| Unrestricted | Endowment | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | ||||||
| 2022 | 2022 | 2022 | 2021 | ||||
| Notes | 6 | 6 | 6 | 6 | |||
| and endowmen | fr | ||||||
| Donations and legacies |
3 | 1,589 | 1,589 | ||||
| Investments | 4 | 131,333 | 131,333 | ||||
| Other income | 5 | 281,815 | 6,111,785 | 6,393,600 | |||
| Total income and | endowments | 414,737 | 6,111,785 | 6,526,522 | |||
| ~Ex ~ni gfft3tg; | |||||||
| Charitable activities |
6 | 44,123 | 44,123 | ||||
| Net gains/(losses) | on investments | (107,716) | (107,716) | ||||
| Net movement in |
funds | 370,614 | 6,004,069 | 6,374,683 | |||
| Fund balances at 1 April | 2021 | ||||||
| Fund balances at | 31 March 2022 | 370,614 | 6,004,069 | 6,374,683 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 8 | 8 | ||||||
| Fixed assets | ||||||||
| Tangible assets | 12 | 1,388 | ||||||
| Investments | 13 | 6,079,105 | ||||||
| 6,080,493 | ||||||||
| Current assets | ||||||||
| Debtors | 15 | 18,712 | ||||||
| Investments | 16 | 229,549 | ||||||
| Cash at bank | and | in | hand | 52,169 | ||||
| 300,430 | ||||||||
| Creditors: amounts | falling due within | |||||||
| one year | 17 | (6,240) | ||||||
| Net current assets | 294,190 | |||||||
| Total assets | less | current liabilities | 6,374,683 | |||||
| Capitalfunds | ||||||||
| Endowment | funds | - | general | 18 | 6,004,069 | |||
| Income funds | ||||||||
| Unrestricted | funds | 370,614 | ||||||
| 6,374,683 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | |||
| 2022 | 2021 | ||
| F | |||
| Donations | and gifts | 1,589 | |
| Investments | |||
| Unrestricted | Total | ||
| funds | |||
| 2022f | 2021 f |
||
| Rental income | 4,287 | ||
| Income from listed investments | 76,207 | ||
| Royalty income | 50,839 | ||
| 131,333 |
| Unrestricted | Endowment | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | ||||
| general | |||||
| 2022 | 2022 | 2022 | 2021 | ||
| 6 | 8 | 6 | |||
| Transfer | ofassets | 281,815 | 6,111,785 | 6,393,600 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| E | 6 | ||||
| Grant | funding | ofactivities (see note 7) | 14,219 | ||
| Share | ofsupport costs (see note 8) | 29,124 | |||
| Share | ofgovernance | costs (see note 8) | 780 | ||
| 44,123 |
| 2022 | |||
|---|---|---|---|
| 6 | |||
| Grants to institutions: | |||
| Sick and infirm | 1,846 | ||
| Senior citizens | 6,000 | ||
| Young people | 1,000 | ||
| Families | 3,162 | ||
| Community projects |
2,210 | ||
| 14,219 | |||
| 2022 | 2021 | ||
| 9 | |||
| Grants to institutions: | |||
| Bromsgrove Day Centre |
6,000 | ||
| Faringdon All Saints |
Church | 500 | |
| Faringdon Baptist Church |
500 | ||
| Faringdon Methodist |
Church | 500 | |
| Oxfordshire Play Association |
1,000 | ||
| The Pump House Project | 2,210 | ||
| Grants to institutions | 10,710 | ||
| Grants to individuals | 3,509 | ||
| 14,219 |
| 8 | Support costs | Support costs | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022 | Support | Governance | 2021 | ||||
| costs | costs | costs | costs | ||||||
| f | f | f | f | f | |||||
| Clerks remuneration | 4,680 | 4,680 | |||||||
| Insurance | 1,161 | 1,161 | |||||||
| Legal fees | 393 | 393 | |||||||
| Website/room hire |
27 | 27 | |||||||
| Other professional | fees | 1,590 | 1,590 | ||||||
| Investment | management | ||||||||
| fees | 21,273 | 21,273 | |||||||
| Examiners | fees | 780 | 780 | ||||||
| 29,124 | 780 | 29,904 | |||||||
| Analysed | between | ||||||||
| Charitable | activities | 29,124 | 780 | 29,904 |
| 12 | Tangible | fixed assets | ||||
|---|---|---|---|---|---|---|
| Computers | ||||||
| Cost | ||||||
| Additions | 1,388 | |||||
| At 31 March 2022 | 1,388 | |||||
| Canying | amount | |||||
| At 31 March 2022 | 1,388 | |||||
| 13 | Fixed asset investments | |||||
| Listed | ||||||
| investments | ||||||
| 6 | ||||||
| Cost or valuation | ||||||
| At 1 April | 2021 | |||||
| Additions | 6,928,067 | |||||
| Valuation | changes | (107,716) | ||||
| Disposals | (741,246) | |||||
| At 31 March 2022 | 6,079,105 | |||||
| Carrying | amount | |||||
| At 31 March 2022 | 6,079,105 | |||||
| At 31 March 2021 | ||||||
| 14 | Financial | instruments | 2022 | 2021 | ||
| f | ||||||
| Carrying | amount offinancial assets | |||||
| Instruments measured |
at fair value through | profit or loss | 6,308,654 | |||
| 15 | Debtors | |||||
| 2022 | 2021 | |||||
| Amounts | falling due | within one year: | 6 | 6 | ||
| Trade debtors | 18,712 | |||||
| 16 | Current | asset investments | ||||
| 2022 | 2021 | |||||
| 5 | 6 | |||||
| Listed investments | 229,549 |
| N N N O O Q N CNr-E NO |
Ol IO CI CI CI |
CD lo CI CI CI |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| IDg | IO | |||||||||
| 00C OlD000 Ol |
Ih OID EI IO ol 4I IL' |
g | IO I CI |
CI CI |
Ol ID |
|||||
| C | ||||||||||
| '0 | ||||||||||
| ID Ol |
lh D |
N C IO |
4I | |||||||
| O 0S D Cg 0 N X DC» 0 0 Cl C Cl CL |
0 C E |
I- I'0 LI 40 ogI x C |
00 IO'E IO 0 lh Cl C |
|||||||
| E E 0 00 D Ol CO ID Ol N CCO 0 |
C0 Ol —E |
IA co IO |
IA OO CI |
C 00 0 ID'0 0 C |
||||||
| Ol C: ih 'C Cl ID E00C |
C0 CD C lh IO lh ID OlN0 |
O IV 0 N 4I O C IO O 0 ID C '0 C IO |
Ol 4I Ol |
IO0 Cl 0 IO Cl |
||||||
| N C 0 |
O lh C |
N5 IOol |
T1 IO |
|||||||
| 4t C |
ITI Ol |
C Cl |
||||||||
| O IUDZI-Z0 |
Cl 0. IO0 IDC ClE 0 'O O |
NE D c C 0 I- C g '0 |
lh O fh lh Cl Ol 'O g |
|||||||
| O | ClC | D | om | E | ||||||
| IIII-Z IUK IUI- |
CLI O 04 O |
Cl OD N E 0 |
Ol 0 N C 0 |
C Ol N C 4I E 0 |
N0'0 Cl C |
|||||
| I Vl OE OZ ~CZ IUzI-0 |
IL' O IU UI Ci |
Ol'0 C ID |
Ol Cl Ih Ol Cl CI lh Cl CL Cl Ol D C » CO E |
Cl'0 0C ih '0C IO IOC r 0 ID o N |
0 O IV gO IOe0 ID C |
C0 Ol N CV CI 4l E CL0 CO |
||||
| I Io IUI-0Z |
UI 0 |
'0 LIJ |
. O |
CS 0 |
| 19 | Analysis | of | net assets between funds | ||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||||
| funds | funds | ||||||
| 2022 | 2022 | 2022 | 2021 | ||||
| f | 6 | ||||||
| Fund balances at 31 March 2022 are | |||||||
| represented | by: | ||||||
| Tangible | assets | 1,388 | 1,388 | ||||
| Investments | 75,036 | 6,004,069 | 6,079,105 | ||||
| Current | assets/(liabilities) | 294,190 | 294,190 | ||||
| 370,614 | 6,004,069 | 6,374,683 |