| Total Funds | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | |||||
| Fund | Fund | 2020/21 | 2019/20 | |||
| Notes | ||||||
| INCOMING RESOURCES | ||||||
| Income resources from |
||||||
| generated funds |
||||||
| Voluntary Income |
1a | 46,924 | 46,924 | 15,689 | ||
| Reading Room Sales |
4,288 | 4,288 | 4,856 | |||
| Rental Income 8 Ground Rent |
7,150 | 7,150 | 7,917 | |||
| I ettings / Room Hire |
0 | 0 | 0 | |||
| Investment Income |
1b | 9,450 | 9,450 | 29,474 | ||
| Investments Realised |
2,966 | 2,966 | 29,767 | |||
| Total Incoming Resources | 70,778 | 70,778 | 87,703 | |||
| RESOURCES EXPENDED | ||||||
| Donations | 2a | 1,000 | 1,000 | 0 | ||
| Investment Manager's Fees |
2b | 0 | 0 | 3,924 | ||
| Cost ofCharitable Activities |
||||||
| Work ofthe Church | 2c | 20,156 | 20,156 | 25,971 | ||
| Church Running Costs |
2c | 39,772 | 39,772 | 26,267 | ||
| Reading Room |
2d | 20,152 | 20,152 | 23,755 | ||
| Governance Costs |
2e | 7,280 | 7,280 | 2,650 | ||
| Total Resources Expended | 88,360 | 88,360 | 82,567 | |||
| Net (Outgoing)/Incoming Resources |
-17,583 | -17,583 | 5,136 | |||
| Realised Gains / (Losses) on |
Investmer | -620 | -620 | 8,873 | ||
| Unrealised (Loss)/Gains |
on the | |||||
| revaluation ofInvestments |
73,282 | 73,282 | -93,312 | |||
| 55,080 | 55,080 | -79,303 | ||||
| Total Funds Brought Forward | 1,034,453 | 1,927 | 1,036,380 | 1,115,683 | ||
| Total Funds Carried Forward | 1,089,533 | 1,927 | 1,091,460 | 1,036,380 |
| 2020/21 | 2019/20 | ||
|---|---|---|---|
| Notes | |||
| FIXED ASSETS | |||
| Tangible Fixed Assets | 894,966 | 916,062 | |
| Investments | 474,212 | 404,464 | |
| CURRENT ASSETS | |||
| Cash at Bank and in Hand | 21,952 | 35,568 | |
| CREDITORS | |||
| Amounts due within one year |
5 | ||
| 21,952 | 35,568 | ||
| NET ASSETS | 1,391,130 | 1,356,093 | |
| FUNDS | |||
| Unrestricted Funds |
1,389,203 | 1,354,166 | |
| Restricted Funds |
1,927 | 'I,927 | |
| TOTAL FUNDS |
1,391,130 | 1,356,093 | |
| Approved by the Trustees on . |
.and signed on their behalf by |
| Unrestricted | Unrestricted | Restricted | ||||||
|---|---|---|---|---|---|---|---|---|
| Fund | Fund | 2020121 | 2019/20 | |||||
| 1 | INCOMING | RESOURCES | ||||||
| a) | Voluntary | Income- | ||||||
| Collections | at Services | |||||||
| and Gift Aid | 6,306 | 6,306 | 9,546 | |||||
| Legacies | 36,065 | 36,065 | 0 | |||||
| Donations | 5,165 | 5,165 | 714 | |||||
| Rental Income | & | Ground | Ren | 7,150 | 7,150 | 7,917 | ||
| Other | 155 | 155 | 5,429 | |||||
| 54,841 | 54,841 | 23,606 | ||||||
| b) | Investment | Income | ||||||
| Bank Interest Received | ||||||||
| Investments | - Dividends | |||||||
| and Interest | 9,450 | 9,450 | 29,474 | |||||
| 9,450 | 9,450 | 29,474 |
| Notes to th | e Fi | na | ncial Statemen | ts | for the year ende | d 31 March | 2021 | ||
|---|---|---|---|---|---|---|---|---|---|
| 2020/21 | 2019/20 | ||||||||
| 2 | RESOURCE EXPENDED | ||||||||
| a) | Donations | 1,000 | |||||||
| b) | Investment Manager's |
Fees | 3,924 | ||||||
| c) | Cost of Charitable | Activities | |||||||
| Work ofthe Church- | |||||||||
| Lecture | 304 | 3,479 | |||||||
| Advertising | 350 | 352 | |||||||
| Literature for Church |
0 | 0 | |||||||
| Committee on Publication |
480 | 480 | |||||||
| Miscellaneous | 0 | 0 | |||||||
| Trf | from Deposit Nc to | Current Nc | 19,000 | 20,000 | |||||
| Music Committee | 0 | 0 | |||||||
| Clerk/Deputy Expenses |
0 | 94 | |||||||
| Gift Subscriptions | Donated | 0 | 268 | ||||||
| Honorariums- | |||||||||
| Organists | 0 | 690 | |||||||
| Soloists | 22 | 608 | |||||||
| 22 | 1,298 | ||||||||
| 20,156 | 25,971 | ||||||||
| Church Running |
Costs | ||||||||
| Service Charges | 3,130 | 4,509 | |||||||
| Water | 188 | 170 | |||||||
| Heat and Light | 1,867 | 2,952 | |||||||
| Fire Inspection | 0 | 427 | |||||||
| Repairs and Renewals | 7,466 | 1,255 | |||||||
| Insurance | 1,306 | 1,280 | |||||||
| Committee Expenses |
153 | 42 | |||||||
| Cleaning | 2,624 | 3,523 | |||||||
| Equipment Purchased |
555 | 169 | |||||||
| Telephone and Internet |
11,662 | 1,116 | |||||||
| Depreciation of Church |
Bidg | 10,823 | 10,823 | ||||||
| 39,772 | 26,267 | ||||||||
| d) | Reading Room |
||||||||
| Reading Room purchases |
850 | 1,560 | |||||||
| Transfers from Church | General Funds | 1,290 | 0 | ||||||
| Staff Costs | 14,601 | 20,743 | |||||||
| Reading Room - |
Expenses | 2,400 | 150 | ||||||
| Payroll Fees | 1,010 | 1,301 | |||||||
| 20,152 | 23,755 | ||||||||
| e) | Governance Costs |
||||||||
| Accountancy Fee |
850 | 850 | |||||||
| Legal Fees | 6,430 | 1,800 | |||||||
| 7,280 | 2,650 | ||||||||
| TOTAL RESOURCES | EXPENDED | 88,360 | 82,567 |
| 2020/21 | 2019/20 | ||||||
|---|---|---|---|---|---|---|---|
| 3 | Church | Building, Refurbishment and Organ |
|||||
| Depreciated | Values as at 31 March 2021 | ||||||
| Church | Building - Original value ofAsset |
600,000 | 600,000 | ||||
| Less - | Depreciation | to 1 April 2020 | 72,000 | 66,000 | |||
| 528,000 | 534,000 | ||||||
| Less - | Depreciation | for 2020/21 | 6000 | 6000 | |||
| 522,000 | 528,000 | ||||||
| Refurbishment - Original value of Asset |
74,033 | 74,033 | |||||
| Less - | Depreciation | to 1 April 2020 | 60,870 | 59,410 | |||
| 13,163 | 14,623 | ||||||
| Less - | Depreciation | for 2020/21 | 1,320 | 1,460 | |||
| 11,843 | 13,163 | ||||||
| Organ | —Original Value of Asset | 5,865 | 5,865 | ||||
| Less - | Depreciation | to 1 April 2020 | 3,516 | 3,223 | |||
| 2,349 | 2,642 | ||||||
| Less - | Depreciation | for 2020/21 | 293 | 293 | |||
| 1,763 | 2,056 | ||||||
| Property at 9 Bridge Court, Maidenhead | |||||||
| Market | Value ofAsset | 285,210 | 288,090 | ||||
| Less - | Depreciation | for 2020/21 | 2,850 | 2,880 | |||
| 282,360 | 285,210 | ||||||
| Investment Property |
|||||||
| Investment Property - Original value ofAsset |
77,000 | 77,000 | |||||
| Total | BookValue of Non-monetary | Assets | |||||
| as at 31 | Nlarch 2020/21 | f894,966 | 6905,429 | ||||
| 4 | Investments | ||||||
| Market Value as | at 1 April 2020/1 9 | 404,285 | |||||
| Additions | during | the Year | 68,251 | ||||
| Disposal | proceeds | -74,950 | |||||
| Realised | Profits (Losses) during the year | -620 | |||||
| Investments Realised |
3,586 | ||||||
| Unrealised | Investments | 73,282 | |||||
| Nlarket Value of | Investments | -31 March 2021/20 | f473,834 | ||||
| Historical | Costs | 6403,521 | |||||
| Funds Managed | by the Investment Manager |
||||||
| Market: | Value of Investments held |
473,834 | |||||
| Cash held by the Investment Manager |
378 | ||||||
| R474,212 |
| 2020/21 | 2019/20 |
|---|---|
| E |
| Fixed Assets |
Investments | Current Assets |
Current Liabilities |
Total | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Funds | ||||||
| General | Funds | 894,966 | 474,212 | 20,025 | 0 | 1,389,203 | |
| Restricted | Funds | 1,927 | 1,927 | ||||
| 894,966 | 474,212 | 21,952 | 0 | 1,391,130 |
| Balance as at 01/04/2020 |
Interest Received |
Collections/ Donations Received |
O Payments ut |
Balance as at 31/03/2021 |
||
|---|---|---|---|---|---|---|
| F | F | |||||
| Family | Care/Benevolent | |||||
| Fund | 1,927 | 1,927 |