REGISTERED CHARITY NUMBER: 244136
Report of the Trustees and
Unaudited Financial Statements for the Year Ended 31st December 2021
for
Congleton Inclosure Trust
Hammond McNulty LLP Bank House Market Square Congleton Cheshire CW12 1ET
Congleton Inclosure Trust
Contents of the Financial Statements for the Year Ended 31st December 2021
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 6 |
| Independent Examiner's Report | 7 | ||
| Statement of Financial Activities | 8 | ||
| Balance Sheet | 9 | ||
| Notes to the Financial Statements | 10 | to | 17 |
| Detailed Statement of Financial Activities | 18 |
Congleton Inclosure Trust
Report of the Trustees for the Year Ended 31st December 2021
The trustees present their report with the financial statements of the charity for the year ended 31st December 2021. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
OBJECTIVES AND ACTIVITIES
Objectives and aims
Subject to the payment of expenses incidental to the management of the Charity, the Trustees shall apply the income of the Charity in the area of benefit, for any of the following purposes:
a) The prevention or relief of poverty.
-
b) The advancement of education.
-
c) The advancement of health or the saving of lives.
-
d) The advancement of citizenship or community development.
e) The advancement of the arts, culture, heritage or science.
f) The advancement of sport.
g) The advancement of environmental protection and improvement.
h) The relief of those in need, by reason of youth, age, ill health, disability, financial hardship or other disadvantage.
Area of benefits
The area generally meant that of the Borough of Congleton, as constituted on the 31st March 1974 update and based on the ordinance survey map No.100049045/2019.
This area incorporated the Town Centre, Buglawton, Timbersbrook, Mossley, Lower Heath, and West Heath.
Additionally, included in the area are the bordering Cheshire Parishes of Newbold Astbury, Hulme Walfield, Eaton, North Rode, Bosley and Somerford.
Public benefit
The trustees have complied with their duty to have due regard for the guidance on the public benefit issued by the Charity Commission.
Grantmaking
Applications for grants are considered by a grants committee comprising the Chairman and three other Trustees sitting on a rota basis who meet in the weeks prior to the quarterly meetings of the Trust held in January, April, July and October. They enquire into all such applications which have been made on an application and monitoring form supplied by the Trust. A report is then made to all the Trustees whose decisions are acted upon by the Secretary and the Treasurer following each quarterly meeting.
Page 1
Congleton Inclosure Trust
Report of the Trustees for the Year Ended 31st December 2021
ACHIEVEMENT AND PERFORMANCE
Charitable activities
The Inclosure trust is a responsive funder in that all the grants go to support organisations who apply for funding rather than the trust seeking out good causes to donate to.
The Trustees have in accordance with the Scheme made grants during the year amounting to £75,013 to twenty-five organisations and good causes (as detailed in note 5 of the financial statements) for the benefit of the inhabitants of the area of benefit. These include the following organisations:
Relief of those in need by reason of youth, age, ill health disability financial hardship or other disadvantage
East Cheshire Hospice - compassionate work helping those with life limiting illnesses and their families.
Marie Curie - Care and support at the end of life
Guide Dogs for the Blind - Transforming the lives of someone who is blind or partially sighted.
Beartown Rickshaw - Helping people with limited mobility or social isolation
Friends For Leisure - Helping disabled children and young people enjoy friendship and leisure
Health or the saving of lives
Asthma relief - provision of nebulisers
Prevention or relief of poverty
New Life Church - The Storehouse is a free Food Bank in Congleton for emergency or extreme hardship situations.
The Green Tree House - Social supermarket newly opened in Congleton
Advancement of education
Cheshire Learning Partnership - Work clubs for those seeking employment as well as qualifications and courses
Dane Valley Scouts - helping young people achieve their full physical, intellectual, and spiritual potential through activities and challenges
Advancement of arts, culture, heritage, or science
Congleton Building Preservation Trust - Maintaining and restoring Congleton Bath House and Physic Garden
Electric Picture House - Providing affordable studio space for artists and running workshops exhibitions and other events
Elizabeth's Group - Spreading the word about Elizabeth Wolstenholme Elmy and her contribution to women's rights, and creating a statue of her in the centre of Congleton
Rotary Club Bonfire - An annual event in Congleton Park with a fantastic fireworks display helping raise funds for Rotary charities
Congleton Community Projects & Congleton Community Trust
- Christmas Light Switch on and Lantern parade, Congleton Food & drink festival
Friends of Congleton Park - A Community Group to help develop and look after Congleton Park
Congleton Community Partnership - Funding for The Old Saw Mill a community centre run by volunteers providing a café and meeting rooms for local organisations and community fruit juice/cider produced from locally donated fruit.
Congleton Live - Congleton Jazz and Blues and Congleton unplugged music festivals
Congleton Pentecostal Church - building repairs to areas of the church used for the community to improve safety or access
Page 2
Congleton Inclosure Trust
Report of the Trustees for the Year Ended 31st December 2021
St James the Great Church - building repairs to areas of the church used for the community to improve safety or access
The advancement of environmental protection and improvement
Dane Valley Community Energy: construction of hydro power generator on the river Dane to increase renewable energy decreasing carbon emissions with minimal impact on the eco system of the river.
The advancement of sport
Eaton bank Academy - construction of an artificial pitch for the community
Congleton R.U.F.C. - To refurbish the club and changing rooms.
Congleton Harriers - promoting and enjoying all forms of running for the social aspect, keeping fit, and to compete in races.
Net assets as at 31 December 2021 increased to £5,828,541 compared with £5,196,468 on 31 December 2020. Incoming resources in 2021 increased to £124,220 compared with £118,195 in 2020.
FINANCIAL REVIEW
Reserves policy
After providing sufficient funds to cover all management and administration the Trustees regard the remaining incoming resources as the free reserves of the Trust and available for the general purpose of making grants in accordance with the stated objectives of the Trust.
Financial Policy
The Trustees have prepared an Investment Policy Statement which provides guidance as to how the asset management functions which are delegated by the Trustees to Brewin Dolphin, should be exercised.
Investment objective
The Trustees intend that the real value of their assets should be maintained and enhanced over the long term by investment in a portfolio comprising equities, fixed income, stocks, and cash.
Investment brief
In order to meet these objectives the Trustees have appointed Brewin Dolphin as their agent to manage a diversified portfolio of suitable investments on a discretionary basis. The Trustees have selected a balanced investment objective with medium risk. The proportions invested in equities, fixed income, stocks, and cash are reviewed on a regular basis by Brewin Dolphin to provide guidance on the suitability of that element of investment policy.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust and constitutes an unincorporated charity.
The Congleton Inclosure Trust is an unincorporated Charity registered with the Charity Commission under (No 244136). The Trust was constituted in accordance with the provisions of the Congleton Inclosure Act 1795 which was "an act for dividing and leasing or letting certain commons or waste grounds within the borough and township of Congleton in the County of Chester and for applying the profits or part of the same in aid of the poor rate and other taxes or public expenses within the said township"
Page 3
Congleton Inclosure Trust
Report of the Trustees for the Year Ended 31st December 2021
STRUCTURE, GOVERNANCE AND MANAGEMENT Recruitment and appointment of new trustees
Thirteen competent persons shall form the Trustees who shall be persons who through residence, occupation, employment or otherwise, have special knowledge of the area of benefit. On approval by the existing Trustees an individual will be appointed for five years, extensions for further periods of five years will require Trustee approval. An individual shall on appointment at the first meeting sign the minutes as a declaration of acceptance and willingness to act for the Charity.
A Trustee shall cease to be a Trustee if they are: -
{a} disqualified from acting as a Trustee by virtue of any provision of the Charities Act 2011 (as amended or replaced)
{b} in the opinion of a majority of the Trustees unable to manage their affairs due to illness, injury or such disabilities.
{c} in the opinion of the majority of Trustees absent, without good reason, from a number of meetings over a period of time.
{d} giving not less than one month’s notice of their intention to resign
Officers
The Trustees at each Annual General Meeting (AGM) shall elect a Chair, Vice Chair, Treasurer and Investment Committee Chair. The maximum an Officer can hold the same position is for five years in any ten-year period.
The Charity may choose to make appointments of varying amounts of time to fulfil particular functions such as Secretary, Press Officer, Grants Committee and Investment Committee. A proposer and seconder are required to nominate any officer or appointment for approval by a simple majority of Trustees present and voting.
Organisational structure
The Trust have established an Investment Committee to advise and liaise directly with Brewin Dolphin. The Trustees on this committee are J Beardmore, J Davies, and, A N Curwen.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number
244136
Principal address
Congleton Town Hall High Street Congleton Cheshire CW12 1BN
Page 4
Congleton Inclosure Trust
Report of the Trustees for the Year Ended 31st December 2021
Trustees
Mrs J E Goodier (Chair) (Co-opted - re-appointed for 5 years from 31 October 2018) J S Davies (Vice-Chair) (Co-opted for 5 years from 27 October 2020) K S Wainwright (Co-opted - re-appointed for 5 years from 30 January 2018) J W Beardmore (Co-opted - re-appointed for 5 years from 31 October 2018) Mrs B C Cook (Elected 28th October 2020 Co-opted for 5 years) D L Boon (Co-opted for 5 years from 28 October 2015) Resigned 28th April 2021 D Gibbons (Co-opted for 5 years from 26 July 2016) Deceased 06 November 2021 Mrs J I Hollins (Co-opted for 5 years from 25 April 2017) A N Curwen (Co-opted - re-appointed for 5 years from 31 January 2022) S Raw-Rees (Co-opted for 5 years from 31st October 2018) J R Hulse (Elected 28th October 2020 Co-opted for 5 years) D Beech (Elected 28th October 2020 Co-opted for 5 years) Mrs P Newman (Elected 28th October 2020 Co-opted for 5 years) Mrs A Cook (Elected 21st October 2021 Co-opted for 5 years)
Independent Examiner
Hammond McNulty LLP Bank House Market Square Congleton Cheshire CW12 1ET
Page 5
Congleton Inclosure Trust
Report of the Trustees for the Year Ended 31st December 2021
REFERENCE AND ADMINISTRATIVE DETAILS President
D A Daniel M.B.E. (deceased 13 January 2021)
Secretary
Ms Jo Money Congleton Inclosure Trust Town Hall Congleton Cheshire CW12 1BN
Bankers
National Westminster Bank Plc 46 High Street Congleton Cheshire CW12 1BE
Investment Managers Brewin Dolphin 12 Smithfield Street London EC1A 9BD
Solicitor Myers Solicitors Ltd 33-43 Price Street Burslem Stoke on Trent ST6 4EN Registered Address Congleton Inclosure Trust Town Hall High Street Congleton Cheshire CW12 1BN
www.congletoninclosuretrust.org.uk info@congletoninclosuretrust.org.uk
Approved by order of the board of trustees on 27th April 2022 and signed on its behalf by:
Mrs J E Goodier - Trustee
Page 6
Independent Examiner's Report to the Trustees of Congleton Inclosure Trust
Independent examiner's report to the trustees of Congleton Inclosure Trust
I report to the charity trustees on my examination of the accounts of Congleton Inclosure Trust (the Trust) for the year ended 31st December 2021.
Responsibilities and basis of report
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Trust as required by section 130 of the Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Colin Higginson FCCA, FMAAT Hammond McNulty LLP Bank House Market Square Congleton Cheshire CW12 1ET
27th April 2022
Page 7
Congleton Inclosure Trust
Statement of Financial Activities
for the Year Ended 31st December 2021
| Notes VOLUNTARY INCOME FROM Other trading activities 2 Investment income 3 Total EXPENDITURE ON Raising funds 4 Charitable activities Grants Other Total Net gains on investments NET INCOME RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD |
31/12/21 Unrestricted fund £ 35 124,185 124,220 32,369 75,013 9,609 116,991 624,844 632,073 5,196,468 5,828,541 |
31/12/20 Total funds £ - 118,195 |
|---|---|---|
| 118,195 28,803 109,210 9,026 |
||
| 147,039 177,137 |
||
| 148,293 5,048,175 |
||
| 5,196,468 |
The notes form part of these financial statements
Page 8
Congleton Inclosure Trust
Balance Sheet
31st December 2021
| Notes FIXED ASSETS Tangible assets 9 Investments 10 CURRENT ASSETS Debtors 11 Cash at bank CREDITORS Amounts falling due within one year 12 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS 13 Unrestricted funds TOTAL FUNDS |
31/12/21 31/12/20 Unrestricted Total fund funds £ £ 28 42 5,520,288 5,034,193 5,520,316 5,034,235 457 457 309,148 163,157 309,605 163,614 (1,380) (1,381) 308,225 162,233 5,828,541 5,196,468 5,828,541 5,196,468 5,828,541 5,196,468 5,828,541 5,196,468 |
|---|---|
The financial statements were approved by the Board of Trustees and authorised for issue on 27th April 2022 and were signed on its behalf by:
J E Goodier - Trustee
The notes form part of these financial statements
Page 9
Congleton Inclosure Trust
Notes to the Financial Statements
for the Year Ended 31st December 2021
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention, with the exception of investments which are included at market value.
Going Concern
The trustees have considered the potential impact of COVID-19 on the principal activities of the charity and they believe that they have sufficient resources in place to operate for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Grants offered subject to conditions which have not been met at the year end date are noted as a commitment but not accrued as expenditure.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
Computer equipment - 33% on reducing balance
Taxation
The charity is exempt from tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
continued...
Page 10
Congleton Inclosure Trust
Notes to the Financial Statements - continued for the Year Ended 31st December 2021
| 2. OTHER TRADING ACTIVITIES Book sales 3. INVESTMENT INCOME Rents, Wayleave & Fees Investment Dividends & Interest 4. RAISING FUNDS Investment management costs Support costs 5. GRANTS PAYABLE Grants |
31/12/21 £ 35 31/12/21 £ 3 124,182 124,185 31/12/21 £ 32,369 31/12/21 £ 75,013 |
31/12/20 £ - 31/12/20 £ 1,794 116,401 |
|---|---|---|
| 118,195 | ||
| 31/12/20 £ 28,803 31/12/20 £ 109,210 |
continued...
Page 11
Congleton Inclosure Trust
Notes to the Financial Statements - continued
for the Year Ended 31st December 2021
5. GRANTS PAYABLE - continued
The total grants paid to institutions during the year was as follows:
| Act It Out Astbury Mere Trust Asthma Relief Beartown Rickshaw Cheshire Learning Partnership Congleton Building Preservation Trust Congleton Community Partnership - The Old Saw Mill Congleton Community Projects Congleton Community Trust Congleton Harriers Congleton Live Congleton Museum Trust Congleton Pentecostal Church Congleton R.U.F.C. Congleton Unplugged Congleton Youth Forum Dane Valley Community Energy Dane Valley Scouts Donna Louise Trust Congleton Bowling Club East Cheshire Hospice Eaton Bank Academy Electric Picture House Elizabeth's Group Friends for Leisure Friends of Congleton Park Guide Dogs For The Blind Marie Curie New Life Church - Congleton Food Bank Rotary Club (Bonfire) Ruby's Fund Scouts Explorer Jamboree St James the Great Church Somerford Parish Council Symphonia Verbum Orchestra The Green Tree House United Reform Church |
31/12/21 £ - - 1,140 5,000 1,000 5,000 2,700 1,250 1,500 919 400 (2,990) 1,704 10,000 - - 2,000 2,000 - - 10,000 20,000 1,250 2,500 1,500 500 500 1,260 4,180 400 - - 800 - - 500 - 75,013 |
31/12/20 £ 1,896 15,000 1,140 - 4,098 3,250 2,444 532 - - - - - 4,000 800 800 - - 1,000 100 10,000 20,000 2,400 - - - 500 - 4,500 - 30,000 600 - 5,000 350 - 800 |
|---|---|---|
| 109,210 |
continued...
Page 12
Congleton Inclosure Trust
Notes to the Financial Statements - continued
for the Year Ended 31st December 2021
6. SUPPORT COSTS
| SUPPORT COSTS | ||||||
|---|---|---|---|---|---|---|
| Information | Governance | |||||
| Management | technology | costs | Totals | |||
| £ | £ | £ | £ | |||
| Investment management costs | 32,369 | - | - | 32,369 | ||
| Other resources expended | 2,215 | 14 | 7,380 | 9,609 | ||
| 34,584 | 14 | 7,380 | 41,978 | |||
| Support costs, included in the above, are as follows: | ||||||
| Management | ||||||
| 31/12/21 | 31/12/20 | |||||
| Investment | Other | |||||
| management | resources | Total | Total | |||
| costs | expended | activities | activities | |||
| £ | £ | £ | £ | |||
| Computer Expenses | - | 746 | 746 | 126 | ||
| Insurance | - | 438 | 438 | 438 | ||
| Annual Luncheon & Refreshments | - | 367 | 367 | - | ||
| Telephone, Postage, Books & Stationery | - | 118 | 118 | 124 | ||
| Professional & Legal Fees | - | 240 | 240 | 158 | ||
| Sundries | - | 306 | 306 | 379 | ||
| Portfolio management fees | 32,369 | - | 32,369 | 28,803 | ||
| 32,369 | 2,215 | 34,584 | 30,028 | |||
| Information technology | ||||||
| 31/12/21 | 31/12/20 | |||||
| Other | ||||||
| resources | Total | |||||
| expended | activities | |||||
| £ | £ | |||||
| Depreciation of tangible fixed assets | 14 | 21 | ||||
| Governance costs | ||||||
| 31/12/21 | 31/12/20 | |||||
| Other | ||||||
| resources | Total | |||||
| expended | activities | |||||
| £ | £ | |||||
| Accountancy | 1,380 | 1,380 | ||||
| Secretary fees | 6,000 | 6,000 | ||||
| Chief rent admin fees | - | 400 | ||||
| 7,380 | 7,780 |
continued...
Page 13
Congleton Inclosure Trust
Notes to the Financial Statements - continued for the Year Ended 31st December 2021
7. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31st December 2021 nor for the year ended 31st December 2020.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31st December 2021 nor for the year ended 31st December 2020.
8. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
| VOLUNTARY INCOME FROM Investment income EXPENDITURE ON Raising funds Charitable activities Grants Other Total Net gains on investments NET INCOME RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD |
Unrestricted fund £ 118,195 28,803 109,210 9,026 |
|---|---|
| 147,039 177,137 |
|
| 148,293 5,048,175 |
|
| 5,196,468 |
continued...
Page 14
Congleton Inclosure Trust
Notes to the Financial Statements - continued
for the Year Ended 31st December 2021
9. TANGIBLE FIXED ASSETS
| COST At 1st January 2021 and 31st December 2021 DEPRECIATION At 1st January 2021 Charge for year At 31st December 2021 NET BOOK VALUE At 31st December 2021 At 31st December 2020 10. FIXED ASSET INVESTMENTS MARKET VALUE At 1st January 2021 Additions Disposals Realised Investment Gains/ (Losses) Net Unrealised Investment Gains/(Losses) At 31st December 2021 NET BOOK VALUE At 31st December 2021 At 31st December 2020 |
Computer equipment £ 689 647 14 661 28 42 Listed investments £ 5,034,193 949,568 (1,088,317 ) 143,046 481,798 5,520,288 5,520,288 5,034,193 |
|---|---|
Investment assets consist of:
| 46.1% | UK |
|---|---|
| 6.3% | Europe |
| 30.3% | North America |
| 3.5% | Japan |
| 6.7% | Asia Pacific |
| 2.1% | Emerging Markets |
| 5.1% | Global Investments |
Page 15
continued...
Congleton Inclosure Trust
Notes to the Financial Statements - continued for the Year Ended 31st December 2021
| 11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Chief Rents 12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade creditors 13. MOVEMENT IN FUNDS At 1/1/21 £ Unrestricted funds General fund 5,196,468 TOTAL FUNDS 5,196,468 Net movement in funds, included in the above are as follows: Incoming Resources resources expended £ £ Unrestricted funds General fund 124,220 (116,991) TOTAL FUNDS 124,220 (116,991) Comparatives for movement in funds At 1/1/20 £ Unrestricted funds General fund 5,048,175 TOTAL FUNDS 5,048,175 |
31/12/21 £ 457 31/12/21 £ 1,380 Net movement in funds £ 632,073 632,073 Gains and losses £ 624,844 624,844 Net movement in funds £ 148,293 148,293 |
31/12/20 £ 457 31/12/20 £ 1,381 At 31/12/21 £ 5,828,541 5,828,541 Movement in funds £ 632,073 632,073 At 31/12/20 £ 5,196,468 5,196,468 |
|
|---|---|---|---|
Page 16
continued...
Congleton Inclosure Trust
Notes to the Financial Statements - continued for the Year Ended 31st December 2021
13. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund TOTAL FUNDS |
Incoming resources £ 118,195 118,195 |
Resources expended £ (147,039) (147,039) |
Gains and Movement losses in funds £ £ 177,137 148,293 177,137 148,293 |
Gains and Movement losses in funds £ £ 177,137 148,293 177,137 148,293 |
|---|---|---|---|---|
| 148,293 |
A current year 12 months and prior year 12 months combined position is as follows:
| Unrestricted funds General fund TOTAL FUNDS |
At 1/1/20 £ 5,048,175 5,048,175 |
Net movement in funds £ 780,366 780,366 |
At 31/12/21 £ 5,828,541 |
|---|---|---|---|
| 5,828,541 |
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Unrestricted funds General fund TOTAL FUNDS |
Incoming resources £ 242,415 242,415 |
Resources expended £ (264,030) (264,030) |
Gains and Movement losses in funds £ £ 801,981 780,366 801,981 780,366 |
Gains and Movement losses in funds £ £ 801,981 780,366 801,981 780,366 |
|---|---|---|---|---|
| 780,366 |
14. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31st December 2021.
Page 17
Congleton Inclosure Trust
| Detailed Statement of Financial Activities | ||
|---|---|---|
| for the Year Ended 31st December 2021 | ||
| 31/12/21 | 31/12/20 | |
| £ | £ | |
| VOLUNTARY INCOME | ||
| Other trading activities | ||
| Book sales | 35 | - |
| Investment income | ||
| Rents, Wayleave & Fees | 3 | 1,794 |
| Investment Dividends & Interest | 124,182 | 116,401 |
| 124,185 | 118,195 | |
| Total incoming resources | 124,220 | 118,195 |
| EXPENDITURE | ||
| Charitable activities | ||
| Grants to institutions | 75,013 | 109,210 |
| Support costs | ||
| Management | ||
| Computer Expenses | 746 | 126 |
| Insurance | 438 | 438 |
| Annual Luncheon & Refreshments | 367 | - |
| Telephone, Postage, Books & Stationery | 118 | 124 |
| Professional & Legal Fees | 240 | 158 |
| Sundries | 306 | 379 |
| Portfolio management fees | 32,369 | 28,803 |
| 34,584 | 30,028 | |
| Information technology | ||
| Computer equipment depreciation | 14 | 21 |
| Governance costs | ||
| Accountancy | 1,380 | 1,380 |
| Secretary fees | 6,000 | 6,000 |
| Chief rent admin fees | - | 400 |
| 7,380 | 7,780 | |
| Total resources expended | 116,991 | 147,039 |
| Net income/(expenditure) before gains and | ||
| losses | 7,229 | (28,844) |
| Realised recognised gains and losses | ||
| Realised Gains/(losses) on fixed asset | ||
| investments | 143,046 | (20,204) |
| Net income/(expenditure) | 150,275 | (49,048) |
This page does not form part of the statutory financial statements
Page 18