| Unrestricted | Endowment | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | fund | funds | funds | |||
| Note | 2020 f |
2020 f |
2020f | 2019f | ||
| Income and endowments | from: | |||||
| Donations | 641 | 641 | 1,781 | |||
| Investments | 290,149 | 290,149 | 283,580 | |||
| Total income and endowments | 290,790 | 290,790 | 285,361 | |||
| Expenditure on: |
||||||
| Charitable activities |
302,232 | 302,232 | 260,668 | |||
| Total expenditure | 302,232 | 302,232 | 260,668 | |||
| Net (expenditure)/income | before net | |||||
| gains on investments | (11,442) | (11,442) | 24,693 | |||
| Net gains on investments | 575,732 | 575,732 | 1,416,048 | |||
| 564,290 | 564,290 | 1,440,741 | ||||
| Net movement in funds |
||||||
| Reconciliation offunds: |
||||||
| Total funds brought forward |
9,368,128 | 7,721 | 9,375,849 | 7,935,108 | ||
| Total funds carried forward | 9,932,418 | 7,721 | 9,940,139 | 9,375,849 |
| Unrestricted | Total | |||
|---|---|---|---|---|
| funds | funds | |||
| 2020 f |
2020 f |
|||
| Other donations | ||||
| Friends ofCongregational | Library | 641 | 641 | |
| United Reformed | Church | |||
| 641 | 641 | |||
| Unrestricted | Total | |||
| funds | funds | |||
| 2019f | 2019f | |||
| Donations | 206 | 206 | ||
| Legacies | 575 | 575 | ||
| Grants | 1,000 | 1,000 | ||
| 1,781 | 1,781 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | funds | ||
| 2020 | 2020 | ||
| 5 | 8 | ||
| Investment | income - local listed investments | 289,630 | 289,630 |
| Bank and | other interest | 519 | 519 |
| 290,149 | 290,149 | ||
| Unrestricted | Total | ||
| funds | funds | ||
| 2019 | 2019 | ||
| F | |||
| Income from local listed investments | 283,280 | 283,280 | |
| Investment | income - local cash | 300 | 300 |
| 283,580 | 283,580 |
| Grants to | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Institutions | funds | ||||||||
| 2020 | 2020 | ||||||||
| 6 | |||||||||
| United Reformed Church - |
Maintenance | of ministry | 102,900 | 102,900 | |||||
| Congregational Federation training |
- Church | and | ministerial | support | and ministerial | 29,400 | 29,400 | ||
| Evangelical ministerial |
Fellowship ofCongregational support, training, conferences, |
Churches - publications |
Church and and pastoral care |
14,700 | 14,700 | ||||
| Unaffiliated | Congregational | Churches | Charities | 1,500 | 1,500 | ||||
| 148,500 | 148,500 |
| Grants to | Total | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Institutions | funds | ||||||||||||
| 2019f | 2019f | ||||||||||||
| Grants, | United Reformed | Church - Maintenance | of ministry | 98,000 | 98,000 | ||||||||
| Grants, | Congregational | Federation - Church and | ministerial | support | and | ||||||||
| ministerial | training | 28,000 | 28,000 | ||||||||||
| Grants, | Evangelical | Fellowsip | ofCongregational | Churches - Church | and | ||||||||
| ministrerial | support, | training, | conferences, | publications | and | pastoral | care | 14,000 | 14,000 | ||||
| 140,000 | 140,000 |
| Unrestricted | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | ||||||||
| 2020 | 2020f | ||||||||
| Library running costs | 153,554 | 153,554 | |||||||
| Friends of | Congregational | Library | 178 | 178 | |||||
| United Reformed Church - |
Maintenance | of ministry | 102,900 | 102,900 | |||||
| Congregational Federation |
- Church | and | ministerial | support | and ministerial | ||||
| training | 29,400 | 29,400 | |||||||
| Evangelical | Fellowship ofCongregational |
Churches | - | Church and | |||||
| ministerial | support, training, |
conferences, | publications | and pastoral care | 14,700 | 14,700 | |||
| Unaffiliated | Congregational | Churches | Chadities | 1,500 | 1,600 | ||||
| 302,232 | 302,232 |
| Summa | ry | by f | u | nd type ( | conti | nued) | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||||||||
| funds | funds | |||||||||||
| 2019f | 2019f | |||||||||||
| Library | running | costs | 118,121 | 118,121 | ||||||||
| Friends | of | Congregational | Library | 2,547 | 2,547 | |||||||
| United | Reformed | Church - Maintenance | of | ministry | 98,000 | 98,000 | ||||||
| Congregational | Federation | - Church and | ministerial | support | and ministerial | |||||||
| training | 28,000 | 28,000 | ||||||||||
| Evangelical | Fellowsip ofCongregational | Churches | - Church | and ministrerial | ||||||||
| support, | training, | conferences, | publications | and pastoral care | 14,000 | 14,000 | ||||||
| 260,668 | 260,668 |
| Activities | Grant | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| undertaken | funding of |
Support | Total | ||||||
| directly | activities | costs | funds | ||||||
| 2020f | 2020f | 2020f | 2020f | ||||||
| Library running costs |
148,015 | 5,539 | 153,554 | ||||||
| Friends of | Congregational | Library | 179 | 179 | |||||
| United Reformed Church - Maintenance |
of | ||||||||
| ministry | 102,900 | 102,900 | |||||||
| Congregational Federation |
- Church and | ||||||||
| ministerial | support and | ministedlal | training | 29,400 | 29,400 | ||||
| Evangelical | Fellowship | ofCongregational | |||||||
| Churches | - Church and ministerial | support, | |||||||
| training, conferences, pastoral care |
publications | and | 14,700 | 14,700 | |||||
| Unaffiliated Charities |
Congregational | Churches | 1,500 | 1,500 | |||||
| 148,194 | 148,500 | 5,539 | 302,232 |
| Analysis | ofexpenditure | ofexpenditure | by activities (continued) | by activities (continued) | by activities (continued) | |||
|---|---|---|---|---|---|---|---|---|
| Activities | Grant | |||||||
| undertaken | funding of |
Support | Total | |||||
| directly | activities | costs | funds | |||||
| 2019 5 |
2019f | 2019 5 |
2019 | |||||
| Library running costs |
113,230 | 4,891 | 118,121 | |||||
| Friends ofCongregational | Library | 2,547 | 2,547 | |||||
| United Reformed Church |
- Maintenance | of | ||||||
| ministry | 98,000 | 98,000 | ||||||
| Congregational Federation - Church and |
||||||||
| ministerial | support and |
ministerial | training | 28,000 | 28,000 | |||
| Evangelical Fellowsip |
ofCongregational | |||||||
| Churches | - Church and ministrerial | support, | ||||||
| training, | conferences, | publications | and | |||||
| pastoral | care | 14,000 | 14,000 | |||||
| 115,777 | 140,000 | 4,891 | 260,668 |
| 2020 | 2019 |
|---|---|
| No. | No. |
| Fixtures and | |
|---|---|
| fittings | |
| E | |
| Cost | |
| At 1 January 2020 | 24,716 |
| At 31 December 2020 | 24,716 |
| Depreciation | |
| At 1 January 2020 | 17,794 |
| Charge for the year | 1,033 |
| At 31 December 2020 | 18,827 |
| Net book value | |
| At 31 December 2020 | 6,889 |
| At 31 December 2019 | 6,923 |
| Listed | |
|---|---|
| investments | |
| Cost or valuation | |
| At 1 January 2020 | 9„154,568 |
| Revaluations | 575,732 |
| At 31 December 2020 | 9,730,300 |
| Net book value | |
| At 31 December 2020 | 9,730,300 |
| At 31 December 2019 | 9,154,568 |
| 2020f | 2019f | |
|---|---|---|
| Due within one year | ||
| Other debtors | 344 | 426 |
| Prepayments | 9,158 | |
| 9,502 | 426 |
| 2020 | 2019 | |
|---|---|---|
| 6 | 5 | |
| Other taxation and social security | 65 | |
| Other creditors | 21,535 | 11,023 |
| Accruals | 4,787 | 5,033 |
| 26,387 | 16,056 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| F | |||||||
| Financial | assets | ||||||
| Financial | assets measured | at fair value through | income and expenditure | 9,943,414 | 9,376,635 | ||
| Financial | asset measured | at | amortised cost | 344 | 200 | ||
| 9,943,758 | 9,377,035 | ||||||
| 2020 6 |
2019f | ||||||
| Financial | liabilities | ||||||
| Financial | liabilities measured | at amortised | cost | 26,323 | 16,056 |
| Balance at | |||||||
|---|---|---|---|---|---|---|---|
| Balance at | 1 | 31 | |||||
| January | Transfers | Gains/ | December | ||||
| 2020 | Income | Expenditure | in/out | (Losses) | 2020 | ||
| 6 | 5 | 6 | 6 | E | F | ||
| Unrestricted | |||||||
| funds | |||||||
| Designated | |||||||
| funds | |||||||
| Friends of | |||||||
| Congregational | |||||||
| Library | 3,007 | 641 | (179) | 3,469 | |||
| Library fund | (134,605) | 134,605 | |||||
| 3,007 | 641 | (134,784) | 134,605 | 3,469 | |||
| General Funds | 9,365,121 | 290,149 | (167,448) | (134,605) | 575,732 | 9,928,949 | |
| Total | |||||||
| unrestricted | |||||||
| funds | 9,368,128 | 290,790 | (302,232) | 575,732 | 9,932,418 | ||
| Endowment | |||||||
| Fund | 7,721 | 7,721 | |||||
| Total offunds | 9,375,849 | 290,790 | (302,232) | 575,732 | 9,940,139 |
| 17. | Statement offunds | (continued) | |||||
|---|---|---|---|---|---|---|---|
| Statement offunds | - prior year | ||||||
| Balance at | |||||||
| Balance at | 31 | ||||||
| 1 January | Transfers | Gains/ | December | ||||
| 2019f | Income F |
Expenditure F |
in/out F |
(Losses)f | 2019 | ||
| Unrestricted | |||||||
| funds | |||||||
| Designated | |||||||
| funds | |||||||
| Friends of | |||||||
| Congregational | |||||||
| Library | 3,979 | 1,575 | (2,547) | 3,007 | |||
| Library fund | (97,880) | 97,880 | |||||
| 3,979 | 1,575 | (100,427) | 97,880 | 3,007 | |||
| General Funds | 7,923,408 | 283,786 | (160,241) | (97,880) | 1,416,048 | 9,365,121 | |
| Total | |||||||
| unrestricted | |||||||
| funds | 7,927,387 | (260,668) | 1,416,048 | 9,368,128 | |||
| Endowment | |||||||
| Fund | 7,721 | 7,721 | |||||
| Total offunds | 7,935,108 | (260,668) | 1,416,048 | 9,375,849 |
| Summary of |
funds - current year | |||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Transfers | Gains/ | December | |||
| 2020 E |
Income E |
Expenditure E |
in/out E |
(Losses)f | 2020 E |
|
| Designated funds |
3,007 | 641 | (134,784) | 134,605 | 3,469 | |
| General funds | 9,365,121 | 290,149 | (167,448) | (134,605) | 575,732 | 9,928,949 |
| Endowment | ||||||
| funds | 7,721 | 7,721 | ||||
| 9,375,849 | 290,790 | (302,232) | 575,732 | 9,940,139 | ||
| Summary of | funds - prior year | |||||
| Balance at | ||||||
| Balance at | 31 | |||||
| 1 January 2019 F |
Income | Expenditure f. |
Transfers in/outf |
Gains/ (Losses)f |
December 2019 |
|
| Designated funds |
3,979 | 1,575 | (100,427) | 97,880 | 3,007 | |
| General funds | 7,923,408 | 283,786 | (160,241) | (97,880) | 1,416,048 | 9,365,121 |
| Endowment | ||||||
| funds | 7,721 | 7,721 | ||||
| 7,935,108 | 285,361 | (260,668) | 1,416,048 | 9,375,849 |
| Analysis Analysis |
ofnet assets between funds of net assets between funds - current period |
|||
|---|---|---|---|---|
| Unrestricted | Endowment | Total | ||
| funds | fund | funds | ||
| 2020 | 2020 | 2020 | ||
| 6 | 5 | E | ||
| Tangible | fixed assets | 5,889 | 5,889 | |
| Fixed asset investments | 9,730,300 | 9,730,300 | ||
| Heritage | assets | 7,721 | 7,721 | |
| Current assets | 222,616 | 222,616 | ||
| Creditors | due within one year | (26,387) | (26,387) | |
| Total | 9,932,418 | 7,721 | 9,940,139 | |
| Analysis | ofnet assets between funds - prior period | |||
| Unrestricted | Endowment | Total | ||
| funds | fund | funds | ||
| 2019 5 |
2019f | 2019 F |
||
| Tangible | fixed assets | 6,923 | 6,923 | |
| Fixed asset investments | 9,154,568 | 9,154,568 | ||
| Heritage | assets | 7,721 | 7,721 | |
| Current | assets | 222,693 | 222,693 | |
| Creditors | due within one year | (16,056) | (16,056) | |
| Total | 9,368,128 | 7,721 | 9,375,849 |