This workbook was made to separate live funding options from weaker or speculative entries.
It keeps the funder notes, pipeline maths, and grant-use table apart so the funding case can be read without guessing where totals came from.
Workbook: 02_Grant_Pipeline.xlsx
Download original
Funding Pipeline Model
A funding workbook that turns funder notes into a ranked pipeline and clear grant uses.
- Pipeline sizing
- Expected value
- Grant mapping
Overview
Source sheet: 00_Read_Me
Scroll sideways to inspect the full sheet.
| xTend — Grant Pipeline | ||||
| All 14 funders, amounts, owners and statuses transcribed exactly from GRANTS FOR XTEND.xlsx | ||||
| Probability weights are conventional pipeline values applied to source-stated stages (not invented amounts). Use this as a working tracker — add new columns as needed. | ||||
Grant Notes
Source sheet: 01_Grants_Verbatim
Scroll sideways to inspect the full sheet.
| Grants — Verbatim from source (GRANTS FOR XTEND.xlsx) | |||||||
|---|---|---|---|---|---|---|---|
| Funder | Amount (GBP) | Due date | Requirements / Eligibility (source text) | Status (source) | Owner | Link present? | Notes |
| The February Foundation | £5,000 (on average) | Permanently open | Application requires: budget & number of users; impact measurement; full cost of raising voluntary income; cash in bank at application; free reserves at application; patients/clients/participants per week; FTE headcount; most recent audited accounts; bank details (≤3 months old). | NOT SENT | DAVID | Yes | |
| Hargreaves Foundation (SPORTS ONLY) | Unlimited: need-based | Permanently open | Linked PDF only (link in source); sports-tied. | NOT SENT | DAVID | Yes (PDF) | |
| Oak Trust | £250–£4,000 | April 1st | Charity to help communities. | NOT SENT | DAVID | Yes | |
| The Wolfson Foundation | Minimum £25,000 | January 5th | Grant for registered health charity. | NOT SENT | DAVID | Yes | |
| James Tutor | £9,500 average | 15th November (first round) | Grant for registered health charity. | NOT SENT | DAVID | Yes | |
| Edward Gosling Foundation | £5,000 | — | Charities with annual income <£3m — legal. | NOT SENT | Lia | Yes | |
| The Westham House Fund | £500–£10,000 | 2024-04-30 | Small groups & charities providing non-vocational education or wellbeing for adults. | NOT SENT | Lia | Yes | Source notes: Bailey Thomas Charitable Fund (cross-reference) |
| Bailey Thomas Charitable Fund | Max £9,000 | 1 Dec | Specific projects and general running / core costs. | NOT SENT | Lia | Yes | |
| Ann Rylands Small Donations | £1,500 | Open now | Smaller charities exclusively providing health & care services. | NOT SENT | Lia | Yes | |
| Anton Jurgens Charitable Trust | £10,000 | Permanently open | Grants to registered charities supporting disabled people. | NOT SENT | Lia | Yes | |
| The Grocers' Charity | Up to £5,000 | 9 January 2026 (previous deadline Jan 2025 cancelled) | UK-registered charities across sectors including health and disability. | NOT SENT | Gonzalo | Yes | |
| Barbara Ward Children's Foundation | No min or max | None | Small charities in categories (incl. health & wellbeing); helping severely disadvantaged children around the world; £470k+ awarded to 300+ charities in 2022. | NOT SENT | JY | (name, no URL) | Letter to Trustees inc. specific purpose of funding / financial report; latest org report & accounts (Lia / CAO) |
| The Taylor Family Foundation — APPLIED | No min or max | Rolling | Disadvantaged children; invite contact for further discussions. | NOT SENT (note: header says APPLIED) | JY | (name, no URL) | Contact form and follow through |
| James Tudor Foundation — Ineligible | £1k–£30k (lots given @ £5–10k) | — | Relief of sickness / health related; international. | NOT SENT | JY | (name, no URL) | Eligibility checker then contact form |
Pipeline
Source sheet: 02_Pipeline_Math
Scroll sideways to inspect the full sheet.
| Pipeline Math — Reasonable-Case Weighting | |||||
|---|---|---|---|---|---|
| Probability weights below are convention-based for unsubmitted ('NOT SENT') grants. Adjust as conversations progress. Where source amount is a range, midpoint is used. 'No min or max' and 'Unlimited' lines excluded from the £ pipeline total. | |||||
| Funder | Used £ (midpoint / floor) | Status | Probability | Weighted £ | Notes |
| The February Foundation | £5,000 | NOT SENT | 10% | £500 | Avg per source |
| Hargreaves Foundation (sports) | £0 | NOT SENT | 5% | £0 | Sports-tied — outside core; £ floor unknown |
| Oak Trust | £2,125 | NOT SENT | 10% | £212 | Midpoint of £250–£4,000 |
| The Wolfson Foundation | £25,000 | NOT SENT | 5% | £1,250 | Min £25k; requires registered status |
| James Tutor | £9,500 | NOT SENT | 10% | £950 | Avg per source; Nov deadline |
| Edward Gosling Foundation | £5,000 | NOT SENT | 10% | £500 | Eligibility check needed (<£3m income) |
| The Westham House Fund | £5,250 | NOT SENT | 10% | £525 | Midpoint of £500–£10,000 |
| Bailey Thomas Charitable Fund | £9,000 | NOT SENT | 10% | £900 | Max £9k |
| Ann Rylands Small Donations | £1,500 | NOT SENT | 15% | £225 | Open now |
| Anton Jurgens Charitable Trust | £10,000 | NOT SENT | 15% | £1,500 | Permanently open; disability fit |
| The Grocers' Charity | £5,000 | NOT SENT | 10% | £500 | Up to £5k |
| Barbara Ward Children's Foundation | £0 | NOT SENT | 5% | £0 | £ unknown; letter to trustees route |
| Taylor Family Foundation (APPLIED) | £0 | APPLIED | 30% | £0 | Source row labelled APPLIED; £ unknown |
| James Tudor Foundation (Ineligible) | £7,500 | NOT SENT | 5% | £375 | Header says 'Ineligible'; do not progress |
| TOTAL | £84,875 | £7,438 | |||
Grant Uses
Source sheet: 03_What_Grants_Buy
Scroll sideways to inspect the full sheet.
| What Each Grant Could Fund (at £91 per basic arm, £158 per bionic arm) | |||||
|---|---|---|---|---|---|
| Funder | Source £ used | Basic arms funded | Bionic arms funded | After £1,046 Phase 1 setup | Note |
| The February Foundation | £5,000 | 54 | 31 | 43 | Assumes equipment paid out of this grant |
| Oak Trust | £2,125 | 23 | 13 | 11 | Assumes equipment paid out of this grant |
| The Wolfson Foundation | £25,000 | 274 | 158 | 263 | Assumes equipment paid out of this grant |
| James Tutor | £9,500 | 104 | 60 | 92 | Assumes equipment paid out of this grant |
| Edward Gosling Foundation | £5,000 | 54 | 31 | 43 | Assumes equipment paid out of this grant |
| The Westham House Fund | £5,250 | 57 | 33 | 46 | Assumes equipment paid out of this grant |
| Bailey Thomas Charitable Fund | £9,000 | 98 | 56 | 87 | Assumes equipment paid out of this grant |
| Ann Rylands Small Donations | £1,500 | 16 | 9 | 4 | Assumes equipment paid out of this grant |
| Anton Jurgens Charitable Trust | £10,000 | 109 | 63 | 98 | Assumes equipment paid out of this grant |
| The Grocers' Charity | £5,000 | 54 | 31 | 43 | Assumes equipment paid out of this grant |