| Page | ||||
|---|---|---|---|---|
| Legal and administrative | information | |||
| Report ofthe | trustees | 3-5 | ||
| Independent | examiner's | report | ||
| Statement of |
financial | activities | ||
| Balance sheet | ||||
| Notes forming | part of | the | financial statements | 9-12 |
| Amount | Details | |||
|---|---|---|---|---|
| 10,967 | Church insurance | - two payments | ||
| 1,880 | Stone masonry | work | ||
| 584 | Archirects | fees | ||
| 23,580 | Installation | of solar | panels | |
| 37,011 |
| Notes | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Endow- | Total | Endow- | Total | ||||||
| Unrestricted f |
ment f |
Funds f |
Unrestricted | ment f |
Fundsf | ||||
| Income and endowments | from: | ||||||||
| Investments | 21,452 | 21,452 | 27,021 | 27,021 | |||||
| VAT and other recoveries | 21,124 | 21,124 | |||||||
| Total income | 2 | 42,576 | 42,576 | 27,021 | 27,021 | ||||
| Expenditure on: |
|||||||||
| Charitable activities |
38,247 | 1,236 | 39,483 | 50,499 | 3,000 | 53,499 | |||
| Raising funds | 3,287 | 3,287 | 3,554 | 3,554 | |||||
| Total expenditure | 3 | 38,247 | 4,523 | 42,770 | 50,499 | 6,554 | 57,053 | ||
| Net income/(expenditure) | before | ||||||||
| investment gains/(losses) |
4,329 | (4,523) | (194) | (23,478) | (6,554) | (30,032) | |||
| Net gains/(losses) | on investments | 79,874 | 79,874 | (108,332) | (108,332) | ||||
| Net movement in |
funds | 4,329 | 75,351 | 79,680 | (23,478) | (114,886) | (138,364) | ||
| Total funds brought | forward | 12,270 | 612,256 | 624,526 | 35,748 | 727,142 | 762,890 | ||
| Total funds carried forward | 16,599 | 687,607 | 704,206 | 12,270 | 612,256 | 624,526 |
| 2 | Total income | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Investment income - J M Finn Portfolio |
- page 13 | 21,452 | 27,021 | ||||
| Listed places ofworship | VAT recovery | grant | 21,124 | ||||
| 42,576 | 27,021 | ||||||
| 3 | Total expenditure | ||||||
| Costs of | |||||||
| generating | Grant- | G over- | 2021 | ||||
| funds | making | nance | Total | ||||
| Costs directly allocated to activities | |||||||
| Donations and grants: |
|||||||
| Maintaining fabric ofStJohn's Church, |
Devizes | 37,011 | 37,011 | ||||
| Investment management |
fees | 3,287 | 3,287 | ||||
| Support costs allocated to activities | |||||||
| Accountancy fees | 1,782 | 1,782 | |||||
| Independent examiner's |
fees | 690 | 690 | ||||
| Bank charges | |||||||
| Sub-total | 3,287 | 37,011 | 2,472 | 42,770 | |||
| Allocation ofsupport and governance |
2,472 | (2,472) | |||||
| Total expenditure | 3,287 | 39,483 | 42,770 | ||||
| Costs of | |||||||
| generating | Grant- | G over- | 2020 | ||||
| Prior year | funds | making | nance | Total | |||
| Costs directly allocated to activities | |||||||
| Donations and grants: |
|||||||
| Maintaining fabric ofStJohn's Church, |
Devizes | 47,419 | 47,419 | ||||
| Investment management |
fees | 3,554 | 3,554 | ||||
| Support costs allocated to activities | |||||||
| Accountancy fees | 5,340 | 5,340 | |||||
| Independent examiner's |
fees | 660 | 660 | ||||
| Bank charges | 80 | 80 | |||||
| Sub-total | 3,554 | 47,419 | 6,080 | 57,053 | |||
| Allocation ofsupport and governance |
6,080 | (6,080) | |||||
| Total expenditure | 3,554 | 53,499 | 57,053 |
| at 5 April 2021 is sum | marised as fo |
llows: | |||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Stocks and shares at | market values | 673,742 | 606,053 | ||||
| Cash | 35,336 | 20,873 | |||||
| Total investments | 709,078 | 626,926 | |||||
| Listed investments | summary: | ||||||
| Market value at 6 April 2020 | 606,053 | 722,942 | |||||
| Additions at cost |
79,895 | 34,478 | |||||
| Disposals at market value | (92,080) | (43,035) | |||||
| Gains/(losses) arising |
in the year | realised | (590) | 4,399 | |||
| unrealised | 80,464 | (112,731) | |||||
| 79,874 | (108,332) | ||||||
| Market value at 5 April 2021 | 673,742 | 606,053 | |||||
| Historical cost at 5 April 2021 | 562,002 | 574,777 | |||||
| Unrealised revaluation |
gains to date | 111,740 | 31,276 | ||||
| 7 | Creditors: amounts | falling due within one year | 2021 | 2020 | |||
| Accruals | 4,872 | 2,400 |
| Movement | in funds | Unrealised | Gains/ | ||||
|---|---|---|---|---|---|---|---|
| At 6April | gains/ | (losses) | At 5April | ||||
| 2020 | Income | Expenditure | (losses) | on sales | 2021 | ||
| Endowment | funds | 612,256 | (4,523) | 80,464 | (590) | 687,607 | |
| Unrestricted | funds | 12,270 | 42,576 | (38,247) | 16,599 | ||
| 624,526 | 42,576 | (42,770) | 80,464 | (590) | 704,206 | ||
| Unrealised | Gains/ | ||||||
| At 6April | gains/ | (losses) | At 5April | ||||
| Prior year | 2019 | Income | Expenditure | (losses) | on sales | 2020 | |
| Endowment | funds | 727,142 | (6,554) | (112,731) | 4,399 | 612,256 | |
| Unrestricted | funds | 35,748 | 27,021 | (50,499) | 12,270 | ||
| 762,890 | 27,021 | (57,053) | (112,731) | 4,399 | 624,526 |
| Analysis of net assets betwe | en funds | ||
|---|---|---|---|
| Total | |||
| Unrestricted | Endowment | Funds | |
| E | E | ||
| Investments | 19,035 | 690,043 | 709,078 |
| Current liabilities |
(2,436) | (2,436) | (4,872) |
| Net assets at 5April 2021 | 16,599 | 687,607 | 704,206 |
| Total | |||
| Unrestricted | Endowment | Funds | |
| Prior year | |||
| Investments | 13,470 | 613,456 | 626,926 |
| Current liabilities |
(1,200) | (1,200) | (2,400) |
| Net assets at 5April 2020 | 12,270 | 612,256 | 624,526 |