f | |||
| Fixed asset investments | 1,557,554 | 1,557,554 | ||
| Current assets | 99,603 | 99,603 | ||
| Creditors: Amounts | falling due | within one year | (72,159) | (72,159) |
| Creditors: Amounts | falling due | afer more than one year | (65,000) | (65,000) |
| Total net assets | 1,519,998 | 1,519,998 |
| 31.12.20f | 3L12.19 | ||
|---|---|---|---|
| Grant commitments recogised at start ofyear |
133,000 | ||
| Grant commitments charged to the Statement of |
|||
| Financial Activities |
in the year | 15,077 | 133,000 |
| Grants recognised at |
end ofyear | 148,077 | 133,000 |
| Amounts falling due |
(see note 12): | ||
| within one year | 148,077 | 68,000 | |
| aAer more than | one year | 65,000 | |
| 148,077 | 133,000 |