| Pages | ||||
|---|---|---|---|---|
| Trustees' | Report | 1-3 | ||
| Report of | the Independent | Examiner | ||
| Receipts | and Payments | Account | ||
| Statement | ofAssets and | Liabilities | ||
| Notes to the Accounts | 7-10 |
| Notes | Unrestricted | Capital | Total funds | Total funds | |||
|---|---|---|---|---|---|---|---|
| fund | fund | 2020 | 2019 | ||||
| E | E | ||||||
| Receipts | |||||||
| Income from property | 2,120 | 2,120 | 3,943 | ||||
| Investment income |
39,872 | 39,872 | 45,359 | ||||
| Total receipts | 41,992 | 41,992 | 49,302 | ||||
| Payments | |||||||
| Management and |
property | ||||||
| maintenance | 5,002 | 5,002 | 4,984 | ||||
| Total payments | 5,002 | 5,002 | 4,984 | ||||
| Surplus after expenses |
of | ||||||
| management and property |
|||||||
| maintenance | 36,990 | 36,990 | 44,318 | ||||
| Charitable activities: |
|||||||
| Grants | 33,331 | 33,331 | 28,494 | ||||
| Purchase of bibles |
234 | 234 | 170 | ||||
| Total charitable | payments | 33,565 | 33,565 | 28,664 | |||
| Net receipts over payments | 3,425 | 3,425 | 15,654 | ||||
| Total cash funds | brought | forward | 79,704 | 79,704 | 64,050 | ||
| Total cash funds | carried | forward | E 83,129 | F 83,129 | E 79,704 |
| Notes | Unrestricted | Gapital | Total funds | Total funds | ||||
|---|---|---|---|---|---|---|---|---|
| fund | fund | 2020 | 2019 | |||||
| F | E | |||||||
| Cash funds: | ||||||||
| Central Board of Finance: |
||||||||
| Capital deposit account | 3,798 | 3,798 | 3,798 | |||||
| General deposit | account | 52,603 | 52,603 | 39,818 | ||||
| HSBC Bank pic current account | 23,405 | 23,405 | 32,970 | |||||
| Lloyds Bank pic treasurers | account | 3,323 | 3,323 | 3,118 | ||||
| Total cash funds | 83,129 | 83,129 | 79,704 | |||||
| Investment assets: |
||||||||
| Fixed assets | 10,000 | 10,000 | 10,000 | |||||
| Charities Official Investment |
Fund | 23,078 | 23,078 | 23,078 | ||||
| Central Board of Finance: |
||||||||
| Investment Fund |
36,678 | 36,678 | 36,678 | |||||
| Investment Fund |
- Old School | 71,884 | 71,884 | 71,884 | ||||
| Investment Fund |
- Fixed | Interest | 100,000 | 100,000 | 100,000 | |||
| UK Equity Fund (General) | 50,000 | 50,000 | 50,000 | |||||
| M & G - Charifund | 390,000 | 390,000 | 390,000 | |||||
| Schroders - Charity | Multi-Asset | Fund | 100,000 | 100,000 | 100,000 | |||
| Total investment assets |
781,640 | 781,640 | 781,640 | |||||
| Debtors: | ||||||||
| Institute rent |
1,500 | 1,500 | ||||||
| Institute water costs |
100 | 100 | ||||||
| 1,600 | 1,600 | |||||||
| Total Charity funds | 2866,369 | f866,369 | F861,344 |
| ecclesia | stical purposes or the promotion |
stical purposes or the promotion |
stical purposes or the promotion |
of education. | ||
|---|---|---|---|---|---|---|
| 2. | INCOME FROM PROPERTY | 2020 | 2019 | |||
| E | ||||||
| Rents: | 2 Friars Lane | 1,885 | 1,740 | |||
| Use of | Free | School | 235 | 700 | ||
| Institute | rent | 1,500 | ||||
| Wayleave | 3 | |||||
| E2,120 | F 3,943 | |||||
| 3. | INVESTMENT INCOME | |||||
| Dividends: | CBFinvestments | 12,581 | 13,037 | |||
| COIF | 2,044 | 2,004 | ||||
| M 8 G Charifund | 20,865 | 25,848 | ||||
| Schroders Multi-Asset |
Charity | Fund | 4,178 | 4,181 | ||
| Interest: | CBFcapital deposit account | 188 | 261 | |||
| CBFgeneral deposit | account | 16 | 28 | |||
| 839,872 | F45,359 |
| 4. MANAGEMENT |
4. MANAGEMENT |
AND PROPERTY | AND PROPERTY | 2020 | 2019 | |||
|---|---|---|---|---|---|---|---|---|
| MAINTENANCE | COSTS | |||||||
| Clerk's honorarium | 250 | 250 | ||||||
| Expenses re 2 Friars |
Lane: | |||||||
| Insurance | 267 | 253 | ||||||
| Repairs and maintenance | 116 | |||||||
| 267 | 369 | |||||||
| Expenses re Free School: | ||||||||
| Caretaking | 1,031 | 1,079 | ||||||
| Heat and light | 737 | 894 | ||||||
| Insurance | 677 | 693 | ||||||
| Rates | 296 | 285 | ||||||
| Repairs and maintenance | 29 | |||||||
| 2,970 | 2,951 | |||||||
| Expenses re Brailes |
Institute: | |||||||
| Insurance | 677 | 694 | ||||||
| Rates | 100 | |||||||
| 777 | 694 | |||||||
| Governance costs: |
||||||||
| Accountants' | fee | 738 | 720 | |||||
| F 5,002 | E4,984 | |||||||
| 5. GRANTS |
||||||||
| St Georges, Brailes | 20,000 | 18,123 | ||||||
| individuals | 1,750 | 1,200 | ||||||
| Brailes Primary School |
10,969 | 6,810 | ||||||
| Brownies, Guides and Rangers | 612 | 2,361 | ||||||
| Brailes Village Hall and |
playing | fields | 1,500 | |||||
| Refunded Guides grant |
(1,500) | |||||||
| f33,331 | F28,494 |
| 7. INVESTMENTS |
Cost | Market | Market | |||
|---|---|---|---|---|---|---|
| value at | value at | |||||
| 31 December | 31 December | |||||
| 2020 | 2019 | |||||
| E | ||||||
| Charities Official Investment |
Fund | |||||
| Balance at 1 January 2020 | and | |||||
| at 31 December 2020 | 23,078 | 71,017 | 66,748 | |||
| Central Board of Finance | Investment | Fund | ||||
| Balance at 1 January 2020 | and | |||||
| at 31 December 2020 | 36,678 | 91,088 | 85,227 | |||
| Central Board of Finance | Investment | Fund- | ||||
| Old School Fund | ||||||
| Balance at 1 January 2020 | and | |||||
| at 31 December 2020 | 71,884 | 164,319 | 153,746 | |||
| Central Board of Finance | Fixed Interest | |||||
| Security Fund | ||||||
| Balance at 1 January 2020 | and | |||||
| at 31 December 2020 | 100,000 | 110,696 | 106,924 | |||
| Central Board of Finance | UK | Equity | Fund | |||
| Balance at 1 January 2020 | and | |||||
| at 31 December 2020 | 50,000 | 55,363 | 56,888 | |||
| Carried forward | 281,640 | 492,483 | 469,533 |
| INVESTMENTS (CONTINUED) | INVESTMENTS (CONTINUED) | Cost | Market | Market |
|---|---|---|---|---|
| value at | value at | |||
| 31 December | 31 December | |||
| 2020 | 2019 | |||
| Brought forward | 281,640 | 492,483 | 469,533 | |
| M &G - Charifund | ||||
| Balance at 1 January 2020 and | ||||
| at 31 December 2020 | 390,000 | 427,440 | 517,165 | |
| Schroders - Charity Multi-Asset |
Fund | |||
| Balance at 1 January 2020 and | ||||
| at 31 December 2020 | 100,000 | 110,381 | 107,196 | |
| TOTAL INVESTMENTS AT | ||||
| 31 DECEMBER 2020 | F 771,640 | E1,030,304 | E1,093,894 |