| Legal and administrative | Legal and administrative | information | |
|---|---|---|---|
| 2-7 | Trustees' report |
||
| Independent examiner's |
report | ||
| Statement offinancial | activities | ||
| 10 | Balance sheet | ||
| 11-12 | Principal accounting | policies | |
| 13-15 | Notes to accounts |
| Allocation | Range | ||||
|---|---|---|---|---|---|
| UK fixed | interest, | preference | stock and unit trusts | 5.39'/o | 10/o -40/o |
| UK equities | 92.99'/o | 30'/o - 90'/o | |||
| Overseas | equities | 1.45'/o | 0'/o - 10'/o | ||
| Cash | 0.17'/o | 0'/o - 50'/o |
| Unrestricted | funds | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Notes | 6 | F | |||||
| income from: | |||||||
| Investments | 150,684 | 122,907 | |||||
| Total income | 150,684 | 122,907 | |||||
| Expenditure on: |
|||||||
| Raising funds | 20,951 | 21,101 | |||||
| Charitable activities |
97,038 | 96,564 | |||||
| Total expenditure | 117,988 | 117,665 | |||||
| Net expenditure/income | before investment | ||||||
| gains and losses | 32,696 | 5,242 | |||||
| Net losses on | the revaluation | and disposal of investments | |||||
| -Realised - Unrealised |
5 5 |
(3,001) ~879739, |
90,809 758,861 |
||||
| Net movement | in funds | F | (850,036) | 6 | 854,912 | ||
| Fund balance | brought | forward at 1 October 2021 | 6 | 3,825,987 | 6 | 2,971,075 | |
| Fund balance | carried forward at 30September 2022 | 6 | 2,975,951 | 3,825,987 |
| Accounts for the | year en Balance |
ded 30Septe Sheet |
mber 2022 | ||||
|---|---|---|---|---|---|---|---|
| Notes | 2022 f |
2021f | |||||
| Fixed assets | |||||||
| Investments at market value |
2,800,752 | 3,531,169 | |||||
| Cash awaiting | investment | 4,667 | 91,781 | ||||
| 2,805,419 | 3,622,951 | ||||||
| Current assets | |||||||
| Loan | 6 | 200,000 | 200,000 | ||||
| Cash at bank | and at fund managers | 73,248 | 105,098 | ||||
| 273,248 | 305,098 | ||||||
| Current liabilities |
|||||||
| Amount committed Other creditors |
to the School 2021/22 | 7 | (90,000) ~72,777 |
(90,000) ~72,662 |
|||
| Net current assets | 170,532 | 203,036 | |||||
| Net assets | f 2,975,951 | f3,825,987 | |||||
| Represented | by: | ||||||
| Funds and Reserves | |||||||
| Income funds | |||||||
| - Unrestricted | funds | f 2,975,951 | f3,825,987 |
| 1 | Investment | income | |||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| F | F | ||||||
| Income from listed investments | |||||||
| Equities | 142,644 | 115,306 | |||||
| Government | Stock and fixed interest | 8,039 | 7,601 | ||||
| 6 | 150,684 | F | 122,907 | ||||
| 2 | Raising funds | 2022 | 2021 | ||||
| F | 6 | ||||||
| Investment | management | costs | 20,951 | 21,101 | |||
| 6 | 20,951 | f | 21,101 | ||||
| 3 | Charitable | activities | 2022 | 2021 | |||
| k | |||||||
| Grants payable to school | |||||||
| Termly awards | 90,000 | 90,000 | |||||
| Support costs (note 4) | 7,038 | 6,564 | |||||
| 6 | 97,038 | 6 | 96,564 | ||||
| 4 | Support costs | 2022 | 2021 | ||||
| F | |||||||
| Accountancy fees | 6,318 | 5,874 | |||||
| Independent | examiner's | fees | 720 | 690 | |||
| F | 7,038 | F | 6,564 |
| Investments | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| 8 | |||||
| Market value as at 1 | October | 2021 | 3,531,169 | 2,701,509 | |
| Additions | at cost | 426,628 | 385,532 | ||
| Cost additions from capital events |
48,632 | ||||
| Disposals | at book | value | |||
| (proceeds | 8405,542 gain: f90,809) | 325,946 | 314,733 | ||
| 3,680,483 | 2,772,308 | ||||
| Net unrealised investment gains/(losses) |
(879,730) | 758,861 | |||
| Market value at 30 September | 2022 | 6 | 2,800,752 | 6 3,531,169 | |
| All listed investments | were dealt in on a recognised stock exchange. | Listed investments | held at | ||
| 30September 2022 | comprised the following: |
||||
| UK fixed interest, preference |
stock and unit trusts | 149,022 | 185,412 | ||
| Equities | 2,611,569 | 3,283,035 | |||
| Overseas securities | 40,160 | 62,722 | |||
| 2,800,752 | 3,531,169 | ||||
| Historic cost at 30September | 2022 | 6 | 2,881,975 | 62,787,062 |
| The total unrealised gains as at 30September and are as follows: |
2022 consti | tutes mov |
ements on revalu |
ation | |
|---|---|---|---|---|---|
| Unrealised gains included above: |
2022 f |
2021 8 |
|||
| On listed investments | (81,222) | 744,107 | |||
| Reconciliation of movements in unrealised |
gains | ||||
| Unrealised gains at 1 October 2021 |
744,107 | 64,986 | |||
| Add amounts in relation to disposals |
52,106 | (74,452) | |||
| Add cost adjustments | 2,295 | (5,288) | |||
| Less unrealised investment gains |
(879,730) | 758,861 | |||
| Total unrealised gains at 30September 2022 |
f | 81,222 | 6 | 744,107 |
| Debtors | |||||||
|---|---|---|---|---|---|---|---|
| 2022f | 2021 8 |
||||||
| Loan to choir school | 200,000 | 200,000 | |||||
| F | 200,000 | 6 | 200,000 | ||||
| Other creditors: amounts | falling due within one year | ||||||
| 2022 | 2021 | ||||||
| 6 | F | ||||||
| Accountancy | fees | 6,318 | 5,874 | ||||
| Independent | examiner's | fees | 1,410 | 690 | |||
| Investment | management | costs | 4,989 | 5,498 | |||
| 6 | 12,717 | 6 | 12,062 |