| General | Endow)t | Total | General | Endow't | Total | |||
|---|---|---|---|---|---|---|---|---|
| Fund | Fund | Funds | Fund | Fund | Funds | |||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||
| Note | E | E | E | E | ||||
| Income from: | ||||||||
| Investments | 143,682 | 0 | 143,682 | 135,629 | 0 | 135,629 | ||
| Other โrents |
5,500 | 5,500 | ||||||
| Total income | 143,682 | 0 | 143,682 | 141,129 | 0 | 141,129 | ||
| Expenditure on: |
||||||||
| Charitable activities |
2, 3 | 133,625 | 0 | 133,625 | 124,950 | 0 | 124,950 | |
| Raising funds | 1,537 | 1,537 | 2,609 | 2,609 | ||||
| Total expenditure | 135,162 | 0 | 135,162 | 127,559 | 0 | 127,559 | ||
| Net income before gains/ | 8,520 | 0 | 8)520 | 13)570 | 0 | 13,570 | ||
| (losses) on investments | ||||||||
| Net gains/(losses) on |
0 | 835,375 | 835,375 | 0 | 15,309 | 15,309 | ||
| investments | ||||||||
| Realised Gain on Sale |
of | 0 | 221,928 | 221,928 | ||||
| Property | ||||||||
| Net Income/(Expenditure) | 8520 | 1)057303 | 1)065)823 | 13)570 | 15)309 | 28,879 | ||
| being Net movement | in funds | |||||||
| Reconciliation offunds: |
||||||||
| Total funds brought forward | 568,527 | 4,246,437 | 4,814,964 | 554,957 | 4,231,128 | 4,786,085 | ||
| Total funds carried forward | 577047 | 5)303)740 | 5)880)787 | 568)527 | 4246437 | 4)814)964 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Note | |||||||
| Fixed Assets | |||||||
| Tangible fixed assets | 75,042 | ||||||
| Investments | 5,303,740 | 4,171,395 | |||||
| Total fixed assets | 5,303&740 | 4,246,437 | |||||
| Current Assets | |||||||
| Debtors | 48,883 | 45,278 | |||||
| Short term deposits | 386,657 | 385,531 | |||||
| Cash at bank | 142,953 | 139,142 | |||||
| 578,493 | 569,951 | ||||||
| Current Liabilities |
|||||||
| Creditors falling due within | 1year | 1,446 | 1,424 | ||||
| Net Current Assets | 577,047 | 568,527 | |||||
| Net Assets | 5,880,787 | 4,814,964 | |||||
| Funds ofthe Charity | |||||||
| Permanent endowment |
fund | 5,303,740 | 4,246,437 | ||||
| Unrestricted fund |
577,047 | 568,527 | |||||
| Total Charity Funds | 5)880,787 | 41814I964 |
| 2 Charita | ble |
Acti | vities | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| E | ||||||||
| Grants | ||||||||
| To Church | Pastoral | Aid Society: | ||||||
| Staff | involved | in providing | external training | 120,000 | 110,000 | |||
| Other: | ||||||||
| Rest | and | Retreat | 10,750 | 12,250 | ||||
| 130,750 | 122,250 | |||||||
| CPAS Administration | Charge | 1,320 | 1,260 | |||||
| 132,070 | 123,510 | |||||||
| Rest and | Retreat | comprise 18 | (2020 | โ21)grants to individuals. | ||||
| 3 Governance | Costs (induding | Trustee Remuneration) | ||||||
| 2021 | 2020 | |||||||
| E | E | |||||||
| Independent | Examiner's | Fee (external scrutiny) | 1,470 | 1,350 | ||||
| Bank | Charges | 85 | 90 | |||||
| 1I555 | 1I440 |
| ixed Assets | ||
|---|---|---|
| Freehold | Property | |
| E | ||
| Cost at 1 May 2020 | 75,042 | |
| Additions in Year |
0 | |
| Disposals in Year |
(75,042) | |
| Cost at 30 April 2021 | 0 | |
| Depreciation at1 May 2020 |
||
| Charge for Year | ||
| Disposals in Year |
||
| Depreciation at 30 April 2021 |
||
| Net Book Value at 1 May 2020 | 75,042 | |
| Net Book Value at 30April 2021 | 0 |
| nvestments he CBF Church of England Funds (unlisted) |
|
|---|---|
| 2021 | |
| Market value at 1 May 2020 | 4,171,395 |
| Additions | 296,970 |
| Disposal proceeds | |
| Net investment gains/(losses) |
835,375 |
| Market Value at30April 2021 | 5,303,740 |
| Historical cost at 30April 2021 | 1,713,871 |
| Debtors | ||
|---|---|---|
| 2021 | 2020 | |
| E | ||
| Accrued Income | 48,883 | 44,869 |
| Prepayments | 0 | 409 |
| 481883 | 45I278 |
| 7 | Funds | |||||
|---|---|---|---|---|---|---|
| Unrestri cted | Permanent | Total | ||||
| Income | Endowment | Funds | ||||
| Funds | Funds | |||||
| E | E | E | ||||
| Balance at 'I May 2020 | 568,527 | 4,246,437 | 4,814,964 | |||
| Net incoming | resources | 8,520 | 0 | 8,520 | ||
| Gains/(Losses) | on disposals | 8 revaluations | 0 | 1.057,303 | 1,057,303 | |
| Balance at30 | April 2021 | 577,047 | 5,303,740 | 5,880,787 | ||
| Represented | by: | |||||
| Investments | 0 | 5,303,740 | 5,303,740 | |||
| Net Current Assets | 577,047 | 0 | 577,047 | |||
| 577,047 | 5โ303,740 | 5,880,787 |